[SWSCAP] YoY TTM Result on 31-Aug-2013 [#4]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
30-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2013
Quarter
31-Aug-2013 [#4]
Profit Trend
QoQ- 2.09%
YoY- -18.81%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 149,099 124,852 126,619 106,881 112,255 89,182 144,917 0.47%
PBT 5,921 564 4,349 3,216 3,671 916 -3,133 -
Tax -15 547 121 -373 -291 -231 0 -
NP 5,906 1,111 4,470 2,843 3,380 685 -3,133 -
-
NP to SH 1 256 3,372 2,543 3,132 589 -2,695 -
-
Tax Rate 0.25% -96.99% -2.78% 11.60% 7.93% 25.22% - -
Total Cost 143,193 123,741 122,149 104,038 108,875 88,497 148,050 -0.55%
-
Net Worth 77,702 62,256 63,793 59,675 60,110 56,532 55,738 5.68%
Dividend
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 1,405 - 12 - - - - -
Div Payout % 140,579.70% - 0.38% - - - - -
Equity
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 77,702 62,256 63,793 59,675 60,110 56,532 55,738 5.68%
NOSH 145,875 126,229 127,333 126,271 126,923 126,470 126,105 2.45%
Ratio Analysis
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 3.96% 0.89% 3.53% 2.66% 3.01% 0.77% -2.16% -
ROE 0.00% 0.41% 5.29% 4.26% 5.21% 1.04% -4.84% -
Per Share
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 106.40 98.91 99.44 84.64 88.44 70.52 114.92 -1.27%
EPS 0.00 0.20 2.65 2.01 2.47 0.47 -2.14 -
DPS 1.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.5545 0.4932 0.501 0.4726 0.4736 0.447 0.442 3.84%
Adjusted Per Share Value based on latest NOSH - 126,271
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 48.94 40.98 41.56 35.08 36.84 29.27 47.56 0.47%
EPS 0.00 0.08 1.11 0.83 1.03 0.19 -0.88 -
DPS 0.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.255 0.2043 0.2094 0.1959 0.1973 0.1855 0.1829 5.68%
Price Multiplier on Financial Quarter End Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 1.30 0.76 0.845 0.24 0.22 0.19 0.25 -
P/RPS 1.22 0.77 0.85 0.28 0.25 0.27 0.22 33.00%
P/EPS 182,171.06 374.74 31.91 11.92 8.92 40.80 -11.70 -
EY 0.00 0.27 3.13 8.39 11.22 2.45 -8.55 -
DY 0.77 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 1.54 1.69 0.51 0.46 0.43 0.57 26.51%
Price Multiplier on Announcement Date
31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 26/10/16 29/10/15 29/10/14 30/10/13 30/10/12 31/10/11 28/10/10 -
Price 1.14 0.81 0.81 0.245 0.22 0.25 0.22 -
P/RPS 1.07 0.82 0.81 0.29 0.25 0.35 0.19 33.34%
P/EPS 159,750.00 399.40 30.59 12.17 8.92 53.68 -10.29 -
EY 0.00 0.25 3.27 8.22 11.22 1.86 -9.71 -
DY 0.88 0.00 0.01 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.64 1.62 0.52 0.46 0.56 0.50 26.58%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment