[SWSCAP] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
30-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -68.34%
YoY- -72.07%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 CAGR
Revenue 126,580 146,815 162,109 153,040 148,581 60,951 130,252 -0.53%
PBT -4,978 3,733 11,434 5,798 -8,044 -3,442 -1,604 23.63%
Tax -2,200 -1,925 -10,493 -2,382 -48 -245 -1,269 10.85%
NP -7,178 1,808 941 3,416 -8,092 -3,687 -2,873 18.71%
-
NP to SH -7,204 1,315 913 3,269 -7,137 -3,594 -3,014 17.73%
-
Tax Rate - 51.57% 91.77% 41.08% - - - -
Total Cost 133,758 145,007 161,168 149,624 156,673 64,638 133,125 0.08%
-
Net Worth 148,116 143,040 112,136 110,507 88,473 0 97,480 8.15%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 CAGR
Net Worth 148,116 143,040 112,136 110,507 88,473 0 97,480 8.15%
NOSH 302,278 275,078 211,578 211,578 182,343 182,343 182,343 9.93%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 CAGR
NP Margin -5.67% 1.23% 0.58% 2.23% -5.45% -6.05% -2.21% -
ROE -4.86% 0.92% 0.81% 2.96% -8.07% 0.00% -3.09% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 CAGR
RPS 41.88 53.37 76.62 72.33 81.48 33.43 71.43 -9.51%
EPS -2.38 0.48 0.43 1.55 -3.91 -1.97 -1.65 7.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.52 0.53 0.5223 0.4852 0.00 0.5346 -1.61%
Adjusted Per Share Value based on latest NOSH - 211,578
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 CAGR
RPS 41.55 48.19 53.21 50.23 48.77 20.00 42.75 -0.53%
EPS -2.36 0.43 0.30 1.07 -2.34 -1.18 -0.99 17.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4861 0.4695 0.368 0.3627 0.2904 0.00 0.3199 8.15%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/11/18 -
Price 0.225 0.23 0.345 0.58 0.32 0.655 0.715 -
P/RPS 0.54 0.43 0.45 0.80 0.39 1.96 1.00 -10.90%
P/EPS -9.44 48.11 79.95 37.54 -8.18 -33.23 -43.26 -24.81%
EY -10.59 2.08 1.25 2.66 -12.23 -3.01 -2.31 33.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.65 1.11 0.66 0.00 1.34 -18.15%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 30/11/18 CAGR
Date 24/05/24 29/05/23 30/05/22 28/05/21 29/06/20 - 30/01/19 -
Price 0.205 0.225 0.345 0.495 0.415 0.00 0.635 -
P/RPS 0.49 0.42 0.45 0.68 0.51 0.00 0.89 -10.58%
P/EPS -8.60 47.07 79.95 32.04 -10.60 0.00 -38.42 -24.45%
EY -11.63 2.12 1.25 3.12 -9.43 0.00 -2.60 32.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.43 0.65 0.95 0.86 0.00 1.19 -17.72%

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