[SWSCAP] YoY TTM Result on 31-May-2010 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
26-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
31-May-2010 [#3]
Profit Trend
QoQ- 54.14%
YoY- 63.69%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 106,867 107,412 98,917 144,288 145,779 131,344 139,893 -4.38%
PBT 2,858 2,583 -223 -1,832 -5,614 -7,555 -11,791 -
Tax -291 -230 -1 17 1,012 -151 -72 26.18%
NP 2,567 2,353 -224 -1,815 -4,602 -7,706 -11,863 -
-
NP to SH 2,491 2,452 -397 -1,682 -4,632 -7,311 -11,872 -
-
Tax Rate 10.18% 8.90% - - - - - -
Total Cost 104,300 105,059 99,141 146,103 150,381 139,050 151,756 -6.05%
-
Net Worth 62,040 59,455 56,974 57,180 56,365 63,672 71,240 -2.27%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 62,040 59,455 56,974 57,180 56,365 63,672 71,240 -2.27%
NOSH 126,767 126,744 126,440 126,730 126,380 126,863 126,582 0.02%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 2.40% 2.19% -0.23% -1.26% -3.16% -5.87% -8.48% -
ROE 4.02% 4.12% -0.70% -2.94% -8.22% -11.48% -16.66% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 84.30 84.75 78.23 113.85 115.35 103.53 110.52 -4.40%
EPS 1.97 1.93 -0.31 -1.33 -3.67 -5.76 -9.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4894 0.4691 0.4506 0.4512 0.446 0.5019 0.5628 -2.30%
Adjusted Per Share Value based on latest NOSH - 126,730
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 35.35 35.53 32.72 47.73 48.23 43.45 46.28 -4.38%
EPS 0.82 0.81 -0.13 -0.56 -1.53 -2.42 -3.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2052 0.1967 0.1885 0.1892 0.1865 0.2106 0.2357 -2.28%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.22 0.22 0.20 0.22 0.13 0.20 0.30 -
P/RPS 0.26 0.26 0.26 0.19 0.11 0.19 0.27 -0.62%
P/EPS 11.20 11.37 -63.70 -16.58 -3.55 -3.47 -3.20 -
EY 8.93 8.79 -1.57 -6.03 -28.19 -28.81 -31.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.44 0.49 0.29 0.40 0.53 -2.68%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 25/07/13 26/07/12 27/07/11 26/07/10 21/07/09 22/07/08 26/07/07 -
Price 0.25 0.22 0.21 0.22 0.13 0.23 0.28 -
P/RPS 0.30 0.26 0.27 0.19 0.11 0.22 0.25 3.08%
P/EPS 12.72 11.37 -66.88 -16.58 -3.55 -3.99 -2.99 -
EY 7.86 8.79 -1.50 -6.03 -28.19 -25.06 -33.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.47 0.49 0.29 0.46 0.50 0.33%

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