[SWSCAP] YoY TTM Result on 31-May-2018 [#3]

Stock
[SWSCAP] SWS CAPITAL BERHAD
Announcement Date
30-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
31-May-2018 [#3]
Profit Trend
QoQ- 16.81%
YoY- 961.15%
Quarter Report
Latest QR
Upcoming QR
SWSCAP's Result
SWSCAP's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Revenue 140,924 73,720 134,984 128,784 146,877 146,046 124,273 2.38%
PBT -1,455 -3,941 -3,416 9,400 1,788 8,275 -251 38.97%
Tax -466 -238 -1,591 -2,512 -517 1,163 193 -
NP -1,921 -4,179 -5,007 6,888 1,271 9,438 -58 92.60%
-
NP to SH -1,642 -3,706 -4,826 7,184 677 7,502 -1,081 8.14%
-
Tax Rate - - - 26.72% 28.91% -14.05% - -
Total Cost 142,845 77,899 139,991 121,896 145,606 136,608 124,331 2.63%
-
Net Worth 90,478 0 95,384 100,216 83,061 83,119 60,010 7.99%
Dividend
30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Div - - - - - 1,458 12 -
Div Payout % - - - - - 19.44% 0.00% -
Equity
30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Net Worth 90,478 0 95,384 100,216 83,061 83,119 60,010 7.99%
NOSH 182,343 182,343 182,343 145,875 145,875 145,875 126,363 7.10%
Ratio Analysis
30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
NP Margin -1.36% -5.67% -3.71% 5.35% 0.87% 6.46% -0.05% -
ROE -1.81% 0.00% -5.06% 7.17% 0.82% 9.03% -1.80% -
Per Share
30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 77.28 40.43 74.03 88.28 100.69 100.12 98.35 -4.41%
EPS -0.90 -2.03 -2.65 4.92 0.46 5.14 -0.86 0.85%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.01 -
NAPS 0.4962 0.00 0.5231 0.687 0.5694 0.5698 0.4749 0.82%
Adjusted Per Share Value based on latest NOSH - 145,875
30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
RPS 46.25 24.20 44.30 42.27 48.21 47.93 40.79 2.38%
EPS -0.54 -1.22 -1.58 2.36 0.22 2.46 -0.35 8.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.48 0.00 -
NAPS 0.297 0.00 0.3131 0.3289 0.2726 0.2728 0.197 7.99%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 29/05/15 -
Price 0.605 0.64 0.535 0.98 1.15 1.14 0.775 -
P/RPS 0.78 1.58 0.72 1.11 1.14 1.14 0.79 -0.23%
P/EPS -67.19 -31.49 -20.21 19.90 247.79 22.17 -90.59 -5.44%
EY -1.49 -3.18 -4.95 5.03 0.40 4.51 -1.10 5.84%
DY 0.00 0.00 0.00 0.00 0.00 0.88 0.01 -
P/NAPS 1.22 0.00 1.02 1.43 2.02 2.00 1.63 -5.28%
Price Multiplier on Announcement Date
30/09/20 30/09/19 31/05/19 31/05/18 31/05/17 31/05/16 31/05/15 CAGR
Date 27/11/20 - 29/07/19 30/07/18 28/07/17 28/07/16 22/07/15 -
Price 0.59 0.00 0.73 0.79 1.13 1.31 0.80 -
P/RPS 0.76 0.00 0.99 0.89 1.12 1.31 0.81 -1.18%
P/EPS -65.52 0.00 -27.58 16.04 243.48 25.47 -93.52 -6.44%
EY -1.53 0.00 -3.63 6.23 0.41 3.93 -1.07 6.92%
DY 0.00 0.00 0.00 0.00 0.00 0.76 0.01 -
P/NAPS 1.19 0.00 1.40 1.15 1.98 2.30 1.68 -6.25%

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