Highlights

[SWSCAP] YoY Quarter Result on 2020-06-30 [#2]

Stock [SWSCAP]: SWS CAPITAL BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     98.34%    YoY -     - %
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Revenue 21,156 0 29,015 29,227 36,418 38,358 29,829 -6.23%
  YoY % 0.00% 0.00% -0.73% -19.75% -5.06% 28.59% -
  Horiz. % 70.92% 0.00% 97.27% 97.98% 122.09% 128.59% 100.00%
PBT 315 0 -2,301 -1,575 654 2,844 765 -15.31%
  YoY % 0.00% 0.00% -46.10% -340.83% -77.00% 271.76% -
  Horiz. % 41.18% 0.00% -300.78% -205.88% 85.49% 371.76% 100.00%
Tax -183 0 -127 -293 158 -298 -34 37.05%
  YoY % 0.00% 0.00% 56.66% -285.44% 153.02% -776.47% -
  Horiz. % 538.24% -0.00% 373.53% 861.76% -464.71% 876.47% 100.00%
NP 132 0 -2,428 -1,868 812 2,546 731 -27.42%
  YoY % 0.00% 0.00% -29.98% -330.05% -68.11% 248.29% -
  Horiz. % 18.06% 0.00% -332.15% -255.54% 111.08% 348.29% 100.00%
NP to SH -27 0 -2,283 -1,876 577 1,940 403 -
  YoY % 0.00% 0.00% -21.70% -425.13% -70.26% 381.39% -
  Horiz. % -6.70% 0.00% -566.50% -465.51% 143.18% 481.39% 100.00%
Tax Rate 58.10 % - % - % - % -24.16 % 10.48 % 4.44 % 61.86%
  YoY % 0.00% 0.00% 0.00% 0.00% -330.53% 136.04% -
  Horiz. % 1,308.56% 0.00% 0.00% 0.00% -544.14% 236.04% 100.00%
Total Cost 21,024 0 31,443 31,095 35,606 35,812 29,098 -5.91%
  YoY % 0.00% 0.00% 1.12% -12.67% -0.58% 23.07% -
  Horiz. % 72.25% 0.00% 108.06% 106.86% 122.37% 123.07% 100.00%
Net Worth 88,619 - 95,201 98,626 82,506 81,237 64,391 6.16%
  YoY % 0.00% 0.00% -3.47% 19.54% 1.56% 26.16% -
  Horiz. % 137.62% 0.00% 147.85% 153.17% 128.13% 126.16% 100.00%
Dividend
30/06/20 30/06/19 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Div - - - - - 1,458 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 75.19 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/06/20 30/06/19 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Net Worth 88,619 - 95,201 98,626 82,506 81,237 64,391 6.16%
  YoY % 0.00% 0.00% -3.47% 19.54% 1.56% 26.16% -
  Horiz. % 137.62% 0.00% 147.85% 153.17% 128.13% 126.16% 100.00%
NOSH 182,343 182,343 182,343 145,875 145,875 145,875 125,937 7.18%
  YoY % 0.00% 0.00% 25.00% 0.00% 0.00% 15.83% -
  Horiz. % 144.79% 144.79% 144.79% 115.83% 115.83% 115.83% 100.00%
Ratio Analysis
30/06/20 30/06/19 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
NP Margin 0.62 % - % -8.37 % -6.39 % 2.23 % 6.64 % 2.45 % -22.69%
  YoY % 0.00% 0.00% -30.99% -386.55% -66.42% 171.02% -
  Horiz. % 25.31% 0.00% -341.63% -260.82% 91.02% 271.02% 100.00%
ROE -0.03 % - % -2.40 % -1.90 % 0.70 % 2.39 % 0.63 % -
  YoY % 0.00% 0.00% -26.32% -371.43% -70.71% 279.37% -
  Horiz. % -4.76% 0.00% -380.95% -301.59% 111.11% 379.37% 100.00%
Per Share
30/06/20 30/06/19 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
RPS 11.60 - 15.91 20.04 24.97 26.30 23.69 -12.52%
  YoY % 0.00% 0.00% -20.61% -19.74% -5.06% 11.02% -
  Horiz. % 48.97% 0.00% 67.16% 84.59% 105.40% 111.02% 100.00%
EPS -0.01 0.00 -1.25 -1.29 0.40 1.38 0.32 -
  YoY % 0.00% 0.00% 3.10% -422.50% -71.01% 331.25% -
  Horiz. % -3.12% 0.00% -390.62% -403.12% 125.00% 431.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4860 - 0.5221 0.6761 0.5656 0.5569 0.5113 -0.95%
  YoY % 0.00% 0.00% -22.78% 19.54% 1.56% 8.92% -
  Horiz. % 95.05% 0.00% 102.11% 132.23% 110.62% 108.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 182,343
30/06/20 30/06/19 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
RPS 11.60 - 15.91 16.03 19.97 21.04 16.36 -6.24%
  YoY % 0.00% 0.00% -0.75% -19.73% -5.09% 28.61% -
  Horiz. % 70.90% 0.00% 97.25% 97.98% 122.07% 128.61% 100.00%
EPS -0.01 0.00 -1.25 -1.03 0.32 1.06 0.22 -
  YoY % 0.00% 0.00% -21.36% -421.88% -69.81% 381.82% -
  Horiz. % -4.55% 0.00% -568.18% -468.18% 145.45% 481.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.80 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4860 - 0.5221 0.5409 0.4525 0.4455 0.3531 6.17%
  YoY % 0.00% 0.00% -3.48% 19.54% 1.57% 26.17% -
  Horiz. % 137.64% 0.00% 147.86% 153.19% 128.15% 126.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Date 30/06/20 28/06/19 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 0.4150 0.7000 0.6800 1.2200 1.4000 1.2900 0.8200 -
P/RPS 3.58 0.00 4.27 6.09 5.61 4.91 3.46 0.64%
  YoY % 0.00% 0.00% -29.89% 8.56% 14.26% 41.91% -
  Horiz. % 103.47% 0.00% 123.41% 176.01% 162.14% 141.91% 100.00%
P/EPS -2,802.69 0.00 -54.31 -94.87 353.94 97.00 256.25 -
  YoY % 0.00% 0.00% 42.75% -126.80% 264.89% -62.15% -
  Horiz. % -1,093.73% 0.00% -21.19% -37.02% 138.12% 37.85% 100.00%
EY -0.04 0.00 -1.84 -1.05 0.28 1.03 0.39 -
  YoY % 0.00% 0.00% -75.24% -475.00% -72.82% 164.10% -
  Horiz. % -10.26% 0.00% -471.79% -269.23% 71.79% 264.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.78 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.85 0.00 1.30 1.80 2.48 2.32 1.60 -11.17%
  YoY % 0.00% 0.00% -27.78% -27.42% 6.90% 45.00% -
  Horiz. % 53.12% 0.00% 81.25% 112.50% 155.00% 145.00% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Date 28/08/20 - 29/04/19 25/04/18 26/04/17 27/04/16 23/04/15 -
Price 0.5700 0.0000 0.6300 1.1500 1.2400 1.2000 0.8200 -
P/RPS 4.91 0.00 3.96 5.74 4.97 4.56 3.46 6.77%
  YoY % 0.00% 0.00% -31.01% 15.49% 8.99% 31.79% -
  Horiz. % 141.91% 0.00% 114.45% 165.90% 143.64% 131.79% 100.00%
P/EPS -3,849.48 0.00 -50.32 -89.42 313.49 90.23 256.25 -
  YoY % 0.00% 0.00% 43.73% -128.52% 247.43% -64.79% -
  Horiz. % -1,502.24% 0.00% -19.64% -34.90% 122.34% 35.21% 100.00%
EY -0.03 0.00 -1.99 -1.12 0.32 1.11 0.39 -
  YoY % 0.00% 0.00% -77.68% -450.00% -71.17% 184.62% -
  Horiz. % -7.69% 0.00% -510.26% -287.18% 82.05% 284.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.83 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.17 0.00 1.21 1.70 2.19 2.15 1.60 -5.69%
  YoY % 0.00% 0.00% -28.82% -22.37% 1.86% 34.38% -
  Horiz. % 73.12% 0.00% 75.62% 106.25% 136.88% 134.38% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

471  167  578  1235 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.09 
 VC 0.055+0.005 
 MAHSING 1.04+0.06 
 LUSTER 0.175+0.005 
 KANGER 0.1750.00 
 TRIVE 0.015+0.005 
 ESCERAM 0.65+0.01 
 SUPERMX-C1I 0.15+0.005 
 MGRC 0.625+0.045 
 ISTONE 0.215+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
5. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
6. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
7. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
8. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS