SWSCAP | SWS CAPITAL BERHAD
0.200 (0.0%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
SWSCAP Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
SWSCAP Quarter Reports
Customize
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 26 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 27.06 | -1.31 | -1.43 | -5.3% | 0.00 | -0.47 | 11.7% | 4.7% | 7.1% | 8.6% | ||||||||
| 26 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 30.64 | -1.16 | -1.54 | -5.0% | 0.00 | -0.51 | 18.4% | 3.4% | 794.6% | 347.5% | ||||||||
| 24 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 37.56 | 0.75 | 0.22 | 0.6% | 0.00 | 0.07 | 30.0% | 5.8% | 103.4% | 72.5% | ||||||||
| 28 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 28.89 | -5.79 | -6.48 | -22.4% | 0.00 | -2.14 | 1.8% | 8.6% | 313.7% | 321.5% | ||||||||
| 28 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 28.39 | -0.99 | -1.57 | -5.5% | 0.00 | -0.57 | 10.6% | 13.0% | 351.5% | 481.3% | ||||||||
| 28 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 31.73 | 1.06 | 0.62 | 2.0% | 0.00 | 0.23 | 10.6% | 32.6% | 22.9% | 61.9% | ||||||||
| 29 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 35.49 | 1.99 | 0.81 | 2.3% | 0.00 | 0.29 | 12.2% | 24.6% | 152.5% | 61.5% | ||||||||
| 27 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 31.62 | -1.74 | -1.54 | -4.9% | 0.00 | -0.56 | 3.1% | 43.5% | 474.2% | 156.3% | ||||||||
| 29 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 32.64 | 1.06 | 0.41 | 1.3% | 0.00 | 0.15 | 30.7% | 43.3% | 74.8% | 109.4% | ||||||||
| 29 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 47.07 | 2.42 | 1.63 | 3.5% | 0.00 | 0.67 | 0.0% | 29.7% | 22.1% | 255.2% | ||||||||
| 30 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 47.08 | 2.86 | 2.10 | 4.5% | 0.00 | 0.99 | 15.9% | 5.3% | 23.2% | 48.5% | ||||||||
| 28 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 55.96 | 3.20 | 2.73 | 4.9% | 0.00 | 1.29 | 145.7% | 32.4% | 162.4% | 205.5% | ||||||||
| 26 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 22.77 | 4.33 | -4.38 | -19.2% | 0.00 | -2.07 | 37.3% | 49.3% | 1051.1% | 340.9% | ||||||||
| 28 Sep 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 36.30 | 1.04 | 0.46 | 1.3% | 0.00 | 0.22 | 18.8% | 71.6% | 88.7% | 1803.7% | ||||||||
| 28 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 44.71 | 4.65 | 4.07 | 9.1% | 0.00 | 1.92 | 5.8% | 43.1% | 257.2% | 350.5% | ||||||||
| 06 Apr 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 42.27 | -1.50 | -2.59 | -6.1% | 0.00 | -1.25 | 5.9% | 3.1% | 242.5% | 43.2% | ||||||||
| 27 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 44.91 | 2.33 | 1.82 | 4.0% | 0.00 | 1.00 | 112.3% | 33.9% | 6825.9% | 146.8% | ||||||||
| 28 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 21.16 | 0.32 | -0.03 | -0.1% | 0.00 | -0.01 | 32.3% | 47.4% | 98.3% | 115.2% | ||||||||
| 29 Jun 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 31.24 | -1.62 | -1.62 | -5.2% | 0.00 | -0.89 | 28.4% | 7.7% | 10.1% | 28.9% | ||||||||
| 28 Feb 20 | 31 Dec 19 | Other | 31 Dec 19 | 43.62 | -2.48 | -1.81 | -4.1% | 0.00 | -0.99 | 30.1% | 36.6% | 53.5% | 37.8% | ||||||||
| 30 Oct 19 | 31 Aug 19 | Other | 31 Dec 19 | 33.53 | -4.19 | -3.88 | -11.6% | 0.00 | -2.13 | 16.6% | 4.8% | 2293.8% | 345.4% | ||||||||
| 29 Jul 19 | Q3 May 19 | 3 | 31 Aug 19 | 40.19 | 0.25 | 0.18 | 0.4% | 0.00 | 0.10 | 38.5% | 37.5% | 107.8% | 109.4% | ||||||||
| 29 Apr 19 | Q2 Feb 19 | 2 | 31 Aug 19 | 29.02 | -2.30 | -2.28 | -7.9% | 0.00 | -1.25 | 9.2% | 10.3% | 74.1% | 443.3% | ||||||||
| 30 Jan 19 | Q1 Nov 18 | 1 | 31 Aug 19 | 31.94 | -1.14 | -1.31 | -4.1% | 0.00 | -0.72 | 9.4% | 0.1% | 182.9% | 119.2% | ||||||||
| 30 Jul 18 | Q3 May 18 | 3 | 31 Aug 18 | 35.24 | 1.34 | 1.58 | 4.5% | 0.00 | 1.08 | 20.6% | 8.3% | 184.3% | 188.7% | ||||||||
| 25 Apr 18 | Q2 Feb 18 | 2 | 31 Aug 18 | 29.23 | -1.57 | -1.88 | -6.4% | 0.00 | -1.29 | 9.7% | 19.8% | 382.1% | 425.1% | ||||||||
| 23 Jan 18 | Q1 Nov 17 | 1 | 31 Aug 18 | 32.35 | 1.11 | 0.67 | 2.1% | 0.00 | 0.46 | 1.2% | 15.0% | 90.2% | 7.8% | ||||||||
| 31 Oct 17 | Q4 Aug 17 | 4 | 31 Aug 17 | 31.96 | 8.53 | 6.81 | 21.3% | 0.00 | 4.67 | 16.8% | 5.9% | 1143.2% | 739.7% | ||||||||
| 28 Jul 17 | Q3 May 17 | 3 | 31 Aug 17 | 38.42 | 1.02 | 0.55 | 1.4% | 0.00 | 0.38 | 5.5% | 5.0% | 5.0% | 70.9% | ||||||||
| 26 Apr 17 | Q2 Feb 17 | 2 | 31 Aug 17 | 36.42 | 0.65 | 0.58 | 1.6% | 0.00 | 0.40 | 4.3% | 5.1% | 6.5% | 70.3% | ||||||||
| 24 Jan 17 | Q1 Nov 16 | 1 | 31 Aug 17 | 38.06 | 1.26 | 0.62 | 1.6% | 0.00 | 0.42 | 12.0% | 5.3% | 157.9% | 54.8% | ||||||||
| 26 Oct 16 | Q4 Aug 16 | 4 | 31 Aug 16 | 33.98 | -1.15 | -1.06 | -3.1% | 0.00 | -0.76 | 7.1% | 9.9% | 156.5% | 146.1% | ||||||||
| 28 Jul 16 | Q3 May 16 | 3 | 31 Aug 16 | 36.59 | 1.86 | 1.89 | 5.2% | 0.00 | 1.34 | 4.6% | 16.4% | 2.8% | 156.5% | ||||||||
| 27 Apr 16 | Q2 Feb 16 | 2 | 31 Aug 16 | 38.36 | 2.84 | 1.94 | 5.1% | 1.00 | 1.38 | 4.5% | 28.6% | 42.0% | 381.4% | ||||||||
| 29 Jan 16 | Q1 Nov 15 | 1 | 31 Aug 16 | 40.17 | 2.08 | 1.37 | 3.4% | 0.00 | 0.94 | 29.9% | 23.0% | 40.9% | 55.4% | ||||||||
| 29 Oct 15 | Q4 Aug 15 | 4 | 31 Aug 15 | 30.92 | 1.49 | 2.31 | 7.5% | 0.00 | 1.83 | 1.7% | 1.9% | 169.2% | 141.9% | ||||||||
| 22 Jul 15 | Q3 May 15 | 3 | 31 Aug 15 | 31.45 | -3.06 | -3.34 | -10.6% | 0.00 | -2.64 | 5.4% | 1.8% | 927.8% | 1637.3% | ||||||||
| 23 Apr 15 | Q2 Feb 15 | 2 | 31 Aug 15 | 29.83 | 0.77 | 0.40 | 1.4% | 0.00 | 0.32 | 8.7% | 5.8% | 54.1% | 45.5% | ||||||||
| 22 Jan 15 | 30/11/14 | 1 | 31/08/15 | 32.65 | 1.37 | 0.88 | 2.7% | 0.00 | 0.69 | 7.6% | 0.2% | 8.0% | 39.0% |
SWSCAP Historical Dividends
SWSCAP Financial Ratios
| EPS | -3.05 sen |
| Trailing PE (Sector Median: 11.4) | 0.0 |
| PEG | 0.0 |
| Altman Z | 0.7 |
| Beaver | -0.007 |
| Current Ratio | 1.99 |
| Debt-Equity (DE) Ratio | 0.46 |
| FCF Yield | -1.75 % |
| Revenue QoQ | -11.7 % |
| Revenue YoY | -4.69% |
| Profit QoQ | 7.13 % |
| Profit YoY | 8.62 % |
| Profit Margin (Sector Median: 4.6) | -7.44 % |
| ROE (ROIC: -4.63) | -4.9 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
SWSCAP Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 11.4) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 4.6) | |
| ROE (ROIC: -4.63) | |
| Altman Z |
SWSCAP Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.48 | Consistent QR FV |
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | -1.43 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 20.94 |
| Expected Revenue (M) | 978.55 |
| Expected Growth (%) | 30.0 |
SWSCAP Directors Share Purchases (Beta)
MR CHUA KANG SING added 15940000.0 units announced on 08 Dec 2023 at ~RM0.28
DATO' CHUA HEOK WEE added 15940000.0 units announced on 08 Dec 2023 at ~RM0.28
TAN SRI DATO' SERI TAN KING TAI @ TAN KHOON HAI added 1100000.0 units announced on 26 Oct 2023 at ~RM0.28
DATO SIMON TOH BOON WAN added 50500.0 units announced on 18 Oct 2023 at ~RM0.31
DATO SIMON TOH BOON WAN added 100000.0 units announced on 16 Oct 2023 at ~RM0.32
MR CHUA KANG SING added 5572700.0 units announced on 29 Aug 2023 at ~RM0.37
DATO' CHUA HEOK WEE added 5572700.0 units announced on 29 Aug 2023 at ~RM0.37
DR LOH YEE FEEI added 140000.0 units announced on 18 Aug 2023 at ~RM0.31
DR LOH YEE FEEI added 350000.0 units announced on 15 Aug 2023 at ~RM0.38
DR LOH YEE FEEI added 500000.0 units announced on 11 Aug 2023 at ~RM0.335
DR LOH YEE FEEI added 500000.0 units announced on 03 Aug 2023 at ~RM0.31
DR LOH YEE FEEI added 282000.0 units announced on 02 Aug 2023 at ~RM0.305
DR LOH YEE FEEI added 2222000.0 units announced on 31 Jul 2023 at ~RM0.25
DR LOH YEE FEEI added 3800000.0 units announced on 21 Jul 2023 at ~RM0.22
DR LOH YEE FEEI added 400000.0 units announced on 28 Jun 2023 at ~RM0.27
DR LOH YEE FEEI reduced 150000.0 units announced on 02 Dec 2022 at ~RM0.26
DR LOH YEE FEEI added 150000.0 units announced on 23 Nov 2022 at ~RM0.245
DR LOH YEE FEEI reduced 330000.0 units announced on 04 Nov 2022 at ~RM0.275
DR LOH YEE FEEI added 400000.0 units announced on 27 Jul 2022 at ~RM0.33
MR TEOH HAN CHUAN reduced 305000.0 units announced on 25 Jan 2021 at ~RM0.885
MR PIONG YEW PENG reduced 100000.0 units announced on 06 Jan 2021 at ~RM0.77
MR PIONG YEW PENG reduced 250000.0 units announced on 04 Jan 2021 at ~RM0.785
TAN SRI DATO' SERI TAN KING TAI @ TAN KHOON HAI reduced 30687231.0 units announced on 23 Dec 2020 at ~RM0.74
DATO' SERI MR. SERM JUTHAMONGKHON reduced 6300800.0 units announced on 09 Dec 2020 at ~RM0.675
MR CHEW SENG GUAN reduced 7976100.0 units announced on 09 Dec 2020 at ~RM0.65
TAN SRI DATO' SERI TAN KING TAI @ TAN KHOON HAI added 52800.0 units announced on 02 Dec 2020 at ~RM0.58
DATO' SERI MR. SERM JUTHAMONGKHON added 145300.0 units announced on 05 Nov 2020 at ~RM0.585
DR LOH YEE FEEI added 220000.0 units announced on 23 Sep 2020 at ~RM0.59
SWSCAP Summary
Market Cap: 60 M.
Market Cap Class: Shrimp
Number of Shares: 302 M.
Adjusted Float: 89.1%.
Stock highly correlated with
KEYASIC (88%)
SERSOL (87%)
UCREST (87%)
MESTRON (85%)
SWS Capital Berhad, an investment holding company, is engaged in the manufacture and sale of furniture products and log houses. It also offers staples, nails, and polyethylene foam products; and veneered woods. In addition, the company is engaged in property investment business. SWS Capital is based in Muar, Malaysia.
Sectors: Consumer Products, Furniture, Household Goods, Consumer Products & Services, Work-from-Home (WFH), Penny Stocks
Share Registrar: PLANTATION AGENCIES SDN BERHAD
Code: 7186
Website: http://www.swscap.com/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
SWSCAP Top Shareholdings
Updated on 31-Mar-2022
| Shareholder | % | Value (M) |
|---|---|---|
| Muar Ban Lee Group Berhad | 31.66% | 19.14 |
| Dato' Ong Choo Meng | 17.0% | 10.28 |
| Tan Sri Dato' Seri Dr Tan King Tai @ Tan Khoon Hai | 7.39% | 4.47 |
| Tan Sri Dato' Seri Tan King Tai @ Tan Khoon Hai | 5.82% | 3.52 |
| Teoh Han Chuan | 5.26% | 3.18 |
| Dato' Seri Mr Serm Juthamongkhon | 4.97% | 3.0 |
| Chiau Haw Choon | 4.25% | 2.57 |
| Chiau Beng Teik | 4.2% | 2.54 |
| Dato' Teoh Han Chuan | 3.68% | 2.22 |
| Neo Tiam Hock | 1.91% | 1.15 |
| Bo Eng Chee | 1.75% | 1.06 |
| Heng Sew Hua | 1.56% | 0.94 |
| Reservoir Link Holdings Sdn Bhd | 1.54% | 0.93 |
| Tan Soon Ping | 1.5% | 0.91 |
| Awan Travel Sdn Bhd | 1.44% | 0.87 |
| Dato' Seri Simon Toh Boon Wan | 1.3% | 0.79 |
| Lim Kian Hin | 1.28% | 0.77 |
| Lau Teck Poh | 1.26% | 0.76 |
| Heng Lih Jiun | 1.19% | 0.72 |
| Dato Simon Toh Boon Wan | 1.13% | 0.69 |
| Puan Sri Datin Chan Mei Cheng | 1.04% | 0.63 |
| Teh Khee Sok | 0.89% | 0.54 |
| Yeap Boey Lean | 0.72% | 0.44 |
| Dato' Chua Heok Wee | 0.72% | 0.44 |
| Ooi Siew Suan | 0.71% | 0.43 |
| Tan Tat Leng | 0.61% | 0.37 |
| Chia Kam Peng | 0.61% | 0.37 |