SWSCAP | SWS CAPITAL BERHAD

0.210 (0.0%)
2

T-O (am): 0.000 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

SWSCAP | SWS CAPITAL BERHAD

iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

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)
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%

Historical Dividends

Financial Ratios

EPS -2.19 sen
Trailing PE (Sector Median: 11.8) 0.0
PEG 0.0
Altman Z 0.9
Beaver 0.191
Current Ratio 2.09
Debt-Equity (DE) Ratio 0.42
FCF Yield 14.22 %
Revenue QoQ 1.79 %
Revenue YoY -8.61%
Profit QoQ -313.66 %
Profit YoY -321.46 %
Profit Margin (Sector Median: 4.8) -5.32 %
ROE (ROIC: -4.26) -4.51 %
Dividend Per Share (DPS) 0.0 sen
Dividend Yield (DY) 0.0 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 11.8)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 4.8)
ROE (ROIC: -84.0)
Altman Z

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) 0.49
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

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] -6.48
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
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

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

Summary


Market Cap: 63 M.

Number of Shares: 302 M.

Adjusted Float: 89.1%.

Stock highly correlated with

LIONIND (70%)

MELEWAR (67%)

IBHD (65%)

MESTRON (63%)

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: BOARDROOM.COM SDN BHD

Code: 7186

Website: http://www.swscap.com/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 31-Mar-2022

Shareholder % Value (M)
Muar Ban Lee Group Berhad 27.44% 17.42
Dato' Ong Choo Meng 17.0% 10.79
Tan Sri Dato' Seri Dr Tan King Tai @ Tan Khoon Hai 7.39% 4.69
Tan Sri Dato' Seri Tan King Tai @ Tan Khoon Hai 5.52% 3.5
Teoh Han Chuan 5.26% 3.34
Dato' Seri Mr Serm Juthamongkhon 4.97% 3.15
Chiau Haw Choon 4.25% 2.7
Chiau Beng Teik 4.2% 2.67
Neo Tiam Hock 1.91% 1.21
Bo Eng Chee 1.75% 1.11
Heng Sew Hua 1.56% 0.99
Reservoir Link Holdings Sdn Bhd 1.54% 0.98
Tan Soon Ping 1.5% 0.95
Awan Travel Sdn Bhd 1.44% 0.92
Lim Kian Hin 1.28% 0.81
Lau Teck Poh 1.26% 0.8
Heng Lih Jiun 1.19% 0.76
Dato Simon Toh Boon Wan 1.13% 0.72
Dr Loh Yee Feei 1.06% 0.67
Puan Sri Datin Chan Mei Cheng 1.04% 0.66
Teh Khee Sok 0.89% 0.56
Yeap Boey Lean 0.72% 0.46
Dato' Chua Heok Wee 0.72% 0.46
Ooi Siew Suan 0.71% 0.45
Tan Tat Leng 0.61% 0.39
Chia Kam Peng 0.61% 0.39
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.