[SWIFT] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[SWIFT] SWIFT HAULAGE BERHAD
Announcement Date
17-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -3.93%
YoY- 23.42%
Quarter Report
Latest QR
Upcoming QR
SWIFT's Result
SWIFT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 677,500 644,838 639,562 640,836 641,200 592,764 574,484 11.63%
PBT 51,172 63,999 65,454 67,544 68,368 61,138 63,752 -13.64%
Tax -10,244 -12,627 -12,646 -12,356 -10,344 -9,504 -14,218 -19.64%
NP 40,928 51,372 52,808 55,188 58,024 51,634 49,533 -11.95%
-
NP to SH 40,524 50,461 52,289 55,002 57,252 50,580 47,200 -9.67%
-
Tax Rate 20.02% 19.73% 19.32% 18.29% 15.13% 15.55% 22.30% -
Total Cost 636,572 593,466 586,754 585,648 583,176 541,130 524,950 13.72%
-
Net Worth 665,716 658,593 656,776 646,355 633,718 543,069 466,191 26.83%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 17,737 11,838 17,774 - 13,618 - -
Div Payout % - 35.15% 22.64% 32.32% - 26.92% - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 665,716 658,593 656,776 646,355 633,718 543,069 466,191 26.83%
NOSH 889,804 889,804 889,804 889,804 889,804 889,804 122,110 276.31%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 6.04% 7.97% 8.26% 8.61% 9.05% 8.71% 8.62% -
ROE 6.09% 7.66% 7.96% 8.51% 9.03% 9.31% 10.12% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 76.83 72.71 72.03 72.11 72.06 78.35 470.46 -70.15%
EPS 4.60 5.69 5.89 6.18 6.44 7.98 47.80 -79.02%
DPS 0.00 2.00 1.33 2.00 0.00 1.80 0.00 -
NAPS 0.7549 0.7426 0.7397 0.7273 0.7122 0.7178 3.8178 -66.09%
Adjusted Per Share Value based on latest NOSH - 889,804
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 75.86 72.21 71.62 71.76 71.80 66.37 64.33 11.62%
EPS 4.54 5.65 5.86 6.16 6.41 5.66 5.29 -9.69%
DPS 0.00 1.99 1.33 1.99 0.00 1.52 0.00 -
NAPS 0.7454 0.7375 0.7354 0.7238 0.7096 0.6081 0.522 26.83%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 - -
Price 0.465 0.48 0.505 0.495 0.735 0.965 0.00 -
P/RPS 0.61 0.66 0.70 0.69 1.02 1.23 0.00 -
P/EPS 10.12 8.44 8.58 8.00 11.42 14.43 0.00 -
EY 9.88 11.85 11.66 12.50 8.75 6.93 0.00 -
DY 0.00 4.17 2.64 4.04 0.00 1.87 0.00 -
P/NAPS 0.62 0.65 0.68 0.68 1.03 1.34 0.00 -
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 10/05/23 27/02/23 14/11/22 17/08/22 20/05/22 24/02/22 17/12/21 -
Price 0.47 0.475 0.51 0.575 0.685 0.78 0.00 -
P/RPS 0.61 0.65 0.71 0.80 0.95 1.00 0.00 -
P/EPS 10.23 8.35 8.66 9.29 10.65 11.67 0.00 -
EY 9.78 11.98 11.55 10.76 9.39 8.57 0.00 -
DY 0.00 4.21 2.61 3.48 0.00 2.31 0.00 -
P/NAPS 0.62 0.64 0.69 0.79 0.96 1.09 0.00 -

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 ⃤ & 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