[SWIFT] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[SWIFT] SWIFT HAULAGE BERHAD
Announcement Date
14-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -4.93%
YoY- 10.78%
Quarter Report
Latest QR
Upcoming QR
SWIFT's Result
SWIFT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 659,708 677,500 644,838 639,562 640,836 641,200 592,764 7.41%
PBT 49,622 51,172 63,999 65,454 67,544 68,368 61,138 -13.02%
Tax -9,010 -10,244 -12,627 -12,646 -12,356 -10,344 -9,504 -3.50%
NP 40,612 40,928 51,372 52,808 55,188 58,024 51,634 -14.82%
-
NP to SH 39,708 40,524 50,461 52,289 55,002 57,252 50,580 -14.93%
-
Tax Rate 18.16% 20.02% 19.73% 19.32% 18.29% 15.13% 15.55% -
Total Cost 619,096 636,572 593,466 586,754 585,648 583,176 541,130 9.41%
-
Net Worth 666,925 665,716 658,593 656,776 646,355 633,718 543,069 14.72%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 14,101 - 17,737 11,838 17,774 - 13,618 2.35%
Div Payout % 35.51% - 35.15% 22.64% 32.32% - 26.92% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 666,925 665,716 658,593 656,776 646,355 633,718 543,069 14.72%
NOSH 889,804 889,804 889,804 889,804 889,804 889,804 889,804 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.16% 6.04% 7.97% 8.26% 8.61% 9.05% 8.71% -
ROE 5.95% 6.09% 7.66% 7.96% 8.51% 9.03% 9.31% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 74.85 76.83 72.71 72.03 72.11 72.06 78.35 -3.00%
EPS 4.50 4.60 5.69 5.89 6.18 6.44 7.98 -31.81%
DPS 1.60 0.00 2.00 1.33 2.00 0.00 1.80 -7.57%
NAPS 0.7567 0.7549 0.7426 0.7397 0.7273 0.7122 0.7178 3.59%
Adjusted Per Share Value based on latest NOSH - 889,804
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 73.85 75.84 72.18 71.59 71.74 71.78 66.36 7.41%
EPS 4.45 4.54 5.65 5.85 6.16 6.41 5.66 -14.85%
DPS 1.58 0.00 1.99 1.33 1.99 0.00 1.52 2.62%
NAPS 0.7466 0.7452 0.7372 0.7352 0.7235 0.7094 0.6079 14.72%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.45 0.465 0.48 0.505 0.495 0.735 0.965 -
P/RPS 0.60 0.61 0.66 0.70 0.69 1.02 1.23 -38.11%
P/EPS 9.99 10.12 8.44 8.58 8.00 11.42 14.43 -21.79%
EY 10.01 9.88 11.85 11.66 12.50 8.75 6.93 27.86%
DY 3.56 0.00 4.17 2.64 4.04 0.00 1.87 53.78%
P/NAPS 0.59 0.62 0.65 0.68 0.68 1.03 1.34 -42.21%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 18/08/23 10/05/23 27/02/23 14/11/22 17/08/22 20/05/22 24/02/22 -
Price 0.49 0.47 0.475 0.51 0.575 0.685 0.78 -
P/RPS 0.65 0.61 0.65 0.71 0.80 0.95 1.00 -25.02%
P/EPS 10.88 10.23 8.35 8.66 9.29 10.65 11.67 -4.57%
EY 9.19 9.78 11.98 11.55 10.76 9.39 8.57 4.78%
DY 3.27 0.00 4.21 2.61 3.48 0.00 2.31 26.15%
P/NAPS 0.65 0.62 0.64 0.69 0.79 0.96 1.09 -29.21%

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