[SWIFT] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[SWIFT] SWIFT HAULAGE BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 7.16%
YoY- 21.34%
Quarter Report
Latest QR
Upcoming QR
SWIFT's Result
SWIFT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 639,562 640,836 641,200 592,764 574,484 594,638 612,460 2.92%
PBT 65,454 67,544 68,368 61,138 63,752 61,596 57,892 8.52%
Tax -12,646 -12,356 -10,344 -9,504 -14,218 -14,672 -13,452 -4.03%
NP 52,808 55,188 58,024 51,634 49,533 46,924 44,440 12.17%
-
NP to SH 52,289 55,002 57,252 50,580 47,200 44,564 42,736 14.38%
-
Tax Rate 19.32% 18.29% 15.13% 15.55% 22.30% 23.82% 23.24% -
Total Cost 586,754 585,648 583,176 541,130 524,950 547,714 568,020 2.18%
-
Net Worth 656,776 646,355 633,718 543,069 466,191 0 0 -
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 11,838 17,774 - 13,618 - - - -
Div Payout % 22.64% 32.32% - 26.92% - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 656,776 646,355 633,718 543,069 466,191 0 0 -
NOSH 889,804 889,804 889,804 889,804 122,110 520,607 437,868 60.36%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 8.26% 8.61% 9.05% 8.71% 8.62% 7.89% 7.26% -
ROE 7.96% 8.51% 9.03% 9.31% 10.12% 0.00% 0.00% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 72.03 72.11 72.06 78.35 470.46 114.22 139.87 -35.72%
EPS 5.89 6.18 6.44 7.98 47.80 8.56 9.76 -28.56%
DPS 1.33 2.00 0.00 1.80 0.00 0.00 0.00 -
NAPS 0.7397 0.7273 0.7122 0.7178 3.8178 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 889,804
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 71.59 71.74 71.78 66.36 64.31 66.57 68.56 2.92%
EPS 5.85 6.16 6.41 5.66 5.28 4.99 4.78 14.40%
DPS 1.33 1.99 0.00 1.52 0.00 0.00 0.00 -
NAPS 0.7352 0.7235 0.7094 0.6079 0.5219 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 - - - -
Price 0.505 0.495 0.735 0.965 0.00 0.00 0.00 -
P/RPS 0.70 0.69 1.02 1.23 0.00 0.00 0.00 -
P/EPS 8.58 8.00 11.42 14.43 0.00 0.00 0.00 -
EY 11.66 12.50 8.75 6.93 0.00 0.00 0.00 -
DY 2.64 4.04 0.00 1.87 0.00 0.00 0.00 -
P/NAPS 0.68 0.68 1.03 1.34 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 14/11/22 17/08/22 20/05/22 24/02/22 17/12/21 - - -
Price 0.51 0.575 0.685 0.78 0.00 0.00 0.00 -
P/RPS 0.71 0.80 0.95 1.00 0.00 0.00 0.00 -
P/EPS 8.66 9.29 10.65 11.67 0.00 0.00 0.00 -
EY 11.55 10.76 9.39 8.57 0.00 0.00 0.00 -
DY 2.61 3.48 0.00 2.31 0.00 0.00 0.00 -
P/NAPS 0.69 0.79 0.96 1.09 0.00 0.00 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