[SWIFT] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[SWIFT] SWIFT HAULAGE BERHAD
Announcement Date
27-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -3.5%
YoY- -0.24%
Quarter Report
Latest QR
Upcoming QR
SWIFT's Result
SWIFT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 663,860 659,708 677,500 644,838 639,562 640,836 641,200 2.34%
PBT 73,694 49,622 51,172 63,999 65,454 67,544 68,368 5.12%
Tax -8,234 -9,010 -10,244 -12,627 -12,646 -12,356 -10,344 -14.09%
NP 65,460 40,612 40,928 51,372 52,808 55,188 58,024 8.36%
-
NP to SH 64,328 39,708 40,524 50,461 52,289 55,002 57,252 8.07%
-
Tax Rate 11.17% 18.16% 20.02% 19.73% 19.32% 18.29% 15.13% -
Total Cost 598,400 619,096 636,572 593,466 586,754 585,648 583,176 1.73%
-
Net Worth 696,995 666,925 665,716 658,593 656,776 646,355 633,718 6.54%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 9,399 14,101 - 17,737 11,838 17,774 - -
Div Payout % 14.61% 35.51% - 35.15% 22.64% 32.32% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 696,995 666,925 665,716 658,593 656,776 646,355 633,718 6.54%
NOSH 889,812 889,804 889,804 889,804 889,804 889,804 889,804 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.86% 6.16% 6.04% 7.97% 8.26% 8.61% 9.05% -
ROE 9.23% 5.95% 6.09% 7.66% 7.96% 8.51% 9.03% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 75.34 74.85 76.83 72.71 72.03 72.11 72.06 3.00%
EPS 7.31 4.50 4.60 5.69 5.89 6.18 6.44 8.80%
DPS 1.07 1.60 0.00 2.00 1.33 2.00 0.00 -
NAPS 0.791 0.7567 0.7549 0.7426 0.7397 0.7273 0.7122 7.23%
Adjusted Per Share Value based on latest NOSH - 889,804
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 74.31 73.85 75.84 72.18 71.59 71.74 71.78 2.33%
EPS 7.20 4.44 4.54 5.65 5.85 6.16 6.41 8.04%
DPS 1.05 1.58 0.00 1.99 1.33 1.99 0.00 -
NAPS 0.7802 0.7466 0.7452 0.7372 0.7352 0.7235 0.7094 6.54%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.56 0.45 0.465 0.48 0.505 0.495 0.735 -
P/RPS 0.74 0.60 0.61 0.66 0.70 0.69 1.02 -19.24%
P/EPS 7.67 9.99 10.12 8.44 8.58 8.00 11.42 -23.28%
EY 13.04 10.01 9.88 11.85 11.66 12.50 8.75 30.43%
DY 1.90 3.56 0.00 4.17 2.64 4.04 0.00 -
P/NAPS 0.71 0.59 0.62 0.65 0.68 0.68 1.03 -21.94%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 08/11/23 18/08/23 10/05/23 27/02/23 14/11/22 17/08/22 20/05/22 -
Price 0.55 0.49 0.47 0.475 0.51 0.575 0.685 -
P/RPS 0.73 0.65 0.61 0.65 0.71 0.80 0.95 -16.09%
P/EPS 7.53 10.88 10.23 8.35 8.66 9.29 10.65 -20.61%
EY 13.27 9.19 9.78 11.98 11.55 10.76 9.39 25.90%
DY 1.94 3.27 0.00 4.21 2.61 3.48 0.00 -
P/NAPS 0.70 0.65 0.62 0.64 0.69 0.79 0.96 -18.97%

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