[SWIFT] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[SWIFT] SWIFT HAULAGE BERHAD
Announcement Date
17-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 58.87%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SWIFT's Result
SWIFT's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 320,418 160,300 592,764 430,863 297,319 153,115 555,838 -30.80%
PBT 33,772 17,092 61,138 47,814 30,798 14,473 53,893 -26.83%
Tax -6,178 -2,586 -9,504 -10,664 -7,336 -3,363 -11,413 -33.65%
NP 27,594 14,506 51,634 37,150 23,462 11,110 42,480 -25.05%
-
NP to SH 27,501 14,313 50,580 35,400 22,282 10,684 41,686 -24.27%
-
Tax Rate 18.29% 15.13% 15.55% 22.30% 23.82% 23.24% 21.18% -
Total Cost 292,824 145,794 541,130 393,713 273,857 142,005 513,358 -31.29%
-
Net Worth 646,355 633,718 543,069 466,191 0 0 2,579,069 -60.35%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 8,887 - 13,618 - - - - -
Div Payout % 32.32% - 26.92% - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 646,355 633,718 543,069 466,191 0 0 2,579,069 -60.35%
NOSH 889,804 889,804 889,804 122,110 520,607 437,868 436,960 60.86%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 8.61% 9.05% 8.71% 8.62% 7.89% 7.26% 7.64% -
ROE 4.25% 2.26% 9.31% 7.59% 0.00% 0.00% 1.62% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 36.05 18.02 78.35 352.85 57.11 34.97 127.21 -56.95%
EPS 3.09 1.61 7.98 35.85 4.28 2.44 9.54 -52.93%
DPS 1.00 0.00 1.80 0.00 0.00 0.00 0.00 -
NAPS 0.7273 0.7122 0.7178 3.8178 0.00 0.00 5.9023 -75.33%
Adjusted Per Share Value based on latest NOSH - 122,110
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 35.88 17.95 66.37 48.25 33.29 17.15 62.24 -30.80%
EPS 3.08 1.60 5.66 3.96 2.50 1.20 4.67 -24.28%
DPS 1.00 0.00 1.52 0.00 0.00 0.00 0.00 -
NAPS 0.7238 0.7096 0.6081 0.522 0.00 0.00 2.8879 -60.34%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 - - - - -
Price 0.495 0.735 0.965 0.00 0.00 0.00 0.00 -
P/RPS 1.37 4.08 1.23 0.00 0.00 0.00 0.00 -
P/EPS 16.00 45.69 14.43 0.00 0.00 0.00 0.00 -
EY 6.25 2.19 6.93 0.00 0.00 0.00 0.00 -
DY 2.02 0.00 1.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.03 1.34 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 17/08/22 20/05/22 24/02/22 17/12/21 - - - -
Price 0.575 0.685 0.78 0.00 0.00 0.00 0.00 -
P/RPS 1.59 3.80 1.00 0.00 0.00 0.00 0.00 -
P/EPS 18.58 42.58 11.67 0.00 0.00 0.00 0.00 -
EY 5.38 2.35 8.57 0.00 0.00 0.00 0.00 -
DY 1.74 0.00 2.31 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.96 1.09 0.00 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