[SWIFT] QoQ Cumulative 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- 42.6%
YoY- 10.78%
Quarter Report
Latest QR
Upcoming QR
SWIFT's Result
SWIFT's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 329,854 169,375 644,838 479,672 320,418 160,300 592,764 -32.41%
PBT 24,811 12,793 63,999 49,091 33,772 17,092 61,138 -45.27%
Tax -4,505 -2,561 -12,627 -9,485 -6,178 -2,586 -9,504 -39.28%
NP 20,306 10,232 51,372 39,606 27,594 14,506 51,634 -46.41%
-
NP to SH 19,854 10,131 50,461 39,217 27,501 14,313 50,580 -46.48%
-
Tax Rate 18.16% 20.02% 19.73% 19.32% 18.29% 15.13% 15.55% -
Total Cost 309,548 159,143 593,466 440,066 292,824 145,794 541,130 -31.16%
-
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 7,050 - 17,737 8,878 8,887 - 13,618 -35.60%
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 2.98% 1.52% 7.66% 5.97% 4.25% 2.26% 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 37.43 19.21 72.71 54.02 36.05 18.02 78.35 -38.97%
EPS 2.25 1.15 5.69 4.42 3.09 1.61 7.98 -57.10%
DPS 0.80 0.00 2.00 1.00 1.00 0.00 1.80 -41.84%
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 36.92 18.96 72.18 53.70 35.87 17.94 66.36 -32.42%
EPS 2.22 1.13 5.65 4.39 3.08 1.60 5.66 -46.50%
DPS 0.79 0.00 1.99 0.99 0.99 0.00 1.52 -35.43%
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 1.20 2.42 0.66 0.93 1.37 4.08 1.23 -1.63%
P/EPS 19.98 40.48 8.44 11.43 16.00 45.69 14.43 24.30%
EY 5.01 2.47 11.85 8.75 6.25 2.19 6.93 -19.49%
DY 1.78 0.00 4.17 1.98 2.02 0.00 1.87 -3.24%
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 1.31 2.45 0.65 0.94 1.59 3.80 1.00 19.78%
P/EPS 21.75 40.91 8.35 11.55 18.58 42.58 11.67 51.61%
EY 4.60 2.44 11.98 8.66 5.38 2.35 8.57 -34.02%
DY 1.63 0.00 4.21 1.96 1.74 0.00 2.31 -20.79%
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