[SWIFT] QoQ Cumulative 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- 28.67%
YoY- -0.24%
Quarter Report
Latest QR
Upcoming QR
SWIFT's Result
SWIFT's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 497,895 329,854 169,375 644,838 479,672 320,418 160,300 112.73%
PBT 55,271 24,811 12,793 63,999 49,091 33,772 17,092 118.52%
Tax -6,176 -4,505 -2,561 -12,627 -9,485 -6,178 -2,586 78.57%
NP 49,095 20,306 10,232 51,372 39,606 27,594 14,506 125.25%
-
NP to SH 48,246 19,854 10,131 50,461 39,217 27,501 14,313 124.64%
-
Tax Rate 11.17% 18.16% 20.02% 19.73% 19.32% 18.29% 15.13% -
Total Cost 448,800 309,548 159,143 593,466 440,066 292,824 145,794 111.46%
-
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 7,049 7,050 - 17,737 8,878 8,887 - -
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 6.92% 2.98% 1.52% 7.66% 5.97% 4.25% 2.26% -
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 56.50 37.43 19.21 72.71 54.02 36.05 18.02 114.07%
EPS 5.48 2.25 1.15 5.69 4.42 3.09 1.61 126.10%
DPS 0.80 0.80 0.00 2.00 1.00 1.00 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 55.73 36.92 18.96 72.18 53.70 35.87 17.94 112.75%
EPS 5.40 2.22 1.13 5.65 4.39 3.08 1.60 124.83%
DPS 0.79 0.79 0.00 1.99 0.99 0.99 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 0.99 1.20 2.42 0.66 0.93 1.37 4.08 -61.06%
P/EPS 10.23 19.98 40.48 8.44 11.43 16.00 45.69 -63.09%
EY 9.78 5.01 2.47 11.85 8.75 6.25 2.19 170.93%
DY 1.43 1.78 0.00 4.17 1.98 2.02 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 0.97 1.31 2.45 0.65 0.94 1.59 3.80 -59.72%
P/EPS 10.05 21.75 40.91 8.35 11.55 18.58 42.58 -61.77%
EY 9.96 4.60 2.44 11.98 8.66 5.38 2.35 161.66%
DY 1.45 1.63 0.00 4.21 1.96 1.74 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