[SWIFT] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[SWIFT] SWIFT HAULAGE BERHAD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -71.7%
YoY- 33.97%
Quarter Report
Latest QR
Upcoming QR
SWIFT's Result
SWIFT's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 644,838 479,672 320,418 160,300 592,764 430,863 297,319 67.31%
PBT 63,999 49,091 33,772 17,092 61,138 47,814 30,798 62.62%
Tax -12,627 -9,485 -6,178 -2,586 -9,504 -10,664 -7,336 43.48%
NP 51,372 39,606 27,594 14,506 51,634 37,150 23,462 68.37%
-
NP to SH 50,461 39,217 27,501 14,313 50,580 35,400 22,282 72.19%
-
Tax Rate 19.73% 19.32% 18.29% 15.13% 15.55% 22.30% 23.82% -
Total Cost 593,466 440,066 292,824 145,794 541,130 393,713 273,857 67.22%
-
Net Worth 658,593 656,776 646,355 633,718 543,069 466,191 0 -
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 17,737 8,878 8,887 - 13,618 - - -
Div Payout % 35.15% 22.64% 32.32% - 26.92% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 658,593 656,776 646,355 633,718 543,069 466,191 0 -
NOSH 889,804 889,804 889,804 889,804 889,804 122,110 520,607 42.81%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 7.97% 8.26% 8.61% 9.05% 8.71% 8.62% 7.89% -
ROE 7.66% 5.97% 4.25% 2.26% 9.31% 7.59% 0.00% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 72.71 54.02 36.05 18.02 78.35 352.85 57.11 17.41%
EPS 5.69 4.42 3.09 1.61 7.98 35.85 4.28 20.84%
DPS 2.00 1.00 1.00 0.00 1.80 0.00 0.00 -
NAPS 0.7426 0.7397 0.7273 0.7122 0.7178 3.8178 0.00 -
Adjusted Per Share Value based on latest NOSH - 889,804
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 72.21 53.71 35.88 17.95 66.37 48.25 33.29 67.33%
EPS 5.65 4.39 3.08 1.60 5.66 3.96 2.50 71.95%
DPS 1.99 0.99 1.00 0.00 1.52 0.00 0.00 -
NAPS 0.7375 0.7354 0.7238 0.7096 0.6081 0.522 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 - - -
Price 0.48 0.505 0.495 0.735 0.965 0.00 0.00 -
P/RPS 0.66 0.93 1.37 4.08 1.23 0.00 0.00 -
P/EPS 8.44 11.43 16.00 45.69 14.43 0.00 0.00 -
EY 11.85 8.75 6.25 2.19 6.93 0.00 0.00 -
DY 4.17 1.98 2.02 0.00 1.87 0.00 0.00 -
P/NAPS 0.65 0.68 0.68 1.03 1.34 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 14/11/22 17/08/22 20/05/22 24/02/22 17/12/21 - -
Price 0.475 0.51 0.575 0.685 0.78 0.00 0.00 -
P/RPS 0.65 0.94 1.59 3.80 1.00 0.00 0.00 -
P/EPS 8.35 11.55 18.58 42.58 11.67 0.00 0.00 -
EY 11.98 8.66 5.38 2.35 8.57 0.00 0.00 -
DY 4.21 1.96 1.74 0.00 2.31 0.00 0.00 -
P/NAPS 0.64 0.69 0.79 0.96 1.09 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