[SWIFT] QoQ 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- -4.03%
YoY- -25.93%
Quarter Report
Latest QR
Upcoming QR
SWIFT's Result
SWIFT's Financial Summary
View:
Show?
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 168,041 165,102 169,375 165,166 159,254 160,118 160,300 3.19%
PBT 30,460 12,018 12,793 14,908 15,319 16,680 17,092 46.93%
Tax -1,671 -1,944 -2,561 -3,142 -3,307 -3,592 -2,586 -25.23%
NP 28,789 10,074 10,232 11,766 12,012 13,088 14,506 57.85%
-
NP to SH 28,392 9,723 10,131 11,244 11,716 13,188 14,313 57.80%
-
Tax Rate 5.49% 16.18% 20.02% 21.08% 21.59% 21.53% 15.13% -
Total Cost 139,252 155,028 159,143 153,400 147,242 147,030 145,794 -3.01%
-
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 - 7,050 - 8,868 - 8,887 - -
Div Payout % - 72.52% - 78.88% - 67.39% - -
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 17.13% 6.10% 6.04% 7.12% 7.54% 8.17% 9.05% -
ROE 4.07% 1.46% 1.52% 1.71% 1.78% 2.04% 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 19.07 18.73 19.21 18.62 17.94 18.02 18.02 3.84%
EPS 3.22 1.10 1.15 1.27 1.32 1.48 1.61 58.67%
DPS 0.00 0.80 0.00 1.00 0.00 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 18.82 18.49 18.97 18.49 17.83 17.93 17.95 3.20%
EPS 3.18 1.09 1.13 1.26 1.31 1.48 1.60 58.01%
DPS 0.00 0.79 0.00 0.99 0.00 1.00 0.00 -
NAPS 0.7805 0.7468 0.7454 0.7375 0.7354 0.7238 0.7096 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 2.94 2.40 2.42 2.58 2.82 2.75 4.08 -19.60%
P/EPS 17.38 40.79 40.48 37.86 38.27 33.36 45.69 -47.46%
EY 5.75 2.45 2.47 2.64 2.61 3.00 2.19 90.20%
DY 0.00 1.78 0.00 2.08 0.00 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 2.88 2.62 2.45 2.55 2.84 3.19 3.80 -16.85%
P/EPS 17.07 44.42 40.91 37.47 38.65 38.75 42.58 -45.60%
EY 5.86 2.25 2.44 2.67 2.59 2.58 2.35 83.78%
DY 0.00 1.63 0.00 2.11 0.00 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