[SWIFT] QoQ Quarter Result on 31-Dec-2023 [#4]

Announcement Date
23-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- -43.71%
YoY- 42.13%
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 173,298 168,041 165,102 169,375 165,166 159,254 160,118 5.39%
PBT 13,946 30,460 12,018 12,793 14,908 15,319 16,680 -11.22%
Tax 2,673 -1,671 -1,944 -2,561 -3,142 -3,307 -3,592 -
NP 16,619 28,789 10,074 10,232 11,766 12,012 13,088 17.21%
-
NP to SH 15,981 28,392 9,723 10,131 11,244 11,716 13,188 13.62%
-
Tax Rate -19.17% 5.49% 16.18% 20.02% 21.08% 21.59% 21.53% -
Total Cost 156,679 139,252 155,028 159,143 153,400 147,242 147,030 4.31%
-
Net Worth 706,481 696,995 666,925 665,716 658,593 656,776 646,355 6.09%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 7,048 - 7,050 - 8,868 - 8,887 -14.28%
Div Payout % 44.10% - 72.52% - 78.88% - 67.39% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 706,481 696,995 666,925 665,716 658,593 656,776 646,355 6.09%
NOSH 890,094 889,812 889,804 889,804 889,804 889,804 889,804 0.02%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 9.59% 17.13% 6.10% 6.04% 7.12% 7.54% 8.17% -
ROE 2.26% 4.07% 1.46% 1.52% 1.71% 1.78% 2.04% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 19.67 19.07 18.73 19.21 18.62 17.94 18.02 5.99%
EPS 1.81 3.22 1.10 1.15 1.27 1.32 1.48 14.31%
DPS 0.80 0.00 0.80 0.00 1.00 0.00 1.00 -13.78%
NAPS 0.8019 0.791 0.7567 0.7549 0.7426 0.7397 0.7273 6.70%
Adjusted Per Share Value based on latest NOSH - 890,094
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 19.47 18.88 18.55 19.03 18.55 17.89 17.99 5.39%
EPS 1.80 3.19 1.09 1.14 1.26 1.32 1.48 13.89%
DPS 0.79 0.00 0.79 0.00 1.00 0.00 1.00 -14.50%
NAPS 0.7936 0.7829 0.7491 0.7478 0.7398 0.7377 0.726 6.09%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.545 0.56 0.45 0.465 0.48 0.505 0.495 -
P/RPS 2.77 2.94 2.40 2.42 2.58 2.82 2.75 0.48%
P/EPS 30.05 17.38 40.79 40.48 37.86 38.27 33.36 -6.71%
EY 3.33 5.75 2.45 2.47 2.64 2.61 3.00 7.18%
DY 1.47 0.00 1.78 0.00 2.08 0.00 2.02 -19.04%
P/NAPS 0.68 0.71 0.59 0.62 0.65 0.68 0.68 0.00%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 23/02/24 08/11/23 18/08/23 10/05/23 27/02/23 14/11/22 17/08/22 -
Price 0.56 0.55 0.49 0.47 0.475 0.51 0.575 -
P/RPS 2.85 2.88 2.62 2.45 2.55 2.84 3.19 -7.21%
P/EPS 30.87 17.07 44.42 40.91 37.47 38.65 38.75 -14.02%
EY 3.24 5.86 2.25 2.44 2.67 2.59 2.58 16.35%
DY 1.43 0.00 1.63 0.00 2.11 0.00 1.74 -12.22%
P/NAPS 0.70 0.70 0.65 0.62 0.64 0.69 0.79 -7.72%

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