[SWIFT] QoQ TTM 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- -0.73%
YoY- 61.7%
Quarter Report
Latest QR
Upcoming QR
SWIFT's Result
SWIFT's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 658,897 653,913 644,838 641,573 621,565 595,517 588,332 7.86%
PBT 55,038 59,700 63,999 62,415 62,812 59,700 57,081 -2.40%
Tax -10,954 -12,602 -12,627 -8,325 -8,046 -8,133 -8,910 14.80%
NP 44,084 47,098 51,372 54,090 54,766 51,567 48,171 -5.75%
-
NP to SH 42,814 46,279 50,461 54,397 54,799 50,748 47,119 -6.20%
-
Tax Rate 19.90% 21.11% 19.73% 13.34% 12.81% 13.62% 15.61% -
Total Cost 614,813 606,815 593,466 587,483 566,799 543,950 540,161 9.03%
-
Net Worth 666,925 665,716 658,593 656,776 646,355 633,718 540,118 15.14%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 15,919 17,755 17,755 22,505 22,505 13,618 13,618 11.00%
Div Payout % 37.18% 38.37% 35.19% 41.37% 41.07% 26.84% 28.90% -
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 666,925 665,716 658,593 656,776 646,355 633,718 540,118 15.14%
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 6.69% 7.20% 7.97% 8.43% 8.81% 8.66% 8.19% -
ROE 6.42% 6.95% 7.66% 8.28% 8.48% 8.01% 8.72% -
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 74.76 74.15 72.71 72.26 69.94 66.93 77.76 -2.59%
EPS 4.86 5.25 5.69 6.13 6.17 5.70 6.23 -15.29%
DPS 1.80 2.00 2.00 2.53 2.53 1.53 1.80 0.00%
NAPS 0.7567 0.7549 0.7426 0.7397 0.7273 0.7122 0.7139 3.96%
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 73.76 73.20 72.18 71.82 69.58 66.66 65.86 7.86%
EPS 4.79 5.18 5.65 6.09 6.13 5.68 5.27 -6.18%
DPS 1.78 1.99 1.99 2.52 2.52 1.52 1.52 11.13%
NAPS 0.7466 0.7452 0.7372 0.7352 0.7235 0.7094 0.6046 15.14%
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 0.60 0.63 0.66 0.70 0.71 1.10 1.24 -38.44%
P/EPS 9.26 8.86 8.44 8.24 8.03 12.89 15.49 -29.10%
EY 10.79 11.29 11.85 12.13 12.46 7.76 6.45 41.05%
DY 4.00 4.30 4.17 5.02 5.12 2.08 1.87 66.24%
P/NAPS 0.59 0.62 0.65 0.68 0.68 1.03 1.35 -42.49%
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 - - -
Price 0.49 0.47 0.475 0.51 0.575 0.00 0.00 -
P/RPS 0.66 0.63 0.65 0.71 0.82 0.00 0.00 -
P/EPS 10.09 8.96 8.35 8.32 9.33 0.00 0.00 -
EY 9.91 11.17 11.98 12.01 10.72 0.00 0.00 -
DY 3.67 4.26 4.21 4.97 4.40 0.00 0.00 -
P/NAPS 0.65 0.62 0.64 0.69 0.79 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