[SWIFT] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[SWIFT] SWIFT HAULAGE BERHAD
Announcement Date
13-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- -20.28%
YoY- -26.94%
Quarter Report
Latest QR
Upcoming QR
SWIFT's Result
SWIFT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 713,710 704,444 717,408 671,193 663,860 659,708 677,500 3.52%
PBT 57,861 70,638 96,904 69,217 73,694 49,622 51,172 8.51%
Tax -9,289 -9,932 -11,292 -3,503 -8,234 -9,010 -10,244 -6.29%
NP 48,572 60,706 85,612 65,714 65,460 40,612 40,928 12.05%
-
NP to SH 46,998 58,954 84,572 64,227 64,328 39,708 40,524 10.35%
-
Tax Rate 16.05% 14.06% 11.65% 5.06% 11.17% 18.16% 20.02% -
Total Cost 665,138 643,738 631,796 605,479 598,400 619,096 636,572 2.96%
-
Net Worth 737,082 728,090 725,531 706,481 696,995 666,925 665,716 7.00%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 9,402 14,094 - 14,096 9,399 14,101 - -
Div Payout % 20.01% 23.91% - 21.95% 14.61% 35.51% - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 737,082 728,090 725,531 706,481 696,995 666,925 665,716 7.00%
NOSH 893,325 893,177 890,269 890,094 889,812 889,804 889,804 0.26%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 6.81% 8.62% 11.93% 9.79% 9.86% 6.16% 6.04% -
ROE 6.38% 8.10% 11.66% 9.09% 9.23% 5.95% 6.09% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 80.97 79.97 81.46 76.18 75.34 74.85 76.83 3.55%
EPS 5.33 6.70 9.60 7.29 7.31 4.50 4.60 10.28%
DPS 1.07 1.60 0.00 1.60 1.07 1.60 0.00 -
NAPS 0.8362 0.8265 0.8238 0.8019 0.791 0.7567 0.7549 7.03%
Adjusted Per Share Value based on latest NOSH - 893,325
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 79.89 78.86 80.31 75.13 74.31 73.85 75.84 3.51%
EPS 5.26 6.60 9.47 7.19 7.20 4.44 4.54 10.28%
DPS 1.05 1.58 0.00 1.58 1.05 1.58 0.00 -
NAPS 0.8251 0.815 0.8122 0.7908 0.7802 0.7466 0.7452 7.00%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.485 0.54 0.51 0.545 0.56 0.45 0.465 -
P/RPS 0.60 0.68 0.63 0.72 0.74 0.60 0.61 -1.09%
P/EPS 9.10 8.07 5.31 7.48 7.67 9.99 10.12 -6.81%
EY 10.99 12.39 18.83 13.38 13.04 10.01 9.88 7.33%
DY 2.20 2.96 0.00 2.94 1.90 3.56 0.00 -
P/NAPS 0.58 0.65 0.62 0.68 0.71 0.59 0.62 -4.33%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 13/11/24 09/08/24 13/05/24 23/02/24 08/11/23 18/08/23 10/05/23 -
Price 0.475 0.505 0.535 0.56 0.55 0.49 0.47 -
P/RPS 0.59 0.63 0.66 0.74 0.73 0.65 0.61 -2.19%
P/EPS 8.91 7.55 5.57 7.68 7.53 10.88 10.23 -8.77%
EY 11.22 13.25 17.95 13.02 13.27 9.19 9.78 9.56%
DY 2.25 3.17 0.00 2.86 1.94 3.27 0.00 -
P/NAPS 0.57 0.61 0.65 0.70 0.70 0.65 0.62 -5.43%

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