[SWIFT] QoQ Cumulative 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- 19.58%
YoY- -26.94%
Quarter Report
Latest QR
Upcoming QR
SWIFT's Result
SWIFT's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 535,283 352,222 179,352 671,193 497,895 329,854 169,375 114.90%
PBT 43,396 35,319 24,226 69,217 55,271 24,811 12,793 125.26%
Tax -6,967 -4,966 -2,823 -3,503 -6,176 -4,505 -2,561 94.52%
NP 36,429 30,353 21,403 65,714 49,095 20,306 10,232 132.62%
-
NP to SH 35,249 29,477 21,143 64,227 48,246 19,854 10,131 129.09%
-
Tax Rate 16.05% 14.06% 11.65% 5.06% 11.17% 18.16% 20.02% -
Total Cost 498,854 321,869 157,949 605,479 448,800 309,548 159,143 113.74%
-
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 7,051 7,047 - 14,096 7,049 7,050 - -
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 4.78% 4.05% 2.91% 9.09% 6.92% 2.98% 1.52% -
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 60.73 39.98 20.36 76.18 56.50 37.43 19.21 114.95%
EPS 4.00 3.35 2.40 7.29 5.48 2.25 1.15 129.04%
DPS 0.80 0.80 0.00 1.60 0.80 0.80 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 59.92 39.43 20.08 75.13 55.73 36.92 18.96 114.90%
EPS 3.95 3.30 2.37 7.19 5.40 2.22 1.13 129.80%
DPS 0.79 0.79 0.00 1.58 0.79 0.79 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 0.80 1.35 2.50 0.72 0.99 1.20 2.42 -52.09%
P/EPS 12.13 16.14 21.24 7.48 10.23 19.98 40.48 -55.12%
EY 8.25 6.20 4.71 13.38 9.78 5.01 2.47 122.95%
DY 1.65 1.48 0.00 2.94 1.43 1.78 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 0.78 1.26 2.63 0.74 0.97 1.31 2.45 -53.27%
P/EPS 11.88 15.09 22.29 7.68 10.05 21.75 40.91 -56.04%
EY 8.42 6.63 4.49 13.02 9.96 4.60 2.44 127.84%
DY 1.68 1.58 0.00 2.86 1.45 1.63 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