[RAPID] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 20.57%
YoY- 83.08%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 31,100 27,809 27,595 26,339 22,713 22,610 20,017 34.18%
PBT 10,055 8,100 8,112 7,066 5,733 5,257 3,453 104.05%
Tax -1,617 -1,332 -1,996 -1,850 -1,407 -1,234 -583 97.52%
NP 8,438 6,768 6,116 5,216 4,326 4,023 2,870 105.36%
-
NP to SH 8,438 6,768 6,116 5,216 4,326 4,023 2,870 105.36%
-
Tax Rate 16.08% 16.44% 24.61% 26.18% 24.54% 23.47% 16.88% -
Total Cost 22,662 21,041 21,479 21,123 18,387 18,587 17,147 20.45%
-
Net Worth 72,875 70,102 67,740 65,574 64,752 65,082 61,971 11.42%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 839 839 849 849 849 849 841 -0.15%
Div Payout % 9.95% 12.41% 13.89% 16.29% 19.64% 21.12% 29.31% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 72,875 70,102 67,740 65,574 64,752 65,082 61,971 11.42%
NOSH 42,283 41,999 41,991 42,035 42,046 42,476 41,600 1.09%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 27.13% 24.34% 22.16% 19.80% 19.05% 17.79% 14.34% -
ROE 11.58% 9.65% 9.03% 7.95% 6.68% 6.18% 4.63% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 73.55 66.21 65.72 62.66 54.02 53.23 48.12 32.72%
EPS 19.96 16.11 14.56 12.41 10.29 9.47 6.90 103.15%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 1.7235 1.6691 1.6132 1.56 1.54 1.5322 1.4897 10.21%
Adjusted Per Share Value based on latest NOSH - 42,035
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 29.09 26.01 25.81 24.64 21.25 21.15 18.72 34.19%
EPS 7.89 6.33 5.72 4.88 4.05 3.76 2.68 105.54%
DPS 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.00%
NAPS 0.6817 0.6558 0.6337 0.6134 0.6057 0.6088 0.5797 11.42%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.32 1.24 1.19 1.47 1.55 1.53 1.54 -
P/RPS 1.79 1.87 1.81 2.35 2.87 2.87 3.20 -32.13%
P/EPS 6.61 7.70 8.17 11.85 15.07 16.15 22.32 -55.60%
EY 15.12 13.00 12.24 8.44 6.64 6.19 4.48 125.16%
DY 1.52 1.61 1.68 1.36 1.29 1.31 1.30 10.99%
P/NAPS 0.77 0.74 0.74 0.94 1.01 1.00 1.03 -17.64%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 01/06/07 28/02/07 10/11/06 24/08/06 31/05/06 28/02/06 16/11/05 -
Price 1.40 1.90 1.22 1.23 1.50 1.59 1.68 -
P/RPS 1.90 2.87 1.86 1.96 2.78 2.99 3.49 -33.35%
P/EPS 7.02 11.79 8.38 9.91 14.58 16.79 24.35 -56.39%
EY 14.25 8.48 11.94 10.09 6.86 5.96 4.11 129.25%
DY 1.43 1.05 1.64 1.63 1.33 1.26 1.19 13.04%
P/NAPS 0.81 1.14 0.76 0.79 0.97 1.04 1.13 -19.92%

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