[RAPID] QoQ TTM Result on 30-Jun-2022

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
22-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022
Profit Trend
QoQ- -0.83%
YoY- -37.92%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 28,465 28,661 29,070 29,859 30,208 31,654 31,331 -6.20%
PBT 4,659 5,223 6,079 6,230 6,259 6,165 7,145 -24.82%
Tax -2,077 -2,387 -2,819 -2,764 -2,765 -2,676 -1,583 19.86%
NP 2,582 2,836 3,260 3,466 3,494 3,489 5,562 -40.07%
-
NP to SH 2,582 2,836 3,144 3,350 3,378 3,373 5,562 -40.07%
-
Tax Rate 44.58% 45.70% 46.37% 44.37% 44.18% 43.41% 22.16% -
Total Cost 25,883 25,825 25,810 26,393 26,714 28,165 25,769 0.29%
-
Net Worth 160,344 160,344 159,275 158,206 158,206 158,206 156,937 1.44%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 160,344 160,344 159,275 158,206 158,206 158,206 156,937 1.44%
NOSH 107,491 107,491 107,491 107,491 107,491 107,491 107,491 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 9.07% 9.89% 11.21% 11.61% 11.57% 11.02% 17.75% -
ROE 1.61% 1.77% 1.97% 2.12% 2.14% 2.13% 3.54% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 26.63 26.81 27.19 27.93 28.26 29.61 29.15 -5.85%
EPS 2.42 2.65 2.94 3.13 3.16 3.16 5.17 -39.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.50 1.49 1.48 1.48 1.48 1.46 1.81%
Adjusted Per Share Value based on latest NOSH - 107,491
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 26.63 26.81 27.19 27.93 28.26 29.61 29.31 -6.19%
EPS 2.42 2.65 2.94 3.13 3.16 3.16 5.20 -39.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4999 1.4999 1.4899 1.48 1.48 1.48 1.4681 1.44%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 17.50 15.96 13.86 12.78 10.90 9.95 8.52 -
P/RPS 65.72 59.53 50.97 45.75 38.57 33.60 29.23 71.70%
P/EPS 724.51 601.58 471.24 407.80 344.93 315.33 164.66 168.75%
EY 0.14 0.17 0.21 0.25 0.29 0.32 0.61 -62.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.67 10.64 9.30 8.64 7.36 6.72 5.84 58.71%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 19/05/23 28/02/23 17/11/22 22/08/22 20/05/22 25/02/22 19/11/21 -
Price 18.98 17.02 15.78 13.18 11.98 9.43 9.98 -
P/RPS 71.28 63.48 58.03 47.18 42.39 31.85 34.24 63.11%
P/EPS 785.78 641.53 536.52 420.57 379.11 298.85 192.87 155.30%
EY 0.13 0.16 0.19 0.24 0.26 0.33 0.52 -60.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 12.65 11.35 10.59 8.91 8.09 6.37 6.84 50.72%

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