[RAPID] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 10.31%
YoY- 158.16%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 25,924 26,945 28,559 27,899 28,915 27,388 30,163 -9.61%
PBT 4,110 4,903 6,573 5,046 4,863 4,002 2,125 55.29%
Tax -1,844 -1,908 -1,604 -1,344 -1,507 -1,560 -1,565 11.56%
NP 2,266 2,995 4,969 3,702 3,356 2,442 560 154.14%
-
NP to SH 2,266 2,995 4,969 3,702 3,356 2,442 560 154.14%
-
Tax Rate 44.87% 38.91% 24.40% 26.63% 30.99% 38.98% 73.65% -
Total Cost 23,658 23,950 23,590 24,197 25,559 24,946 29,603 -13.89%
-
Net Worth 147,262 147,262 147,262 145,113 144,038 144,038 140,813 3.03%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 147,262 147,262 147,262 145,113 144,038 144,038 140,813 3.03%
NOSH 107,491 107,491 107,491 107,491 107,491 107,491 107,491 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 8.74% 11.12% 17.40% 13.27% 11.61% 8.92% 1.86% -
ROE 1.54% 2.03% 3.37% 2.55% 2.33% 1.70% 0.40% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 24.12 25.07 26.57 25.95 26.90 25.48 28.06 -9.60%
EPS 2.11 2.79 4.62 3.44 3.12 2.27 0.52 154.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.37 1.37 1.35 1.34 1.34 1.31 3.03%
Adjusted Per Share Value based on latest NOSH - 107,491
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 24.25 25.21 26.72 26.10 27.05 25.62 28.22 -9.62%
EPS 2.12 2.80 4.65 3.46 3.14 2.28 0.52 155.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3776 1.3776 1.3776 1.3575 1.3474 1.3474 1.3172 3.03%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 5.69 5.70 5.93 6.00 5.70 5.94 5.80 -
P/RPS 23.59 22.74 22.32 23.12 21.19 23.31 20.67 9.21%
P/EPS 269.91 204.57 128.28 174.22 182.57 261.47 1,113.30 -61.15%
EY 0.37 0.49 0.78 0.57 0.55 0.38 0.09 156.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.15 4.16 4.33 4.44 4.25 4.43 4.43 -4.26%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 15/06/20 26/02/20 22/11/19 27/08/19 30/05/19 26/02/19 -
Price 5.85 5.70 6.17 6.00 5.74 5.76 5.69 -
P/RPS 24.26 22.74 23.22 23.12 21.34 22.61 20.28 12.70%
P/EPS 277.50 204.57 133.47 174.22 183.85 253.54 1,092.19 -59.91%
EY 0.36 0.49 0.75 0.57 0.54 0.39 0.09 152.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 4.16 4.50 4.44 4.28 4.30 4.34 -1.07%

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