[RAPID] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 3.08%
YoY- 155.96%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 29,859 30,208 31,654 31,331 32,506 30,801 28,462 3.25%
PBT 6,230 6,259 6,165 7,145 7,198 6,989 7,280 -9.88%
Tax -2,764 -2,765 -2,676 -1,583 -1,802 -1,801 -2,081 20.89%
NP 3,466 3,494 3,489 5,562 5,396 5,188 5,199 -23.74%
-
NP to SH 3,350 3,378 3,373 5,562 5,396 5,188 5,199 -25.45%
-
Tax Rate 44.37% 44.18% 43.41% 22.16% 25.03% 25.77% 28.59% -
Total Cost 26,393 26,714 28,165 25,769 27,110 25,613 23,263 8.80%
-
Net Worth 158,206 158,206 158,206 156,937 155,862 155,862 155,862 1.00%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 158,206 158,206 158,206 156,937 155,862 155,862 155,862 1.00%
NOSH 107,491 107,491 107,491 107,491 107,491 107,491 107,491 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 11.61% 11.57% 11.02% 17.75% 16.60% 16.84% 18.27% -
ROE 2.12% 2.14% 2.13% 3.54% 3.46% 3.33% 3.34% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 27.93 28.26 29.61 29.15 30.24 28.65 26.48 3.62%
EPS 3.13 3.16 3.16 5.17 5.02 4.83 4.84 -25.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.48 1.48 1.46 1.45 1.45 1.45 1.37%
Adjusted Per Share Value based on latest NOSH - 107,491
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 27.93 28.26 29.61 29.31 30.41 28.81 26.63 3.23%
EPS 3.13 3.16 3.16 5.20 5.05 4.85 4.86 -25.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.48 1.48 1.4681 1.4581 1.4581 1.4581 1.00%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 12.78 10.90 9.95 8.52 7.95 7.51 6.60 -
P/RPS 45.75 38.57 33.60 29.23 26.29 26.21 24.93 50.05%
P/EPS 407.80 344.93 315.33 164.66 158.37 155.60 136.46 107.88%
EY 0.25 0.29 0.32 0.61 0.63 0.64 0.73 -51.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.64 7.36 6.72 5.84 5.48 5.18 4.55 53.52%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 22/08/22 20/05/22 25/02/22 19/11/21 24/08/21 24/05/21 25/02/21 -
Price 13.18 11.98 9.43 9.98 8.38 7.98 7.40 -
P/RPS 47.18 42.39 31.85 34.24 27.71 27.85 27.95 41.90%
P/EPS 420.57 379.11 298.85 192.87 166.93 165.34 153.00 96.59%
EY 0.24 0.26 0.33 0.52 0.60 0.60 0.65 -48.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.91 8.09 6.37 6.84 5.78 5.50 5.10 45.20%

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