[RAPID] QoQ TTM Result on 30-Sep-2022 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -6.15%
YoY- -43.47%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 29,567 28,465 28,661 29,070 29,859 30,208 31,654 -4.45%
PBT 4,450 4,659 5,223 6,079 6,230 6,259 6,165 -19.58%
Tax -2,751 -2,077 -2,387 -2,819 -2,764 -2,765 -2,676 1.86%
NP 1,699 2,582 2,836 3,260 3,466 3,494 3,489 -38.18%
-
NP to SH 1,699 2,582 2,836 3,144 3,350 3,378 3,373 -36.77%
-
Tax Rate 61.82% 44.58% 45.70% 46.37% 44.37% 44.18% 43.41% -
Total Cost 27,868 25,883 25,825 25,810 26,393 26,714 28,165 -0.70%
-
Net Worth 159,275 160,344 160,344 159,275 158,206 158,206 158,206 0.45%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 159,275 160,344 160,344 159,275 158,206 158,206 158,206 0.45%
NOSH 106,896 107,491 107,491 107,491 107,491 107,491 107,491 -0.37%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 5.75% 9.07% 9.89% 11.21% 11.61% 11.57% 11.02% -
ROE 1.07% 1.61% 1.77% 1.97% 2.12% 2.14% 2.13% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 27.66 26.63 26.81 27.19 27.93 28.26 29.61 -4.45%
EPS 1.59 2.42 2.65 2.94 3.13 3.16 3.16 -36.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.50 1.50 1.49 1.48 1.48 1.48 0.45%
Adjusted Per Share Value based on latest NOSH - 107,491
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 27.66 26.63 26.81 27.19 27.93 28.26 29.61 -4.45%
EPS 1.59 2.42 2.65 2.94 3.13 3.16 3.16 -36.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4899 1.4999 1.4999 1.4899 1.48 1.48 1.48 0.44%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 21.38 17.50 15.96 13.86 12.78 10.90 9.95 -
P/RPS 77.30 65.72 59.53 50.97 45.75 38.57 33.60 74.53%
P/EPS 1,345.17 724.51 601.58 471.24 407.80 344.93 315.33 163.73%
EY 0.07 0.14 0.17 0.21 0.25 0.29 0.32 -63.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.35 11.67 10.64 9.30 8.64 7.36 6.72 66.05%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 19/05/23 28/02/23 17/11/22 22/08/22 20/05/22 25/02/22 -
Price 23.48 18.98 17.02 15.78 13.18 11.98 9.43 -
P/RPS 84.89 71.28 63.48 58.03 47.18 42.39 31.85 92.57%
P/EPS 1,477.30 785.78 641.53 536.52 420.57 379.11 298.85 191.03%
EY 0.07 0.13 0.16 0.19 0.24 0.26 0.33 -64.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.76 12.65 11.35 10.59 8.91 8.09 6.37 83.23%

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