[RAPID] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 10.66%
YoY- 68.23%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 29,493 29,324 31,100 27,809 27,595 26,339 22,713 19.00%
PBT 10,790 10,703 10,055 8,100 8,112 7,066 5,733 52.37%
Tax -1,990 -1,788 -1,617 -1,332 -1,996 -1,850 -1,407 25.97%
NP 8,800 8,915 8,438 6,768 6,116 5,216 4,326 60.47%
-
NP to SH 8,800 8,915 8,438 6,768 6,116 5,216 4,326 60.47%
-
Tax Rate 18.44% 16.71% 16.08% 16.44% 24.61% 26.18% 24.54% -
Total Cost 20,693 20,409 22,662 21,041 21,479 21,123 18,387 8.18%
-
Net Worth 100,054 100,333 72,875 70,102 67,740 65,574 64,752 33.62%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 839 839 839 839 849 849 849 -0.78%
Div Payout % 9.55% 9.42% 9.95% 12.41% 13.89% 16.29% 19.64% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 100,054 100,333 72,875 70,102 67,740 65,574 64,752 33.62%
NOSH 80,043 79,629 42,283 41,999 41,991 42,035 42,046 53.54%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 29.84% 30.40% 27.13% 24.34% 22.16% 19.80% 19.05% -
ROE 8.80% 8.89% 11.58% 9.65% 9.03% 7.95% 6.68% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 36.85 36.83 73.55 66.21 65.72 62.66 54.02 -22.49%
EPS 10.99 11.20 19.96 16.11 14.56 12.41 10.29 4.48%
DPS 1.05 1.05 2.00 2.00 2.00 2.00 2.00 -34.89%
NAPS 1.25 1.26 1.7235 1.6691 1.6132 1.56 1.54 -12.97%
Adjusted Per Share Value based on latest NOSH - 41,999
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 27.59 27.43 29.09 26.01 25.81 24.64 21.25 18.99%
EPS 8.23 8.34 7.89 6.33 5.72 4.88 4.05 60.36%
DPS 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.00%
NAPS 0.936 0.9386 0.6817 0.6558 0.6337 0.6134 0.6057 33.62%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.68 1.62 1.32 1.24 1.19 1.47 1.55 -
P/RPS 4.56 4.40 1.79 1.87 1.81 2.35 2.87 36.12%
P/EPS 15.28 14.47 6.61 7.70 8.17 11.85 15.07 0.92%
EY 6.54 6.91 15.12 13.00 12.24 8.44 6.64 -1.00%
DY 0.62 0.65 1.52 1.61 1.68 1.36 1.29 -38.61%
P/NAPS 1.34 1.29 0.77 0.74 0.74 0.94 1.01 20.72%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 30/08/07 01/06/07 28/02/07 10/11/06 24/08/06 31/05/06 -
Price 1.70 1.76 1.40 1.90 1.22 1.23 1.50 -
P/RPS 4.61 4.78 1.90 2.87 1.86 1.96 2.78 40.05%
P/EPS 15.46 15.72 7.02 11.79 8.38 9.91 14.58 3.98%
EY 6.47 6.36 14.25 8.48 11.94 10.09 6.86 -3.82%
DY 0.62 0.60 1.43 1.05 1.64 1.63 1.33 -39.85%
P/NAPS 1.36 1.40 0.81 1.14 0.76 0.79 0.97 25.24%

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