[RAPID] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 124.26%
YoY- 191.59%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 40,670 43,431 43,302 45,500 29,493 29,324 31,100 19.52%
PBT 19,459 21,848 22,398 24,154 10,790 10,703 10,055 55.10%
Tax -3,771 -4,348 -4,415 -4,419 -1,990 -1,788 -1,617 75.58%
NP 15,688 17,500 17,983 19,735 8,800 8,915 8,438 51.02%
-
NP to SH 15,688 17,500 17,983 19,735 8,800 8,915 8,438 51.02%
-
Tax Rate 19.38% 19.90% 19.71% 18.30% 18.44% 16.71% 16.08% -
Total Cost 24,982 25,931 25,319 25,765 20,693 20,409 22,662 6.69%
-
Net Worth 94,250 125,154 124,903 124,101 100,054 100,333 72,875 18.64%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 1,711 1,711 1,711 1,711 839 839 839 60.60%
Div Payout % 10.91% 9.78% 9.52% 8.67% 9.55% 9.42% 9.95% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 94,250 125,154 124,903 124,101 100,054 100,333 72,875 18.64%
NOSH 65,000 86,373 86,081 85,587 80,043 79,629 42,283 33.09%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 38.57% 40.29% 41.53% 43.37% 29.84% 30.40% 27.13% -
ROE 16.65% 13.98% 14.40% 15.90% 8.80% 8.89% 11.58% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 62.57 50.28 50.30 53.16 36.85 36.83 73.55 -10.19%
EPS 24.14 20.26 20.89 23.06 10.99 11.20 19.96 13.47%
DPS 2.63 1.98 1.99 2.00 1.05 1.05 2.00 19.96%
NAPS 1.45 1.449 1.451 1.45 1.25 1.26 1.7235 -10.85%
Adjusted Per Share Value based on latest NOSH - 85,587
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 38.05 40.63 40.51 42.56 27.59 27.43 29.09 19.54%
EPS 14.68 16.37 16.82 18.46 8.23 8.34 7.89 51.10%
DPS 1.60 1.60 1.60 1.60 0.79 0.79 0.79 59.87%
NAPS 0.8817 1.1708 1.1685 1.161 0.936 0.9386 0.6817 18.65%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.85 2.03 1.97 1.62 1.68 1.62 1.32 -
P/RPS 2.96 4.04 3.92 3.05 4.56 4.40 1.79 39.71%
P/EPS 7.67 10.02 9.43 7.03 15.28 14.47 6.61 10.39%
EY 13.05 9.98 10.60 14.23 6.54 6.91 15.12 -9.32%
DY 1.42 0.98 1.01 1.23 0.62 0.65 1.52 -4.42%
P/NAPS 1.28 1.40 1.36 1.12 1.34 1.29 0.77 40.19%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 20/08/08 30/05/08 29/02/08 29/11/07 30/08/07 01/06/07 -
Price 1.73 1.82 2.06 1.92 1.70 1.76 1.40 -
P/RPS 2.76 3.62 4.10 3.61 4.61 4.78 1.90 28.17%
P/EPS 7.17 8.98 9.86 8.33 15.46 15.72 7.02 1.41%
EY 13.95 11.13 10.14 12.01 6.47 6.36 14.25 -1.40%
DY 1.52 1.09 0.97 1.04 0.62 0.60 1.43 4.14%
P/NAPS 1.19 1.26 1.42 1.32 1.36 1.40 0.81 29.14%

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