[RAPID] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -39.36%
YoY- -35.12%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 29,070 29,859 30,208 31,654 31,331 32,506 30,801 -3.77%
PBT 6,079 6,230 6,259 6,165 7,145 7,198 6,989 -8.87%
Tax -2,819 -2,764 -2,765 -2,676 -1,583 -1,802 -1,801 34.77%
NP 3,260 3,466 3,494 3,489 5,562 5,396 5,188 -26.61%
-
NP to SH 3,144 3,350 3,378 3,373 5,562 5,396 5,188 -28.36%
-
Tax Rate 46.37% 44.37% 44.18% 43.41% 22.16% 25.03% 25.77% -
Total Cost 25,810 26,393 26,714 28,165 25,769 27,110 25,613 0.51%
-
Net Worth 159,275 158,206 158,206 158,206 156,937 155,862 155,862 1.45%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 159,275 158,206 158,206 158,206 156,937 155,862 155,862 1.45%
NOSH 107,491 107,491 107,491 107,491 107,491 107,491 107,491 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 11.21% 11.61% 11.57% 11.02% 17.75% 16.60% 16.84% -
ROE 1.97% 2.12% 2.14% 2.13% 3.54% 3.46% 3.33% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 27.19 27.93 28.26 29.61 29.15 30.24 28.65 -3.42%
EPS 2.94 3.13 3.16 3.16 5.17 5.02 4.83 -28.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.48 1.48 1.48 1.46 1.45 1.45 1.82%
Adjusted Per Share Value based on latest NOSH - 107,491
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 27.19 27.93 28.26 29.61 29.31 30.41 28.81 -3.78%
EPS 2.94 3.13 3.16 3.16 5.20 5.05 4.85 -28.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4899 1.48 1.48 1.48 1.4681 1.458 1.458 1.45%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 13.86 12.78 10.90 9.95 8.52 7.95 7.51 -
P/RPS 50.97 45.75 38.57 33.60 29.23 26.29 26.21 55.73%
P/EPS 471.24 407.80 344.93 315.33 164.66 158.37 155.60 109.18%
EY 0.21 0.25 0.29 0.32 0.61 0.63 0.64 -52.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.30 8.64 7.36 6.72 5.84 5.48 5.18 47.66%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 17/11/22 22/08/22 20/05/22 25/02/22 19/11/21 24/08/21 24/05/21 -
Price 15.78 13.18 11.98 9.43 9.98 8.38 7.98 -
P/RPS 58.03 47.18 42.39 31.85 34.24 27.71 27.85 63.06%
P/EPS 536.52 420.57 379.11 298.85 192.87 166.93 165.34 119.02%
EY 0.19 0.24 0.26 0.33 0.52 0.60 0.60 -53.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.59 8.91 8.09 6.37 6.84 5.78 5.50 54.70%

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