[RAPID] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -9.8%
YoY- -15.92%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 30,477 29,567 28,465 28,661 29,070 29,859 30,208 0.59%
PBT 19,285 4,450 4,659 5,223 6,079 6,230 6,259 111.59%
Tax -3,980 -2,751 -2,077 -2,387 -2,819 -2,764 -2,765 27.45%
NP 15,305 1,699 2,582 2,836 3,260 3,466 3,494 167.47%
-
NP to SH 15,305 1,699 2,582 2,836 3,144 3,350 3,378 173.55%
-
Tax Rate 20.64% 61.82% 44.58% 45.70% 46.37% 44.37% 44.18% -
Total Cost 15,172 27,868 25,883 25,825 25,810 26,393 26,714 -31.39%
-
Net Worth 173,172 159,275 160,344 160,344 159,275 158,206 158,206 6.20%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 173,172 159,275 160,344 160,344 159,275 158,206 158,206 6.20%
NOSH 106,896 106,896 107,491 107,491 107,491 107,491 107,491 -0.36%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 50.22% 5.75% 9.07% 9.89% 11.21% 11.61% 11.57% -
ROE 8.84% 1.07% 1.61% 1.77% 1.97% 2.12% 2.14% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 28.51 27.66 26.63 26.81 27.19 27.93 28.26 0.58%
EPS 14.32 1.59 2.42 2.65 2.94 3.13 3.16 173.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.49 1.50 1.50 1.49 1.48 1.48 6.20%
Adjusted Per Share Value based on latest NOSH - 107,491
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 28.51 27.66 26.63 26.81 27.19 27.93 28.26 0.58%
EPS 14.32 1.59 2.42 2.65 2.94 3.13 3.16 173.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6199 1.4899 1.4999 1.4999 1.4899 1.48 1.48 6.20%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 24.60 21.38 17.50 15.96 13.86 12.78 10.90 -
P/RPS 86.28 77.30 65.72 59.53 50.97 45.75 38.57 70.95%
P/EPS 171.82 1,345.17 724.51 601.58 471.24 407.80 344.93 -37.13%
EY 0.58 0.07 0.14 0.17 0.21 0.25 0.29 58.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.19 14.35 11.67 10.64 9.30 8.64 7.36 62.02%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 29/08/23 19/05/23 28/02/23 17/11/22 22/08/22 20/05/22 -
Price 28.00 23.48 18.98 17.02 15.78 13.18 11.98 -
P/RPS 98.21 84.89 71.28 63.48 58.03 47.18 42.39 75.00%
P/EPS 195.56 1,477.30 785.78 641.53 536.52 420.57 379.11 -35.65%
EY 0.51 0.07 0.13 0.16 0.19 0.24 0.26 56.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.28 15.76 12.65 11.35 10.59 8.91 8.09 65.77%

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