[RAPID] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
01-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 24.67%
YoY- 95.05%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 45,500 29,493 29,324 31,100 27,809 27,595 26,339 43.82%
PBT 24,154 10,790 10,703 10,055 8,100 8,112 7,066 126.41%
Tax -4,419 -1,990 -1,788 -1,617 -1,332 -1,996 -1,850 78.40%
NP 19,735 8,800 8,915 8,438 6,768 6,116 5,216 142.22%
-
NP to SH 19,735 8,800 8,915 8,438 6,768 6,116 5,216 142.22%
-
Tax Rate 18.30% 18.44% 16.71% 16.08% 16.44% 24.61% 26.18% -
Total Cost 25,765 20,693 20,409 22,662 21,041 21,479 21,123 14.11%
-
Net Worth 124,101 100,054 100,333 72,875 70,102 67,740 65,574 52.82%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,711 839 839 839 839 849 849 59.34%
Div Payout % 8.67% 9.55% 9.42% 9.95% 12.41% 13.89% 16.29% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 124,101 100,054 100,333 72,875 70,102 67,740 65,574 52.82%
NOSH 85,587 80,043 79,629 42,283 41,999 41,991 42,035 60.43%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 43.37% 29.84% 30.40% 27.13% 24.34% 22.16% 19.80% -
ROE 15.90% 8.80% 8.89% 11.58% 9.65% 9.03% 7.95% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 53.16 36.85 36.83 73.55 66.21 65.72 62.66 -10.35%
EPS 23.06 10.99 11.20 19.96 16.11 14.56 12.41 50.97%
DPS 2.00 1.05 1.05 2.00 2.00 2.00 2.00 0.00%
NAPS 1.45 1.25 1.26 1.7235 1.6691 1.6132 1.56 -4.74%
Adjusted Per Share Value based on latest NOSH - 42,283
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 42.56 27.59 27.43 29.09 26.01 25.81 24.64 43.81%
EPS 18.46 8.23 8.34 7.89 6.33 5.72 4.88 142.18%
DPS 1.60 0.79 0.79 0.79 0.79 0.79 0.79 59.87%
NAPS 1.1609 0.936 0.9386 0.6817 0.6558 0.6337 0.6134 52.82%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.62 1.68 1.62 1.32 1.24 1.19 1.47 -
P/RPS 3.05 4.56 4.40 1.79 1.87 1.81 2.35 18.92%
P/EPS 7.03 15.28 14.47 6.61 7.70 8.17 11.85 -29.32%
EY 14.23 6.54 6.91 15.12 13.00 12.24 8.44 41.52%
DY 1.23 0.62 0.65 1.52 1.61 1.68 1.36 -6.46%
P/NAPS 1.12 1.34 1.29 0.77 0.74 0.74 0.94 12.35%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 29/11/07 30/08/07 01/06/07 28/02/07 10/11/06 24/08/06 -
Price 1.92 1.70 1.76 1.40 1.90 1.22 1.23 -
P/RPS 3.61 4.61 4.78 1.90 2.87 1.86 1.96 50.08%
P/EPS 8.33 15.46 15.72 7.02 11.79 8.38 9.91 -10.90%
EY 12.01 6.47 6.36 14.25 8.48 11.94 10.09 12.27%
DY 1.04 0.62 0.60 1.43 1.05 1.64 1.63 -25.82%
P/NAPS 1.32 1.36 1.40 0.81 1.14 0.76 0.79 40.67%

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