[RAPID] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -0.21%
YoY- 73.22%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 31,654 31,331 32,506 30,801 28,462 28,792 25,924 14.19%
PBT 6,165 7,145 7,198 6,989 7,280 4,094 4,110 30.94%
Tax -2,676 -1,583 -1,802 -1,801 -2,081 -1,921 -1,844 28.09%
NP 3,489 5,562 5,396 5,188 5,199 2,173 2,266 33.23%
-
NP to SH 3,373 5,562 5,396 5,188 5,199 2,173 2,266 30.27%
-
Tax Rate 43.41% 22.16% 25.03% 25.77% 28.59% 46.92% 44.87% -
Total Cost 28,165 25,769 27,110 25,613 23,263 26,619 23,658 12.29%
-
Net Worth 158,206 156,937 155,862 155,862 155,862 147,262 147,262 4.88%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 158,206 156,937 155,862 155,862 155,862 147,262 147,262 4.88%
NOSH 107,491 107,491 107,491 107,491 107,491 107,491 107,491 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 11.02% 17.75% 16.60% 16.84% 18.27% 7.55% 8.74% -
ROE 2.13% 3.54% 3.46% 3.33% 3.34% 1.48% 1.54% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 29.61 29.15 30.24 28.65 26.48 26.79 24.12 14.60%
EPS 3.16 5.17 5.02 4.83 4.84 2.02 2.11 30.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.46 1.45 1.45 1.45 1.37 1.37 5.26%
Adjusted Per Share Value based on latest NOSH - 107,491
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 29.61 29.31 30.41 28.81 26.62 26.93 24.25 14.19%
EPS 3.16 5.20 5.05 4.85 4.86 2.03 2.12 30.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.4681 1.458 1.458 1.458 1.3776 1.3776 4.88%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 9.95 8.52 7.95 7.51 6.60 5.37 5.69 -
P/RPS 33.60 29.23 26.29 26.21 24.93 20.05 23.59 26.51%
P/EPS 315.33 164.66 158.37 155.60 136.46 265.64 269.91 10.89%
EY 0.32 0.61 0.63 0.64 0.73 0.38 0.37 -9.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.72 5.84 5.48 5.18 4.55 3.92 4.15 37.77%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 19/11/21 24/08/21 24/05/21 25/02/21 24/11/20 25/08/20 -
Price 9.43 9.98 8.38 7.98 7.40 6.45 5.85 -
P/RPS 31.85 34.24 27.71 27.85 27.95 24.08 24.26 19.83%
P/EPS 298.85 192.87 166.93 165.34 153.00 319.06 277.50 5.05%
EY 0.33 0.52 0.60 0.60 0.65 0.31 0.36 -5.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.37 6.84 5.78 5.50 5.10 4.71 4.27 30.46%

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