[RAPID] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 0.15%
YoY- -34.89%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 28,661 29,070 29,859 30,208 31,654 31,331 32,506 -8.02%
PBT 5,223 6,079 6,230 6,259 6,165 7,145 7,198 -19.20%
Tax -2,387 -2,819 -2,764 -2,765 -2,676 -1,583 -1,802 20.55%
NP 2,836 3,260 3,466 3,494 3,489 5,562 5,396 -34.79%
-
NP to SH 2,836 3,144 3,350 3,378 3,373 5,562 5,396 -34.79%
-
Tax Rate 45.70% 46.37% 44.37% 44.18% 43.41% 22.16% 25.03% -
Total Cost 25,825 25,810 26,393 26,714 28,165 25,769 27,110 -3.17%
-
Net Worth 160,344 159,275 158,206 158,206 158,206 156,937 155,862 1.90%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 160,344 159,275 158,206 158,206 158,206 156,937 155,862 1.90%
NOSH 107,491 107,491 107,491 107,491 107,491 107,491 107,491 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 9.89% 11.21% 11.61% 11.57% 11.02% 17.75% 16.60% -
ROE 1.77% 1.97% 2.12% 2.14% 2.13% 3.54% 3.46% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 26.81 27.19 27.93 28.26 29.61 29.15 30.24 -7.69%
EPS 2.65 2.94 3.13 3.16 3.16 5.17 5.02 -34.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.49 1.48 1.48 1.48 1.46 1.45 2.27%
Adjusted Per Share Value based on latest NOSH - 107,491
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 26.81 27.19 27.93 28.26 29.61 29.31 30.41 -8.03%
EPS 2.65 2.94 3.13 3.16 3.16 5.20 5.05 -34.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4999 1.4899 1.48 1.48 1.48 1.4681 1.458 1.90%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 15.96 13.86 12.78 10.90 9.95 8.52 7.95 -
P/RPS 59.53 50.97 45.75 38.57 33.60 29.23 26.29 72.18%
P/EPS 601.58 471.24 407.80 344.93 315.33 164.66 158.37 142.86%
EY 0.17 0.21 0.25 0.29 0.32 0.61 0.63 -58.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.64 9.30 8.64 7.36 6.72 5.84 5.48 55.44%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 17/11/22 22/08/22 20/05/22 25/02/22 19/11/21 24/08/21 -
Price 17.02 15.78 13.18 11.98 9.43 9.98 8.38 -
P/RPS 63.48 58.03 47.18 42.39 31.85 34.24 27.71 73.51%
P/EPS 641.53 536.52 420.57 379.11 298.85 192.87 166.93 144.75%
EY 0.16 0.19 0.24 0.26 0.33 0.52 0.60 -58.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.35 10.59 8.91 8.09 6.37 6.84 5.78 56.61%

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