[RAPID] YoY Annual (Unaudited) Result on 31-Dec-2020 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
YoY- 4.65%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 42,974 28,660 31,654 28,485 28,560 30,365 31,430 5.85%
PBT 5,064 4,352 6,165 7,281 6,572 2,125 4,092 3.95%
Tax -3,506 -2,389 -2,676 -2,082 -1,604 -1,564 -1,152 22.43%
NP 1,558 1,963 3,489 5,199 4,968 561 2,940 -10.90%
-
NP to SH 1,558 1,963 2,693 5,199 4,968 561 2,940 -10.90%
-
Tax Rate 69.23% 54.89% 43.41% 28.59% 24.41% 73.60% 28.15% -
Total Cost 41,416 26,697 28,165 23,286 23,592 29,804 28,490 7.04%
-
Net Worth 159,275 160,344 158,206 155,862 147,262 141,328 141,103 2.22%
Dividend
30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 159,275 160,344 158,206 155,862 147,262 141,328 141,103 2.22%
NOSH 106,896 107,491 107,491 107,491 107,491 107,884 106,896 0.00%
Ratio Analysis
30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 3.63% 6.85% 11.02% 18.25% 17.39% 1.85% 9.35% -
ROE 0.98% 1.22% 1.70% 3.34% 3.37% 0.40% 2.08% -
Per Share
30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 40.20 26.81 29.61 26.50 26.57 28.15 29.40 5.85%
EPS 1.46 1.84 3.26 4.84 4.62 0.52 2.92 -11.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.50 1.48 1.45 1.37 1.31 1.32 2.22%
Adjusted Per Share Value based on latest NOSH - 107,491
30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 40.20 26.81 29.61 26.65 26.72 28.41 29.40 5.85%
EPS 1.46 1.84 2.52 4.86 4.65 0.52 2.75 -10.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4899 1.4999 1.48 1.458 1.3776 1.3221 1.32 2.22%
Price Multiplier on Financial Quarter End Date
30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 30/06/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 21.38 15.96 9.95 6.60 5.93 5.80 5.70 -
P/RPS 53.18 59.53 33.60 24.91 22.32 20.61 19.39 20.13%
P/EPS 1,466.91 869.11 394.96 136.46 128.31 1,115.38 207.25 42.74%
EY 0.07 0.12 0.25 0.73 0.78 0.09 0.48 -29.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.35 10.64 6.72 4.55 4.33 4.43 4.32 24.39%
Price Multiplier on Announcement Date
30/06/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/08/23 28/02/23 25/02/22 25/02/21 26/02/20 26/02/19 27/02/18 -
Price 23.38 17.02 9.43 7.40 6.17 5.69 5.74 -
P/RPS 58.16 63.48 31.85 27.92 23.22 20.22 19.52 21.96%
P/EPS 1,604.13 926.84 374.32 153.00 133.50 1,094.23 208.70 44.90%
EY 0.06 0.11 0.27 0.65 0.75 0.09 0.48 -31.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.69 11.35 6.37 5.10 4.50 4.34 4.35 26.27%

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