[RAPID] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- -48.2%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 28,660 31,654 28,485 28,560 30,365 31,430 25,165 2.19%
PBT 4,352 6,165 7,281 6,572 2,125 4,092 -239 -
Tax -2,389 -2,676 -2,082 -1,604 -1,564 -1,152 -1,324 10.33%
NP 1,963 3,489 5,199 4,968 561 2,940 -1,563 -
-
NP to SH 1,963 2,693 5,199 4,968 561 2,940 -1,642 -
-
Tax Rate 54.89% 43.41% 28.59% 24.41% 73.60% 28.15% - -
Total Cost 26,697 28,165 23,286 23,592 29,804 28,490 26,728 -0.01%
-
Net Worth 160,344 158,206 155,862 147,262 141,328 141,103 116,302 5.49%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 160,344 158,206 155,862 147,262 141,328 141,103 116,302 5.49%
NOSH 107,491 107,491 107,491 107,491 107,884 106,896 87,445 3.49%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 6.85% 11.02% 18.25% 17.39% 1.85% 9.35% -6.21% -
ROE 1.22% 1.70% 3.34% 3.37% 0.40% 2.08% -1.41% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 26.81 29.61 26.50 26.57 28.15 29.40 28.78 -1.17%
EPS 1.84 3.26 4.84 4.62 0.52 2.92 -1.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.48 1.45 1.37 1.31 1.32 1.33 2.02%
Adjusted Per Share Value based on latest NOSH - 107,491
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 26.81 29.61 26.65 26.72 28.41 29.40 23.54 2.19%
EPS 1.84 3.26 4.86 4.65 0.52 2.92 -1.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.48 1.4581 1.3776 1.3221 1.32 1.088 5.49%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 15.96 9.95 6.60 5.93 5.80 5.70 5.78 -
P/RPS 59.53 33.60 24.91 22.32 20.61 19.39 20.08 19.84%
P/EPS 869.11 394.96 136.46 128.31 1,115.38 207.25 -307.82 -
EY 0.12 0.25 0.73 0.78 0.09 0.48 -0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.64 6.72 4.55 4.33 4.43 4.32 4.35 16.06%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 25/02/22 25/02/21 26/02/20 26/02/19 27/02/18 27/02/17 -
Price 17.02 9.43 7.40 6.17 5.69 5.74 5.71 -
P/RPS 63.48 31.85 27.92 23.22 20.22 19.52 19.84 21.37%
P/EPS 926.84 374.32 153.00 133.50 1,094.23 208.70 -304.09 -
EY 0.11 0.27 0.65 0.75 0.09 0.48 -0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.35 6.37 5.10 4.50 4.34 4.35 4.29 17.59%

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