[RAPID] YoY TTM Result on 31-Dec-2016 [#4]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 27.33%
YoY- 90.11%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 28,559 30,163 31,429 24,986 27,687 28,866 26,094 1.51%
PBT 6,573 2,125 4,089 -320 -14,747 12,406 614 48.42%
Tax -1,604 -1,565 -1,151 -1,321 -1,852 -1,063 1,509 -
NP 4,969 560 2,938 -1,641 -16,599 11,343 2,123 15.21%
-
NP to SH 4,969 560 2,938 -1,641 -16,599 11,700 2,123 15.21%
-
Tax Rate 24.40% 73.65% 28.15% - - 8.57% -245.77% -
Total Cost 23,590 29,603 28,491 26,627 44,286 17,523 23,971 -0.26%
-
Net Worth 147,262 140,813 141,103 116,302 157,202 128,471 111,999 4.66%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 147,262 140,813 141,103 116,302 157,202 128,471 111,999 4.66%
NOSH 107,491 107,491 106,896 87,445 118,197 83,968 80,000 5.04%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 17.40% 1.86% 9.35% -6.57% -59.95% 39.30% 8.14% -
ROE 3.37% 0.40% 2.08% -1.41% -10.56% 9.11% 1.90% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 26.57 28.06 29.40 28.57 23.42 34.38 32.62 -3.35%
EPS 4.62 0.52 2.75 -1.88 -14.04 13.93 2.65 9.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.31 1.32 1.33 1.33 1.53 1.40 -0.36%
Adjusted Per Share Value based on latest NOSH - 87,445
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 26.72 28.22 29.40 23.37 25.90 27.00 24.41 1.51%
EPS 4.65 0.52 2.75 -1.54 -15.53 10.94 1.99 15.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3776 1.3172 1.32 1.088 1.4706 1.2018 1.0477 4.66%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 5.93 5.80 5.70 5.78 5.98 6.13 3.80 -
P/RPS 22.32 20.67 19.39 20.23 25.53 17.83 11.65 11.43%
P/EPS 128.28 1,113.30 207.39 -308.00 -42.58 43.99 143.19 -1.81%
EY 0.78 0.09 0.48 -0.32 -2.35 2.27 0.70 1.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.33 4.43 4.32 4.35 4.50 4.01 2.71 8.11%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 26/02/19 27/02/18 27/02/17 24/02/16 27/02/15 28/02/14 -
Price 6.17 5.69 5.74 5.71 6.13 5.94 4.48 -
P/RPS 23.22 20.28 19.52 19.98 26.17 17.28 13.73 9.14%
P/EPS 133.47 1,092.19 208.84 -304.27 -43.65 42.63 168.82 -3.83%
EY 0.75 0.09 0.48 -0.33 -2.29 2.35 0.59 4.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.50 4.34 4.35 4.29 4.61 3.88 3.20 5.84%

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