[RAPID] YoY TTM 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
QoQ- 139.25%
YoY- 4.63%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 22,421 29,567 31,654 28,462 28,559 30,163 31,429 -5.06%
PBT 9,325 4,450 6,165 7,280 6,573 2,125 4,089 13.51%
Tax -2,568 -2,751 -2,676 -2,081 -1,604 -1,565 -1,151 13.13%
NP 6,757 1,699 3,489 5,199 4,969 560 2,938 13.66%
-
NP to SH 6,757 1,699 3,373 5,199 4,969 560 2,938 13.66%
-
Tax Rate 27.54% 61.82% 43.41% 28.59% 24.40% 73.65% 28.15% -
Total Cost 15,664 27,868 28,165 23,263 23,590 29,603 28,491 -8.79%
-
Net Worth 166,758 159,275 158,206 155,862 147,262 140,813 141,103 2.60%
Dividend
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 166,758 159,275 158,206 155,862 147,262 140,813 141,103 2.60%
NOSH 106,896 106,896 107,491 107,491 107,491 107,491 106,896 0.00%
Ratio Analysis
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 30.14% 5.75% 11.02% 18.27% 17.40% 1.86% 9.35% -
ROE 4.05% 1.07% 2.13% 3.34% 3.37% 0.40% 2.08% -
Per Share
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 20.97 27.66 29.61 26.48 26.57 28.06 29.40 -5.06%
EPS 6.32 1.59 3.16 4.84 4.62 0.52 2.75 13.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.49 1.48 1.45 1.37 1.31 1.32 2.60%
Adjusted Per Share Value based on latest NOSH - 107,491
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 20.97 27.66 29.61 26.62 26.72 28.22 29.40 -5.06%
EPS 6.32 1.59 3.16 4.86 4.65 0.52 2.75 13.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5599 1.4899 1.48 1.458 1.3776 1.3172 1.32 2.60%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.865 21.38 9.95 6.60 5.93 5.80 5.70 -
P/RPS 4.12 77.30 33.60 24.93 22.32 20.67 19.39 -21.19%
P/EPS 13.68 1,345.17 315.33 136.46 128.28 1,113.30 207.39 -34.17%
EY 7.31 0.07 0.32 0.73 0.78 0.09 0.48 52.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 14.35 6.72 4.55 4.33 4.43 4.32 -27.16%
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 30/08/24 29/08/23 25/02/22 25/02/21 26/02/20 26/02/19 27/02/18 -
Price 0.705 23.48 9.43 7.40 6.17 5.69 5.74 -
P/RPS 3.36 84.89 31.85 27.95 23.22 20.28 19.52 -23.71%
P/EPS 11.15 1,477.30 298.85 153.00 133.47 1,092.19 208.84 -36.28%
EY 8.97 0.07 0.33 0.65 0.75 0.09 0.48 56.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 15.76 6.37 5.10 4.50 4.34 4.35 -29.45%

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