[RAPID] YoY TTM Result on 31-Dec-2022 [#2]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -9.8%
YoY- -15.92%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 26,608 28,661 32,506 25,924 28,915 32,731 26,416 0.11%
PBT 14,919 5,223 7,198 4,110 4,863 2,646 2,687 30.14%
Tax -2,578 -2,387 -1,802 -1,844 -1,507 -1,049 -1,525 8.40%
NP 12,341 2,836 5,396 2,266 3,356 1,597 1,162 43.78%
-
NP to SH 12,341 2,836 5,396 2,266 3,356 1,597 1,162 43.78%
-
Tax Rate 17.28% 45.70% 25.03% 44.87% 30.99% 39.64% 56.75% -
Total Cost 14,267 25,825 27,110 23,658 25,559 31,134 25,254 -8.40%
-
Net Worth 172,103 160,344 155,862 147,262 144,038 141,888 137,896 3.46%
Dividend
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 172,103 160,344 155,862 147,262 144,038 141,888 137,896 3.46%
NOSH 106,896 107,491 107,491 107,491 107,491 107,491 106,896 0.00%
Ratio Analysis
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 46.38% 9.89% 16.60% 8.74% 11.61% 4.88% 4.40% -
ROE 7.17% 1.77% 3.46% 1.54% 2.33% 1.13% 0.84% -
Per Share
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 24.89 26.81 30.24 24.12 26.90 30.45 24.71 0.11%
EPS 11.54 2.65 5.02 2.11 3.12 1.49 1.09 43.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.50 1.45 1.37 1.34 1.32 1.29 3.46%
Adjusted Per Share Value based on latest NOSH - 107,491
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 24.89 26.81 30.41 24.25 27.05 30.62 24.71 0.11%
EPS 11.54 2.65 5.05 2.12 3.14 1.49 1.09 43.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6099 1.4999 1.458 1.3776 1.3474 1.3273 1.29 3.46%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/12/23 30/12/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 28.48 15.96 7.95 5.69 5.70 5.86 5.77 -
P/RPS 114.42 59.53 26.29 23.59 21.19 19.24 23.35 27.66%
P/EPS 246.69 601.58 158.37 269.91 182.57 394.43 530.80 -11.10%
EY 0.41 0.17 0.63 0.37 0.55 0.25 0.19 12.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.69 10.64 5.48 4.15 4.25 4.44 4.47 23.54%
Price Multiplier on Announcement Date
31/12/23 31/12/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 20/02/24 28/02/23 24/08/21 25/08/20 27/08/19 27/08/18 22/08/17 -
Price 1.17 17.02 8.38 5.85 5.74 5.98 5.73 -
P/RPS 4.70 63.48 27.71 24.26 21.34 19.64 23.19 -21.75%
P/EPS 10.13 641.53 166.93 277.50 183.85 402.50 527.12 -45.52%
EY 9.87 0.16 0.60 0.36 0.54 0.25 0.19 83.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 11.35 5.78 4.27 4.28 4.53 4.44 -24.22%

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