[RAPID] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -0.21%
YoY- 73.22%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 30,477 29,070 30,208 30,801 26,945 27,388 34,624 -2.29%
PBT 19,285 6,079 6,259 6,989 4,903 4,002 3,818 34.21%
Tax -3,980 -2,819 -2,765 -1,801 -1,908 -1,560 -1,278 22.92%
NP 15,305 3,260 3,494 5,188 2,995 2,442 2,540 38.58%
-
NP to SH 15,305 3,144 3,378 5,188 2,995 2,442 2,540 38.58%
-
Tax Rate 20.64% 46.37% 44.18% 25.77% 38.91% 38.98% 33.47% -
Total Cost 15,172 25,810 26,714 25,613 23,950 24,946 32,084 -12.72%
-
Net Worth 173,172 159,275 158,206 155,862 147,262 144,038 141,888 3.68%
Dividend
30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 173,172 159,275 158,206 155,862 147,262 144,038 141,888 3.68%
NOSH 106,896 107,491 107,491 107,491 107,491 107,491 106,896 0.00%
Ratio Analysis
30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 50.22% 11.21% 11.57% 16.84% 11.12% 8.92% 7.34% -
ROE 8.84% 1.97% 2.14% 3.33% 2.03% 1.70% 1.79% -
Per Share
30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 28.51 27.19 28.26 28.65 25.07 25.48 32.21 -2.19%
EPS 14.32 2.94 3.16 4.83 2.79 2.27 2.36 38.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.49 1.48 1.45 1.37 1.34 1.32 3.79%
Adjusted Per Share Value based on latest NOSH - 107,491
30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 28.51 27.19 28.26 28.81 25.21 25.62 32.39 -2.29%
EPS 14.32 2.94 3.16 4.85 2.80 2.28 2.38 38.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.49 1.48 1.4581 1.3776 1.3475 1.3273 3.68%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/09/23 30/09/22 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 24.60 13.86 10.90 7.51 5.70 5.94 5.67 -
P/RPS 86.28 50.97 38.57 26.21 22.74 23.31 17.60 33.48%
P/EPS 171.82 471.24 344.93 155.60 204.57 261.47 239.95 -5.88%
EY 0.58 0.21 0.29 0.64 0.49 0.38 0.42 6.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.19 9.30 7.36 5.18 4.16 4.43 4.30 25.77%
Price Multiplier on Announcement Date
30/09/23 30/09/22 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 24/11/23 17/11/22 20/05/22 24/05/21 15/06/20 30/05/19 28/05/18 -
Price 28.00 15.78 11.98 7.98 5.70 5.76 5.85 -
P/RPS 98.21 58.03 42.39 27.85 22.74 22.61 18.16 35.88%
P/EPS 195.56 536.52 379.11 165.34 204.57 253.54 247.57 -4.19%
EY 0.51 0.19 0.26 0.60 0.49 0.39 0.40 4.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.28 10.59 8.09 5.50 4.16 4.30 4.43 28.05%

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