[RAPID] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
10-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 17.25%
YoY- 113.1%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 29,324 31,100 27,809 27,595 26,339 22,713 22,610 18.98%
PBT 10,703 10,055 8,100 8,112 7,066 5,733 5,257 60.84%
Tax -1,788 -1,617 -1,332 -1,996 -1,850 -1,407 -1,234 28.13%
NP 8,915 8,438 6,768 6,116 5,216 4,326 4,023 70.22%
-
NP to SH 8,915 8,438 6,768 6,116 5,216 4,326 4,023 70.22%
-
Tax Rate 16.71% 16.08% 16.44% 24.61% 26.18% 24.54% 23.47% -
Total Cost 20,409 22,662 21,041 21,479 21,123 18,387 18,587 6.45%
-
Net Worth 100,333 72,875 70,102 67,740 65,574 64,752 65,082 33.55%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 839 839 839 849 849 849 849 -0.78%
Div Payout % 9.42% 9.95% 12.41% 13.89% 16.29% 19.64% 21.12% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 100,333 72,875 70,102 67,740 65,574 64,752 65,082 33.55%
NOSH 79,629 42,283 41,999 41,991 42,035 42,046 42,476 52.21%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 30.40% 27.13% 24.34% 22.16% 19.80% 19.05% 17.79% -
ROE 8.89% 11.58% 9.65% 9.03% 7.95% 6.68% 6.18% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 36.83 73.55 66.21 65.72 62.66 54.02 53.23 -21.82%
EPS 11.20 19.96 16.11 14.56 12.41 10.29 9.47 11.86%
DPS 1.05 2.00 2.00 2.00 2.00 2.00 2.00 -34.99%
NAPS 1.26 1.7235 1.6691 1.6132 1.56 1.54 1.5322 -12.25%
Adjusted Per Share Value based on latest NOSH - 41,991
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 27.43 29.09 26.01 25.81 24.64 21.25 21.15 18.98%
EPS 8.34 7.89 6.33 5.72 4.88 4.05 3.76 70.32%
DPS 0.79 0.79 0.79 0.79 0.79 0.79 0.79 0.00%
NAPS 0.9386 0.6817 0.6558 0.6337 0.6134 0.6057 0.6088 33.56%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.62 1.32 1.24 1.19 1.47 1.55 1.53 -
P/RPS 4.40 1.79 1.87 1.81 2.35 2.87 2.87 33.06%
P/EPS 14.47 6.61 7.70 8.17 11.85 15.07 16.15 -7.07%
EY 6.91 15.12 13.00 12.24 8.44 6.64 6.19 7.63%
DY 0.65 1.52 1.61 1.68 1.36 1.29 1.31 -37.40%
P/NAPS 1.29 0.77 0.74 0.74 0.94 1.01 1.00 18.55%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 01/06/07 28/02/07 10/11/06 24/08/06 31/05/06 28/02/06 -
Price 1.76 1.40 1.90 1.22 1.23 1.50 1.59 -
P/RPS 4.78 1.90 2.87 1.86 1.96 2.78 2.99 36.83%
P/EPS 15.72 7.02 11.79 8.38 9.91 14.58 16.79 -4.30%
EY 6.36 14.25 8.48 11.94 10.09 6.86 5.96 4.43%
DY 0.60 1.43 1.05 1.64 1.63 1.33 1.26 -39.10%
P/NAPS 1.40 0.81 1.14 0.76 0.79 0.97 1.04 21.98%

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