[RAPID] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 4.33%
YoY- 345.9%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 22,610 20,017 20,258 20,127 18,873 17,623 14,573 33.91%
PBT 5,257 3,453 3,435 5,796 5,740 5,163 3,931 21.31%
Tax -1,234 -583 -586 -958 -1,103 -991 -694 46.61%
NP 4,023 2,870 2,849 4,838 4,637 4,172 3,237 15.54%
-
NP to SH 4,023 2,870 2,849 4,838 4,637 4,172 3,237 15.54%
-
Tax Rate 23.47% 16.88% 17.06% 16.53% 19.22% 19.19% 17.65% -
Total Cost 18,587 17,147 17,409 15,289 14,236 13,451 11,336 38.92%
-
Net Worth 65,082 61,971 60,373 60,998 61,274 61,195 59,938 5.62%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 849 841 841 841 841 414 414 61.20%
Div Payout % 21.12% 29.31% 29.53% 17.39% 18.14% 9.95% 12.82% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 65,082 61,971 60,373 60,998 61,274 61,195 59,938 5.62%
NOSH 42,476 41,600 41,210 41,600 42,066 42,458 42,000 0.75%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 17.79% 14.34% 14.06% 24.04% 24.57% 23.67% 22.21% -
ROE 6.18% 4.63% 4.72% 7.93% 7.57% 6.82% 5.40% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 53.23 48.12 49.16 48.38 44.86 41.51 34.70 32.90%
EPS 9.47 6.90 6.91 11.63 11.02 9.83 7.71 14.64%
DPS 2.00 2.00 2.04 2.02 2.00 0.98 0.99 59.60%
NAPS 1.5322 1.4897 1.465 1.4663 1.4566 1.4413 1.4271 4.83%
Adjusted Per Share Value based on latest NOSH - 41,600
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 21.15 18.73 18.95 18.83 17.66 16.49 13.63 33.92%
EPS 3.76 2.68 2.67 4.53 4.34 3.90 3.03 15.43%
DPS 0.79 0.79 0.79 0.79 0.79 0.39 0.39 59.88%
NAPS 0.6088 0.5797 0.5648 0.5706 0.5732 0.5725 0.5607 5.62%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.53 1.54 1.45 1.38 1.31 1.25 1.23 -
P/RPS 2.87 3.20 2.95 2.85 2.92 3.01 3.54 -13.02%
P/EPS 16.15 22.32 20.97 11.87 11.88 12.72 15.96 0.78%
EY 6.19 4.48 4.77 8.43 8.41 7.86 6.27 -0.85%
DY 1.31 1.30 1.41 1.47 1.53 0.78 0.80 38.80%
P/NAPS 1.00 1.03 0.99 0.94 0.90 0.87 0.86 10.54%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 16/11/05 26/08/05 30/05/05 22/02/05 05/11/04 13/08/04 -
Price 1.59 1.68 1.45 1.45 1.37 1.27 1.20 -
P/RPS 2.99 3.49 2.95 3.00 3.05 3.06 3.46 -9.25%
P/EPS 16.79 24.35 20.97 12.47 12.43 12.92 15.57 5.14%
EY 5.96 4.11 4.77 8.02 8.05 7.74 6.42 -4.82%
DY 1.26 1.19 1.41 1.39 1.46 0.77 0.82 33.05%
P/NAPS 1.04 1.13 0.99 0.99 0.94 0.88 0.84 15.25%

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