[RAPID] YoY TTM Result on 30-Sep-2022 [#1]

Stock
[RAPID] RAPID SYNERGY BHD
Announcement Date
17-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -6.15%
YoY- -43.47%
Quarter Report
Latest QR
Upcoming QR
RAPID's Result
RAPID's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 30,477 29,070 30,801 26,945 27,388 34,624 25,717 2.64%
PBT 19,285 6,079 6,989 4,903 4,002 3,818 1,787 44.15%
Tax -3,980 -2,819 -1,801 -1,908 -1,560 -1,278 -1,208 20.11%
NP 15,305 3,260 5,188 2,995 2,442 2,540 579 65.44%
-
NP to SH 15,305 3,144 5,188 2,995 2,442 2,540 579 65.44%
-
Tax Rate 20.64% 46.37% 25.77% 38.91% 38.98% 33.47% 67.60% -
Total Cost 15,172 25,810 25,613 23,950 24,946 32,084 25,138 -7.46%
-
Net Worth 173,172 159,275 155,862 147,262 144,038 141,888 117,389 6.15%
Dividend
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 173,172 159,275 155,862 147,262 144,038 141,888 117,389 6.15%
NOSH 106,896 107,491 107,491 107,491 107,491 106,896 87,604 3.10%
Ratio Analysis
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 50.22% 11.21% 16.84% 11.12% 8.92% 7.34% 2.25% -
ROE 8.84% 1.97% 3.33% 2.03% 1.70% 1.79% 0.49% -
Per Share
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 28.51 27.19 28.65 25.07 25.48 32.21 29.36 -0.45%
EPS 14.32 2.94 4.83 2.79 2.27 2.36 0.66 60.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.49 1.45 1.37 1.34 1.32 1.34 2.96%
Adjusted Per Share Value based on latest NOSH - 107,491
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 28.51 27.19 28.81 25.21 25.62 32.39 24.06 2.64%
EPS 14.32 2.94 4.85 2.80 2.28 2.38 0.54 65.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.49 1.4581 1.3776 1.3475 1.3273 1.0982 6.15%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/09/23 30/09/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 24.60 13.86 7.51 5.70 5.94 5.67 5.62 -
P/RPS 86.28 50.97 26.21 22.74 23.31 17.60 19.14 26.05%
P/EPS 171.82 471.24 155.60 204.57 261.47 239.95 850.32 -21.79%
EY 0.58 0.21 0.64 0.49 0.38 0.42 0.12 27.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.19 9.30 5.18 4.16 4.43 4.30 4.19 21.89%
Price Multiplier on Announcement Date
30/09/23 30/09/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/11/23 17/11/22 24/05/21 15/06/20 30/05/19 28/05/18 19/05/17 -
Price 28.00 15.78 7.98 5.70 5.76 5.85 5.70 -
P/RPS 98.21 58.03 27.85 22.74 22.61 18.16 19.42 28.29%
P/EPS 195.56 536.52 165.34 204.57 253.54 247.57 862.43 -20.39%
EY 0.51 0.19 0.60 0.49 0.39 0.40 0.12 24.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.28 10.59 5.50 4.16 4.30 4.43 4.25 24.06%

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