[SYNERGY] QoQ Annualized Quarter Result on 31-Mar-2024 [#1]

Stock
[SYNERGY] SYNERGY HOUSE BERHAD
Announcement Date
28-May-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
31-Mar-2024 [#1]
Profit Trend
QoQ- 32.8%
YoY- 244.14%
Quarter Report
Latest QR
Upcoming QR
SYNERGY's Result
SYNERGY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 366,684 322,062 334,708 270,172 239,201 220,304 206,328 46.56%
PBT 28,542 11,684 49,040 37,601 31,262 24,132 14,204 59.03%
Tax -8,212 -3,188 -12,988 -10,453 -8,758 -6,508 -3,728 69.05%
NP 20,330 8,496 36,052 27,148 22,504 17,624 10,476 55.39%
-
NP to SH 20,330 8,496 36,052 27,148 22,504 17,624 10,476 55.39%
-
Tax Rate 28.77% 27.29% 26.48% 27.80% 28.01% 26.97% 26.25% -
Total Cost 346,353 313,566 298,656 243,024 216,697 202,680 195,852 46.08%
-
Net Worth 115,000 100,000 104,999 100,000 94,999 85,000 46,199 83.36%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 5,999 - - 8,000 - - - -
Div Payout % 29.51% - - 29.47% - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 115,000 100,000 104,999 100,000 94,999 85,000 46,199 83.36%
NOSH 500,000 500,000 500,000 500,000 500,000 500,000 420,000 12.29%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 5.54% 2.64% 10.77% 10.05% 9.41% 8.00% 5.08% -
ROE 17.68% 8.50% 34.34% 27.15% 23.69% 20.73% 22.68% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 73.34 64.41 66.94 54.03 47.84 44.06 49.13 30.52%
EPS 4.07 1.70 7.20 5.43 4.51 3.52 2.48 39.00%
DPS 1.20 0.00 0.00 1.60 0.00 0.00 0.00 -
NAPS 0.23 0.20 0.21 0.20 0.19 0.17 0.11 63.29%
Adjusted Per Share Value based on latest NOSH - 500,000
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 73.34 64.41 66.94 54.03 47.84 44.06 41.27 46.56%
EPS 4.07 1.70 7.20 5.43 4.51 3.52 2.10 55.26%
DPS 1.20 0.00 0.00 1.60 0.00 0.00 0.00 -
NAPS 0.23 0.20 0.21 0.20 0.19 0.17 0.0924 83.36%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 - -
Price 1.01 1.63 0.80 0.705 0.405 0.435 0.00 -
P/RPS 1.38 2.53 1.20 1.30 0.85 0.99 0.00 -
P/EPS 24.84 95.93 11.10 12.98 9.00 12.34 0.00 -
EY 4.03 1.04 9.01 7.70 11.11 8.10 0.00 -
DY 1.19 0.00 0.00 2.27 0.00 0.00 0.00 -
P/NAPS 4.39 8.15 3.81 3.52 2.13 2.56 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 14/08/24 28/05/24 27/02/24 23/11/23 24/08/23 25/05/23 -
Price 1.27 1.08 1.61 0.865 0.57 0.415 0.00 -
P/RPS 1.73 1.68 2.41 1.60 1.19 0.94 0.00 -
P/EPS 31.23 63.56 22.33 15.93 12.66 11.77 0.00 -
EY 3.20 1.57 4.48 6.28 7.90 8.49 0.00 -
DY 0.94 0.00 0.00 1.85 0.00 0.00 0.00 -
P/NAPS 5.52 5.40 7.67 4.33 3.00 2.44 0.00 -

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