[SYNERGY] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[SYNERGY] SYNERGY HOUSE BERHAD
Announcement Date
23-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 27.69%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SYNERGY's Result
SYNERGY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 334,708 270,172 239,201 220,304 206,328 0 0 -
PBT 49,040 37,601 31,262 24,132 14,204 0 0 -
Tax -12,988 -10,453 -8,758 -6,508 -3,728 0 0 -
NP 36,052 27,148 22,504 17,624 10,476 0 0 -
-
NP to SH 36,052 27,148 22,504 17,624 10,476 0 0 -
-
Tax Rate 26.48% 27.80% 28.01% 26.97% 26.25% - - -
Total Cost 298,656 243,024 216,697 202,680 195,852 0 0 -
-
Net Worth 104,999 100,000 94,999 85,000 46,199 0 0 -
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 8,000 - - - - - -
Div Payout % - 29.47% - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 104,999 100,000 94,999 85,000 46,199 0 0 -
NOSH 500,000 500,000 500,000 500,000 420,000 0 0 -
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 10.77% 10.05% 9.41% 8.00% 5.08% 0.00% 0.00% -
ROE 34.34% 27.15% 23.69% 20.73% 22.68% 0.00% 0.00% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 66.94 54.03 47.84 44.06 49.13 0.00 0.00 -
EPS 7.20 5.43 4.51 3.52 2.48 0.00 0.00 -
DPS 0.00 1.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.19 0.17 0.11 17.76 0.00 -
Adjusted Per Share Value based on latest NOSH - 500,000
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 66.94 54.03 47.84 44.06 41.27 0.00 0.00 -
EPS 7.20 5.43 4.51 3.52 2.10 0.00 0.00 -
DPS 0.00 1.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.20 0.19 0.17 0.0924 17.76 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 - - - -
Price 0.80 0.705 0.405 0.435 0.00 0.00 0.00 -
P/RPS 1.20 1.30 0.85 0.99 0.00 0.00 0.00 -
P/EPS 11.10 12.98 9.00 12.34 0.00 0.00 0.00 -
EY 9.01 7.70 11.11 8.10 0.00 0.00 0.00 -
DY 0.00 2.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.81 3.52 2.13 2.56 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 28/05/24 27/02/24 23/11/23 24/08/23 25/05/23 - - -
Price 1.61 0.865 0.57 0.415 0.00 0.00 0.00 -
P/RPS 2.41 1.60 1.19 0.94 0.00 0.00 0.00 -
P/EPS 22.33 15.93 12.66 11.77 0.00 0.00 0.00 -
EY 4.48 6.28 7.90 8.49 0.00 0.00 0.00 -
DY 0.00 1.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.67 4.33 3.00 2.44 0.00 0.00 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