[SYNERGY] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[SYNERGY] SYNERGY HOUSE BERHAD
Announcement Date
27-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 60.85%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SYNERGY's Result
SYNERGY's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 275,013 161,031 83,677 270,172 179,401 110,152 51,582 204.26%
PBT 21,407 5,842 12,260 37,601 23,447 12,066 3,551 230.15%
Tax -6,159 -1,594 -3,247 -10,453 -6,569 -3,254 -932 250.94%
NP 15,248 4,248 9,013 27,148 16,878 8,812 2,619 222.59%
-
NP to SH 15,248 4,248 9,013 27,148 16,878 8,812 2,619 222.59%
-
Tax Rate 28.77% 27.29% 26.48% 27.80% 28.02% 26.97% 26.25% -
Total Cost 259,765 156,783 74,664 243,024 162,523 101,340 48,963 203.26%
-
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 4,499 - - 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 13.26% 4.25% 8.58% 27.15% 17.77% 10.37% 5.67% -
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 55.00 32.21 16.74 54.03 35.88 22.03 12.28 170.97%
EPS 3.05 0.85 1.80 5.43 3.38 1.76 0.62 188.41%
DPS 0.90 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 55.00 32.21 16.74 54.03 35.88 22.03 10.32 204.18%
EPS 3.05 0.85 1.80 5.43 3.38 1.76 0.52 224.18%
DPS 0.90 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 1.84 5.06 4.78 1.30 1.13 1.97 0.00 -
P/EPS 33.12 191.86 44.38 12.98 12.00 24.68 0.00 -
EY 3.02 0.52 2.25 7.70 8.33 4.05 0.00 -
DY 0.89 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 2.31 3.35 9.62 1.60 1.59 1.88 0.00 -
P/EPS 41.64 127.12 89.32 15.93 16.89 23.55 0.00 -
EY 2.40 0.79 1.12 6.28 5.92 4.25 0.00 -
DY 0.71 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