[SYNERGY] QoQ Quarter Result on 30-Sep-2024 [#3]

Stock
[SYNERGY] SYNERGY HOUSE BERHAD
Announcement Date
22-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 330.85%
YoY- 36.37%
Quarter Report
Latest QR
Upcoming QR
SYNERGY's Result
SYNERGY's Financial Summary
View:
Show?
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 113,982 77,354 83,677 90,771 69,249 58,570 51,582 69.40%
PBT 15,565 -6,417 12,260 14,154 11,381 8,515 3,551 167.11%
Tax -4,565 1,652 -3,247 -3,884 -3,315 -2,322 -932 187.58%
NP 11,000 -4,765 9,013 10,270 8,066 6,193 2,619 159.63%
-
NP to SH 11,000 -4,765 9,013 10,270 8,066 6,193 2,619 159.63%
-
Tax Rate 29.33% - 26.48% 27.44% 29.13% 27.27% 26.25% -
Total Cost 102,982 82,119 74,664 80,501 61,183 52,377 48,963 63.93%
-
Net Worth 114,999 100,000 104,999 100,000 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 - - 3,000 - - - -
Div Payout % 40.91% - - 29.21% - - - -
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 114,999 100,000 104,999 100,000 94,999 85,000 46,199 83.36%
NOSH 499,999 500,000 500,000 500,000 500,000 500,000 420,000 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 9.65% -6.16% 10.77% 11.31% 11.65% 10.57% 5.08% -
ROE 9.57% -4.77% 8.58% 10.27% 8.49% 7.29% 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 22.80 15.47 16.74 18.15 13.85 11.71 12.28 50.89%
EPS 2.20 -0.95 1.80 2.05 1.61 1.24 0.62 132.10%
DPS 0.90 0.00 0.00 0.60 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 - 499,999
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 22.80 15.47 16.74 18.15 13.85 11.71 10.32 69.38%
EPS 2.20 -0.95 1.80 2.05 1.61 1.24 0.52 160.89%
DPS 0.90 0.00 0.00 0.60 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 4.43 10.54 4.78 3.88 2.92 3.71 0.00 -
P/EPS 45.91 -171.04 44.38 34.32 25.11 35.12 0.00 -
EY 2.18 -0.58 2.25 2.91 3.98 2.85 0.00 -
DY 0.89 0.00 0.00 0.85 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 5.57 6.98 9.62 4.76 4.12 3.54 0.00 -
P/EPS 57.73 -113.33 89.32 42.11 35.33 33.51 0.00 -
EY 1.73 -0.88 1.12 2.37 2.83 2.98 0.00 -
DY 0.71 0.00 0.00 0.69 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