[SYNERGY] QoQ TTM 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- 12.99%
YoY- 51.19%
Quarter Report
Latest QR
Upcoming QR
SYNERGY's Result
SYNERGY's Financial Summary
View:
Show?
TTM Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 365,784 321,051 302,267 270,172 179,401 110,152 51,582 267.79%
PBT 35,562 31,378 46,310 37,601 23,447 12,066 3,551 362.66%
Tax -10,044 -8,794 -12,768 -10,453 -6,569 -3,254 -932 385.78%
NP 25,518 22,584 33,542 27,148 16,878 8,812 2,619 354.29%
-
NP to SH 25,518 22,584 33,542 27,148 16,878 8,812 2,619 354.29%
-
Tax Rate 28.24% 28.03% 27.57% 27.80% 28.02% 26.97% 26.25% -
Total Cost 340,266 298,467 268,725 243,024 162,523 101,340 48,963 262.88%
-
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 7,499 3,000 3,000 3,000 - - - -
Div Payout % 29.39% 13.28% 8.94% 11.05% - - - -
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 6.98% 7.03% 11.10% 10.05% 9.41% 8.00% 5.08% -
ROE 22.19% 22.58% 31.94% 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 73.16 64.21 60.45 54.03 35.88 22.03 12.28 227.57%
EPS 5.10 4.52 6.71 5.43 3.38 1.76 0.62 305.93%
DPS 1.50 0.60 0.60 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 - 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 73.16 64.21 60.45 54.03 35.88 22.03 10.32 267.71%
EPS 5.10 4.52 6.71 5.43 3.38 1.76 0.52 356.28%
DPS 1.50 0.60 0.60 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 1.38 2.54 1.32 1.30 1.13 1.97 0.00 -
P/EPS 19.79 36.09 11.93 12.98 12.00 24.68 0.00 -
EY 5.05 2.77 8.39 7.70 8.33 4.05 0.00 -
DY 1.49 0.37 0.75 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 - - - -
Price 1.27 1.08 1.61 0.865 0.00 0.00 0.00 -
P/RPS 1.74 1.68 2.66 1.60 0.00 0.00 0.00 -
P/EPS 24.88 23.91 24.00 15.93 0.00 0.00 0.00 -
EY 4.02 4.18 4.17 6.28 0.00 0.00 0.00 -
DY 1.18 0.56 0.37 0.69 0.00 0.00 0.00 -
P/NAPS 5.52 5.40 7.67 4.33 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