[OPENSYS] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 7.97%
YoY- 136.26%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 58,960 95,361 65,949 64,644 68,912 96,104 81,448 -19.39%
PBT 8,744 14,288 11,828 11,400 10,684 9,966 6,005 28.49%
Tax -2,568 -4,117 -3,529 -3,218 -3,104 -3,251 -1,684 32.51%
NP 6,176 10,171 8,298 8,182 7,580 6,715 4,321 26.91%
-
NP to SH 6,116 10,144 8,278 8,184 7,580 6,715 4,321 26.09%
-
Tax Rate 29.37% 28.81% 29.84% 28.23% 29.05% 32.62% 28.04% -
Total Cost 52,784 85,190 57,650 56,462 61,332 89,389 77,126 -22.35%
-
Net Worth 56,599 56,599 5,421,634 5,356,098 51,356 51,386 47,901 11.77%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 5,957 3,723 3,971 2,978 5,957 2,978 3,971 31.07%
Div Payout % 97.41% 36.71% 47.98% 36.40% 78.60% 44.36% 91.91% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 56,599 56,599 5,421,634 5,356,098 51,356 51,386 47,901 11.77%
NOSH 297,892 297,892 297,892 297,892 297,892 297,892 297,892 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 10.47% 10.67% 12.58% 12.66% 11.00% 6.99% 5.31% -
ROE 10.81% 17.92% 0.15% 0.15% 14.76% 13.07% 9.02% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 19.79 32.01 22.14 21.70 23.13 32.26 27.34 -19.39%
EPS 2.04 3.41 2.79 2.74 2.56 2.25 1.45 25.58%
DPS 2.00 1.25 1.33 1.00 2.00 1.00 1.33 31.28%
NAPS 0.19 0.19 18.20 17.98 0.1724 0.1725 0.1608 11.77%
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 13.19 21.34 14.76 14.47 15.42 21.51 18.23 -19.42%
EPS 1.37 2.27 1.85 1.83 1.70 1.50 0.97 25.90%
DPS 1.33 0.83 0.89 0.67 1.33 0.67 0.89 30.74%
NAPS 0.1267 0.1267 12.1333 11.9867 0.1149 0.115 0.1072 11.79%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.335 0.285 0.325 0.285 0.28 0.29 0.32 -
P/RPS 1.69 0.89 1.47 1.31 1.21 0.90 1.17 27.80%
P/EPS 16.32 8.37 11.69 10.37 11.00 12.87 22.06 -18.21%
EY 6.13 11.95 8.55 9.64 9.09 7.77 4.53 22.36%
DY 5.97 4.39 4.10 3.51 7.14 3.45 4.17 27.05%
P/NAPS 1.76 1.50 0.02 0.02 1.62 1.68 1.99 -7.86%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 27/05/19 25/02/19 26/11/18 24/08/18 16/05/18 26/02/18 24/11/17 -
Price 0.32 0.345 0.33 0.30 0.30 0.30 0.30 -
P/RPS 1.62 1.08 1.49 1.38 1.30 0.93 1.10 29.47%
P/EPS 15.59 10.13 11.87 10.92 11.79 13.31 20.68 -17.18%
EY 6.42 9.87 8.42 9.16 8.48 7.51 4.84 20.74%
DY 6.25 3.62 4.04 3.33 6.67 3.33 4.44 25.62%
P/NAPS 1.68 1.82 0.02 0.02 1.74 1.74 1.87 -6.89%

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