[OPENSYS] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 24.81%
YoY- 8.8%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 69,368 61,514 57,962 57,260 55,828 82,410 81,569 -10.24%
PBT 13,324 15,072 13,997 12,704 10,492 15,187 13,510 -0.92%
Tax -3,500 -3,990 -3,762 -3,472 -3,092 -4,085 -3,733 -4.20%
NP 9,824 11,082 10,234 9,232 7,400 11,102 9,777 0.32%
-
NP to SH 9,764 11,044 10,192 9,226 7,392 11,080 9,744 0.13%
-
Tax Rate 26.27% 26.47% 26.88% 27.33% 29.47% 26.90% 27.63% -
Total Cost 59,544 50,432 47,728 48,028 48,428 71,308 71,792 -11.73%
-
Net Worth 80,430 75,962 75,962 71,494 71,494 107,241 67,025 12.93%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 5,362 4,468 4,468 4,468 4,468 5,585 5,957 -6.78%
Div Payout % 54.92% 40.46% 43.84% 48.43% 60.45% 50.41% 61.14% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 80,430 75,962 75,962 71,494 71,494 107,241 67,025 12.93%
NOSH 446,838 446,838 446,838 446,838 446,838 446,838 297,892 31.06%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 14.16% 18.02% 17.66% 16.12% 13.25% 13.47% 11.99% -
ROE 12.14% 14.54% 13.42% 12.90% 10.34% 10.33% 14.54% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 15.52 13.77 12.97 12.81 12.49 18.44 18.25 -10.24%
EPS 2.20 2.47 2.28 2.06 1.64 2.48 2.19 0.30%
DPS 1.20 1.00 1.00 1.00 1.00 1.25 1.33 -6.63%
NAPS 0.18 0.17 0.17 0.16 0.16 0.24 0.15 12.93%
Adjusted Per Share Value based on latest NOSH - 446,838
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 15.52 13.77 12.97 12.81 12.49 18.44 18.25 -10.24%
EPS 2.20 2.47 2.28 2.06 1.64 2.48 2.19 0.30%
DPS 1.20 1.00 1.00 1.00 1.00 1.25 1.33 -6.63%
NAPS 0.18 0.17 0.17 0.16 0.16 0.24 0.15 12.93%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.365 0.365 0.43 0.39 0.525 0.525 0.86 -
P/RPS 2.35 2.65 3.31 3.04 4.20 2.85 4.71 -37.11%
P/EPS 16.70 14.77 18.85 18.89 31.74 21.17 39.44 -43.64%
EY 5.99 6.77 5.30 5.29 3.15 4.72 2.54 77.26%
DY 3.29 2.74 2.33 2.56 1.90 2.38 1.55 65.23%
P/NAPS 2.03 2.15 2.53 2.44 3.28 2.19 5.73 -49.96%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 23/05/22 21/02/22 22/11/21 23/08/21 24/05/21 22/02/21 23/11/20 -
Price 0.35 0.37 0.405 0.38 0.48 0.55 0.64 -
P/RPS 2.25 2.69 3.12 2.97 3.84 2.98 3.51 -25.67%
P/EPS 16.02 14.97 17.76 18.40 29.02 22.18 29.35 -33.23%
EY 6.24 6.68 5.63 5.43 3.45 4.51 3.41 49.66%
DY 3.43 2.70 2.47 2.63 2.08 2.27 2.08 39.62%
P/NAPS 1.94 2.18 2.38 2.38 3.00 2.29 4.27 -40.92%

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