[OPENSYS] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 4.3%
YoY- -3.04%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 74,574 68,916 102,871 83,617 82,602 58,960 95,361 -15.13%
PBT 11,818 9,464 15,350 11,114 10,780 8,744 14,288 -11.89%
Tax -3,302 -2,776 -4,212 -3,042 -3,032 -2,568 -4,117 -13.68%
NP 8,516 6,688 11,138 8,072 7,748 6,176 10,171 -11.17%
-
NP to SH 8,480 6,664 11,099 8,026 7,696 6,116 10,144 -11.26%
-
Tax Rate 27.94% 29.33% 27.44% 27.37% 28.13% 29.37% 28.81% -
Total Cost 66,058 62,228 91,733 75,545 74,854 52,784 85,190 -15.61%
-
Net Worth 65,536 65,536 62,557 59,578 59,578 56,599 56,599 10.27%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 4,468 5,957 4,468 4,964 4,468 5,957 3,723 12.94%
Div Payout % 52.69% 89.40% 40.26% 61.85% 58.06% 97.41% 36.71% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 65,536 65,536 62,557 59,578 59,578 56,599 56,599 10.27%
NOSH 297,892 297,892 297,892 297,892 297,892 297,892 297,892 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 11.42% 9.70% 10.83% 9.65% 9.38% 10.47% 10.67% -
ROE 12.94% 10.17% 17.74% 13.47% 12.92% 10.81% 17.92% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 25.03 23.13 34.53 28.07 27.73 19.79 32.01 -15.13%
EPS 2.84 2.24 3.74 2.69 2.58 2.04 3.41 -11.48%
DPS 1.50 2.00 1.50 1.67 1.50 2.00 1.25 12.93%
NAPS 0.22 0.22 0.21 0.20 0.20 0.19 0.19 10.27%
Adjusted Per Share Value based on latest NOSH - 297,892
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 16.69 15.42 23.02 18.71 18.49 13.19 21.34 -15.12%
EPS 1.90 1.49 2.48 1.80 1.72 1.37 2.27 -11.19%
DPS 1.00 1.33 1.00 1.11 1.00 1.33 0.83 13.23%
NAPS 0.1467 0.1467 0.14 0.1333 0.1333 0.1267 0.1267 10.27%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.715 0.31 0.37 0.33 0.325 0.335 0.285 -
P/RPS 2.86 1.34 1.07 1.18 1.17 1.69 0.89 117.91%
P/EPS 25.12 13.86 9.93 12.25 12.58 16.32 8.37 108.20%
EY 3.98 7.22 10.07 8.17 7.95 6.13 11.95 -51.98%
DY 2.10 6.45 4.05 5.05 4.62 5.97 4.39 -38.86%
P/NAPS 3.25 1.41 1.76 1.65 1.62 1.76 1.50 67.51%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 24/08/20 18/05/20 24/02/20 25/11/19 26/08/19 27/05/19 25/02/19 -
Price 1.07 0.375 0.365 0.39 0.325 0.32 0.345 -
P/RPS 4.27 1.62 1.06 1.39 1.17 1.62 1.08 150.24%
P/EPS 37.59 16.76 9.80 14.47 12.58 15.59 10.13 139.87%
EY 2.66 5.97 10.21 6.91 7.95 6.42 9.87 -58.31%
DY 1.40 5.33 4.11 4.27 4.62 6.25 3.62 -46.94%
P/NAPS 4.86 1.70 1.74 1.95 1.62 1.68 1.82 92.59%

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