[OPENSYS] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 6.08%
YoY- 12.24%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 76,670 69,668 82,290 73,962 71,168 69,368 61,514 15.86%
PBT 15,952 14,892 15,871 15,626 14,764 13,324 15,072 3.86%
Tax -4,112 -3,948 -4,127 -4,137 -3,934 -3,500 -3,990 2.03%
NP 11,840 10,944 11,744 11,489 10,830 9,824 11,082 4.52%
-
NP to SH 11,772 10,868 11,695 11,440 10,784 9,764 11,044 4.35%
-
Tax Rate 25.78% 26.51% 26.00% 26.48% 26.65% 26.27% 26.47% -
Total Cost 64,830 58,724 70,546 62,473 60,338 59,544 50,432 18.28%
-
Net Worth 84,899 84,899 84,899 80,430 80,430 80,430 75,962 7.71%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 7,149 7,149 6,255 5,957 5,362 5,362 4,468 36.91%
Div Payout % 60.73% 65.78% 53.49% 52.08% 49.72% 54.92% 40.46% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 84,899 84,899 84,899 80,430 80,430 80,430 75,962 7.71%
NOSH 446,838 446,838 446,838 446,838 446,838 446,838 446,838 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 15.44% 15.71% 14.27% 15.53% 15.22% 14.16% 18.02% -
ROE 13.87% 12.80% 13.78% 14.22% 13.41% 12.14% 14.54% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 17.16 15.59 18.42 16.55 15.93 15.52 13.77 15.85%
EPS 2.64 2.44 2.62 2.56 2.42 2.20 2.47 4.55%
DPS 1.60 1.60 1.40 1.33 1.20 1.20 1.00 36.91%
NAPS 0.19 0.19 0.19 0.18 0.18 0.18 0.17 7.71%
Adjusted Per Share Value based on latest NOSH - 446,838
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 17.16 15.59 18.42 16.55 15.93 15.52 13.77 15.85%
EPS 2.64 2.44 2.62 2.56 2.42 2.20 2.47 4.55%
DPS 1.60 1.60 1.40 1.33 1.20 1.20 1.00 36.91%
NAPS 0.19 0.19 0.19 0.18 0.18 0.18 0.17 7.71%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.325 0.32 0.35 0.35 0.34 0.365 0.365 -
P/RPS 1.89 2.05 1.90 2.11 2.13 2.35 2.65 -20.22%
P/EPS 12.34 13.16 13.37 13.67 14.09 16.70 14.77 -11.32%
EY 8.11 7.60 7.48 7.31 7.10 5.99 6.77 12.83%
DY 4.92 5.00 4.00 3.81 3.53 3.29 2.74 47.89%
P/NAPS 1.71 1.68 1.84 1.94 1.89 2.03 2.15 -14.19%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 21/08/23 22/05/23 20/02/23 21/11/22 16/08/22 23/05/22 21/02/22 -
Price 0.345 0.325 0.39 0.35 0.36 0.35 0.37 -
P/RPS 2.01 2.08 2.12 2.11 2.26 2.25 2.69 -17.70%
P/EPS 13.10 13.36 14.90 13.67 14.92 16.02 14.97 -8.53%
EY 7.64 7.48 6.71 7.31 6.70 6.24 6.68 9.39%
DY 4.64 4.92 3.59 3.81 3.33 3.43 2.70 43.61%
P/NAPS 1.82 1.71 2.05 1.94 2.00 1.94 2.18 -11.36%

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