[OPENSYS] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 38.28%
YoY- 9.41%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 81,569 74,574 68,916 102,871 83,617 82,602 58,960 24.08%
PBT 13,510 11,818 9,464 15,350 11,114 10,780 8,744 33.54%
Tax -3,733 -3,302 -2,776 -4,212 -3,042 -3,032 -2,568 28.23%
NP 9,777 8,516 6,688 11,138 8,072 7,748 6,176 35.71%
-
NP to SH 9,744 8,480 6,664 11,099 8,026 7,696 6,116 36.29%
-
Tax Rate 27.63% 27.94% 29.33% 27.44% 27.37% 28.13% 29.37% -
Total Cost 71,792 66,058 62,228 91,733 75,545 74,854 52,784 22.68%
-
Net Worth 67,025 65,536 65,536 62,557 59,578 59,578 56,599 11.89%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 5,957 4,468 5,957 4,468 4,964 4,468 5,957 0.00%
Div Payout % 61.14% 52.69% 89.40% 40.26% 61.85% 58.06% 97.41% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 67,025 65,536 65,536 62,557 59,578 59,578 56,599 11.89%
NOSH 297,892 297,892 297,892 297,892 297,892 297,892 297,892 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 11.99% 11.42% 9.70% 10.83% 9.65% 9.38% 10.47% -
ROE 14.54% 12.94% 10.17% 17.74% 13.47% 12.92% 10.81% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.25 25.03 23.13 34.53 28.07 27.73 19.79 -5.24%
EPS 2.19 2.84 2.24 3.74 2.69 2.58 2.04 4.83%
DPS 1.33 1.50 2.00 1.50 1.67 1.50 2.00 -23.75%
NAPS 0.15 0.22 0.22 0.21 0.20 0.20 0.19 -14.54%
Adjusted Per Share Value based on latest NOSH - 297,892
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.25 16.69 15.42 23.02 18.71 18.49 13.19 24.09%
EPS 2.19 1.90 1.49 2.48 1.80 1.72 1.37 36.59%
DPS 1.33 1.00 1.33 1.00 1.11 1.00 1.33 0.00%
NAPS 0.15 0.1467 0.1467 0.14 0.1333 0.1333 0.1267 11.87%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.86 0.715 0.31 0.37 0.33 0.325 0.335 -
P/RPS 4.71 2.86 1.34 1.07 1.18 1.17 1.69 97.67%
P/EPS 39.44 25.12 13.86 9.93 12.25 12.58 16.32 79.79%
EY 2.54 3.98 7.22 10.07 8.17 7.95 6.13 -44.33%
DY 1.55 2.10 6.45 4.05 5.05 4.62 5.97 -59.20%
P/NAPS 5.73 3.25 1.41 1.76 1.65 1.62 1.76 119.19%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 24/08/20 18/05/20 24/02/20 25/11/19 26/08/19 27/05/19 -
Price 0.64 1.07 0.375 0.365 0.39 0.325 0.32 -
P/RPS 3.51 4.27 1.62 1.06 1.39 1.17 1.62 67.20%
P/EPS 29.35 37.59 16.76 9.80 14.47 12.58 15.59 52.29%
EY 3.41 2.66 5.97 10.21 6.91 7.95 6.42 -34.33%
DY 2.08 1.40 5.33 4.11 4.27 4.62 6.25 -51.87%
P/NAPS 4.27 4.86 1.70 1.74 1.95 1.62 1.68 85.92%

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