[OPENSYS] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 8.36%
YoY- -0.32%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 73,962 71,168 69,368 61,514 57,962 57,260 55,828 20.60%
PBT 15,626 14,764 13,324 15,072 13,997 12,704 10,492 30.38%
Tax -4,137 -3,934 -3,500 -3,990 -3,762 -3,472 -3,092 21.40%
NP 11,489 10,830 9,824 11,082 10,234 9,232 7,400 34.04%
-
NP to SH 11,440 10,784 9,764 11,044 10,192 9,226 7,392 33.76%
-
Tax Rate 26.48% 26.65% 26.27% 26.47% 26.88% 27.33% 29.47% -
Total Cost 62,473 60,338 59,544 50,432 47,728 48,028 48,428 18.48%
-
Net Worth 80,430 80,430 80,430 75,962 75,962 71,494 71,494 8.16%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 5,957 5,362 5,362 4,468 4,468 4,468 4,468 21.11%
Div Payout % 52.08% 49.72% 54.92% 40.46% 43.84% 48.43% 60.45% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 80,430 80,430 80,430 75,962 75,962 71,494 71,494 8.16%
NOSH 446,838 446,838 446,838 446,838 446,838 446,838 446,838 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 15.53% 15.22% 14.16% 18.02% 17.66% 16.12% 13.25% -
ROE 14.22% 13.41% 12.14% 14.54% 13.42% 12.90% 10.34% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 16.55 15.93 15.52 13.77 12.97 12.81 12.49 20.61%
EPS 2.56 2.42 2.20 2.47 2.28 2.06 1.64 34.52%
DPS 1.33 1.20 1.20 1.00 1.00 1.00 1.00 20.91%
NAPS 0.18 0.18 0.18 0.17 0.17 0.16 0.16 8.16%
Adjusted Per Share Value based on latest NOSH - 446,838
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 16.55 15.93 15.52 13.77 12.97 12.81 12.49 20.61%
EPS 2.56 2.42 2.20 2.47 2.28 2.06 1.64 34.52%
DPS 1.33 1.20 1.20 1.00 1.00 1.00 1.00 20.91%
NAPS 0.18 0.18 0.18 0.17 0.17 0.16 0.16 8.16%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.35 0.34 0.365 0.365 0.43 0.39 0.525 -
P/RPS 2.11 2.13 2.35 2.65 3.31 3.04 4.20 -36.77%
P/EPS 13.67 14.09 16.70 14.77 18.85 18.89 31.74 -42.94%
EY 7.31 7.10 5.99 6.77 5.30 5.29 3.15 75.19%
DY 3.81 3.53 3.29 2.74 2.33 2.56 1.90 58.95%
P/NAPS 1.94 1.89 2.03 2.15 2.53 2.44 3.28 -29.51%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 16/08/22 23/05/22 21/02/22 22/11/21 23/08/21 24/05/21 -
Price 0.35 0.36 0.35 0.37 0.405 0.38 0.48 -
P/RPS 2.11 2.26 2.25 2.69 3.12 2.97 3.84 -32.88%
P/EPS 13.67 14.92 16.02 14.97 17.76 18.40 29.02 -39.43%
EY 7.31 6.70 6.24 6.68 5.63 5.43 3.45 64.89%
DY 3.81 3.33 3.43 2.70 2.47 2.63 2.08 49.65%
P/NAPS 1.94 2.00 1.94 2.18 2.38 2.38 3.00 -25.19%

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