[OPENSYS] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -11.59%
YoY- 32.09%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 82,290 73,962 71,168 69,368 61,514 57,962 57,260 27.26%
PBT 15,871 15,626 14,764 13,324 15,072 13,997 12,704 15.94%
Tax -4,127 -4,137 -3,934 -3,500 -3,990 -3,762 -3,472 12.17%
NP 11,744 11,489 10,830 9,824 11,082 10,234 9,232 17.35%
-
NP to SH 11,695 11,440 10,784 9,764 11,044 10,192 9,226 17.07%
-
Tax Rate 26.00% 26.48% 26.65% 26.27% 26.47% 26.88% 27.33% -
Total Cost 70,546 62,473 60,338 59,544 50,432 47,728 48,028 29.12%
-
Net Worth 84,899 80,430 80,430 80,430 75,962 75,962 71,494 12.10%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 6,255 5,957 5,362 5,362 4,468 4,468 4,468 25.06%
Div Payout % 53.49% 52.08% 49.72% 54.92% 40.46% 43.84% 48.43% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 84,899 80,430 80,430 80,430 75,962 75,962 71,494 12.10%
NOSH 446,838 446,838 446,838 446,838 446,838 446,838 446,838 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 14.27% 15.53% 15.22% 14.16% 18.02% 17.66% 16.12% -
ROE 13.78% 14.22% 13.41% 12.14% 14.54% 13.42% 12.90% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 18.42 16.55 15.93 15.52 13.77 12.97 12.81 27.31%
EPS 2.62 2.56 2.42 2.20 2.47 2.28 2.06 17.33%
DPS 1.40 1.33 1.20 1.20 1.00 1.00 1.00 25.06%
NAPS 0.19 0.18 0.18 0.18 0.17 0.17 0.16 12.10%
Adjusted Per Share Value based on latest NOSH - 446,838
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 18.42 16.55 15.93 15.52 13.77 12.97 12.81 27.31%
EPS 2.62 2.56 2.42 2.20 2.47 2.28 2.06 17.33%
DPS 1.40 1.33 1.20 1.20 1.00 1.00 1.00 25.06%
NAPS 0.19 0.18 0.18 0.18 0.17 0.17 0.16 12.10%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.35 0.35 0.34 0.365 0.365 0.43 0.39 -
P/RPS 1.90 2.11 2.13 2.35 2.65 3.31 3.04 -26.83%
P/EPS 13.37 13.67 14.09 16.70 14.77 18.85 18.89 -20.52%
EY 7.48 7.31 7.10 5.99 6.77 5.30 5.29 25.89%
DY 4.00 3.81 3.53 3.29 2.74 2.33 2.56 34.54%
P/NAPS 1.84 1.94 1.89 2.03 2.15 2.53 2.44 -17.10%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 20/02/23 21/11/22 16/08/22 23/05/22 21/02/22 22/11/21 23/08/21 -
Price 0.39 0.35 0.36 0.35 0.37 0.405 0.38 -
P/RPS 2.12 2.11 2.26 2.25 2.69 3.12 2.97 -20.08%
P/EPS 14.90 13.67 14.92 16.02 14.97 17.76 18.40 -13.08%
EY 6.71 7.31 6.70 6.24 6.68 5.63 5.43 15.11%
DY 3.59 3.81 3.33 3.43 2.70 2.47 2.63 22.98%
P/NAPS 2.05 1.94 2.00 1.94 2.18 2.38 2.38 -9.44%

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