[OPENSYS] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
22-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -7.07%
YoY- 11.31%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 88,378 81,052 76,670 69,668 82,290 73,962 71,168 15.48%
PBT 16,536 16,234 15,952 14,892 15,871 15,626 14,764 7.82%
Tax -4,132 -4,117 -4,112 -3,948 -4,127 -4,137 -3,934 3.31%
NP 12,404 12,117 11,840 10,944 11,744 11,489 10,830 9.44%
-
NP to SH 12,337 12,044 11,772 10,868 11,695 11,440 10,784 9.35%
-
Tax Rate 24.99% 25.36% 25.78% 26.51% 26.00% 26.48% 26.65% -
Total Cost 75,974 68,934 64,830 58,724 70,546 62,473 60,338 16.55%
-
Net Worth 89,367 84,899 84,899 84,899 84,899 80,430 80,430 7.25%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 7,596 7,447 7,149 7,149 6,255 5,957 5,362 26.05%
Div Payout % 61.57% 61.83% 60.73% 65.78% 53.49% 52.08% 49.72% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 89,367 84,899 84,899 84,899 84,899 80,430 80,430 7.25%
NOSH 446,838 446,838 446,838 446,838 446,838 446,838 446,838 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 14.04% 14.95% 15.44% 15.71% 14.27% 15.53% 15.22% -
ROE 13.80% 14.19% 13.87% 12.80% 13.78% 14.22% 13.41% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 19.78 18.14 17.16 15.59 18.42 16.55 15.93 15.47%
EPS 2.76 2.69 2.64 2.44 2.62 2.56 2.42 9.13%
DPS 1.70 1.67 1.60 1.60 1.40 1.33 1.20 26.05%
NAPS 0.20 0.19 0.19 0.19 0.19 0.18 0.18 7.25%
Adjusted Per Share Value based on latest NOSH - 446,838
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 19.78 18.14 17.16 15.59 18.42 16.55 15.93 15.47%
EPS 2.76 2.69 2.64 2.44 2.62 2.56 2.42 9.13%
DPS 1.70 1.67 1.60 1.60 1.40 1.33 1.20 26.05%
NAPS 0.20 0.19 0.19 0.19 0.19 0.18 0.18 7.25%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.37 0.35 0.325 0.32 0.35 0.35 0.34 -
P/RPS 1.87 1.93 1.89 2.05 1.90 2.11 2.13 -8.29%
P/EPS 13.40 12.99 12.34 13.16 13.37 13.67 14.09 -3.28%
EY 7.46 7.70 8.11 7.60 7.48 7.31 7.10 3.34%
DY 4.59 4.76 4.92 5.00 4.00 3.81 3.53 19.07%
P/NAPS 1.85 1.84 1.71 1.68 1.84 1.94 1.89 -1.41%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 20/11/23 21/08/23 22/05/23 20/02/23 21/11/22 16/08/22 -
Price 0.365 0.38 0.345 0.325 0.39 0.35 0.36 -
P/RPS 1.85 2.09 2.01 2.08 2.12 2.11 2.26 -12.46%
P/EPS 13.22 14.10 13.10 13.36 14.90 13.67 14.92 -7.72%
EY 7.56 7.09 7.64 7.48 6.71 7.31 6.70 8.36%
DY 4.66 4.39 4.64 4.92 3.59 3.81 3.33 25.03%
P/NAPS 1.83 2.00 1.82 1.71 2.05 1.94 2.00 -5.73%

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