[OPENSYS] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
16-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 120.89%
YoY- 16.89%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 17,417 82,290 55,472 35,584 17,342 61,514 43,472 -45.68%
PBT 3,723 15,871 11,720 7,382 3,331 15,072 10,498 -49.92%
Tax -987 -4,127 -3,103 -1,967 -875 -3,990 -2,822 -50.39%
NP 2,736 11,744 8,617 5,415 2,456 11,082 7,676 -49.76%
-
NP to SH 2,717 11,695 8,580 5,392 2,441 11,044 7,644 -49.85%
-
Tax Rate 26.51% 26.00% 26.48% 26.65% 26.27% 26.47% 26.88% -
Total Cost 14,681 70,546 46,855 30,169 14,886 50,432 35,796 -44.82%
-
Net Worth 84,899 84,899 80,430 80,430 80,430 75,962 75,962 7.70%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 1,787 6,255 4,468 2,681 1,340 4,468 3,351 -34.26%
Div Payout % 65.78% 53.49% 52.08% 49.72% 54.92% 40.46% 43.84% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 84,899 84,899 80,430 80,430 80,430 75,962 75,962 7.70%
NOSH 446,838 446,838 446,838 446,838 446,838 446,838 446,838 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 15.71% 14.27% 15.53% 15.22% 14.16% 18.02% 17.66% -
ROE 3.20% 13.78% 10.67% 6.70% 3.03% 14.54% 10.06% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 3.90 18.42 12.41 7.96 3.88 13.77 9.73 -45.66%
EPS 0.61 2.62 1.92 1.21 0.55 2.47 1.71 -49.73%
DPS 0.40 1.40 1.00 0.60 0.30 1.00 0.75 -34.25%
NAPS 0.19 0.19 0.18 0.18 0.18 0.17 0.17 7.70%
Adjusted Per Share Value based on latest NOSH - 446,838
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 3.90 18.42 12.41 7.96 3.88 13.77 9.73 -45.66%
EPS 0.61 2.62 1.92 1.21 0.55 2.47 1.71 -49.73%
DPS 0.40 1.40 1.00 0.60 0.30 1.00 0.75 -34.25%
NAPS 0.19 0.19 0.18 0.18 0.18 0.17 0.17 7.70%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.32 0.35 0.35 0.34 0.365 0.365 0.43 -
P/RPS 8.21 1.90 2.82 4.27 9.40 2.65 4.42 51.16%
P/EPS 52.63 13.37 18.23 28.18 66.82 14.77 25.14 63.72%
EY 1.90 7.48 5.49 3.55 1.50 6.77 3.98 -38.94%
DY 1.25 4.00 2.86 1.76 0.82 2.74 1.74 -19.80%
P/NAPS 1.68 1.84 1.94 1.89 2.03 2.15 2.53 -23.90%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 22/05/23 20/02/23 21/11/22 16/08/22 23/05/22 21/02/22 22/11/21 -
Price 0.325 0.39 0.35 0.36 0.35 0.37 0.405 -
P/RPS 8.34 2.12 2.82 4.52 9.02 2.69 4.16 59.06%
P/EPS 53.45 14.90 18.23 29.83 64.07 14.97 23.67 72.20%
EY 1.87 6.71 5.49 3.35 1.56 6.68 4.22 -41.90%
DY 1.23 3.59 2.86 1.67 0.86 2.70 1.85 -23.84%
P/NAPS 1.71 2.05 1.94 2.00 1.94 2.18 2.38 -19.79%

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