[OPENSYS] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 65.71%
YoY- 4.6%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 35,584 17,342 61,514 43,472 28,630 13,957 82,410 -42.95%
PBT 7,382 3,331 15,072 10,498 6,352 2,623 15,187 -38.26%
Tax -1,967 -875 -3,990 -2,822 -1,736 -773 -4,085 -38.64%
NP 5,415 2,456 11,082 7,676 4,616 1,850 11,102 -38.11%
-
NP to SH 5,392 2,441 11,044 7,644 4,613 1,848 11,080 -38.21%
-
Tax Rate 26.65% 26.27% 26.47% 26.88% 27.33% 29.47% 26.90% -
Total Cost 30,169 14,886 50,432 35,796 24,014 12,107 71,308 -43.73%
-
Net Worth 80,430 80,430 75,962 75,962 71,494 71,494 107,241 -17.49%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 2,681 1,340 4,468 3,351 2,234 1,117 5,585 -38.77%
Div Payout % 49.72% 54.92% 40.46% 43.84% 48.43% 60.45% 50.41% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 80,430 80,430 75,962 75,962 71,494 71,494 107,241 -17.49%
NOSH 446,838 446,838 446,838 446,838 446,838 446,838 446,838 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 15.22% 14.16% 18.02% 17.66% 16.12% 13.25% 13.47% -
ROE 6.70% 3.03% 14.54% 10.06% 6.45% 2.58% 10.33% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 7.96 3.88 13.77 9.73 6.41 3.12 18.44 -42.97%
EPS 1.21 0.55 2.47 1.71 1.03 0.41 2.48 -38.10%
DPS 0.60 0.30 1.00 0.75 0.50 0.25 1.25 -38.77%
NAPS 0.18 0.18 0.17 0.17 0.16 0.16 0.24 -17.49%
Adjusted Per Share Value based on latest NOSH - 446,838
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 7.96 3.88 13.77 9.73 6.41 3.12 18.44 -42.97%
EPS 1.21 0.55 2.47 1.71 1.03 0.41 2.48 -38.10%
DPS 0.60 0.30 1.00 0.75 0.50 0.25 1.25 -38.77%
NAPS 0.18 0.18 0.17 0.17 0.16 0.16 0.24 -17.49%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.34 0.365 0.365 0.43 0.39 0.525 0.525 -
P/RPS 4.27 9.40 2.65 4.42 6.09 16.81 2.85 31.03%
P/EPS 28.18 66.82 14.77 25.14 37.78 126.94 21.17 21.07%
EY 3.55 1.50 6.77 3.98 2.65 0.79 4.72 -17.33%
DY 1.76 0.82 2.74 1.74 1.28 0.48 2.38 -18.26%
P/NAPS 1.89 2.03 2.15 2.53 2.44 3.28 2.19 -9.37%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 16/08/22 23/05/22 21/02/22 22/11/21 23/08/21 24/05/21 22/02/21 -
Price 0.36 0.35 0.37 0.405 0.38 0.48 0.55 -
P/RPS 4.52 9.02 2.69 4.16 5.93 15.37 2.98 32.11%
P/EPS 29.83 64.07 14.97 23.67 36.81 116.06 22.18 21.90%
EY 3.35 1.56 6.68 4.22 2.72 0.86 4.51 -18.02%
DY 1.67 0.86 2.70 1.85 1.32 0.52 2.27 -18.55%
P/NAPS 2.00 1.94 2.18 2.38 2.38 3.00 2.29 -8.65%

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