[OPENSYS] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
18-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 51.11%
YoY- 5.82%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 69,294 42,046 20,646 88,378 60,789 38,335 17,417 150.45%
PBT 12,934 8,574 4,220 16,536 12,176 7,976 3,723 128.86%
Tax -3,339 -2,226 -1,089 -4,132 -3,088 -2,056 -987 124.85%
NP 9,595 6,348 3,131 12,404 9,088 5,920 2,736 130.29%
-
NP to SH 9,559 6,326 3,122 12,337 9,033 5,886 2,717 130.79%
-
Tax Rate 25.82% 25.96% 25.81% 24.99% 25.36% 25.78% 26.51% -
Total Cost 59,699 35,698 17,515 75,974 51,701 32,415 14,681 154.11%
-
Net Worth 89,367 89,367 89,367 89,367 84,899 84,899 84,899 3.46%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 6,032 4,021 2,010 7,596 5,585 3,574 1,787 124.52%
Div Payout % 63.11% 63.57% 64.41% 61.57% 61.83% 60.73% 65.78% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 89,367 89,367 89,367 89,367 84,899 84,899 84,899 3.46%
NOSH 446,838 446,838 446,838 446,838 446,838 446,838 446,838 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 13.85% 15.10% 15.17% 14.04% 14.95% 15.44% 15.71% -
ROE 10.70% 7.08% 3.49% 13.80% 10.64% 6.93% 3.20% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 15.51 9.41 4.62 19.78 13.60 8.58 3.90 150.38%
EPS 2.14 1.42 0.70 2.76 2.02 1.32 0.61 130.35%
DPS 1.35 0.90 0.45 1.70 1.25 0.80 0.40 124.50%
NAPS 0.20 0.20 0.20 0.20 0.19 0.19 0.19 3.46%
Adjusted Per Share Value based on latest NOSH - 446,838
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 15.51 9.41 4.62 19.78 13.60 8.58 3.90 150.38%
EPS 2.14 1.42 0.70 2.76 2.02 1.32 0.61 130.35%
DPS 1.35 0.90 0.45 1.70 1.25 0.80 0.40 124.50%
NAPS 0.20 0.20 0.20 0.20 0.19 0.19 0.19 3.46%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.37 0.41 0.39 0.37 0.35 0.325 0.32 -
P/RPS 2.39 4.36 8.44 1.87 2.57 3.79 8.21 -55.97%
P/EPS 17.30 28.96 55.82 13.40 17.31 24.67 52.63 -52.27%
EY 5.78 3.45 1.79 7.46 5.78 4.05 1.90 109.52%
DY 3.65 2.20 1.15 4.59 3.57 2.46 1.25 103.89%
P/NAPS 1.85 2.05 1.95 1.85 1.84 1.71 1.68 6.61%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 18/11/24 19/08/24 20/05/24 26/02/24 20/11/23 21/08/23 22/05/23 -
Price 0.36 0.385 0.42 0.365 0.38 0.345 0.325 -
P/RPS 2.32 4.09 9.09 1.85 2.79 4.02 8.34 -57.28%
P/EPS 16.83 27.19 60.11 13.22 18.80 26.19 53.45 -53.61%
EY 5.94 3.68 1.66 7.56 5.32 3.82 1.87 115.63%
DY 3.75 2.34 1.07 4.66 3.29 2.32 1.23 109.83%
P/NAPS 1.80 1.93 2.10 1.83 2.00 1.82 1.71 3.46%

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