[OPENSYS] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 63.38%
YoY- 51.06%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 62,713 41,301 14,740 95,361 49,462 32,322 17,228 136.45%
PBT 8,336 5,390 2,186 14,288 8,871 5,700 2,671 113.41%
Tax -2,282 -1,516 -642 -4,117 -2,647 -1,609 -776 105.12%
NP 6,054 3,874 1,544 10,171 6,224 4,091 1,895 116.76%
-
NP to SH 6,020 3,848 1,529 10,144 6,209 4,092 1,895 115.94%
-
Tax Rate 27.38% 28.13% 29.37% 28.81% 29.84% 28.23% 29.05% -
Total Cost 56,659 37,427 13,196 85,190 43,238 28,231 15,333 138.82%
-
Net Worth 59,578 59,578 56,599 56,599 5,421,634 5,356,098 51,356 10.39%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 3,723 2,234 1,489 3,723 2,978 1,489 1,489 84.11%
Div Payout % 61.85% 58.06% 97.41% 36.71% 47.98% 36.40% 78.60% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 59,578 59,578 56,599 56,599 5,421,634 5,356,098 51,356 10.39%
NOSH 297,892 297,892 297,892 297,892 297,892 297,892 297,892 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.65% 9.38% 10.47% 10.67% 12.58% 12.66% 11.00% -
ROE 10.10% 6.46% 2.70% 17.92% 0.11% 0.08% 3.69% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 21.05 13.86 4.95 32.01 16.60 10.85 5.78 136.52%
EPS 2.02 1.29 0.51 3.41 2.09 1.37 0.64 115.01%
DPS 1.25 0.75 0.50 1.25 1.00 0.50 0.50 84.09%
NAPS 0.20 0.20 0.19 0.19 18.20 17.98 0.1724 10.39%
Adjusted Per Share Value based on latest NOSH - 297,892
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 14.03 9.24 3.30 21.34 11.07 7.23 3.86 136.21%
EPS 1.35 0.86 0.34 2.27 1.39 0.92 0.42 117.64%
DPS 0.83 0.50 0.33 0.83 0.67 0.33 0.33 84.84%
NAPS 0.1333 0.1333 0.1267 0.1267 12.1333 11.9867 0.1149 10.39%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.33 0.325 0.335 0.285 0.325 0.285 0.28 -
P/RPS 1.57 2.34 6.77 0.89 1.96 2.63 4.84 -52.75%
P/EPS 16.33 25.16 65.27 8.37 15.59 20.75 44.02 -48.34%
EY 6.12 3.97 1.53 11.95 6.41 4.82 2.27 93.59%
DY 3.79 2.31 1.49 4.39 3.08 1.75 1.79 64.81%
P/NAPS 1.65 1.62 1.76 1.50 0.02 0.02 1.62 1.22%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 26/08/19 27/05/19 25/02/19 26/11/18 24/08/18 16/05/18 -
Price 0.39 0.325 0.32 0.345 0.33 0.30 0.30 -
P/RPS 1.85 2.34 6.47 1.08 1.99 2.76 5.19 -49.69%
P/EPS 19.30 25.16 62.34 10.13 15.83 21.84 47.16 -44.84%
EY 5.18 3.97 1.60 9.87 6.32 4.58 2.12 81.31%
DY 3.21 2.31 1.56 3.62 3.03 1.67 1.67 54.53%
P/NAPS 1.95 1.62 1.68 1.82 0.02 0.02 1.74 7.88%

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