[OPENSYS] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
24-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 84.37%
YoY- 9.41%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 61,177 37,287 17,229 102,871 62,713 41,301 14,740 157.59%
PBT 10,133 5,909 2,366 15,350 8,336 5,390 2,186 177.23%
Tax -2,800 -1,651 -694 -4,212 -2,282 -1,516 -642 166.22%
NP 7,333 4,258 1,672 11,138 6,054 3,874 1,544 181.74%
-
NP to SH 7,308 4,240 1,666 11,099 6,020 3,848 1,529 182.93%
-
Tax Rate 27.63% 27.94% 29.33% 27.44% 27.38% 28.13% 29.37% -
Total Cost 53,844 33,029 15,557 91,733 56,659 37,427 13,196 154.69%
-
Net Worth 67,025 65,536 65,536 62,557 59,578 59,578 56,599 11.89%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 4,468 2,234 1,489 4,468 3,723 2,234 1,489 107.62%
Div Payout % 61.14% 52.69% 89.40% 40.26% 61.85% 58.06% 97.41% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 67,025 65,536 65,536 62,557 59,578 59,578 56,599 11.89%
NOSH 297,892 297,892 297,892 297,892 297,892 297,892 297,892 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 11.99% 11.42% 9.70% 10.83% 9.65% 9.38% 10.47% -
ROE 10.90% 6.47% 2.54% 17.74% 10.10% 6.46% 2.70% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 13.69 12.52 5.78 34.53 21.05 13.86 4.95 96.66%
EPS 1.64 1.42 0.56 3.74 2.02 1.29 0.51 117.39%
DPS 1.00 0.75 0.50 1.50 1.25 0.75 0.50 58.53%
NAPS 0.15 0.22 0.22 0.21 0.20 0.20 0.19 -14.54%
Adjusted Per Share Value based on latest NOSH - 297,892
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 13.69 8.34 3.86 23.02 14.03 9.24 3.30 157.51%
EPS 1.64 0.95 0.37 2.48 1.35 0.86 0.34 184.66%
DPS 1.00 0.50 0.33 1.00 0.83 0.50 0.33 108.98%
NAPS 0.15 0.1467 0.1467 0.14 0.1333 0.1333 0.1267 11.87%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.86 0.715 0.31 0.37 0.33 0.325 0.335 -
P/RPS 6.28 5.71 5.36 1.07 1.57 2.34 6.77 -4.87%
P/EPS 52.58 50.23 55.43 9.93 16.33 25.16 65.27 -13.38%
EY 1.90 1.99 1.80 10.07 6.12 3.97 1.53 15.48%
DY 1.16 1.05 1.61 4.05 3.79 2.31 1.49 -15.33%
P/NAPS 5.73 3.25 1.41 1.76 1.65 1.62 1.76 119.19%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 24/08/20 18/05/20 24/02/20 25/11/19 26/08/19 27/05/19 -
Price 0.64 1.07 0.375 0.365 0.39 0.325 0.32 -
P/RPS 4.67 8.55 6.48 1.06 1.85 2.34 6.47 -19.48%
P/EPS 39.13 75.18 67.05 9.80 19.30 25.16 62.34 -26.62%
EY 2.56 1.33 1.49 10.21 5.18 3.97 1.60 36.68%
DY 1.56 0.70 1.33 4.11 3.21 2.31 1.56 0.00%
P/NAPS 4.27 4.86 1.70 1.74 1.95 1.62 1.68 85.92%

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