[OPENSYS] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 51.61%
YoY- -0.17%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 43,472 28,630 13,957 82,410 61,177 37,287 17,229 85.23%
PBT 10,498 6,352 2,623 15,187 10,133 5,909 2,366 169.77%
Tax -2,822 -1,736 -773 -4,085 -2,800 -1,651 -694 154.54%
NP 7,676 4,616 1,850 11,102 7,333 4,258 1,672 175.97%
-
NP to SH 7,644 4,613 1,848 11,080 7,308 4,240 1,666 175.86%
-
Tax Rate 26.88% 27.33% 29.47% 26.90% 27.63% 27.94% 29.33% -
Total Cost 35,796 24,014 12,107 71,308 53,844 33,029 15,557 74.20%
-
Net Worth 75,962 71,494 71,494 107,241 67,025 65,536 65,536 10.33%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 3,351 2,234 1,117 5,585 4,468 2,234 1,489 71.64%
Div Payout % 43.84% 48.43% 60.45% 50.41% 61.14% 52.69% 89.40% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 75,962 71,494 71,494 107,241 67,025 65,536 65,536 10.33%
NOSH 446,838 446,838 446,838 446,838 297,892 297,892 297,892 31.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 17.66% 16.12% 13.25% 13.47% 11.99% 11.42% 9.70% -
ROE 10.06% 6.45% 2.58% 10.33% 10.90% 6.47% 2.54% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 9.73 6.41 3.12 18.44 13.69 12.52 5.78 41.46%
EPS 1.71 1.03 0.41 2.48 1.64 1.42 0.56 110.33%
DPS 0.75 0.50 0.25 1.25 1.00 0.75 0.50 31.00%
NAPS 0.17 0.16 0.16 0.24 0.15 0.22 0.22 -15.77%
Adjusted Per Share Value based on latest NOSH - 446,838
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 9.73 6.41 3.12 18.44 13.69 8.34 3.86 85.11%
EPS 1.71 1.03 0.41 2.48 1.64 0.95 0.37 177.19%
DPS 0.75 0.50 0.25 1.25 1.00 0.50 0.33 72.77%
NAPS 0.17 0.16 0.16 0.24 0.15 0.1467 0.1467 10.31%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.43 0.39 0.525 0.525 0.86 0.715 0.31 -
P/RPS 4.42 6.09 16.81 2.85 6.28 5.71 5.36 -12.05%
P/EPS 25.14 37.78 126.94 21.17 52.58 50.23 55.43 -40.94%
EY 3.98 2.65 0.79 4.72 1.90 1.99 1.80 69.64%
DY 1.74 1.28 0.48 2.38 1.16 1.05 1.61 5.30%
P/NAPS 2.53 2.44 3.28 2.19 5.73 3.25 1.41 47.60%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 22/11/21 23/08/21 24/05/21 22/02/21 23/11/20 24/08/20 18/05/20 -
Price 0.405 0.38 0.48 0.55 0.64 1.07 0.375 -
P/RPS 4.16 5.93 15.37 2.98 4.67 8.55 6.48 -25.56%
P/EPS 23.67 36.81 116.06 22.18 39.13 75.18 67.05 -50.01%
EY 4.22 2.72 0.86 4.51 2.56 1.33 1.49 100.05%
DY 1.85 1.32 0.52 2.27 1.56 0.70 1.33 24.58%
P/NAPS 2.38 2.38 3.00 2.29 4.27 4.86 1.70 25.12%

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