[OPENSYS] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -83.32%
YoY- 10.92%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 61,514 43,472 28,630 13,957 82,410 61,177 37,287 39.49%
PBT 15,072 10,498 6,352 2,623 15,187 10,133 5,909 86.36%
Tax -3,990 -2,822 -1,736 -773 -4,085 -2,800 -1,651 79.79%
NP 11,082 7,676 4,616 1,850 11,102 7,333 4,258 88.87%
-
NP to SH 11,044 7,644 4,613 1,848 11,080 7,308 4,240 88.98%
-
Tax Rate 26.47% 26.88% 27.33% 29.47% 26.90% 27.63% 27.94% -
Total Cost 50,432 35,796 24,014 12,107 71,308 53,844 33,029 32.49%
-
Net Worth 75,962 75,962 71,494 71,494 107,241 67,025 65,536 10.31%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 4,468 3,351 2,234 1,117 5,585 4,468 2,234 58.53%
Div Payout % 40.46% 43.84% 48.43% 60.45% 50.41% 61.14% 52.69% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 75,962 75,962 71,494 71,494 107,241 67,025 65,536 10.31%
NOSH 446,838 446,838 446,838 446,838 446,838 297,892 297,892 30.94%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 18.02% 17.66% 16.12% 13.25% 13.47% 11.99% 11.42% -
ROE 14.54% 10.06% 6.45% 2.58% 10.33% 10.90% 6.47% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 13.77 9.73 6.41 3.12 18.44 13.69 12.52 6.53%
EPS 2.47 1.71 1.03 0.41 2.48 1.64 1.42 44.48%
DPS 1.00 0.75 0.50 0.25 1.25 1.00 0.75 21.07%
NAPS 0.17 0.17 0.16 0.16 0.24 0.15 0.22 -15.75%
Adjusted Per Share Value based on latest NOSH - 446,838
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 13.77 9.73 6.41 3.12 18.44 13.69 8.34 39.56%
EPS 2.47 1.71 1.03 0.41 2.48 1.64 0.95 88.75%
DPS 1.00 0.75 0.50 0.25 1.25 1.00 0.50 58.53%
NAPS 0.17 0.17 0.16 0.16 0.24 0.15 0.1467 10.29%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.365 0.43 0.39 0.525 0.525 0.86 0.715 -
P/RPS 2.65 4.42 6.09 16.81 2.85 6.28 5.71 -39.97%
P/EPS 14.77 25.14 37.78 126.94 21.17 52.58 50.23 -55.68%
EY 6.77 3.98 2.65 0.79 4.72 1.90 1.99 125.69%
DY 2.74 1.74 1.28 0.48 2.38 1.16 1.05 89.21%
P/NAPS 2.15 2.53 2.44 3.28 2.19 5.73 3.25 -24.02%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 22/11/21 23/08/21 24/05/21 22/02/21 23/11/20 24/08/20 -
Price 0.37 0.405 0.38 0.48 0.55 0.64 1.07 -
P/RPS 2.69 4.16 5.93 15.37 2.98 4.67 8.55 -53.64%
P/EPS 14.97 23.67 36.81 116.06 22.18 39.13 75.18 -65.80%
EY 6.68 4.22 2.72 0.86 4.51 2.56 1.33 192.41%
DY 2.70 1.85 1.32 0.52 2.27 1.56 0.70 145.34%
P/NAPS 2.18 2.38 2.38 3.00 2.29 4.27 4.86 -41.31%

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