[OPENSYS] QoQ 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- 133.84%
YoY- 29.2%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 23,890 20,058 17,229 40,158 21,412 26,561 14,740 37.85%
PBT 4,223 3,543 2,366 7,014 2,946 3,205 2,186 54.92%
Tax -1,148 -957 -694 -1,930 -766 -875 -642 47.16%
NP 3,075 2,586 1,672 5,084 2,180 2,330 1,544 58.09%
-
NP to SH 3,068 2,574 1,666 5,079 2,172 2,318 1,529 58.88%
-
Tax Rate 27.18% 27.01% 29.33% 27.52% 26.00% 27.30% 29.37% -
Total Cost 20,815 17,472 15,557 35,074 19,232 24,231 13,196 35.39%
-
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 1,117 744 1,489 744 1,489 744 1,489 -17.39%
Div Payout % 36.41% 28.93% 89.40% 14.66% 68.58% 32.13% 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 12.87% 12.89% 9.70% 12.66% 10.18% 8.77% 10.47% -
ROE 4.58% 3.93% 2.54% 8.12% 3.65% 3.89% 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 5.35 6.73 5.78 13.48 7.19 8.92 4.95 5.30%
EPS 0.69 0.86 0.56 1.71 0.73 0.78 0.51 22.25%
DPS 0.25 0.25 0.50 0.25 0.50 0.25 0.50 -36.92%
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 5.35 4.49 3.86 8.99 4.79 5.94 3.30 37.88%
EPS 0.69 0.58 0.37 1.14 0.49 0.52 0.34 60.08%
DPS 0.25 0.17 0.33 0.17 0.33 0.17 0.33 -16.85%
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 16.09 10.62 5.36 2.74 4.59 3.65 6.77 77.81%
P/EPS 125.25 82.75 55.43 21.70 45.26 41.77 65.27 54.23%
EY 0.80 1.21 1.80 4.61 2.21 2.39 1.53 -35.02%
DY 0.29 0.35 1.61 0.68 1.52 0.77 1.49 -66.31%
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 11.97 15.89 6.48 2.71 5.43 3.65 6.47 50.53%
P/EPS 93.21 123.83 67.05 21.41 53.49 41.77 62.34 30.66%
EY 1.07 0.81 1.49 4.67 1.87 2.39 1.60 -23.47%
DY 0.39 0.23 1.33 0.68 1.28 0.77 1.56 -60.21%
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