[OPENSYS] QoQ Quarter Result on 31-Dec-2023 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 4.96%
YoY- 6.07%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 27,248 21,400 20,646 27,589 22,454 20,918 17,417 34.65%
PBT 4,359 4,354 4,220 4,360 4,200 4,253 3,723 11.05%
Tax -1,112 -1,137 -1,089 -1,044 -1,032 -1,070 -987 8.25%
NP 3,247 3,217 3,131 3,316 3,168 3,183 2,736 12.05%
-
NP to SH 3,234 3,204 3,122 3,304 3,148 3,168 2,717 12.27%
-
Tax Rate 25.51% 26.11% 25.81% 23.94% 24.57% 25.16% 26.51% -
Total Cost 24,001 18,183 17,515 24,273 19,286 17,735 14,681 38.65%
-
Net Worth 89,367 89,367 89,367 89,367 84,899 84,899 84,899 3.46%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 2,010 2,010 2,010 2,010 2,010 1,787 1,787 8.13%
Div Payout % 62.18% 62.76% 64.41% 60.86% 63.87% 56.42% 65.78% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 89,367 89,367 89,367 89,367 84,899 84,899 84,899 3.46%
NOSH 446,838 446,838 446,838 446,838 446,838 446,838 446,838 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 11.92% 15.03% 15.17% 12.02% 14.11% 15.22% 15.71% -
ROE 3.62% 3.59% 3.49% 3.70% 3.71% 3.73% 3.20% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 6.10 4.79 4.62 6.17 5.03 4.68 3.90 34.63%
EPS 0.72 0.72 0.70 0.74 0.70 0.71 0.61 11.65%
DPS 0.45 0.45 0.45 0.45 0.45 0.40 0.40 8.14%
NAPS 0.20 0.20 0.20 0.20 0.19 0.19 0.19 3.46%
Adjusted Per Share Value based on latest NOSH - 446,838
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 6.10 4.79 4.62 6.17 5.03 4.68 3.90 34.63%
EPS 0.72 0.72 0.70 0.74 0.70 0.71 0.61 11.65%
DPS 0.45 0.45 0.45 0.45 0.45 0.40 0.40 8.14%
NAPS 0.20 0.20 0.20 0.20 0.19 0.19 0.19 3.46%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.37 0.41 0.39 0.37 0.35 0.325 0.32 -
P/RPS 6.07 8.56 8.44 5.99 6.97 6.94 8.21 -18.19%
P/EPS 51.12 57.18 55.82 50.04 49.68 45.84 52.63 -1.91%
EY 1.96 1.75 1.79 2.00 2.01 2.18 1.90 2.08%
DY 1.22 1.10 1.15 1.22 1.29 1.23 1.25 -1.60%
P/NAPS 1.85 2.05 1.95 1.85 1.84 1.71 1.68 6.61%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 18/11/24 19/08/24 20/05/24 26/02/24 20/11/23 21/08/23 22/05/23 -
Price 0.36 0.385 0.42 0.365 0.38 0.345 0.325 -
P/RPS 5.90 8.04 9.09 5.91 7.56 7.37 8.34 -20.55%
P/EPS 49.74 53.69 60.11 49.36 53.94 48.66 53.45 -4.67%
EY 2.01 1.86 1.66 2.03 1.85 2.06 1.87 4.91%
DY 1.25 1.17 1.07 1.23 1.18 1.16 1.23 1.07%
P/NAPS 1.80 1.93 2.10 1.83 2.00 1.82 1.71 3.46%

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