[OPENSYS] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
18-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -67.2%
YoY- 8.96%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 21,233 23,890 20,058 17,229 40,158 21,412 26,561 -13.80%
PBT 5,054 4,223 3,543 2,366 7,014 2,946 3,205 35.29%
Tax -1,286 -1,148 -957 -694 -1,930 -766 -875 29.11%
NP 3,768 3,075 2,586 1,672 5,084 2,180 2,330 37.57%
-
NP to SH 3,771 3,068 2,574 1,666 5,079 2,172 2,318 38.11%
-
Tax Rate 25.45% 27.18% 27.01% 29.33% 27.52% 26.00% 27.30% -
Total Cost 17,465 20,815 17,472 15,557 35,074 19,232 24,231 -19.53%
-
Net Worth 107,241 67,025 65,536 65,536 62,557 59,578 59,578 47.70%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 1,117 1,117 744 1,489 744 1,489 744 30.95%
Div Payout % 29.62% 36.41% 28.93% 89.40% 14.66% 68.58% 32.13% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 107,241 67,025 65,536 65,536 62,557 59,578 59,578 47.70%
NOSH 446,838 297,892 297,892 297,892 297,892 297,892 297,892 30.87%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 17.75% 12.87% 12.89% 9.70% 12.66% 10.18% 8.77% -
ROE 3.52% 4.58% 3.93% 2.54% 8.12% 3.65% 3.89% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 4.75 5.35 6.73 5.78 13.48 7.19 8.92 -34.17%
EPS 0.84 0.69 0.86 0.56 1.71 0.73 0.78 5.04%
DPS 0.25 0.25 0.25 0.50 0.25 0.50 0.25 0.00%
NAPS 0.24 0.15 0.22 0.22 0.21 0.20 0.20 12.86%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 4.75 5.35 4.49 3.86 8.99 4.79 5.94 -13.78%
EPS 0.84 0.69 0.58 0.37 1.14 0.49 0.52 37.47%
DPS 0.25 0.25 0.17 0.33 0.17 0.33 0.17 29.16%
NAPS 0.24 0.15 0.1467 0.1467 0.14 0.1333 0.1333 47.73%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.525 0.86 0.715 0.31 0.37 0.33 0.325 -
P/RPS 11.05 16.09 10.62 5.36 2.74 4.59 3.65 108.57%
P/EPS 62.21 125.25 82.75 55.43 21.70 45.26 41.77 30.25%
EY 1.61 0.80 1.21 1.80 4.61 2.21 2.39 -23.06%
DY 0.48 0.29 0.35 1.61 0.68 1.52 0.77 -26.92%
P/NAPS 2.19 5.73 3.25 1.41 1.76 1.65 1.62 22.14%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 23/11/20 24/08/20 18/05/20 24/02/20 25/11/19 26/08/19 -
Price 0.55 0.64 1.07 0.375 0.365 0.39 0.325 -
P/RPS 11.57 11.97 15.89 6.48 2.71 5.43 3.65 115.03%
P/EPS 65.17 93.21 123.83 67.05 21.41 53.49 41.77 34.33%
EY 1.53 1.07 0.81 1.49 4.67 1.87 2.39 -25.62%
DY 0.45 0.39 0.23 1.33 0.68 1.28 0.77 -29.98%
P/NAPS 2.29 4.27 4.86 1.70 1.74 1.95 1.62 25.82%

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