[OPENSYS] QoQ 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- -50.99%
YoY- 10.92%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 18,042 14,843 14,672 13,957 21,233 23,890 20,058 -6.80%
PBT 4,574 4,147 3,729 2,623 5,054 4,223 3,543 18.50%
Tax -1,168 -1,087 -962 -773 -1,286 -1,148 -957 14.16%
NP 3,406 3,060 2,767 1,850 3,768 3,075 2,586 20.09%
-
NP to SH 3,400 3,031 2,766 1,848 3,771 3,068 2,574 20.32%
-
Tax Rate 25.54% 26.21% 25.80% 29.47% 25.45% 27.18% 27.01% -
Total Cost 14,636 11,783 11,905 12,107 17,465 20,815 17,472 -11.10%
-
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 1,117 1,117 1,117 1,117 1,117 1,117 744 31.01%
Div Payout % 32.86% 36.86% 40.39% 60.45% 29.62% 36.41% 28.93% -
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 18.88% 20.62% 18.86% 13.25% 17.75% 12.87% 12.89% -
ROE 4.48% 3.99% 3.87% 2.58% 3.52% 4.58% 3.93% -
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 4.04 3.32 3.28 3.12 4.75 5.35 6.73 -28.77%
EPS 0.76 0.68 0.62 0.41 0.84 0.69 0.86 -7.88%
DPS 0.25 0.25 0.25 0.25 0.25 0.25 0.25 0.00%
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 4.04 3.32 3.28 3.12 4.75 5.35 4.49 -6.78%
EPS 0.76 0.68 0.62 0.41 0.84 0.69 0.58 19.68%
DPS 0.25 0.25 0.25 0.25 0.25 0.25 0.17 29.22%
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 9.04 12.94 11.88 16.81 11.05 16.09 10.62 -10.15%
P/EPS 47.97 63.39 63.00 126.94 62.21 125.25 82.75 -30.40%
EY 2.08 1.58 1.59 0.79 1.61 0.80 1.21 43.35%
DY 0.68 0.58 0.64 0.48 0.48 0.29 0.35 55.51%
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 9.16 12.19 11.57 15.37 11.57 11.97 15.89 -30.66%
P/EPS 48.63 59.71 61.39 116.06 65.17 93.21 123.83 -46.28%
EY 2.06 1.67 1.63 0.86 1.53 1.07 0.81 86.00%
DY 0.68 0.62 0.66 0.52 0.45 0.39 0.23 105.58%
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