[OPENSYS] QoQ TTM 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- 11.54%
YoY- 9.45%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 101,335 98,857 105,360 102,871 108,612 104,339 92,872 5.96%
PBT 17,146 15,869 15,531 15,351 13,750 13,975 13,797 15.54%
Tax -4,729 -4,347 -4,265 -4,213 -3,753 -4,025 -3,982 12.10%
NP 12,417 11,522 11,266 11,138 9,997 9,950 9,815 16.92%
-
NP to SH 12,387 11,491 11,235 11,098 9,950 9,896 9,774 17.05%
-
Tax Rate 27.58% 27.39% 27.46% 27.44% 27.29% 28.80% 28.86% -
Total Cost 88,918 87,335 94,094 91,733 98,615 94,389 83,057 4.63%
-
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 4,096 4,468 4,468 4,468 4,468 4,468 3,723 6.55%
Div Payout % 33.07% 38.89% 39.77% 40.26% 44.91% 45.15% 38.10% -
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 12.25% 11.66% 10.69% 10.83% 9.20% 9.54% 10.57% -
ROE 18.48% 17.53% 17.14% 17.74% 16.70% 16.61% 17.27% -
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 22.68 33.19 35.37 34.53 36.46 35.03 31.18 -19.07%
EPS 2.77 3.86 3.77 3.73 3.34 3.32 3.28 -10.62%
DPS 0.92 1.50 1.50 1.50 1.50 1.50 1.25 -18.43%
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 22.68 22.12 23.58 23.02 24.31 23.35 20.78 5.98%
EPS 2.77 2.57 2.51 2.48 2.23 2.21 2.19 16.90%
DPS 0.92 1.00 1.00 1.00 1.00 1.00 0.83 7.08%
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 3.79 2.15 0.88 1.07 0.91 0.93 1.07 131.83%
P/EPS 31.02 18.54 8.22 9.93 9.88 9.78 10.21 109.34%
EY 3.22 5.40 12.17 10.07 10.12 10.22 9.79 -52.25%
DY 1.07 2.10 4.84 4.05 4.55 4.62 3.73 -56.40%
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 2.82 3.22 1.06 1.06 1.07 0.93 1.03 95.34%
P/EPS 23.09 27.74 9.94 9.80 11.68 9.78 9.75 77.39%
EY 4.33 3.61 10.06 10.21 8.56 10.22 10.25 -43.61%
DY 1.43 1.40 4.00 4.11 3.85 4.62 3.91 -48.76%
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