[OPENSYS] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
20-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -2.38%
YoY- 5.89%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 87,608 85,042 82,365 82,290 73,513 68,468 64,899 22.12%
PBT 16,326 16,465 16,262 15,870 16,294 16,102 15,781 2.28%
Tax -4,113 -4,217 -4,238 -4,126 -4,270 -4,221 -4,092 0.34%
NP 12,213 12,248 12,024 11,744 12,024 11,881 11,689 2.96%
-
NP to SH 12,148 12,189 11,972 11,696 11,981 11,823 11,638 2.89%
-
Tax Rate 25.19% 25.61% 26.06% 26.00% 26.21% 26.21% 25.93% -
Total Cost 75,395 72,794 70,341 70,546 61,489 56,587 53,210 26.12%
-
Net Worth 84,899 84,899 84,899 84,899 80,430 80,430 80,430 3.66%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 7,372 7,149 6,702 6,255 5,585 4,915 4,691 35.13%
Div Payout % 60.69% 58.65% 55.99% 53.49% 46.62% 41.57% 40.31% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 84,899 84,899 84,899 84,899 80,430 80,430 80,430 3.66%
NOSH 446,838 446,838 446,838 446,838 446,838 446,838 446,838 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 13.94% 14.40% 14.60% 14.27% 16.36% 17.35% 18.01% -
ROE 14.31% 14.36% 14.10% 13.78% 14.90% 14.70% 14.47% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 19.61 19.03 18.43 18.42 16.45 15.32 14.52 22.15%
EPS 2.72 2.73 2.68 2.62 2.68 2.65 2.60 3.05%
DPS 1.65 1.60 1.50 1.40 1.25 1.10 1.05 35.12%
NAPS 0.19 0.19 0.19 0.19 0.18 0.18 0.18 3.66%
Adjusted Per Share Value based on latest NOSH - 446,838
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 19.61 19.03 18.43 18.42 16.45 15.32 14.52 22.15%
EPS 2.72 2.73 2.68 2.62 2.68 2.65 2.60 3.05%
DPS 1.65 1.60 1.50 1.40 1.25 1.10 1.05 35.12%
NAPS 0.19 0.19 0.19 0.19 0.18 0.18 0.18 3.66%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.35 0.325 0.32 0.35 0.35 0.34 0.365 -
P/RPS 1.79 1.71 1.74 1.90 2.13 2.22 2.51 -20.16%
P/EPS 12.87 11.91 11.94 13.37 13.05 12.85 14.01 -5.49%
EY 7.77 8.39 8.37 7.48 7.66 7.78 7.14 5.79%
DY 4.71 4.92 4.69 4.00 3.57 3.24 2.88 38.76%
P/NAPS 1.84 1.71 1.68 1.84 1.94 1.89 2.03 -6.33%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 20/11/23 21/08/23 22/05/23 20/02/23 21/11/22 16/08/22 23/05/22 -
Price 0.38 0.345 0.325 0.39 0.35 0.36 0.35 -
P/RPS 1.94 1.81 1.76 2.12 2.13 2.35 2.41 -13.45%
P/EPS 13.98 12.65 12.13 14.90 13.05 13.61 13.44 2.65%
EY 7.15 7.91 8.24 6.71 7.66 7.35 7.44 -2.61%
DY 4.34 4.64 4.62 3.59 3.57 3.06 3.00 27.88%
P/NAPS 2.00 1.82 1.71 2.05 1.94 2.00 1.94 2.04%

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