[OPENSYS] QoQ TTM 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- 1.23%
YoY- 14.95%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 82,410 101,335 98,857 105,360 102,871 108,612 104,339 -14.49%
PBT 15,186 17,146 15,869 15,531 15,351 13,750 13,975 5.66%
Tax -4,085 -4,729 -4,347 -4,265 -4,213 -3,753 -4,025 0.98%
NP 11,101 12,417 11,522 11,266 11,138 9,997 9,950 7.53%
-
NP to SH 11,079 12,387 11,491 11,235 11,098 9,950 9,896 7.78%
-
Tax Rate 26.90% 27.58% 27.39% 27.46% 27.44% 27.29% 28.80% -
Total Cost 71,309 88,918 87,335 94,094 91,733 98,615 94,389 -16.97%
-
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 4,468 4,096 4,468 4,468 4,468 4,468 4,468 0.00%
Div Payout % 40.33% 33.07% 38.89% 39.77% 40.26% 44.91% 45.15% -
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 13.47% 12.25% 11.66% 10.69% 10.83% 9.20% 9.54% -
ROE 10.33% 18.48% 17.53% 17.14% 17.74% 16.70% 16.61% -
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 18.44 22.68 33.19 35.37 34.53 36.46 35.03 -34.67%
EPS 2.48 2.77 3.86 3.77 3.73 3.34 3.32 -17.60%
DPS 1.00 0.92 1.50 1.50 1.50 1.50 1.50 -23.59%
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 18.44 22.68 22.12 23.58 23.02 24.31 23.35 -14.50%
EPS 2.48 2.77 2.57 2.51 2.48 2.23 2.21 7.94%
DPS 1.00 0.92 1.00 1.00 1.00 1.00 1.00 0.00%
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 2.85 3.79 2.15 0.88 1.07 0.91 0.93 110.26%
P/EPS 21.17 31.02 18.54 8.22 9.93 9.88 9.78 66.94%
EY 4.72 3.22 5.40 12.17 10.07 10.12 10.22 -40.11%
DY 1.90 1.07 2.10 4.84 4.05 4.55 4.62 -44.54%
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 2.98 2.82 3.22 1.06 1.06 1.07 0.93 116.58%
P/EPS 22.18 23.09 27.74 9.94 9.80 11.68 9.78 72.18%
EY 4.51 4.33 3.61 10.06 10.21 8.56 10.22 -41.89%
DY 1.82 1.43 1.40 4.00 4.11 3.85 4.62 -46.10%
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