[OPENSYS] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -39.71%
YoY- -19.31%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 69,368 55,828 68,916 58,960 68,912 118,096 44,536 7.66%
PBT 13,324 10,492 9,464 8,744 10,684 5,452 5,356 16.39%
Tax -3,500 -3,092 -2,776 -2,568 -3,104 -1,436 -1,388 16.65%
NP 9,824 7,400 6,688 6,176 7,580 4,016 3,968 16.30%
-
NP to SH 9,764 7,392 6,664 6,116 7,580 4,016 3,968 16.18%
-
Tax Rate 26.27% 29.47% 29.33% 29.37% 29.05% 26.34% 25.91% -
Total Cost 59,544 48,428 62,228 52,784 61,332 114,080 40,568 6.60%
-
Net Worth 80,430 71,494 65,536 56,599 51,356 0 44,117 10.52%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 5,362 4,468 5,957 5,957 5,957 5,957 5,957 -1.73%
Div Payout % 54.92% 60.45% 89.40% 97.41% 78.60% 148.35% 150.15% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 80,430 71,494 65,536 56,599 51,356 0 44,117 10.52%
NOSH 446,838 446,838 297,892 297,892 297,892 297,892 297,892 6.98%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 14.16% 13.25% 9.70% 10.47% 11.00% 3.40% 8.91% -
ROE 12.14% 10.34% 10.17% 10.81% 14.76% 0.00% 8.99% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 15.52 12.49 23.13 19.79 23.13 39.64 14.95 0.62%
EPS 2.20 1.64 2.24 2.04 2.56 1.36 1.32 8.88%
DPS 1.20 1.00 2.00 2.00 2.00 2.00 2.00 -8.15%
NAPS 0.18 0.16 0.22 0.19 0.1724 0.00 0.1481 3.30%
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 15.52 12.49 15.42 13.19 15.42 26.43 9.97 7.65%
EPS 2.20 1.64 1.49 1.37 1.70 0.90 0.89 16.27%
DPS 1.20 1.00 1.33 1.33 1.33 1.33 1.33 -1.69%
NAPS 0.18 0.16 0.1467 0.1267 0.1149 0.00 0.0987 10.52%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.365 0.525 0.31 0.335 0.28 0.35 0.285 -
P/RPS 2.35 4.20 1.34 1.69 1.21 0.88 1.91 3.51%
P/EPS 16.70 31.74 13.86 16.32 11.00 25.96 21.40 -4.04%
EY 5.99 3.15 7.22 6.13 9.09 3.85 4.67 4.23%
DY 3.29 1.90 6.45 5.97 7.14 5.71 7.02 -11.86%
P/NAPS 2.03 3.28 1.41 1.76 1.62 0.00 1.92 0.93%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 23/05/22 24/05/21 18/05/20 27/05/19 16/05/18 26/05/17 27/05/16 -
Price 0.35 0.48 0.375 0.32 0.30 0.355 0.305 -
P/RPS 2.25 3.84 1.62 1.62 1.30 0.90 2.04 1.64%
P/EPS 16.02 29.02 16.76 15.59 11.79 26.33 22.90 -5.77%
EY 6.24 3.45 5.97 6.42 8.48 3.80 4.37 6.11%
DY 3.43 2.08 5.33 6.25 6.67 5.63 6.56 -10.23%
P/NAPS 1.94 3.00 1.70 1.68 1.74 0.00 2.06 -0.99%

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