[OPENSYS] YoY Annualized Quarter 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- -39.96%
YoY- 8.96%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 69,668 69,368 55,828 68,916 58,960 68,912 118,096 -8.41%
PBT 14,892 13,324 10,492 9,464 8,744 10,684 5,452 18.22%
Tax -3,948 -3,500 -3,092 -2,776 -2,568 -3,104 -1,436 18.35%
NP 10,944 9,824 7,400 6,688 6,176 7,580 4,016 18.17%
-
NP to SH 10,868 9,764 7,392 6,664 6,116 7,580 4,016 18.03%
-
Tax Rate 26.51% 26.27% 29.47% 29.33% 29.37% 29.05% 26.34% -
Total Cost 58,724 59,544 48,428 62,228 52,784 61,332 114,080 -10.47%
-
Net Worth 84,899 80,430 71,494 65,536 56,599 51,356 0 -
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 7,149 5,362 4,468 5,957 5,957 5,957 5,957 3.08%
Div Payout % 65.78% 54.92% 60.45% 89.40% 97.41% 78.60% 148.35% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 84,899 80,430 71,494 65,536 56,599 51,356 0 -
NOSH 446,838 446,838 446,838 297,892 297,892 297,892 297,892 6.98%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 15.71% 14.16% 13.25% 9.70% 10.47% 11.00% 3.40% -
ROE 12.80% 12.14% 10.34% 10.17% 10.81% 14.76% 0.00% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 15.59 15.52 12.49 23.13 19.79 23.13 39.64 -14.39%
EPS 2.44 2.20 1.64 2.24 2.04 2.56 1.36 10.22%
DPS 1.60 1.20 1.00 2.00 2.00 2.00 2.00 -3.64%
NAPS 0.19 0.18 0.16 0.22 0.19 0.1724 0.00 -
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 15.59 15.52 12.49 15.42 13.19 15.42 26.43 -8.41%
EPS 2.44 2.20 1.64 1.49 1.37 1.70 0.90 18.07%
DPS 1.60 1.20 1.00 1.33 1.33 1.33 1.33 3.12%
NAPS 0.19 0.18 0.16 0.1467 0.1267 0.1149 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.32 0.365 0.525 0.31 0.335 0.28 0.35 -
P/RPS 2.05 2.35 4.20 1.34 1.69 1.21 0.88 15.12%
P/EPS 13.16 16.70 31.74 13.86 16.32 11.00 25.96 -10.70%
EY 7.60 5.99 3.15 7.22 6.13 9.09 3.85 11.99%
DY 5.00 3.29 1.90 6.45 5.97 7.14 5.71 -2.18%
P/NAPS 1.68 2.03 3.28 1.41 1.76 1.62 0.00 -
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 22/05/23 23/05/22 24/05/21 18/05/20 27/05/19 16/05/18 26/05/17 -
Price 0.325 0.35 0.48 0.375 0.32 0.30 0.355 -
P/RPS 2.08 2.25 3.84 1.62 1.62 1.30 0.90 14.97%
P/EPS 13.36 16.02 29.02 16.76 15.59 11.79 26.33 -10.68%
EY 7.48 6.24 3.45 5.97 6.42 8.48 3.80 11.94%
DY 4.92 3.43 2.08 5.33 6.25 6.67 5.63 -2.22%
P/NAPS 1.71 1.94 3.00 1.70 1.68 1.74 0.00 -

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