[OPENSYS] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
23-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 149.62%
YoY- 8.8%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 42,046 38,335 35,584 28,630 37,287 41,301 32,322 4.47%
PBT 8,574 7,976 7,382 6,352 5,909 5,390 5,700 7.03%
Tax -2,226 -2,056 -1,967 -1,736 -1,651 -1,516 -1,609 5.55%
NP 6,348 5,920 5,415 4,616 4,258 3,874 4,091 7.59%
-
NP to SH 6,326 5,886 5,392 4,613 4,240 3,848 4,092 7.52%
-
Tax Rate 25.96% 25.78% 26.65% 27.33% 27.94% 28.13% 28.23% -
Total Cost 35,698 32,415 30,169 24,014 33,029 37,427 28,231 3.98%
-
Net Worth 89,367 84,899 80,430 71,494 65,536 59,578 5,356,098 -49.41%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 4,021 3,574 2,681 2,234 2,234 2,234 1,489 17.98%
Div Payout % 63.57% 60.73% 49.72% 48.43% 52.69% 58.06% 36.40% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 89,367 84,899 80,430 71,494 65,536 59,578 5,356,098 -49.41%
NOSH 446,838 446,838 446,838 446,838 297,892 297,892 297,892 6.98%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 15.10% 15.44% 15.22% 16.12% 11.42% 9.38% 12.66% -
ROE 7.08% 6.93% 6.70% 6.45% 6.47% 6.46% 0.08% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 9.41 8.58 7.96 6.41 12.52 13.86 10.85 -2.34%
EPS 1.42 1.32 1.21 1.03 1.42 1.29 1.37 0.59%
DPS 0.90 0.80 0.60 0.50 0.75 0.75 0.50 10.28%
NAPS 0.20 0.19 0.18 0.16 0.22 0.20 17.98 -52.72%
Adjusted Per Share Value based on latest NOSH - 446,838
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 9.41 8.58 7.96 6.41 8.34 9.24 7.23 4.48%
EPS 1.42 1.32 1.21 1.03 0.95 0.86 0.92 7.49%
DPS 0.90 0.80 0.60 0.50 0.50 0.50 0.33 18.18%
NAPS 0.20 0.19 0.18 0.16 0.1467 0.1333 11.9867 -49.41%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.41 0.325 0.34 0.39 0.715 0.325 0.285 -
P/RPS 4.36 3.79 4.27 6.09 5.71 2.34 2.63 8.78%
P/EPS 28.96 24.67 28.18 37.78 50.23 25.16 20.75 5.70%
EY 3.45 4.05 3.55 2.65 1.99 3.97 4.82 -5.41%
DY 2.20 2.46 1.76 1.28 1.05 2.31 1.75 3.88%
P/NAPS 2.05 1.71 1.89 2.44 3.25 1.62 0.02 116.17%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 19/08/24 21/08/23 16/08/22 23/08/21 24/08/20 26/08/19 24/08/18 -
Price 0.385 0.345 0.36 0.38 1.07 0.325 0.30 -
P/RPS 4.09 4.02 4.52 5.93 8.55 2.34 2.76 6.76%
P/EPS 27.19 26.19 29.83 36.81 75.18 25.16 21.84 3.71%
EY 3.68 3.82 3.35 2.72 1.33 3.97 4.58 -3.57%
DY 2.34 2.32 1.67 1.32 0.70 2.31 1.67 5.77%
P/NAPS 1.93 1.82 2.00 2.38 4.86 1.62 0.02 114.01%

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