[OPENSYS] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 65.71%
YoY- 4.6%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 60,789 55,472 43,472 61,177 62,713 49,462 61,086 -0.08%
PBT 12,176 11,720 10,498 10,133 8,336 8,871 4,504 18.01%
Tax -3,088 -3,103 -2,822 -2,800 -2,282 -2,647 -1,263 16.06%
NP 9,088 8,617 7,676 7,333 6,054 6,224 3,241 18.74%
-
NP to SH 9,033 8,580 7,644 7,308 6,020 6,209 3,241 18.62%
-
Tax Rate 25.36% 26.48% 26.88% 27.63% 27.38% 29.84% 28.04% -
Total Cost 51,701 46,855 35,796 53,844 56,659 43,238 57,845 -1.85%
-
Net Worth 84,899 80,430 75,962 67,025 59,578 5,421,634 47,901 10.00%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 5,585 4,468 3,351 4,468 3,723 2,978 2,978 11.04%
Div Payout % 61.83% 52.08% 43.84% 61.14% 61.85% 47.98% 91.91% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 84,899 80,430 75,962 67,025 59,578 5,421,634 47,901 10.00%
NOSH 446,838 446,838 446,838 297,892 297,892 297,892 297,892 6.98%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 14.95% 15.53% 17.66% 11.99% 9.65% 12.58% 5.31% -
ROE 10.64% 10.67% 10.06% 10.90% 10.10% 0.11% 6.77% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 13.60 12.41 9.73 13.69 21.05 16.60 20.51 -6.61%
EPS 2.02 1.92 1.71 1.64 2.02 2.09 1.09 10.82%
DPS 1.25 1.00 0.75 1.00 1.25 1.00 1.00 3.78%
NAPS 0.19 0.18 0.17 0.15 0.20 18.20 0.1608 2.81%
Adjusted Per Share Value based on latest NOSH - 446,838
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 13.60 12.41 9.73 13.69 14.03 11.07 13.67 -0.08%
EPS 2.02 1.92 1.71 1.64 1.35 1.39 0.73 18.47%
DPS 1.25 1.00 0.75 1.00 0.83 0.67 0.67 10.94%
NAPS 0.19 0.18 0.17 0.15 0.1333 12.1333 0.1072 10.00%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.35 0.35 0.43 0.86 0.33 0.325 0.32 -
P/RPS 2.57 2.82 4.42 6.28 1.57 1.96 1.56 8.67%
P/EPS 17.31 18.23 25.14 52.58 16.33 15.59 29.41 -8.45%
EY 5.78 5.49 3.98 1.90 6.12 6.41 3.40 9.24%
DY 3.57 2.86 1.74 1.16 3.79 3.08 3.13 2.21%
P/NAPS 1.84 1.94 2.53 5.73 1.65 0.02 1.99 -1.29%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 20/11/23 21/11/22 22/11/21 23/11/20 25/11/19 26/11/18 24/11/17 -
Price 0.38 0.35 0.405 0.64 0.39 0.33 0.30 -
P/RPS 2.79 2.82 4.16 4.67 1.85 1.99 1.46 11.39%
P/EPS 18.80 18.23 23.67 39.13 19.30 15.83 27.57 -6.17%
EY 5.32 5.49 4.22 2.56 5.18 6.32 3.63 6.57%
DY 3.29 2.86 1.85 1.56 3.21 3.03 3.33 -0.20%
P/NAPS 2.00 1.94 2.38 4.27 1.95 0.02 1.87 1.12%

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