[OPENSYS] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 44.48%
YoY- -0.32%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 88,378 82,290 61,514 82,410 102,871 95,361 96,104 -1.38%
PBT 16,536 15,871 15,072 15,187 15,350 14,288 9,966 8.80%
Tax -4,132 -4,127 -3,990 -4,085 -4,212 -4,117 -3,251 4.07%
NP 12,404 11,744 11,082 11,102 11,138 10,171 6,715 10.76%
-
NP to SH 12,337 11,695 11,044 11,080 11,099 10,144 6,715 10.66%
-
Tax Rate 24.99% 26.00% 26.47% 26.90% 27.44% 28.81% 32.62% -
Total Cost 75,974 70,546 50,432 71,308 91,733 85,190 89,389 -2.67%
-
Net Worth 89,367 84,899 75,962 107,241 62,557 56,599 51,386 9.65%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 7,596 6,255 4,468 5,585 4,468 3,723 2,978 16.88%
Div Payout % 61.57% 53.49% 40.46% 50.41% 40.26% 36.71% 44.36% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 89,367 84,899 75,962 107,241 62,557 56,599 51,386 9.65%
NOSH 446,838 446,838 446,838 446,838 297,892 297,892 297,892 6.98%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 14.04% 14.27% 18.02% 13.47% 10.83% 10.67% 6.99% -
ROE 13.80% 13.78% 14.54% 10.33% 17.74% 17.92% 13.07% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 19.78 18.42 13.77 18.44 34.53 32.01 32.26 -7.82%
EPS 2.76 2.62 2.47 2.48 3.74 3.41 2.25 3.46%
DPS 1.70 1.40 1.00 1.25 1.50 1.25 1.00 9.24%
NAPS 0.20 0.19 0.17 0.24 0.21 0.19 0.1725 2.49%
Adjusted Per Share Value based on latest NOSH - 446,838
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 19.78 18.42 13.77 18.44 23.02 21.34 21.51 -1.38%
EPS 2.76 2.62 2.47 2.48 2.48 2.27 1.50 10.69%
DPS 1.70 1.40 1.00 1.25 1.00 0.83 0.67 16.77%
NAPS 0.20 0.19 0.17 0.24 0.14 0.1267 0.115 9.65%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.37 0.35 0.365 0.525 0.37 0.285 0.29 -
P/RPS 1.87 1.90 2.65 2.85 1.07 0.89 0.90 12.95%
P/EPS 13.40 13.37 14.77 21.17 9.93 8.37 12.87 0.67%
EY 7.46 7.48 6.77 4.72 10.07 11.95 7.77 -0.67%
DY 4.59 4.00 2.74 2.38 4.05 4.39 3.45 4.87%
P/NAPS 1.85 1.84 2.15 2.19 1.76 1.50 1.68 1.61%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 20/02/23 21/02/22 22/02/21 24/02/20 25/02/19 26/02/18 -
Price 0.365 0.39 0.37 0.55 0.365 0.345 0.30 -
P/RPS 1.85 2.12 2.69 2.98 1.06 1.08 0.93 12.13%
P/EPS 13.22 14.90 14.97 22.18 9.80 10.13 13.31 -0.11%
EY 7.56 6.71 6.68 4.51 10.21 9.87 7.51 0.11%
DY 4.66 3.59 2.70 2.27 4.11 3.62 3.33 5.75%
P/NAPS 1.83 2.05 2.18 2.29 1.74 1.82 1.74 0.84%

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