[OPENSYS] YoY Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -77.9%
YoY- 32.09%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 20,646 17,417 17,342 13,957 17,229 14,740 17,228 3.05%
PBT 4,220 3,723 3,331 2,623 2,366 2,186 2,671 7.91%
Tax -1,089 -987 -875 -773 -694 -642 -776 5.80%
NP 3,131 2,736 2,456 1,850 1,672 1,544 1,895 8.72%
-
NP to SH 3,122 2,717 2,441 1,848 1,666 1,529 1,895 8.66%
-
Tax Rate 25.81% 26.51% 26.27% 29.47% 29.33% 29.37% 29.05% -
Total Cost 17,515 14,681 14,886 12,107 15,557 13,196 15,333 2.24%
-
Net Worth 89,367 84,899 80,430 71,494 65,536 56,599 51,356 9.66%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 2,010 1,787 1,340 1,117 1,489 1,489 1,489 5.12%
Div Payout % 64.41% 65.78% 54.92% 60.45% 89.40% 97.41% 78.60% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 89,367 84,899 80,430 71,494 65,536 56,599 51,356 9.66%
NOSH 446,838 446,838 446,838 446,838 297,892 297,892 297,892 6.98%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 15.17% 15.71% 14.16% 13.25% 9.70% 10.47% 11.00% -
ROE 3.49% 3.20% 3.03% 2.58% 2.54% 2.70% 3.69% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4.62 3.90 3.88 3.12 5.78 4.95 5.78 -3.66%
EPS 0.70 0.61 0.55 0.41 0.56 0.51 0.64 1.50%
DPS 0.45 0.40 0.30 0.25 0.50 0.50 0.50 -1.73%
NAPS 0.20 0.19 0.18 0.16 0.22 0.19 0.1724 2.50%
Adjusted Per Share Value based on latest NOSH - 446,838
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 4.62 3.90 3.88 3.12 3.86 3.30 3.86 3.03%
EPS 0.70 0.61 0.55 0.41 0.37 0.34 0.42 8.87%
DPS 0.45 0.40 0.30 0.25 0.33 0.33 0.33 5.30%
NAPS 0.20 0.19 0.18 0.16 0.1467 0.1267 0.1149 9.66%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.39 0.32 0.365 0.525 0.31 0.335 0.28 -
P/RPS 8.44 8.21 9.40 16.81 5.36 6.77 4.84 9.70%
P/EPS 55.82 52.63 66.82 126.94 55.43 65.27 44.02 4.03%
EY 1.79 1.90 1.50 0.79 1.80 1.53 2.27 -3.87%
DY 1.15 1.25 0.82 0.48 1.61 1.49 1.79 -7.10%
P/NAPS 1.95 1.68 2.03 3.28 1.41 1.76 1.62 3.13%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 20/05/24 22/05/23 23/05/22 24/05/21 18/05/20 27/05/19 16/05/18 -
Price 0.42 0.325 0.35 0.48 0.375 0.32 0.30 -
P/RPS 9.09 8.34 9.02 15.37 6.48 6.47 5.19 9.78%
P/EPS 60.11 53.45 64.07 116.06 67.05 62.34 47.16 4.12%
EY 1.66 1.87 1.56 0.86 1.49 1.60 2.12 -3.99%
DY 1.07 1.23 0.86 0.52 1.33 1.56 1.67 -7.14%
P/NAPS 2.10 1.71 1.94 3.00 1.70 1.68 1.74 3.18%

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