[OPENSYS] YoY Quarter Result on 30-Sep-2020 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 19.19%
YoY- 41.25%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 22,454 19,888 14,843 23,890 21,412 17,139 15,234 6.67%
PBT 4,200 4,339 4,147 4,223 2,946 3,171 2,123 12.03%
Tax -1,032 -1,136 -1,087 -1,148 -766 -1,038 -614 9.03%
NP 3,168 3,203 3,060 3,075 2,180 2,133 1,509 13.15%
-
NP to SH 3,148 3,189 3,031 3,068 2,172 2,118 1,509 13.03%
-
Tax Rate 24.57% 26.18% 26.21% 27.18% 26.00% 32.73% 28.92% -
Total Cost 19,286 16,685 11,783 20,815 19,232 15,006 13,725 5.83%
-
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 2,010 1,787 1,117 1,117 1,489 1,489 1,489 5.12%
Div Payout % 63.87% 56.05% 36.86% 36.41% 68.58% 70.32% 98.71% -
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 14.11% 16.11% 20.62% 12.87% 10.18% 12.45% 9.91% -
ROE 3.71% 3.96% 3.99% 4.58% 3.65% 0.04% 3.15% -
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 5.03 4.45 3.32 5.35 7.19 5.75 5.11 -0.26%
EPS 0.70 0.71 0.68 0.69 0.73 0.72 0.51 5.41%
DPS 0.45 0.40 0.25 0.25 0.50 0.50 0.50 -1.73%
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 - 297,892
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 5.03 4.45 3.32 5.35 4.79 3.84 3.41 6.68%
EPS 0.70 0.71 0.68 0.69 0.49 0.47 0.34 12.78%
DPS 0.45 0.40 0.25 0.25 0.33 0.33 0.33 5.30%
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 6.97 7.86 12.94 16.09 4.59 5.65 6.26 1.80%
P/EPS 49.68 49.04 63.39 125.25 45.26 45.71 63.17 -3.92%
EY 2.01 2.04 1.58 0.80 2.21 2.19 1.58 4.09%
DY 1.29 1.14 0.58 0.29 1.52 1.54 1.56 -3.11%
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 7.56 7.86 12.19 11.97 5.43 5.74 5.87 4.30%
P/EPS 53.94 49.04 59.71 93.21 53.49 46.41 59.22 -1.54%
EY 1.85 2.04 1.67 1.07 1.87 2.15 1.69 1.51%
DY 1.18 1.14 0.62 0.39 1.28 1.52 1.67 -5.62%
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