[OPENSYS] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 12.24%
YoY- 25.28%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 79,138 105,360 92,872 83,717 113,097 56,213 63,426 3.75%
PBT 15,443 15,531 13,797 11,183 7,912 7,716 9,303 8.80%
Tax -4,164 -4,265 -3,982 -3,646 -1,896 -2,079 -2,449 9.24%
NP 11,279 11,266 9,815 7,537 6,016 5,637 6,854 8.64%
-
NP to SH 11,261 11,235 9,774 7,537 6,016 5,637 6,854 8.61%
-
Tax Rate 26.96% 27.46% 28.86% 32.60% 23.96% 26.94% 26.32% -
Total Cost 67,859 94,094 83,057 76,180 107,081 50,576 56,572 3.07%
-
Net Worth 71,494 65,536 56,599 51,356 0 44,117 40,796 9.79%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 4,096 4,468 3,723 2,978 2,990 2,978 2,234 10.62%
Div Payout % 36.37% 39.77% 38.10% 39.52% 49.71% 52.85% 32.60% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 71,494 65,536 56,599 51,356 0 44,117 40,796 9.79%
NOSH 446,838 297,892 297,892 297,892 297,892 297,892 223,420 12.23%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 14.25% 10.69% 10.57% 9.00% 5.32% 10.03% 10.81% -
ROE 15.75% 17.14% 17.27% 14.68% 0.00% 12.78% 16.80% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 17.71 35.37 31.18 28.10 37.97 18.87 28.39 -7.55%
EPS 2.52 3.77 3.28 2.53 2.02 1.89 3.07 -3.23%
DPS 0.92 1.50 1.25 1.00 1.00 1.00 1.00 -1.37%
NAPS 0.16 0.22 0.19 0.1724 0.00 0.1481 0.1826 -2.17%
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 17.71 23.58 20.78 18.74 25.31 12.58 14.19 3.75%
EPS 2.52 2.51 2.19 1.69 1.35 1.26 1.53 8.66%
DPS 0.92 1.00 0.83 0.67 0.67 0.67 0.50 10.68%
NAPS 0.16 0.1467 0.1267 0.1149 0.00 0.0987 0.0913 9.79%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.525 0.31 0.335 0.28 0.35 0.285 0.36 -
P/RPS 2.96 0.88 1.07 1.00 0.92 1.51 1.27 15.13%
P/EPS 20.83 8.22 10.21 11.07 17.33 15.06 11.73 10.03%
EY 4.80 12.17 9.79 9.04 5.77 6.64 8.52 -9.11%
DY 1.75 4.84 3.73 3.57 2.86 3.51 2.78 -7.41%
P/NAPS 3.28 1.41 1.76 1.62 0.00 1.92 1.97 8.85%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 18/05/20 27/05/19 16/05/18 26/05/17 27/05/16 26/05/15 -
Price 0.48 0.375 0.32 0.30 0.355 0.305 0.335 -
P/RPS 2.71 1.06 1.03 1.07 0.94 1.62 1.18 14.84%
P/EPS 19.05 9.94 9.75 11.86 17.58 16.12 10.92 9.70%
EY 5.25 10.06 10.25 8.43 5.69 6.20 9.16 -8.85%
DY 1.91 4.00 3.91 3.33 2.82 3.28 2.99 -7.19%
P/NAPS 3.00 1.70 1.68 1.74 0.00 2.06 1.83 8.57%

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