[OPENSYS] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 1.64%
YoY- 0.23%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 91,607 82,365 64,899 79,138 105,360 92,872 83,717 1.51%
PBT 17,033 16,262 15,781 15,443 15,531 13,797 11,183 7.25%
Tax -4,235 -4,238 -4,092 -4,164 -4,265 -3,982 -3,646 2.52%
NP 12,798 12,024 11,689 11,279 11,266 9,815 7,537 9.21%
-
NP to SH 12,742 11,972 11,638 11,261 11,235 9,774 7,537 9.13%
-
Tax Rate 24.86% 26.06% 25.93% 26.96% 27.46% 28.86% 32.60% -
Total Cost 78,809 70,341 53,210 67,859 94,094 83,057 76,180 0.56%
-
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 7,819 6,702 4,691 4,096 4,468 3,723 2,978 17.43%
Div Payout % 61.37% 55.99% 40.31% 36.37% 39.77% 38.10% 39.52% -
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 13.97% 14.60% 18.01% 14.25% 10.69% 10.57% 9.00% -
ROE 14.26% 14.10% 14.47% 15.75% 17.14% 17.27% 14.68% -
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 20.50 18.43 14.52 17.71 35.37 31.18 28.10 -5.11%
EPS 2.85 2.68 2.60 2.52 3.77 3.28 2.53 2.00%
DPS 1.75 1.50 1.05 0.92 1.50 1.25 1.00 9.76%
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 20.50 18.43 14.52 17.71 23.58 20.78 18.74 1.50%
EPS 2.85 2.68 2.60 2.52 2.51 2.19 1.69 9.09%
DPS 1.75 1.50 1.05 0.92 1.00 0.83 0.67 17.33%
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 1.90 1.74 2.51 2.96 0.88 1.07 1.00 11.27%
P/EPS 13.68 11.94 14.01 20.83 8.22 10.21 11.07 3.58%
EY 7.31 8.37 7.14 4.80 12.17 9.79 9.04 -3.47%
DY 4.49 4.69 2.88 1.75 4.84 3.73 3.57 3.89%
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 2.05 1.76 2.41 2.71 1.06 1.03 1.07 11.43%
P/EPS 14.73 12.13 13.44 19.05 9.94 9.75 11.86 3.67%
EY 6.79 8.24 7.44 5.25 10.06 10.25 8.43 -3.53%
DY 4.17 4.62 3.00 1.91 4.00 3.91 3.33 3.81%
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