[OPENSYS] QoQ Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
21-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 8.32%
YoY- 9.16%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 82,584 88,378 81,052 76,670 69,668 82,290 73,962 7.62%
PBT 16,880 16,536 16,234 15,952 14,892 15,871 15,626 5.27%
Tax -4,356 -4,132 -4,117 -4,112 -3,948 -4,127 -4,137 3.49%
NP 12,524 12,404 12,117 11,840 10,944 11,744 11,489 5.91%
-
NP to SH 12,488 12,337 12,044 11,772 10,868 11,695 11,440 6.01%
-
Tax Rate 25.81% 24.99% 25.36% 25.78% 26.51% 26.00% 26.48% -
Total Cost 70,060 75,974 68,934 64,830 58,724 70,546 62,473 7.93%
-
Net Worth 89,367 89,367 84,899 84,899 84,899 84,899 80,430 7.26%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 8,043 7,596 7,447 7,149 7,149 6,255 5,957 22.13%
Div Payout % 64.41% 61.57% 61.83% 60.73% 65.78% 53.49% 52.08% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 89,367 89,367 84,899 84,899 84,899 84,899 80,430 7.26%
NOSH 446,838 446,838 446,838 446,838 446,838 446,838 446,838 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 15.17% 14.04% 14.95% 15.44% 15.71% 14.27% 15.53% -
ROE 13.97% 13.80% 14.19% 13.87% 12.80% 13.78% 14.22% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 18.48 19.78 18.14 17.16 15.59 18.42 16.55 7.62%
EPS 2.80 2.76 2.69 2.64 2.44 2.62 2.56 6.15%
DPS 1.80 1.70 1.67 1.60 1.60 1.40 1.33 22.33%
NAPS 0.20 0.20 0.19 0.19 0.19 0.19 0.18 7.26%
Adjusted Per Share Value based on latest NOSH - 446,838
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 18.48 19.78 18.14 17.16 15.59 18.42 16.55 7.62%
EPS 2.80 2.76 2.69 2.64 2.44 2.62 2.56 6.15%
DPS 1.80 1.70 1.67 1.60 1.60 1.40 1.33 22.33%
NAPS 0.20 0.20 0.19 0.19 0.19 0.19 0.18 7.26%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.39 0.37 0.35 0.325 0.32 0.35 0.35 -
P/RPS 2.11 1.87 1.93 1.89 2.05 1.90 2.11 0.00%
P/EPS 13.95 13.40 12.99 12.34 13.16 13.37 13.67 1.35%
EY 7.17 7.46 7.70 8.11 7.60 7.48 7.31 -1.27%
DY 4.62 4.59 4.76 4.92 5.00 4.00 3.81 13.69%
P/NAPS 1.95 1.85 1.84 1.71 1.68 1.84 1.94 0.34%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 20/05/24 26/02/24 20/11/23 21/08/23 22/05/23 20/02/23 21/11/22 -
Price 0.42 0.365 0.38 0.345 0.325 0.39 0.35 -
P/RPS 2.27 1.85 2.09 2.01 2.08 2.12 2.11 4.98%
P/EPS 15.03 13.22 14.10 13.10 13.36 14.90 13.67 6.52%
EY 6.65 7.56 7.09 7.64 7.48 6.71 7.31 -6.10%
DY 4.29 4.66 4.39 4.64 4.92 3.59 3.81 8.22%
P/NAPS 2.10 1.83 2.00 1.82 1.71 2.05 1.94 5.42%

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