[OPENSYS] QoQ Annualized 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- 14.91%
YoY- 21.4%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 57,260 55,828 82,410 81,569 74,574 68,916 102,871 -32.35%
PBT 12,704 10,492 15,187 13,510 11,818 9,464 15,350 -11.86%
Tax -3,472 -3,092 -4,085 -3,733 -3,302 -2,776 -4,212 -12.09%
NP 9,232 7,400 11,102 9,777 8,516 6,688 11,138 -11.77%
-
NP to SH 9,226 7,392 11,080 9,744 8,480 6,664 11,099 -11.60%
-
Tax Rate 27.33% 29.47% 26.90% 27.63% 27.94% 29.33% 27.44% -
Total Cost 48,028 48,428 71,308 71,792 66,058 62,228 91,733 -35.06%
-
Net Worth 71,494 71,494 107,241 67,025 65,536 65,536 62,557 9.31%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 4,468 4,468 5,585 5,957 4,468 5,957 4,468 0.00%
Div Payout % 48.43% 60.45% 50.41% 61.14% 52.69% 89.40% 40.26% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 71,494 71,494 107,241 67,025 65,536 65,536 62,557 9.31%
NOSH 446,838 446,838 446,838 297,892 297,892 297,892 297,892 31.06%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 16.12% 13.25% 13.47% 11.99% 11.42% 9.70% 10.83% -
ROE 12.90% 10.34% 10.33% 14.54% 12.94% 10.17% 17.74% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 12.81 12.49 18.44 18.25 25.03 23.13 34.53 -48.40%
EPS 2.06 1.64 2.48 2.19 2.84 2.24 3.74 -32.83%
DPS 1.00 1.00 1.25 1.33 1.50 2.00 1.50 -23.70%
NAPS 0.16 0.16 0.24 0.15 0.22 0.22 0.21 -16.59%
Adjusted Per Share Value based on latest NOSH - 297,892
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 12.81 12.49 18.44 18.25 16.69 15.42 23.02 -32.36%
EPS 2.06 1.64 2.48 2.19 1.90 1.49 2.48 -11.64%
DPS 1.00 1.00 1.25 1.33 1.00 1.33 1.00 0.00%
NAPS 0.16 0.16 0.24 0.15 0.1467 0.1467 0.14 9.31%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.39 0.525 0.525 0.86 0.715 0.31 0.37 -
P/RPS 3.04 4.20 2.85 4.71 2.86 1.34 1.07 100.72%
P/EPS 18.89 31.74 21.17 39.44 25.12 13.86 9.93 53.58%
EY 5.29 3.15 4.72 2.54 3.98 7.22 10.07 -34.92%
DY 2.56 1.90 2.38 1.55 2.10 6.45 4.05 -26.36%
P/NAPS 2.44 3.28 2.19 5.73 3.25 1.41 1.76 24.35%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 23/08/21 24/05/21 22/02/21 23/11/20 24/08/20 18/05/20 24/02/20 -
Price 0.38 0.48 0.55 0.64 1.07 0.375 0.365 -
P/RPS 2.97 3.84 2.98 3.51 4.27 1.62 1.06 98.87%
P/EPS 18.40 29.02 22.18 29.35 37.59 16.76 9.80 52.25%
EY 5.43 3.45 4.51 3.41 2.66 5.97 10.21 -34.38%
DY 2.63 2.08 2.27 2.08 1.40 5.33 4.11 -25.76%
P/NAPS 2.38 3.00 2.29 4.27 4.86 1.70 1.74 23.24%

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