[OPENSYS] QoQ Annualized Quarter Result on 30-Sep-2024 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
18-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 0.74%
YoY- 5.82%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 92,392 84,092 82,584 88,378 81,052 76,670 69,668 20.64%
PBT 17,245 17,148 16,880 16,536 16,234 15,952 14,892 10.24%
Tax -4,452 -4,452 -4,356 -4,132 -4,117 -4,112 -3,948 8.31%
NP 12,793 12,696 12,524 12,404 12,117 11,840 10,944 10.93%
-
NP to SH 12,745 12,652 12,488 12,337 12,044 11,772 10,868 11.17%
-
Tax Rate 25.82% 25.96% 25.81% 24.99% 25.36% 25.78% 26.51% -
Total Cost 79,598 71,396 70,060 75,974 68,934 64,830 58,724 22.41%
-
Net Worth 89,367 89,367 89,367 89,367 84,899 84,899 84,899 3.46%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div 8,043 8,043 8,043 7,596 7,447 7,149 7,149 8.14%
Div Payout % 63.11% 63.57% 64.41% 61.57% 61.83% 60.73% 65.78% -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 89,367 89,367 89,367 89,367 84,899 84,899 84,899 3.46%
NOSH 446,838 446,838 446,838 446,838 446,838 446,838 446,838 0.00%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 13.85% 15.10% 15.17% 14.04% 14.95% 15.44% 15.71% -
ROE 14.26% 14.16% 13.97% 13.80% 14.19% 13.87% 12.80% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 20.68 18.82 18.48 19.78 18.14 17.16 15.59 20.66%
EPS 2.85 2.84 2.80 2.76 2.69 2.64 2.44 10.87%
DPS 1.80 1.80 1.80 1.70 1.67 1.60 1.60 8.14%
NAPS 0.20 0.20 0.20 0.20 0.19 0.19 0.19 3.46%
Adjusted Per Share Value based on latest NOSH - 446,838
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 20.68 18.82 18.48 19.78 18.14 17.16 15.59 20.66%
EPS 2.85 2.84 2.80 2.76 2.69 2.64 2.44 10.87%
DPS 1.80 1.80 1.80 1.70 1.67 1.60 1.60 8.14%
NAPS 0.20 0.20 0.20 0.20 0.19 0.19 0.19 3.46%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.37 0.41 0.39 0.37 0.35 0.325 0.32 -
P/RPS 1.79 2.18 2.11 1.87 1.93 1.89 2.05 -8.62%
P/EPS 12.97 14.48 13.95 13.40 12.99 12.34 13.16 -0.96%
EY 7.71 6.91 7.17 7.46 7.70 8.11 7.60 0.95%
DY 4.86 4.39 4.62 4.59 4.76 4.92 5.00 -1.87%
P/NAPS 1.85 2.05 1.95 1.85 1.84 1.71 1.68 6.61%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 18/11/24 19/08/24 20/05/24 26/02/24 20/11/23 21/08/23 22/05/23 -
Price 0.36 0.385 0.42 0.365 0.38 0.345 0.325 -
P/RPS 1.74 2.05 2.27 1.85 2.09 2.01 2.08 -11.18%
P/EPS 12.62 13.60 15.03 13.22 14.10 13.10 13.36 -3.71%
EY 7.92 7.35 6.65 7.56 7.09 7.64 7.48 3.87%
DY 5.00 4.68 4.29 4.66 4.39 4.64 4.92 1.07%
P/NAPS 1.80 1.93 2.10 1.83 2.00 1.82 1.71 3.46%

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