[OPENSYS] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 22.53%
YoY- 51.06%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 83,617 82,602 58,960 95,361 65,949 64,644 68,912 13.74%
PBT 11,114 10,780 8,744 14,288 11,828 11,400 10,684 2.66%
Tax -3,042 -3,032 -2,568 -4,117 -3,529 -3,218 -3,104 -1.33%
NP 8,072 7,748 6,176 10,171 8,298 8,182 7,580 4.27%
-
NP to SH 8,026 7,696 6,116 10,144 8,278 8,184 7,580 3.88%
-
Tax Rate 27.37% 28.13% 29.37% 28.81% 29.84% 28.23% 29.05% -
Total Cost 75,545 74,854 52,784 85,190 57,650 56,462 61,332 14.89%
-
Net Worth 59,578 59,578 56,599 56,599 5,421,634 5,356,098 51,356 10.39%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 4,964 4,468 5,957 3,723 3,971 2,978 5,957 -11.43%
Div Payout % 61.85% 58.06% 97.41% 36.71% 47.98% 36.40% 78.60% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 59,578 59,578 56,599 56,599 5,421,634 5,356,098 51,356 10.39%
NOSH 297,892 297,892 297,892 297,892 297,892 297,892 297,892 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.65% 9.38% 10.47% 10.67% 12.58% 12.66% 11.00% -
ROE 13.47% 12.92% 10.81% 17.92% 0.15% 0.15% 14.76% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 28.07 27.73 19.79 32.01 22.14 21.70 23.13 13.76%
EPS 2.69 2.58 2.04 3.41 2.79 2.74 2.56 3.35%
DPS 1.67 1.50 2.00 1.25 1.33 1.00 2.00 -11.31%
NAPS 0.20 0.20 0.19 0.19 18.20 17.98 0.1724 10.39%
Adjusted Per Share Value based on latest NOSH - 297,892
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 18.71 18.49 13.19 21.34 14.76 14.47 15.42 13.74%
EPS 1.80 1.72 1.37 2.27 1.85 1.83 1.70 3.88%
DPS 1.11 1.00 1.33 0.83 0.89 0.67 1.33 -11.34%
NAPS 0.1333 0.1333 0.1267 0.1267 12.1333 11.9867 0.1149 10.39%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.33 0.325 0.335 0.285 0.325 0.285 0.28 -
P/RPS 1.18 1.17 1.69 0.89 1.47 1.31 1.21 -1.65%
P/EPS 12.25 12.58 16.32 8.37 11.69 10.37 11.00 7.43%
EY 8.17 7.95 6.13 11.95 8.55 9.64 9.09 -6.86%
DY 5.05 4.62 5.97 4.39 4.10 3.51 7.14 -20.60%
P/NAPS 1.65 1.62 1.76 1.50 0.02 0.02 1.62 1.22%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 26/08/19 27/05/19 25/02/19 26/11/18 24/08/18 16/05/18 -
Price 0.39 0.325 0.32 0.345 0.33 0.30 0.30 -
P/RPS 1.39 1.17 1.62 1.08 1.49 1.38 1.30 4.55%
P/EPS 14.47 12.58 15.59 10.13 11.87 10.92 11.79 14.61%
EY 6.91 7.95 6.42 9.87 8.42 9.16 8.48 -12.74%
DY 4.27 4.62 6.25 3.62 4.04 3.33 6.67 -25.70%
P/NAPS 1.95 1.62 1.68 1.82 0.02 0.02 1.74 7.88%

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