[OPENSYS] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 59.12%
YoY- 12.24%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 38,335 17,417 82,290 55,472 35,584 17,342 61,514 -27.10%
PBT 7,976 3,723 15,871 11,720 7,382 3,331 15,072 -34.65%
Tax -2,056 -987 -4,127 -3,103 -1,967 -875 -3,990 -35.80%
NP 5,920 2,736 11,744 8,617 5,415 2,456 11,082 -34.23%
-
NP to SH 5,886 2,717 11,695 8,580 5,392 2,441 11,044 -34.34%
-
Tax Rate 25.78% 26.51% 26.00% 26.48% 26.65% 26.27% 26.47% -
Total Cost 32,415 14,681 70,546 46,855 30,169 14,886 50,432 -25.58%
-
Net Worth 84,899 84,899 84,899 80,430 80,430 80,430 75,962 7.71%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 3,574 1,787 6,255 4,468 2,681 1,340 4,468 -13.86%
Div Payout % 60.73% 65.78% 53.49% 52.08% 49.72% 54.92% 40.46% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 84,899 84,899 84,899 80,430 80,430 80,430 75,962 7.71%
NOSH 446,838 446,838 446,838 446,838 446,838 446,838 446,838 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 15.44% 15.71% 14.27% 15.53% 15.22% 14.16% 18.02% -
ROE 6.93% 3.20% 13.78% 10.67% 6.70% 3.03% 14.54% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 8.58 3.90 18.42 12.41 7.96 3.88 13.77 -27.11%
EPS 1.32 0.61 2.62 1.92 1.21 0.55 2.47 -34.22%
DPS 0.80 0.40 1.40 1.00 0.60 0.30 1.00 -13.85%
NAPS 0.19 0.19 0.19 0.18 0.18 0.18 0.17 7.71%
Adjusted Per Share Value based on latest NOSH - 446,838
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 8.58 3.90 18.42 12.41 7.96 3.88 13.77 -27.11%
EPS 1.32 0.61 2.62 1.92 1.21 0.55 2.47 -34.22%
DPS 0.80 0.40 1.40 1.00 0.60 0.30 1.00 -13.85%
NAPS 0.19 0.19 0.19 0.18 0.18 0.18 0.17 7.71%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.325 0.32 0.35 0.35 0.34 0.365 0.365 -
P/RPS 3.79 8.21 1.90 2.82 4.27 9.40 2.65 27.02%
P/EPS 24.67 52.63 13.37 18.23 28.18 66.82 14.77 40.90%
EY 4.05 1.90 7.48 5.49 3.55 1.50 6.77 -29.06%
DY 2.46 1.25 4.00 2.86 1.76 0.82 2.74 -6.95%
P/NAPS 1.71 1.68 1.84 1.94 1.89 2.03 2.15 -14.19%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 21/08/23 22/05/23 20/02/23 21/11/22 16/08/22 23/05/22 21/02/22 -
Price 0.345 0.325 0.39 0.35 0.36 0.35 0.37 -
P/RPS 4.02 8.34 2.12 2.82 4.52 9.02 2.69 30.80%
P/EPS 26.19 53.45 14.90 18.23 29.83 64.07 14.97 45.34%
EY 3.82 1.87 6.71 5.49 3.35 1.56 6.68 -31.17%
DY 2.32 1.23 3.59 2.86 1.67 0.86 2.70 -9.64%
P/NAPS 1.82 1.71 2.05 1.94 2.00 1.94 2.18 -11.36%

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