[OPENSYS] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 44.48%
YoY- -0.32%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 55,472 35,584 17,342 61,514 43,472 28,630 13,957 150.70%
PBT 11,720 7,382 3,331 15,072 10,498 6,352 2,623 171.03%
Tax -3,103 -1,967 -875 -3,990 -2,822 -1,736 -773 152.36%
NP 8,617 5,415 2,456 11,082 7,676 4,616 1,850 178.64%
-
NP to SH 8,580 5,392 2,441 11,044 7,644 4,613 1,848 178.04%
-
Tax Rate 26.48% 26.65% 26.27% 26.47% 26.88% 27.33% 29.47% -
Total Cost 46,855 30,169 14,886 50,432 35,796 24,014 12,107 146.29%
-
Net Worth 80,430 80,430 80,430 75,962 75,962 71,494 71,494 8.16%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 4,468 2,681 1,340 4,468 3,351 2,234 1,117 151.77%
Div Payout % 52.08% 49.72% 54.92% 40.46% 43.84% 48.43% 60.45% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 80,430 80,430 80,430 75,962 75,962 71,494 71,494 8.16%
NOSH 446,838 446,838 446,838 446,838 446,838 446,838 446,838 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 15.53% 15.22% 14.16% 18.02% 17.66% 16.12% 13.25% -
ROE 10.67% 6.70% 3.03% 14.54% 10.06% 6.45% 2.58% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 12.41 7.96 3.88 13.77 9.73 6.41 3.12 150.83%
EPS 1.92 1.21 0.55 2.47 1.71 1.03 0.41 179.64%
DPS 1.00 0.60 0.30 1.00 0.75 0.50 0.25 151.77%
NAPS 0.18 0.18 0.18 0.17 0.17 0.16 0.16 8.16%
Adjusted Per Share Value based on latest NOSH - 446,838
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 12.41 7.96 3.88 13.77 9.73 6.41 3.12 150.83%
EPS 1.92 1.21 0.55 2.47 1.71 1.03 0.41 179.64%
DPS 1.00 0.60 0.30 1.00 0.75 0.50 0.25 151.77%
NAPS 0.18 0.18 0.18 0.17 0.17 0.16 0.16 8.16%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.35 0.34 0.365 0.365 0.43 0.39 0.525 -
P/RPS 2.82 4.27 9.40 2.65 4.42 6.09 16.81 -69.54%
P/EPS 18.23 28.18 66.82 14.77 25.14 37.78 126.94 -72.54%
EY 5.49 3.55 1.50 6.77 3.98 2.65 0.79 263.73%
DY 2.86 1.76 0.82 2.74 1.74 1.28 0.48 228.30%
P/NAPS 1.94 1.89 2.03 2.15 2.53 2.44 3.28 -29.51%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 21/11/22 16/08/22 23/05/22 21/02/22 22/11/21 23/08/21 24/05/21 -
Price 0.35 0.36 0.35 0.37 0.405 0.38 0.48 -
P/RPS 2.82 4.52 9.02 2.69 4.16 5.93 15.37 -67.67%
P/EPS 18.23 29.83 64.07 14.97 23.67 36.81 116.06 -70.85%
EY 5.49 3.35 1.56 6.68 4.22 2.72 0.86 243.73%
DY 2.86 1.67 0.86 2.70 1.85 1.32 0.52 211.26%
P/NAPS 1.94 2.00 1.94 2.18 2.38 2.38 3.00 -25.19%

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