[OPENSYS] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
20-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 36.31%
YoY- 5.89%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 60,789 38,335 17,417 82,290 55,472 35,584 17,342 130.57%
PBT 12,176 7,976 3,723 15,871 11,720 7,382 3,331 137.10%
Tax -3,088 -2,056 -987 -4,127 -3,103 -1,967 -875 131.62%
NP 9,088 5,920 2,736 11,744 8,617 5,415 2,456 139.04%
-
NP to SH 9,033 5,886 2,717 11,695 8,580 5,392 2,441 139.05%
-
Tax Rate 25.36% 25.78% 26.51% 26.00% 26.48% 26.65% 26.27% -
Total Cost 51,701 32,415 14,681 70,546 46,855 30,169 14,886 129.16%
-
Net Worth 84,899 84,899 84,899 84,899 80,430 80,430 80,430 3.66%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 5,585 3,574 1,787 6,255 4,468 2,681 1,340 158.76%
Div Payout % 61.83% 60.73% 65.78% 53.49% 52.08% 49.72% 54.92% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 84,899 84,899 84,899 84,899 80,430 80,430 80,430 3.66%
NOSH 446,838 446,838 446,838 446,838 446,838 446,838 446,838 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 14.95% 15.44% 15.71% 14.27% 15.53% 15.22% 14.16% -
ROE 10.64% 6.93% 3.20% 13.78% 10.67% 6.70% 3.03% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 13.60 8.58 3.90 18.42 12.41 7.96 3.88 130.57%
EPS 2.02 1.32 0.61 2.62 1.92 1.21 0.55 137.85%
DPS 1.25 0.80 0.40 1.40 1.00 0.60 0.30 158.71%
NAPS 0.19 0.19 0.19 0.19 0.18 0.18 0.18 3.66%
Adjusted Per Share Value based on latest NOSH - 446,838
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 13.60 8.58 3.90 18.42 12.41 7.96 3.88 130.57%
EPS 2.02 1.32 0.61 2.62 1.92 1.21 0.55 137.85%
DPS 1.25 0.80 0.40 1.40 1.00 0.60 0.30 158.71%
NAPS 0.19 0.19 0.19 0.19 0.18 0.18 0.18 3.66%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.35 0.325 0.32 0.35 0.35 0.34 0.365 -
P/RPS 2.57 3.79 8.21 1.90 2.82 4.27 9.40 -57.84%
P/EPS 17.31 24.67 52.63 13.37 18.23 28.18 66.82 -59.32%
EY 5.78 4.05 1.90 7.48 5.49 3.55 1.50 145.58%
DY 3.57 2.46 1.25 4.00 2.86 1.76 0.82 166.38%
P/NAPS 1.84 1.71 1.68 1.84 1.94 1.89 2.03 -6.33%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 20/11/23 21/08/23 22/05/23 20/02/23 21/11/22 16/08/22 23/05/22 -
Price 0.38 0.345 0.325 0.39 0.35 0.36 0.35 -
P/RPS 2.79 4.02 8.34 2.12 2.82 4.52 9.02 -54.23%
P/EPS 18.80 26.19 53.45 14.90 18.23 29.83 64.07 -55.80%
EY 5.32 3.82 1.87 6.71 5.49 3.35 1.56 126.39%
DY 3.29 2.32 1.23 3.59 2.86 1.67 0.86 144.40%
P/NAPS 2.00 1.82 1.71 2.05 1.94 2.00 1.94 2.04%

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