[OPENSYS] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
18-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -84.99%
YoY- 8.96%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 82,410 61,177 37,287 17,229 102,871 62,713 41,301 58.16%
PBT 15,187 10,133 5,909 2,366 15,350 8,336 5,390 98.86%
Tax -4,085 -2,800 -1,651 -694 -4,212 -2,282 -1,516 93.05%
NP 11,102 7,333 4,258 1,672 11,138 6,054 3,874 101.11%
-
NP to SH 11,080 7,308 4,240 1,666 11,099 6,020 3,848 101.74%
-
Tax Rate 26.90% 27.63% 27.94% 29.33% 27.44% 27.38% 28.13% -
Total Cost 71,308 53,844 33,029 15,557 91,733 56,659 37,427 53.38%
-
Net Worth 107,241 67,025 65,536 65,536 62,557 59,578 59,578 47.70%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 5,585 4,468 2,234 1,489 4,468 3,723 2,234 83.69%
Div Payout % 50.41% 61.14% 52.69% 89.40% 40.26% 61.85% 58.06% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 107,241 67,025 65,536 65,536 62,557 59,578 59,578 47.70%
NOSH 446,838 297,892 297,892 297,892 297,892 297,892 297,892 30.87%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 13.47% 11.99% 11.42% 9.70% 10.83% 9.65% 9.38% -
ROE 10.33% 10.90% 6.47% 2.54% 17.74% 10.10% 6.46% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 18.44 13.69 12.52 5.78 34.53 21.05 13.86 20.86%
EPS 2.48 1.64 1.42 0.56 3.74 2.02 1.29 54.30%
DPS 1.25 1.00 0.75 0.50 1.50 1.25 0.75 40.35%
NAPS 0.24 0.15 0.22 0.22 0.21 0.20 0.20 12.86%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 18.44 13.69 8.34 3.86 23.02 14.03 9.24 58.17%
EPS 2.48 1.64 0.95 0.37 2.48 1.35 0.86 101.94%
DPS 1.25 1.00 0.50 0.33 1.00 0.83 0.50 83.69%
NAPS 0.24 0.15 0.1467 0.1467 0.14 0.1333 0.1333 47.73%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.525 0.86 0.715 0.31 0.37 0.33 0.325 -
P/RPS 2.85 6.28 5.71 5.36 1.07 1.57 2.34 13.97%
P/EPS 21.17 52.58 50.23 55.43 9.93 16.33 25.16 -10.82%
EY 4.72 1.90 1.99 1.80 10.07 6.12 3.97 12.16%
DY 2.38 1.16 1.05 1.61 4.05 3.79 2.31 2.00%
P/NAPS 2.19 5.73 3.25 1.41 1.76 1.65 1.62 22.14%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 23/11/20 24/08/20 18/05/20 24/02/20 25/11/19 26/08/19 -
Price 0.55 0.64 1.07 0.375 0.365 0.39 0.325 -
P/RPS 2.98 4.67 8.55 6.48 1.06 1.85 2.34 17.40%
P/EPS 22.18 39.13 75.18 67.05 9.80 19.30 25.16 -8.02%
EY 4.51 2.56 1.33 1.49 10.21 5.18 3.97 8.83%
DY 2.27 1.56 0.70 1.33 4.11 3.21 2.31 -1.15%
P/NAPS 2.29 4.27 4.86 1.70 1.74 1.95 1.62 25.82%

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