[OPENSYS] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
23-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -77.9%
YoY- 32.09%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 82,290 55,472 35,584 17,342 61,514 43,472 28,630 101.76%
PBT 15,871 11,720 7,382 3,331 15,072 10,498 6,352 83.82%
Tax -4,127 -3,103 -1,967 -875 -3,990 -2,822 -1,736 77.84%
NP 11,744 8,617 5,415 2,456 11,082 7,676 4,616 86.04%
-
NP to SH 11,695 8,580 5,392 2,441 11,044 7,644 4,613 85.61%
-
Tax Rate 26.00% 26.48% 26.65% 26.27% 26.47% 26.88% 27.33% -
Total Cost 70,546 46,855 30,169 14,886 50,432 35,796 24,014 104.71%
-
Net Worth 84,899 80,430 80,430 80,430 75,962 75,962 71,494 12.10%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 6,255 4,468 2,681 1,340 4,468 3,351 2,234 98.28%
Div Payout % 53.49% 52.08% 49.72% 54.92% 40.46% 43.84% 48.43% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 84,899 80,430 80,430 80,430 75,962 75,962 71,494 12.10%
NOSH 446,838 446,838 446,838 446,838 446,838 446,838 446,838 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 14.27% 15.53% 15.22% 14.16% 18.02% 17.66% 16.12% -
ROE 13.78% 10.67% 6.70% 3.03% 14.54% 10.06% 6.45% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 18.42 12.41 7.96 3.88 13.77 9.73 6.41 101.73%
EPS 2.62 1.92 1.21 0.55 2.47 1.71 1.03 86.02%
DPS 1.40 1.00 0.60 0.30 1.00 0.75 0.50 98.28%
NAPS 0.19 0.18 0.18 0.18 0.17 0.17 0.16 12.10%
Adjusted Per Share Value based on latest NOSH - 446,838
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 18.42 12.41 7.96 3.88 13.77 9.73 6.41 101.73%
EPS 2.62 1.92 1.21 0.55 2.47 1.71 1.03 86.02%
DPS 1.40 1.00 0.60 0.30 1.00 0.75 0.50 98.28%
NAPS 0.19 0.18 0.18 0.18 0.17 0.17 0.16 12.10%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.35 0.35 0.34 0.365 0.365 0.43 0.39 -
P/RPS 1.90 2.82 4.27 9.40 2.65 4.42 6.09 -53.90%
P/EPS 13.37 18.23 28.18 66.82 14.77 25.14 37.78 -49.87%
EY 7.48 5.49 3.55 1.50 6.77 3.98 2.65 99.35%
DY 4.00 2.86 1.76 0.82 2.74 1.74 1.28 113.30%
P/NAPS 1.84 1.94 1.89 2.03 2.15 2.53 2.44 -17.10%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 20/02/23 21/11/22 16/08/22 23/05/22 21/02/22 22/11/21 23/08/21 -
Price 0.39 0.35 0.36 0.35 0.37 0.405 0.38 -
P/RPS 2.12 2.82 4.52 9.02 2.69 4.16 5.93 -49.53%
P/EPS 14.90 18.23 29.83 64.07 14.97 23.67 36.81 -45.18%
EY 6.71 5.49 3.35 1.56 6.68 4.22 2.72 82.27%
DY 3.59 2.86 1.67 0.86 2.70 1.85 1.32 94.48%
P/NAPS 2.05 1.94 2.00 1.94 2.18 2.38 2.38 -9.44%

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