[OPENSYS] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 85.6%
YoY- 13.15%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 21,412 26,561 14,740 45,899 17,139 15,094 17,228 15.58%
PBT 2,946 3,205 2,186 5,413 3,171 3,027 2,671 6.74%
Tax -766 -875 -642 -1,470 -1,038 -832 -776 -0.86%
NP 2,180 2,330 1,544 3,943 2,133 2,195 1,895 9.78%
-
NP to SH 2,172 2,318 1,529 3,931 2,118 2,196 1,895 9.51%
-
Tax Rate 26.00% 27.30% 29.37% 27.16% 32.73% 27.49% 29.05% -
Total Cost 19,232 24,231 13,196 41,956 15,006 12,899 15,333 16.28%
-
Net Worth 59,578 59,578 56,599 56,599 5,421,634 5,356,098 51,356 10.39%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 1,489 744 1,489 744 1,489 - 1,489 0.00%
Div Payout % 68.58% 32.13% 97.41% 18.95% 70.32% - 78.60% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 59,578 59,578 56,599 56,599 5,421,634 5,356,098 51,356 10.39%
NOSH 297,892 297,892 297,892 297,892 297,892 297,892 297,892 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 10.18% 8.77% 10.47% 8.59% 12.45% 14.54% 11.00% -
ROE 3.65% 3.89% 2.70% 6.95% 0.04% 0.04% 3.69% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 7.19 8.92 4.95 15.41 5.75 5.07 5.78 15.64%
EPS 0.73 0.78 0.51 1.32 0.72 0.74 0.64 9.15%
DPS 0.50 0.25 0.50 0.25 0.50 0.00 0.50 0.00%
NAPS 0.20 0.20 0.19 0.19 18.20 17.98 0.1724 10.39%
Adjusted Per Share Value based on latest NOSH - 297,892
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 4.79 5.94 3.30 10.27 3.84 3.38 3.86 15.46%
EPS 0.49 0.52 0.34 0.88 0.47 0.49 0.42 10.81%
DPS 0.33 0.17 0.33 0.17 0.33 0.00 0.33 0.00%
NAPS 0.1333 0.1333 0.1267 0.1267 12.1333 11.9867 0.1149 10.39%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.33 0.325 0.335 0.285 0.325 0.285 0.28 -
P/RPS 4.59 3.65 6.77 1.85 5.65 5.62 4.84 -3.47%
P/EPS 45.26 41.77 65.27 21.60 45.71 38.66 44.02 1.86%
EY 2.21 2.39 1.53 4.63 2.19 2.59 2.27 -1.76%
DY 1.52 0.77 1.49 0.88 1.54 0.00 1.79 -10.31%
P/NAPS 1.65 1.62 1.76 1.50 0.02 0.02 1.62 1.22%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 26/08/19 27/05/19 25/02/19 26/11/18 24/08/18 16/05/18 -
Price 0.39 0.325 0.32 0.345 0.33 0.30 0.30 -
P/RPS 5.43 3.65 6.47 2.24 5.74 5.92 5.19 3.05%
P/EPS 53.49 41.77 62.34 26.14 46.41 40.70 47.16 8.75%
EY 1.87 2.39 1.60 3.82 2.15 2.46 2.12 -8.01%
DY 1.28 0.77 1.56 0.72 1.52 0.00 1.67 -16.23%
P/NAPS 1.95 1.62 1.68 1.82 0.02 0.02 1.74 7.88%

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