[OPENSYS] QoQ Quarter Result on 31-Mar-2023 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
22-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -12.78%
YoY- 11.31%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 27,589 22,454 20,918 17,417 26,819 19,888 18,241 31.66%
PBT 4,360 4,200 4,253 3,723 4,150 4,339 4,050 5.02%
Tax -1,044 -1,032 -1,070 -987 -1,024 -1,136 -1,091 -2.88%
NP 3,316 3,168 3,183 2,736 3,126 3,203 2,959 7.86%
-
NP to SH 3,304 3,148 3,168 2,717 3,115 3,189 2,951 7.80%
-
Tax Rate 23.94% 24.57% 25.16% 26.51% 24.67% 26.18% 26.94% -
Total Cost 24,273 19,286 17,735 14,681 23,693 16,685 15,282 36.01%
-
Net Worth 89,367 84,899 84,899 84,899 84,899 80,430 80,430 7.25%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 2,010 2,010 1,787 1,787 1,787 1,787 1,340 30.94%
Div Payout % 60.86% 63.87% 56.42% 65.78% 57.38% 56.05% 45.43% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 89,367 84,899 84,899 84,899 84,899 80,430 80,430 7.25%
NOSH 446,838 446,838 446,838 446,838 446,838 446,838 446,838 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 12.02% 14.11% 15.22% 15.71% 11.66% 16.11% 16.22% -
ROE 3.70% 3.71% 3.73% 3.20% 3.67% 3.96% 3.67% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 6.17 5.03 4.68 3.90 6.00 4.45 4.08 31.65%
EPS 0.74 0.70 0.71 0.61 0.70 0.71 0.66 7.90%
DPS 0.45 0.45 0.40 0.40 0.40 0.40 0.30 30.94%
NAPS 0.20 0.19 0.19 0.19 0.19 0.18 0.18 7.25%
Adjusted Per Share Value based on latest NOSH - 446,838
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 6.17 5.03 4.68 3.90 6.00 4.45 4.08 31.65%
EPS 0.74 0.70 0.71 0.61 0.70 0.71 0.66 7.90%
DPS 0.45 0.45 0.40 0.40 0.40 0.40 0.30 30.94%
NAPS 0.20 0.19 0.19 0.19 0.19 0.18 0.18 7.25%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.37 0.35 0.325 0.32 0.35 0.35 0.34 -
P/RPS 5.99 6.97 6.94 8.21 5.83 7.86 8.33 -19.68%
P/EPS 50.04 49.68 45.84 52.63 50.21 49.04 51.48 -1.86%
EY 2.00 2.01 2.18 1.90 1.99 2.04 1.94 2.04%
DY 1.22 1.29 1.23 1.25 1.14 1.14 0.88 24.25%
P/NAPS 1.85 1.84 1.71 1.68 1.84 1.94 1.89 -1.41%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 26/02/24 20/11/23 21/08/23 22/05/23 20/02/23 21/11/22 16/08/22 -
Price 0.365 0.38 0.345 0.325 0.39 0.35 0.36 -
P/RPS 5.91 7.56 7.37 8.34 6.50 7.86 8.82 -23.37%
P/EPS 49.36 53.94 48.66 53.45 55.94 49.04 54.51 -6.38%
EY 2.03 1.85 2.06 1.87 1.79 2.04 1.83 7.13%
DY 1.23 1.18 1.16 1.23 1.03 1.14 0.83 29.88%
P/NAPS 1.83 2.00 1.82 1.71 2.05 1.94 2.00 -5.73%

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