[OPENSYS] QoQ TTM Result on 30-Jun-2019 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
26-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 1.25%
YoY- 9.06%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 105,360 102,871 108,612 104,339 92,872 95,360 84,479 15.84%
PBT 15,531 15,351 13,750 13,975 13,797 14,282 14,331 5.50%
Tax -4,265 -4,213 -3,753 -4,025 -3,982 -4,116 -4,634 -5.37%
NP 11,266 11,138 9,997 9,950 9,815 10,166 9,697 10.50%
-
NP to SH 11,235 11,098 9,950 9,896 9,774 10,140 9,683 10.40%
-
Tax Rate 27.46% 27.44% 27.29% 28.80% 28.86% 28.82% 32.34% -
Total Cost 94,094 91,733 98,615 94,389 83,057 85,194 74,782 16.53%
-
Net Worth 65,536 62,557 59,578 59,578 56,599 56,599 5,421,634 -94.71%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 4,468 4,468 4,468 4,468 3,723 3,723 2,978 31.02%
Div Payout % 39.77% 40.26% 44.91% 45.15% 38.10% 36.72% 30.76% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 65,536 62,557 59,578 59,578 56,599 56,599 5,421,634 -94.71%
NOSH 297,892 297,892 297,892 297,892 297,892 297,892 297,892 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 10.69% 10.83% 9.20% 9.54% 10.57% 10.66% 11.48% -
ROE 17.14% 17.74% 16.70% 16.61% 17.27% 17.92% 0.18% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 35.37 34.53 36.46 35.03 31.18 32.01 28.36 15.84%
EPS 3.77 3.73 3.34 3.32 3.28 3.40 3.25 10.39%
DPS 1.50 1.50 1.50 1.50 1.25 1.25 1.00 31.00%
NAPS 0.22 0.21 0.20 0.20 0.19 0.19 18.20 -94.71%
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 23.58 23.02 24.31 23.35 20.78 21.34 18.91 15.83%
EPS 2.51 2.48 2.23 2.21 2.19 2.27 2.17 10.18%
DPS 1.00 1.00 1.00 1.00 0.83 0.83 0.67 30.57%
NAPS 0.1467 0.14 0.1333 0.1333 0.1267 0.1267 12.1333 -94.71%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.31 0.37 0.33 0.325 0.335 0.285 0.325 -
P/RPS 0.88 1.07 0.91 0.93 1.07 0.89 1.15 -16.32%
P/EPS 8.22 9.93 9.88 9.78 10.21 8.37 10.00 -12.23%
EY 12.17 10.07 10.12 10.22 9.79 11.94 10.00 13.97%
DY 4.84 4.05 4.55 4.62 3.73 4.39 3.08 35.12%
P/NAPS 1.41 1.76 1.65 1.62 1.76 1.50 0.02 1602.16%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 18/05/20 24/02/20 25/11/19 26/08/19 27/05/19 25/02/19 26/11/18 -
Price 0.375 0.365 0.39 0.325 0.32 0.345 0.33 -
P/RPS 1.06 1.06 1.07 0.93 1.03 1.08 1.16 -5.82%
P/EPS 9.94 9.80 11.68 9.78 9.75 10.14 10.15 -1.38%
EY 10.06 10.21 8.56 10.22 10.25 9.87 9.85 1.41%
DY 4.00 4.11 3.85 4.62 3.91 3.62 3.03 20.32%
P/NAPS 1.70 1.74 1.95 1.62 1.68 1.82 0.02 1827.99%

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