[OPENSYS] QoQ TTM Result on 30-Jun-2023 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
21-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 1.81%
YoY- 3.1%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 91,607 88,378 87,608 85,042 82,365 82,290 73,513 15.78%
PBT 17,033 16,536 16,326 16,465 16,262 15,870 16,294 2.99%
Tax -4,235 -4,133 -4,113 -4,217 -4,238 -4,126 -4,270 -0.54%
NP 12,798 12,403 12,213 12,248 12,024 11,744 12,024 4.24%
-
NP to SH 12,742 12,337 12,148 12,189 11,972 11,696 11,981 4.18%
-
Tax Rate 24.86% 24.99% 25.19% 25.61% 26.06% 26.00% 26.21% -
Total Cost 78,809 75,975 75,395 72,794 70,341 70,546 61,489 17.97%
-
Net Worth 89,367 89,367 84,899 84,899 84,899 84,899 80,430 7.26%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 7,819 7,596 7,372 7,149 6,702 6,255 5,585 25.12%
Div Payout % 61.37% 61.57% 60.69% 58.65% 55.99% 53.49% 46.62% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 89,367 89,367 84,899 84,899 84,899 84,899 80,430 7.26%
NOSH 446,838 446,838 446,838 446,838 446,838 446,838 446,838 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 13.97% 14.03% 13.94% 14.40% 14.60% 14.27% 16.36% -
ROE 14.26% 13.80% 14.31% 14.36% 14.10% 13.78% 14.90% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 20.50 19.78 19.61 19.03 18.43 18.42 16.45 15.78%
EPS 2.85 2.76 2.72 2.73 2.68 2.62 2.68 4.18%
DPS 1.75 1.70 1.65 1.60 1.50 1.40 1.25 25.12%
NAPS 0.20 0.20 0.19 0.19 0.19 0.19 0.18 7.26%
Adjusted Per Share Value based on latest NOSH - 446,838
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 20.50 19.78 19.61 19.03 18.43 18.42 16.45 15.78%
EPS 2.85 2.76 2.72 2.73 2.68 2.62 2.68 4.18%
DPS 1.75 1.70 1.65 1.60 1.50 1.40 1.25 25.12%
NAPS 0.20 0.20 0.19 0.19 0.19 0.19 0.18 7.26%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.39 0.37 0.35 0.325 0.32 0.35 0.35 -
P/RPS 1.90 1.87 1.79 1.71 1.74 1.90 2.13 -7.32%
P/EPS 13.68 13.40 12.87 11.91 11.94 13.37 13.05 3.19%
EY 7.31 7.46 7.77 8.39 8.37 7.48 7.66 -3.06%
DY 4.49 4.59 4.71 4.92 4.69 4.00 3.57 16.49%
P/NAPS 1.95 1.85 1.84 1.71 1.68 1.84 1.94 0.34%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 20/05/24 26/02/24 20/11/23 21/08/23 22/05/23 20/02/23 21/11/22 -
Price 0.42 0.365 0.38 0.345 0.325 0.39 0.35 -
P/RPS 2.05 1.85 1.94 1.81 1.76 2.12 2.13 -2.51%
P/EPS 14.73 13.22 13.98 12.65 12.13 14.90 13.05 8.40%
EY 6.79 7.56 7.15 7.91 8.24 6.71 7.66 -7.71%
DY 4.17 4.66 4.34 4.64 4.62 3.59 3.57 10.90%
P/NAPS 2.10 1.83 2.00 1.82 1.71 2.05 1.94 5.42%

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