[OPENSYS] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
27-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -3.61%
YoY- 29.68%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 102,871 108,612 104,339 92,872 95,360 84,479 82,574 15.73%
PBT 15,351 13,750 13,975 13,797 14,282 14,331 13,283 10.09%
Tax -4,213 -3,753 -4,025 -3,982 -4,116 -4,634 -4,210 0.04%
NP 11,138 9,997 9,950 9,815 10,166 9,697 9,073 14.60%
-
NP to SH 11,098 9,950 9,896 9,774 10,140 9,683 9,074 14.32%
-
Tax Rate 27.44% 27.29% 28.80% 28.86% 28.82% 32.34% 31.69% -
Total Cost 91,733 98,615 94,389 83,057 85,194 74,782 73,501 15.87%
-
Net Worth 62,557 59,578 59,578 56,599 56,599 5,421,634 5,356,098 -94.81%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 4,468 4,468 4,468 3,723 3,723 2,978 2,978 30.95%
Div Payout % 40.26% 44.91% 45.15% 38.10% 36.72% 30.76% 32.83% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 62,557 59,578 59,578 56,599 56,599 5,421,634 5,356,098 -94.81%
NOSH 297,892 297,892 297,892 297,892 297,892 297,892 297,892 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.83% 9.20% 9.54% 10.57% 10.66% 11.48% 10.99% -
ROE 17.74% 16.70% 16.61% 17.27% 17.92% 0.18% 0.17% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 34.53 36.46 35.03 31.18 32.01 28.36 27.72 15.72%
EPS 3.73 3.34 3.32 3.28 3.40 3.25 3.05 14.31%
DPS 1.50 1.50 1.50 1.25 1.25 1.00 1.00 30.94%
NAPS 0.21 0.20 0.20 0.19 0.19 18.20 17.98 -94.81%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 23.02 24.31 23.35 20.78 21.34 18.91 18.48 15.72%
EPS 2.48 2.23 2.21 2.19 2.27 2.17 2.03 14.23%
DPS 1.00 1.00 1.00 0.83 0.83 0.67 0.67 30.50%
NAPS 0.14 0.1333 0.1333 0.1267 0.1267 12.1333 11.9867 -94.81%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.37 0.33 0.325 0.335 0.285 0.325 0.285 -
P/RPS 1.07 0.91 0.93 1.07 0.89 1.15 1.03 2.56%
P/EPS 9.93 9.88 9.78 10.21 8.37 10.00 9.36 4.00%
EY 10.07 10.12 10.22 9.79 11.94 10.00 10.69 -3.89%
DY 4.05 4.55 4.62 3.73 4.39 3.08 3.51 9.98%
P/NAPS 1.76 1.65 1.62 1.76 1.50 0.02 0.02 1862.36%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 24/02/20 25/11/19 26/08/19 27/05/19 25/02/19 26/11/18 24/08/18 -
Price 0.365 0.39 0.325 0.32 0.345 0.33 0.30 -
P/RPS 1.06 1.07 0.93 1.03 1.08 1.16 1.08 -1.23%
P/EPS 9.80 11.68 9.78 9.75 10.14 10.15 9.85 -0.33%
EY 10.21 8.56 10.22 10.25 9.87 9.85 10.15 0.39%
DY 4.11 3.85 4.62 3.91 3.62 3.03 3.33 15.01%
P/NAPS 1.74 1.95 1.62 1.68 1.82 0.02 0.02 1847.51%

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