[OPENSYS] QoQ TTM 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- 2.36%
YoY- 2.87%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 88,378 87,608 85,042 82,365 82,290 73,513 68,468 18.49%
PBT 16,536 16,326 16,465 16,262 15,870 16,294 16,102 1.78%
Tax -4,133 -4,113 -4,217 -4,238 -4,126 -4,270 -4,221 -1.39%
NP 12,403 12,213 12,248 12,024 11,744 12,024 11,881 2.89%
-
NP to SH 12,337 12,148 12,189 11,972 11,696 11,981 11,823 2.86%
-
Tax Rate 24.99% 25.19% 25.61% 26.06% 26.00% 26.21% 26.21% -
Total Cost 75,975 75,395 72,794 70,341 70,546 61,489 56,587 21.63%
-
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 7,596 7,372 7,149 6,702 6,255 5,585 4,915 33.56%
Div Payout % 61.57% 60.69% 58.65% 55.99% 53.49% 46.62% 41.57% -
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 14.03% 13.94% 14.40% 14.60% 14.27% 16.36% 17.35% -
ROE 13.80% 14.31% 14.36% 14.10% 13.78% 14.90% 14.70% -
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 19.78 19.61 19.03 18.43 18.42 16.45 15.32 18.51%
EPS 2.76 2.72 2.73 2.68 2.62 2.68 2.65 2.74%
DPS 1.70 1.65 1.60 1.50 1.40 1.25 1.10 33.56%
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 19.78 19.61 19.03 18.43 18.42 16.45 15.32 18.51%
EPS 2.76 2.72 2.73 2.68 2.62 2.68 2.65 2.74%
DPS 1.70 1.65 1.60 1.50 1.40 1.25 1.10 33.56%
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 1.87 1.79 1.71 1.74 1.90 2.13 2.22 -10.78%
P/EPS 13.40 12.87 11.91 11.94 13.37 13.05 12.85 2.82%
EY 7.46 7.77 8.39 8.37 7.48 7.66 7.78 -2.75%
DY 4.59 4.71 4.92 4.69 4.00 3.57 3.24 26.05%
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 1.85 1.94 1.81 1.76 2.12 2.13 2.35 -14.70%
P/EPS 13.22 13.98 12.65 12.13 14.90 13.05 13.61 -1.91%
EY 7.56 7.15 7.91 8.24 6.71 7.66 7.35 1.89%
DY 4.66 4.34 4.64 4.62 3.59 3.57 3.06 32.26%
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