[OPENSYS] YoY Annual (Unaudited) Result on 31-Dec-2018 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
YoY- 51.06%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 61,514 82,410 102,871 95,361 96,104 94,706 72,506 -2.70%
PBT 15,072 15,187 15,350 14,288 9,966 7,888 10,645 5.96%
Tax -3,990 -4,085 -4,212 -4,117 -3,251 -1,884 -3,272 3.35%
NP 11,082 11,102 11,138 10,171 6,715 6,004 7,373 7.02%
-
NP to SH 11,044 11,080 11,099 10,144 6,715 6,004 7,373 6.95%
-
Tax Rate 26.47% 26.90% 27.44% 28.81% 32.62% 23.88% 30.74% -
Total Cost 50,432 71,308 91,733 85,190 89,389 88,702 65,133 -4.17%
-
Net Worth 75,962 107,241 62,557 56,599 51,386 47,632 44,624 9.26%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 4,468 5,585 4,468 3,723 2,978 2,978 2,978 6.98%
Div Payout % 40.46% 50.41% 40.26% 36.71% 44.36% 49.62% 40.40% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 75,962 107,241 62,557 56,599 51,386 47,632 44,624 9.26%
NOSH 446,838 446,838 297,892 297,892 297,892 297,892 297,892 6.98%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 18.02% 13.47% 10.83% 10.67% 6.99% 6.34% 10.17% -
ROE 14.54% 10.33% 17.74% 17.92% 13.07% 12.60% 16.52% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 13.77 18.44 34.53 32.01 32.26 31.79 24.34 -9.04%
EPS 2.47 2.48 3.74 3.41 2.25 2.02 2.48 -0.06%
DPS 1.00 1.25 1.50 1.25 1.00 1.00 1.00 0.00%
NAPS 0.17 0.24 0.21 0.19 0.1725 0.1599 0.1498 2.12%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 13.77 18.44 23.02 21.34 21.51 21.19 16.23 -2.69%
EPS 2.47 2.48 2.48 2.27 1.50 1.34 1.65 6.94%
DPS 1.00 1.25 1.00 0.83 0.67 0.67 0.67 6.89%
NAPS 0.17 0.24 0.14 0.1267 0.115 0.1066 0.0999 9.25%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.365 0.525 0.37 0.285 0.29 0.34 0.295 -
P/RPS 2.65 2.85 1.07 0.89 0.90 1.07 1.21 13.94%
P/EPS 14.77 21.17 9.93 8.37 12.87 16.87 11.92 3.63%
EY 6.77 4.72 10.07 11.95 7.77 5.93 8.39 -3.50%
DY 2.74 2.38 4.05 4.39 3.45 2.94 3.39 -3.48%
P/NAPS 2.15 2.19 1.76 1.50 1.68 2.13 1.97 1.46%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 21/02/22 22/02/21 24/02/20 25/02/19 26/02/18 24/02/17 26/02/16 -
Price 0.37 0.55 0.365 0.345 0.30 0.36 0.285 -
P/RPS 2.69 2.98 1.06 1.08 0.93 1.13 1.17 14.86%
P/EPS 14.97 22.18 9.80 10.13 13.31 17.86 11.51 4.47%
EY 6.68 4.51 10.21 9.87 7.51 5.60 8.68 -4.26%
DY 2.70 2.27 4.11 3.62 3.33 2.78 3.51 -4.27%
P/NAPS 2.18 2.29 1.74 1.82 1.74 2.25 1.90 2.31%

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