[OPENSYS] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 27.25%
YoY- 10.19%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 76,670 71,168 57,260 74,574 82,602 64,644 91,704 -2.93%
PBT 15,952 14,764 12,704 11,818 10,780 11,400 4,762 22.31%
Tax -4,112 -3,934 -3,472 -3,302 -3,032 -3,218 -1,298 21.17%
NP 11,840 10,830 9,232 8,516 7,748 8,182 3,464 22.72%
-
NP to SH 11,772 10,784 9,226 8,480 7,696 8,184 3,464 22.60%
-
Tax Rate 25.78% 26.65% 27.33% 27.94% 28.13% 28.23% 27.26% -
Total Cost 64,830 60,338 48,028 66,058 74,854 56,462 88,240 -5.00%
-
Net Worth 84,899 80,430 71,494 65,536 59,578 5,356,098 47,871 10.01%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 7,149 5,362 4,468 4,468 4,468 2,978 2,978 15.70%
Div Payout % 60.73% 49.72% 48.43% 52.69% 58.06% 36.40% 86.00% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 84,899 80,430 71,494 65,536 59,578 5,356,098 47,871 10.01%
NOSH 446,838 446,838 446,838 297,892 297,892 297,892 297,892 6.98%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 15.44% 15.22% 16.12% 11.42% 9.38% 12.66% 3.78% -
ROE 13.87% 13.41% 12.90% 12.94% 12.92% 0.15% 7.24% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 17.16 15.93 12.81 25.03 27.73 21.70 30.78 -9.27%
EPS 2.64 2.42 2.06 2.84 2.58 2.74 1.16 14.68%
DPS 1.60 1.20 1.00 1.50 1.50 1.00 1.00 8.14%
NAPS 0.19 0.18 0.16 0.22 0.20 17.98 0.1607 2.82%
Adjusted Per Share Value based on latest NOSH - 297,892
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 17.16 15.93 12.81 16.69 18.49 14.47 20.52 -2.93%
EPS 2.64 2.42 2.06 1.90 1.72 1.83 0.78 22.52%
DPS 1.60 1.20 1.00 1.00 1.00 0.67 0.67 15.60%
NAPS 0.19 0.18 0.16 0.1467 0.1333 11.9867 0.1071 10.02%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.325 0.34 0.39 0.715 0.325 0.285 0.35 -
P/RPS 1.89 2.13 3.04 2.86 1.17 1.31 1.14 8.78%
P/EPS 12.34 14.09 18.89 25.12 12.58 10.37 30.10 -13.80%
EY 8.11 7.10 5.29 3.98 7.95 9.64 3.32 16.04%
DY 4.92 3.53 2.56 2.10 4.62 3.51 2.86 9.45%
P/NAPS 1.71 1.89 2.44 3.25 1.62 0.02 2.18 -3.96%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 21/08/23 16/08/22 23/08/21 24/08/20 26/08/19 24/08/18 25/08/17 -
Price 0.345 0.36 0.38 1.07 0.325 0.30 0.345 -
P/RPS 2.01 2.26 2.97 4.27 1.17 1.38 1.12 10.23%
P/EPS 13.10 14.92 18.40 37.59 12.58 10.92 29.67 -12.73%
EY 7.64 6.70 5.43 2.66 7.95 9.16 3.37 14.60%
DY 4.64 3.33 2.63 1.40 4.62 3.33 2.90 8.14%
P/NAPS 1.82 2.00 2.38 4.86 1.62 0.02 2.15 -2.73%

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