[OPENSYS] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
22-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 10.47%
YoY- 4.6%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 92,392 81,052 73,962 57,962 81,569 83,617 65,949 5.77%
PBT 17,245 16,234 15,626 13,997 13,510 11,114 11,828 6.47%
Tax -4,452 -4,117 -4,137 -3,762 -3,733 -3,042 -3,529 3.94%
NP 12,793 12,117 11,489 10,234 9,777 8,072 8,298 7.47%
-
NP to SH 12,745 12,044 11,440 10,192 9,744 8,026 8,278 7.45%
-
Tax Rate 25.82% 25.36% 26.48% 26.88% 27.63% 27.37% 29.84% -
Total Cost 79,598 68,934 62,473 47,728 71,792 75,545 57,650 5.51%
-
Net Worth 89,367 84,899 80,430 75,962 67,025 59,578 5,421,634 -49.52%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 8,043 7,447 5,957 4,468 5,957 4,964 3,971 12.47%
Div Payout % 63.11% 61.83% 52.08% 43.84% 61.14% 61.85% 47.98% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 89,367 84,899 80,430 75,962 67,025 59,578 5,421,634 -49.52%
NOSH 446,838 446,838 446,838 446,838 297,892 297,892 297,892 6.98%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 13.85% 14.95% 15.53% 17.66% 11.99% 9.65% 12.58% -
ROE 14.26% 14.19% 14.22% 13.42% 14.54% 13.47% 0.15% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 20.68 18.14 16.55 12.97 18.25 28.07 22.14 -1.12%
EPS 2.85 2.69 2.56 2.28 2.19 2.69 2.79 0.35%
DPS 1.80 1.67 1.33 1.00 1.33 1.67 1.33 5.16%
NAPS 0.20 0.19 0.18 0.17 0.15 0.20 18.20 -52.81%
Adjusted Per Share Value based on latest NOSH - 446,838
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 20.68 18.14 16.55 12.97 18.25 18.71 14.76 5.77%
EPS 2.85 2.69 2.56 2.28 2.19 1.80 1.85 7.46%
DPS 1.80 1.67 1.33 1.00 1.33 1.11 0.89 12.44%
NAPS 0.20 0.19 0.18 0.17 0.15 0.1333 12.1333 -49.52%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.37 0.35 0.35 0.43 0.86 0.33 0.325 -
P/RPS 1.79 1.93 2.11 3.31 4.71 1.18 1.47 3.33%
P/EPS 12.97 12.99 13.67 18.85 39.44 12.25 11.69 1.74%
EY 7.71 7.70 7.31 5.30 2.54 8.17 8.55 -1.70%
DY 4.86 4.76 3.81 2.33 1.55 5.05 4.10 2.87%
P/NAPS 1.85 1.84 1.94 2.53 5.73 1.65 0.02 112.51%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 18/11/24 20/11/23 21/11/22 22/11/21 23/11/20 25/11/19 26/11/18 -
Price 0.36 0.38 0.35 0.405 0.64 0.39 0.33 -
P/RPS 1.74 2.09 2.11 3.12 3.51 1.39 1.49 2.61%
P/EPS 12.62 14.10 13.67 17.76 29.35 14.47 11.87 1.02%
EY 7.92 7.09 7.31 5.63 3.41 6.91 8.42 -1.01%
DY 5.00 4.39 3.81 2.47 2.08 4.27 4.04 3.61%
P/NAPS 1.80 2.00 1.94 2.38 4.27 1.95 0.02 111.54%

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