[OPENSYS] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
16-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 12.88%
YoY- 88.75%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 55,828 68,916 58,960 68,912 118,096 44,536 109,704 -10.63%
PBT 10,492 9,464 8,744 10,684 5,452 5,356 17,072 -7.78%
Tax -3,092 -2,776 -2,568 -3,104 -1,436 -1,388 -4,612 -6.44%
NP 7,400 6,688 6,176 7,580 4,016 3,968 12,460 -8.31%
-
NP to SH 7,392 6,664 6,116 7,580 4,016 3,968 12,460 -8.32%
-
Tax Rate 29.47% 29.33% 29.37% 29.05% 26.34% 25.91% 27.01% -
Total Cost 48,428 62,228 52,784 61,332 114,080 40,568 97,244 -10.96%
-
Net Worth 71,494 65,536 56,599 51,356 0 44,117 40,796 9.79%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 4,468 5,957 5,957 5,957 5,957 5,957 4,468 0.00%
Div Payout % 60.45% 89.40% 97.41% 78.60% 148.35% 150.15% 35.86% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 71,494 65,536 56,599 51,356 0 44,117 40,796 9.79%
NOSH 446,838 297,892 297,892 297,892 297,892 297,892 223,420 12.23%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 13.25% 9.70% 10.47% 11.00% 3.40% 8.91% 11.36% -
ROE 10.34% 10.17% 10.81% 14.76% 0.00% 8.99% 30.54% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 12.49 23.13 19.79 23.13 39.64 14.95 49.10 -20.38%
EPS 1.64 2.24 2.04 2.56 1.36 1.32 5.56 -18.39%
DPS 1.00 2.00 2.00 2.00 2.00 2.00 2.00 -10.90%
NAPS 0.16 0.22 0.19 0.1724 0.00 0.1481 0.1826 -2.17%
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 12.49 15.42 13.19 15.42 26.43 9.97 24.55 -10.64%
EPS 1.64 1.49 1.37 1.70 0.90 0.89 2.79 -8.46%
DPS 1.00 1.33 1.33 1.33 1.33 1.33 1.00 0.00%
NAPS 0.16 0.1467 0.1267 0.1149 0.00 0.0987 0.0913 9.79%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.525 0.31 0.335 0.28 0.35 0.285 0.36 -
P/RPS 4.20 1.34 1.69 1.21 0.88 1.91 0.73 33.82%
P/EPS 31.74 13.86 16.32 11.00 25.96 21.40 6.46 30.35%
EY 3.15 7.22 6.13 9.09 3.85 4.67 15.49 -23.29%
DY 1.90 6.45 5.97 7.14 5.71 7.02 5.56 -16.37%
P/NAPS 3.28 1.41 1.76 1.62 0.00 1.92 1.97 8.85%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 18/05/20 27/05/19 16/05/18 26/05/17 27/05/16 26/05/15 -
Price 0.48 0.375 0.32 0.30 0.355 0.305 0.335 -
P/RPS 3.84 1.62 1.62 1.30 0.90 2.04 0.68 33.41%
P/EPS 29.02 16.76 15.59 11.79 26.33 22.90 6.01 29.97%
EY 3.45 5.97 6.42 8.48 3.80 4.37 16.65 -23.05%
DY 2.08 5.33 6.25 6.67 5.63 6.56 5.97 -16.10%
P/NAPS 3.00 1.70 1.68 1.74 0.00 2.06 1.83 8.57%

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