[OPENSYS] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -33.29%
YoY- 10.92%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 82,584 69,668 69,368 55,828 68,916 58,960 68,912 3.05%
PBT 16,880 14,892 13,324 10,492 9,464 8,744 10,684 7.91%
Tax -4,356 -3,948 -3,500 -3,092 -2,776 -2,568 -3,104 5.80%
NP 12,524 10,944 9,824 7,400 6,688 6,176 7,580 8.72%
-
NP to SH 12,488 10,868 9,764 7,392 6,664 6,116 7,580 8.66%
-
Tax Rate 25.81% 26.51% 26.27% 29.47% 29.33% 29.37% 29.05% -
Total Cost 70,060 58,724 59,544 48,428 62,228 52,784 61,332 2.24%
-
Net Worth 89,367 84,899 80,430 71,494 65,536 56,599 51,356 9.66%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 8,043 7,149 5,362 4,468 5,957 5,957 5,957 5.12%
Div Payout % 64.41% 65.78% 54.92% 60.45% 89.40% 97.41% 78.60% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 89,367 84,899 80,430 71,494 65,536 56,599 51,356 9.66%
NOSH 446,838 446,838 446,838 446,838 297,892 297,892 297,892 6.98%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 15.17% 15.71% 14.16% 13.25% 9.70% 10.47% 11.00% -
ROE 13.97% 12.80% 12.14% 10.34% 10.17% 10.81% 14.76% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 18.48 15.59 15.52 12.49 23.13 19.79 23.13 -3.66%
EPS 2.80 2.44 2.20 1.64 2.24 2.04 2.56 1.50%
DPS 1.80 1.60 1.20 1.00 2.00 2.00 2.00 -1.73%
NAPS 0.20 0.19 0.18 0.16 0.22 0.19 0.1724 2.50%
Adjusted Per Share Value based on latest NOSH - 446,838
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 18.48 15.59 15.52 12.49 15.42 13.19 15.42 3.06%
EPS 2.80 2.44 2.20 1.64 1.49 1.37 1.70 8.66%
DPS 1.80 1.60 1.20 1.00 1.33 1.33 1.33 5.16%
NAPS 0.20 0.19 0.18 0.16 0.1467 0.1267 0.1149 9.66%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.39 0.32 0.365 0.525 0.31 0.335 0.28 -
P/RPS 2.11 2.05 2.35 4.20 1.34 1.69 1.21 9.70%
P/EPS 13.95 13.16 16.70 31.74 13.86 16.32 11.00 4.03%
EY 7.17 7.60 5.99 3.15 7.22 6.13 9.09 -3.87%
DY 4.62 5.00 3.29 1.90 6.45 5.97 7.14 -6.99%
P/NAPS 1.95 1.68 2.03 3.28 1.41 1.76 1.62 3.13%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 20/05/24 22/05/23 23/05/22 24/05/21 18/05/20 27/05/19 16/05/18 -
Price 0.42 0.325 0.35 0.48 0.375 0.32 0.30 -
P/RPS 2.27 2.08 2.25 3.84 1.62 1.62 1.30 9.72%
P/EPS 15.03 13.36 16.02 29.02 16.76 15.59 11.79 4.12%
EY 6.65 7.48 6.24 3.45 5.97 6.42 8.48 -3.96%
DY 4.29 4.92 3.43 2.08 5.33 6.25 6.67 -7.08%
P/NAPS 2.10 1.71 1.94 3.00 1.70 1.68 1.74 3.18%

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