[OPENSYS] YoY Quarter Result on 30-Sep-2022 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 8.07%
YoY- 5.21%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
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 27,248 22,454 19,888 14,843 23,890 21,412 17,139 8.02%
PBT 4,359 4,200 4,339 4,147 4,223 2,946 3,171 5.44%
Tax -1,112 -1,032 -1,136 -1,087 -1,148 -766 -1,038 1.15%
NP 3,247 3,168 3,203 3,060 3,075 2,180 2,133 7.24%
-
NP to SH 3,234 3,148 3,189 3,031 3,068 2,172 2,118 7.30%
-
Tax Rate 25.51% 24.57% 26.18% 26.21% 27.18% 26.00% 32.73% -
Total Cost 24,001 19,286 16,685 11,783 20,815 19,232 15,006 8.13%
-
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 2,010 2,010 1,787 1,117 1,117 1,489 1,489 5.12%
Div Payout % 62.18% 63.87% 56.05% 36.86% 36.41% 68.58% 70.32% -
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 11.92% 14.11% 16.11% 20.62% 12.87% 10.18% 12.45% -
ROE 3.62% 3.71% 3.96% 3.99% 4.58% 3.65% 0.04% -
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 6.10 5.03 4.45 3.32 5.35 7.19 5.75 0.98%
EPS 0.72 0.70 0.71 0.68 0.69 0.73 0.72 0.00%
DPS 0.45 0.45 0.40 0.25 0.25 0.50 0.50 -1.73%
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 6.10 5.03 4.45 3.32 5.35 4.79 3.84 8.01%
EPS 0.72 0.70 0.71 0.68 0.69 0.49 0.47 7.36%
DPS 0.45 0.45 0.40 0.25 0.25 0.33 0.33 5.30%
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 6.07 6.97 7.86 12.94 16.09 4.59 5.65 1.20%
P/EPS 51.12 49.68 49.04 63.39 125.25 45.26 45.71 1.88%
EY 1.96 2.01 2.04 1.58 0.80 2.21 2.19 -1.83%
DY 1.22 1.29 1.14 0.58 0.29 1.52 1.54 -3.80%
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 5.90 7.56 7.86 12.19 11.97 5.43 5.74 0.45%
P/EPS 49.74 53.94 49.04 59.71 93.21 53.49 46.41 1.16%
EY 2.01 1.85 2.04 1.67 1.07 1.87 2.15 -1.11%
DY 1.25 1.18 1.14 0.62 0.39 1.28 1.52 -3.20%
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