[OPENSYS] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 12.17%
YoY- -9.84%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 27,589 26,819 18,042 21,233 40,158 45,899 35,018 -3.89%
PBT 4,360 4,150 4,574 5,054 7,014 5,413 5,462 -3.68%
Tax -1,044 -1,024 -1,168 -1,286 -1,930 -1,470 -1,988 -10.17%
NP 3,316 3,126 3,406 3,768 5,084 3,943 3,474 -0.77%
-
NP to SH 3,304 3,115 3,400 3,771 5,079 3,931 3,474 -0.83%
-
Tax Rate 23.94% 24.67% 25.54% 25.45% 27.52% 27.16% 36.40% -
Total Cost 24,273 23,693 14,636 17,465 35,074 41,956 31,544 -4.27%
-
Net Worth 89,367 84,899 75,962 107,241 62,557 56,599 51,386 9.65%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 2,010 1,787 1,117 1,117 744 744 - -
Div Payout % 60.86% 57.38% 32.86% 29.62% 14.66% 18.95% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 89,367 84,899 75,962 107,241 62,557 56,599 51,386 9.65%
NOSH 446,838 446,838 446,838 446,838 297,892 297,892 297,892 6.98%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 12.02% 11.66% 18.88% 17.75% 12.66% 8.59% 9.92% -
ROE 3.70% 3.67% 4.48% 3.52% 8.12% 6.95% 6.76% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.17 6.00 4.04 4.75 13.48 15.41 11.76 -10.18%
EPS 0.74 0.70 0.76 0.84 1.71 1.32 1.17 -7.34%
DPS 0.45 0.40 0.25 0.25 0.25 0.25 0.00 -
NAPS 0.20 0.19 0.17 0.24 0.21 0.19 0.1725 2.49%
Adjusted Per Share Value based on latest NOSH - 446,838
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 6.17 6.00 4.04 4.75 8.99 10.27 7.84 -3.91%
EPS 0.74 0.70 0.76 0.84 1.14 0.88 0.78 -0.87%
DPS 0.45 0.40 0.25 0.25 0.17 0.17 0.00 -
NAPS 0.20 0.19 0.17 0.24 0.14 0.1267 0.115 9.65%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.37 0.35 0.365 0.525 0.37 0.285 0.29 -
P/RPS 5.99 5.83 9.04 11.05 2.74 1.85 2.47 15.90%
P/EPS 50.04 50.21 47.97 62.21 21.70 21.60 24.87 12.35%
EY 2.00 1.99 2.08 1.61 4.61 4.63 4.02 -10.97%
DY 1.22 1.14 0.68 0.48 0.68 0.88 0.00 -
P/NAPS 1.85 1.84 2.15 2.19 1.76 1.50 1.68 1.61%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 20/02/23 21/02/22 22/02/21 24/02/20 25/02/19 26/02/18 -
Price 0.365 0.39 0.37 0.55 0.365 0.345 0.30 -
P/RPS 5.91 6.50 9.16 11.57 2.71 2.24 2.55 15.03%
P/EPS 49.36 55.94 48.63 65.17 21.41 26.14 25.72 11.47%
EY 2.03 1.79 2.06 1.53 4.67 3.82 3.89 -10.26%
DY 1.23 1.03 0.68 0.45 0.68 0.72 0.00 -
P/NAPS 1.83 2.05 2.18 2.29 1.74 1.82 1.74 0.84%

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