[OPENSYS] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 20.39%
YoY- 85.71%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 73,752 98,857 104,339 82,574 107,601 66,556 64,349 2.29%
PBT 15,629 15,869 13,975 13,283 6,447 8,476 9,412 8.81%
Tax -4,169 -4,347 -4,025 -4,210 -1,561 -2,193 -2,547 8.55%
NP 11,460 11,522 9,950 9,073 4,886 6,283 6,865 8.90%
-
NP to SH 11,453 11,491 9,896 9,074 4,886 6,283 6,865 8.89%
-
Tax Rate 26.67% 27.39% 28.80% 31.69% 24.21% 25.87% 27.06% -
Total Cost 62,292 87,335 94,389 73,501 102,715 60,273 57,484 1.34%
-
Net Worth 71,494 65,536 59,578 5,356,098 47,871 45,964 42,807 8.91%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 4,468 4,468 4,468 2,978 2,978 2,978 2,234 12.23%
Div Payout % 39.01% 38.89% 45.15% 32.83% 60.97% 47.41% 32.54% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 71,494 65,536 59,578 5,356,098 47,871 45,964 42,807 8.91%
NOSH 446,838 297,892 297,892 297,892 297,892 297,892 223,420 12.23%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 15.54% 11.66% 9.54% 10.99% 4.54% 9.44% 10.67% -
ROE 16.02% 17.53% 16.61% 0.17% 10.21% 13.67% 16.04% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 16.51 33.19 35.03 27.72 36.12 22.34 28.80 -8.84%
EPS 2.56 3.86 3.32 3.05 1.64 2.11 3.07 -2.97%
DPS 1.00 1.50 1.50 1.00 1.00 1.00 1.00 0.00%
NAPS 0.16 0.22 0.20 17.98 0.1607 0.1543 0.1916 -2.95%
Adjusted Per Share Value based on latest NOSH - 297,892
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 16.51 22.12 23.35 18.48 24.08 14.89 14.40 2.30%
EPS 2.56 2.57 2.21 2.03 1.09 1.41 1.54 8.83%
DPS 1.00 1.00 1.00 0.67 0.67 0.67 0.50 12.23%
NAPS 0.16 0.1467 0.1333 11.9867 0.1071 0.1029 0.0958 8.91%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.39 0.715 0.325 0.285 0.35 0.29 0.36 -
P/RPS 2.36 2.15 0.93 1.03 0.97 1.30 1.25 11.16%
P/EPS 15.22 18.54 9.78 9.36 21.34 13.75 11.72 4.44%
EY 6.57 5.40 10.22 10.69 4.69 7.27 8.54 -4.27%
DY 2.56 2.10 4.62 3.51 2.86 3.45 2.78 -1.36%
P/NAPS 2.44 3.25 1.62 0.02 2.18 1.88 1.88 4.43%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 23/08/21 24/08/20 26/08/19 24/08/18 25/08/17 25/08/16 27/08/15 -
Price 0.38 1.07 0.325 0.30 0.345 0.335 0.34 -
P/RPS 2.30 3.22 0.93 1.08 0.96 1.50 1.18 11.75%
P/EPS 14.83 27.74 9.78 9.85 21.03 15.88 11.07 4.98%
EY 6.75 3.61 10.22 10.15 4.75 6.30 9.04 -4.74%
DY 2.63 1.40 4.62 3.33 2.90 2.99 2.94 -1.83%
P/NAPS 2.38 4.86 1.62 0.02 2.15 2.17 1.77 5.05%

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