[OPENSYS] YoY TTM Result on 30-Jun-2023 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
21-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 1.81%
YoY- 3.1%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 85,042 68,468 73,752 98,857 104,339 82,574 107,601 -3.84%
PBT 16,465 16,102 15,629 15,869 13,975 13,283 6,447 16.90%
Tax -4,217 -4,221 -4,169 -4,347 -4,025 -4,210 -1,561 18.00%
NP 12,248 11,881 11,460 11,522 9,950 9,073 4,886 16.54%
-
NP to SH 12,189 11,823 11,453 11,491 9,896 9,074 4,886 16.44%
-
Tax Rate 25.61% 26.21% 26.67% 27.39% 28.80% 31.69% 24.21% -
Total Cost 72,794 56,587 62,292 87,335 94,389 73,501 102,715 -5.57%
-
Net Worth 84,899 80,430 71,494 65,536 59,578 5,356,098 47,871 10.01%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 7,149 4,915 4,468 4,468 4,468 2,978 2,978 15.70%
Div Payout % 58.65% 41.57% 39.01% 38.89% 45.15% 32.83% 60.97% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 84,899 80,430 71,494 65,536 59,578 5,356,098 47,871 10.01%
NOSH 446,838 446,838 446,838 297,892 297,892 297,892 297,892 6.98%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 14.40% 17.35% 15.54% 11.66% 9.54% 10.99% 4.54% -
ROE 14.36% 14.70% 16.02% 17.53% 16.61% 0.17% 10.21% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 19.03 15.32 16.51 33.19 35.03 27.72 36.12 -10.12%
EPS 2.73 2.65 2.56 3.86 3.32 3.05 1.64 8.86%
DPS 1.60 1.10 1.00 1.50 1.50 1.00 1.00 8.14%
NAPS 0.19 0.18 0.16 0.22 0.20 17.98 0.1607 2.82%
Adjusted Per Share Value based on latest NOSH - 446,838
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 19.03 15.32 16.51 22.12 23.35 18.48 24.08 -3.84%
EPS 2.73 2.65 2.56 2.57 2.21 2.03 1.09 16.52%
DPS 1.60 1.10 1.00 1.00 1.00 0.67 0.67 15.60%
NAPS 0.19 0.18 0.16 0.1467 0.1333 11.9867 0.1071 10.02%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.325 0.34 0.39 0.715 0.325 0.285 0.35 -
P/RPS 1.71 2.22 2.36 2.15 0.93 1.03 0.97 9.90%
P/EPS 11.91 12.85 15.22 18.54 9.78 9.36 21.34 -9.25%
EY 8.39 7.78 6.57 5.40 10.22 10.69 4.69 10.17%
DY 4.92 3.24 2.56 2.10 4.62 3.51 2.86 9.45%
P/NAPS 1.71 1.89 2.44 3.25 1.62 0.02 2.18 -3.96%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 21/08/23 16/08/22 23/08/21 24/08/20 26/08/19 24/08/18 25/08/17 -
Price 0.345 0.36 0.38 1.07 0.325 0.30 0.345 -
P/RPS 1.81 2.35 2.30 3.22 0.93 1.08 0.96 11.14%
P/EPS 12.65 13.61 14.83 27.74 9.78 9.85 21.03 -8.11%
EY 7.91 7.35 6.75 3.61 10.22 10.15 4.75 8.86%
DY 4.64 3.06 2.63 1.40 4.62 3.33 2.90 8.14%
P/NAPS 1.82 2.00 2.38 4.86 1.62 0.02 2.15 -2.73%

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