[OPENSYS] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 0.55%
YoY- 2.76%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 73,513 64,705 101,335 108,612 84,479 92,057 80,865 -1.57%
PBT 16,294 15,553 17,146 13,750 14,331 6,232 8,332 11.82%
Tax -4,270 -4,108 -4,729 -3,753 -4,634 -1,518 -2,088 12.65%
NP 12,024 11,445 12,417 9,997 9,697 4,714 6,244 11.53%
-
NP to SH 11,981 11,416 12,387 9,950 9,683 4,714 6,244 11.46%
-
Tax Rate 26.21% 26.41% 27.58% 27.29% 32.34% 24.36% 25.06% -
Total Cost 61,489 53,260 88,918 98,615 74,782 87,343 74,621 -3.17%
-
Net Worth 80,430 75,962 67,025 59,578 5,421,634 47,901 46,173 9.68%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 5,585 4,468 4,096 4,468 2,978 2,978 2,978 11.04%
Div Payout % 46.62% 39.14% 33.07% 44.91% 30.76% 63.19% 47.71% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 80,430 75,962 67,025 59,578 5,421,634 47,901 46,173 9.68%
NOSH 446,838 446,838 297,892 297,892 297,892 297,892 297,892 6.98%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 16.36% 17.69% 12.25% 9.20% 11.48% 5.12% 7.72% -
ROE 14.90% 15.03% 18.48% 16.70% 0.18% 9.84% 13.52% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 16.45 14.48 22.68 36.46 28.36 30.90 27.15 -8.00%
EPS 2.68 2.55 2.77 3.34 3.25 1.58 2.10 4.14%
DPS 1.25 1.00 0.92 1.50 1.00 1.00 1.00 3.78%
NAPS 0.18 0.17 0.15 0.20 18.20 0.1608 0.155 2.52%
Adjusted Per Share Value based on latest NOSH - 297,892
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 16.45 14.48 22.68 24.31 18.91 20.60 18.10 -1.57%
EPS 2.68 2.55 2.77 2.23 2.17 1.05 1.40 11.42%
DPS 1.25 1.00 0.92 1.00 0.67 0.67 0.67 10.94%
NAPS 0.18 0.17 0.15 0.1333 12.1333 0.1072 0.1033 9.69%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.35 0.43 0.86 0.33 0.325 0.32 0.35 -
P/RPS 2.13 2.97 3.79 0.91 1.15 1.04 1.29 8.71%
P/EPS 13.05 16.83 31.02 9.88 10.00 20.22 16.70 -4.02%
EY 7.66 5.94 3.22 10.12 10.00 4.95 5.99 4.18%
DY 3.57 2.33 1.07 4.55 3.08 3.13 2.86 3.76%
P/NAPS 1.94 2.53 5.73 1.65 0.02 1.99 2.26 -2.51%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 21/11/22 22/11/21 23/11/20 25/11/19 26/11/18 24/11/17 24/11/16 -
Price 0.35 0.405 0.64 0.39 0.33 0.30 0.36 -
P/RPS 2.13 2.80 2.82 1.07 1.16 0.97 1.33 8.16%
P/EPS 13.05 15.85 23.09 11.68 10.15 18.96 17.18 -4.47%
EY 7.66 6.31 4.33 8.56 9.85 5.27 5.82 4.68%
DY 3.57 2.47 1.43 3.85 3.03 3.33 2.78 4.25%
P/NAPS 1.94 2.38 4.27 1.95 0.02 1.87 2.32 -2.93%

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