Highlights

[OPENSYS] QoQ Annualized Quarter Result on 2014-03-31 [#1]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 23-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     59.66%    YoY -     82.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 45,301 42,886 39,718 37,204 33,237 33,346 33,552 22.09%
  QoQ % 5.63% 7.98% 6.76% 11.94% -0.33% -0.61% -
  Horiz. % 135.02% 127.82% 118.38% 110.88% 99.06% 99.39% 100.00%
PBT 7,530 8,034 8,220 9,984 6,311 6,430 6,422 11.16%
  QoQ % -6.28% -2.25% -17.67% 58.20% -1.86% 0.13% -
  Horiz. % 117.25% 125.11% 128.00% 155.47% 98.27% 100.13% 100.00%
Tax -1,932 -2,069 -2,098 -2,544 -1,651 -1,680 -1,690 9.31%
  QoQ % 6.64% 1.37% 17.53% -54.09% 1.73% 0.59% -
  Horiz. % 114.32% 122.45% 124.14% 150.53% 97.69% 99.41% 100.00%
NP 5,598 5,965 6,122 7,440 4,660 4,750 4,732 11.82%
  QoQ % -6.16% -2.56% -17.72% 59.66% -1.91% 0.39% -
  Horiz. % 118.30% 126.06% 129.37% 157.23% 98.48% 100.39% 100.00%
NP to SH 5,598 5,965 6,122 7,440 4,660 4,750 4,732 11.82%
  QoQ % -6.16% -2.56% -17.72% 59.66% -1.91% 0.39% -
  Horiz. % 118.30% 126.06% 129.37% 157.23% 98.48% 100.39% 100.00%
Tax Rate 25.66 % 25.76 % 25.52 % 25.48 % 26.16 % 26.12 % 26.32 % -1.67%
  QoQ % -0.39% 0.94% 0.16% -2.60% 0.15% -0.76% -
  Horiz. % 97.49% 97.87% 96.96% 96.81% 99.39% 99.24% 100.00%
Total Cost 39,703 36,921 33,596 29,764 28,577 28,596 28,820 23.74%
  QoQ % 7.53% 9.90% 12.87% 4.15% -0.07% -0.78% -
  Horiz. % 137.76% 128.11% 116.57% 103.28% 99.16% 99.22% 100.00%
Net Worth 39,590 38,472 38,182 36,976 36,238 35,143 35,054 8.43%
  QoQ % 2.90% 0.76% 3.26% 2.03% 3.12% 0.25% -
  Horiz. % 112.94% 109.75% 108.92% 105.48% 103.38% 100.25% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 2,234 2,978 2,234 4,468 2,234 2,978 2,234 -
  QoQ % -25.00% 33.33% -50.00% 100.00% -25.00% 33.33% -
  Horiz. % 100.00% 133.33% 100.00% 200.00% 100.00% 133.33% 100.00%
Div Payout % 39.91 % 49.94 % 36.49 % 60.06 % 47.94 % 62.71 % 47.21 % -10.57%
  QoQ % -20.08% 36.86% -39.24% 25.28% -23.55% 32.83% -
  Horiz. % 84.54% 105.78% 77.29% 127.22% 101.55% 132.83% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 39,590 38,472 38,182 36,976 36,238 35,143 35,054 8.43%
  QoQ % 2.90% 0.76% 3.26% 2.03% 3.12% 0.25% -
  Horiz. % 112.94% 109.75% 108.92% 105.48% 103.38% 100.25% 100.00%
NOSH 223,420 223,420 223,420 223,420 223,420 223,420 223,420 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.36 % 13.91 % 15.41 % 20.00 % 14.02 % 14.25 % 14.10 % -8.38%
  QoQ % -11.14% -9.73% -22.95% 42.65% -1.61% 1.06% -
  Horiz. % 87.66% 98.65% 109.29% 141.84% 99.43% 101.06% 100.00%
ROE 14.14 % 15.51 % 16.03 % 20.12 % 12.86 % 13.52 % 13.50 % 3.13%
  QoQ % -8.83% -3.24% -20.33% 56.45% -4.88% 0.15% -
  Horiz. % 104.74% 114.89% 118.74% 149.04% 95.26% 100.15% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 20.28 19.20 17.78 16.65 14.88 14.93 15.02 22.09%
  QoQ % 5.62% 7.99% 6.79% 11.90% -0.33% -0.60% -
  Horiz. % 135.02% 127.83% 118.38% 110.85% 99.07% 99.40% 100.00%
EPS 2.51 2.67 2.74 3.32 2.08 2.13 2.12 11.88%
  QoQ % -5.99% -2.55% -17.47% 59.62% -2.35% 0.47% -
  Horiz. % 118.40% 125.94% 129.25% 156.60% 98.11% 100.47% 100.00%
DPS 1.00 1.33 1.00 2.00 1.00 1.33 1.00 -
  QoQ % -24.81% 33.00% -50.00% 100.00% -24.81% 33.00% -
  Horiz. % 100.00% 133.00% 100.00% 200.00% 100.00% 133.00% 100.00%
NAPS 0.1772 0.1722 0.1709 0.1655 0.1622 0.1573 0.1569 8.43%
  QoQ % 2.90% 0.76% 3.26% 2.03% 3.12% 0.25% -
  Horiz. % 112.94% 109.75% 108.92% 105.48% 103.38% 100.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 15.21 14.40 13.33 12.49 11.16 11.19 11.26 22.13%
  QoQ % 5.63% 8.03% 6.73% 11.92% -0.27% -0.62% -
  Horiz. % 135.08% 127.89% 118.38% 110.92% 99.11% 99.38% 100.00%
EPS 1.88 2.00 2.06 2.50 1.56 1.59 1.59 11.78%
  QoQ % -6.00% -2.91% -17.60% 60.26% -1.89% 0.00% -
  Horiz. % 118.24% 125.79% 129.56% 157.23% 98.11% 100.00% 100.00%
DPS 0.75 1.00 0.75 1.50 0.75 1.00 0.75 -
  QoQ % -25.00% 33.33% -50.00% 100.00% -25.00% 33.33% -
  Horiz. % 100.00% 133.33% 100.00% 200.00% 100.00% 133.33% 100.00%
NAPS 0.1329 0.1292 0.1282 0.1241 0.1217 0.1180 0.1177 8.41%
  QoQ % 2.86% 0.78% 3.30% 1.97% 3.14% 0.25% -
  Horiz. % 112.91% 109.77% 108.92% 105.44% 103.40% 100.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.3100 0.3900 0.4250 0.2350 0.1700 0.1400 0.1300 -
P/RPS 1.53 2.03 2.39 1.41 1.14 0.94 0.87 45.55%
  QoQ % -24.63% -15.06% 69.50% 23.68% 21.28% 8.05% -
  Horiz. % 175.86% 233.33% 274.71% 162.07% 131.03% 108.05% 100.00%
P/EPS 12.37 14.61 15.51 7.06 8.15 6.58 6.14 59.31%
  QoQ % -15.33% -5.80% 119.69% -13.37% 23.86% 7.17% -
  Horiz. % 201.47% 237.95% 252.61% 114.98% 132.74% 107.17% 100.00%
EY 8.08 6.85 6.45 14.17 12.27 15.19 16.29 -37.26%
  QoQ % 17.96% 6.20% -54.48% 15.48% -19.22% -6.75% -
  Horiz. % 49.60% 42.05% 39.59% 86.99% 75.32% 93.25% 100.00%
DY 3.23 3.42 2.35 8.51 5.88 9.52 7.69 -43.83%
  QoQ % -5.56% 45.53% -72.39% 44.73% -38.24% 23.80% -
  Horiz. % 42.00% 44.47% 30.56% 110.66% 76.46% 123.80% 100.00%
P/NAPS 1.75 2.26 2.49 1.42 1.05 0.89 0.83 64.20%
  QoQ % -22.57% -9.24% 75.35% 35.24% 17.98% 7.23% -
  Horiz. % 210.84% 272.29% 300.00% 171.08% 126.51% 107.23% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 21/11/14 22/08/14 23/05/14 28/02/14 22/11/13 23/08/13 -
Price 0.3550 0.3700 0.4300 0.2550 0.1800 0.1700 0.1400 -
P/RPS 1.75 1.93 2.42 1.53 1.21 1.14 0.93 52.24%
  QoQ % -9.33% -20.25% 58.17% 26.45% 6.14% 22.58% -
  Horiz. % 188.17% 207.53% 260.22% 164.52% 130.11% 122.58% 100.00%
P/EPS 14.17 13.86 15.69 7.66 8.63 7.99 6.61 66.03%
  QoQ % 2.24% -11.66% 104.83% -11.24% 8.01% 20.88% -
  Horiz. % 214.37% 209.68% 237.37% 115.89% 130.56% 120.88% 100.00%
EY 7.06 7.22 6.37 13.06 11.59 12.51 15.13 -39.76%
  QoQ % -2.22% 13.34% -51.23% 12.68% -7.35% -17.32% -
  Horiz. % 46.66% 47.72% 42.10% 86.32% 76.60% 82.68% 100.00%
DY 2.82 3.60 2.33 7.84 5.56 7.84 7.14 -46.08%
  QoQ % -21.67% 54.51% -70.28% 41.01% -29.08% 9.80% -
  Horiz. % 39.50% 50.42% 32.63% 109.80% 77.87% 109.80% 100.00%
P/NAPS 2.00 2.15 2.52 1.54 1.11 1.08 0.89 71.31%
  QoQ % -6.98% -14.68% 63.64% 38.74% 2.78% 21.35% -
  Horiz. % 224.72% 241.57% 283.15% 173.03% 124.72% 121.35% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

158  168  484  1515 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 ARMADA 0.325+0.01 
 GPACKET-WB 0.2650.00 
 KNM 0.405+0.01 
 MNC 0.115+0.005 
 SAPNRG 0.285-0.005 
 VSOLAR 0.0950.00 
 HSI-C7F 0.42-0.035 
 HSI-H6S 0.17+0.015 
 HSI-C7J 0.235-0.015 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
3. 《《 这只股走了一大轮,是什么原因导致这一路的上涨呢? 》》 StockBuddy
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
6. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
8. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
Partners & Brokers