Highlights

[OPENSYS] QoQ Annualized Quarter Result on 2015-03-31 [#1]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     122.58%    YoY -     67.47%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 72,506 73,836 77,816 109,704 45,301 42,886 39,718 49.20%
  QoQ % -1.80% -5.11% -29.07% 142.17% 5.63% 7.98% -
  Horiz. % 182.55% 185.90% 195.92% 276.21% 114.06% 107.98% 100.00%
PBT 10,645 11,297 11,982 17,072 7,530 8,034 8,220 18.75%
  QoQ % -5.77% -5.71% -29.81% 126.72% -6.28% -2.25% -
  Horiz. % 129.50% 137.44% 145.77% 207.69% 91.61% 97.75% 100.00%
Tax -3,272 -3,234 -3,328 -4,612 -1,932 -2,069 -2,098 34.38%
  QoQ % -1.15% 2.80% 27.84% -138.72% 6.64% 1.37% -
  Horiz. % 155.96% 154.18% 158.63% 219.83% 92.09% 98.63% 100.00%
NP 7,373 8,062 8,654 12,460 5,598 5,965 6,122 13.16%
  QoQ % -8.55% -6.83% -30.55% 122.58% -6.16% -2.56% -
  Horiz. % 120.43% 131.70% 141.36% 203.53% 91.44% 97.44% 100.00%
NP to SH 7,373 8,062 8,654 12,460 5,598 5,965 6,122 13.16%
  QoQ % -8.55% -6.83% -30.55% 122.58% -6.16% -2.56% -
  Horiz. % 120.43% 131.70% 141.36% 203.53% 91.44% 97.44% 100.00%
Tax Rate 30.74 % 28.63 % 27.77 % 27.01 % 25.66 % 25.76 % 25.52 % 13.17%
  QoQ % 7.37% 3.10% 2.81% 5.26% -0.39% 0.94% -
  Horiz. % 120.45% 112.19% 108.82% 105.84% 100.55% 100.94% 100.00%
Total Cost 65,133 65,773 69,162 97,244 39,703 36,921 33,596 55.29%
  QoQ % -0.97% -4.90% -28.88% 144.93% 7.53% 9.90% -
  Horiz. % 193.87% 195.78% 205.86% 289.45% 118.18% 109.90% 100.00%
Net Worth 44,624 43,402 42,807 40,796 39,590 38,472 38,182 10.92%
  QoQ % 2.81% 1.39% 4.93% 3.05% 2.90% 0.76% -
  Horiz. % 116.87% 113.67% 112.11% 106.85% 103.69% 100.76% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 2,978 3,971 2,234 4,468 2,234 2,978 2,234 21.08%
  QoQ % -25.00% 77.78% -50.00% 100.00% -25.00% 33.33% -
  Horiz. % 133.33% 177.78% 100.00% 200.00% 100.00% 133.33% 100.00%
Div Payout % 40.40 % 49.26 % 25.82 % 35.86 % 39.91 % 49.94 % 36.49 % 7.00%
  QoQ % -17.99% 90.78% -28.00% -10.15% -20.08% 36.86% -
  Horiz. % 110.72% 135.00% 70.76% 98.27% 109.37% 136.86% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 44,624 43,402 42,807 40,796 39,590 38,472 38,182 10.92%
  QoQ % 2.81% 1.39% 4.93% 3.05% 2.90% 0.76% -
  Horiz. % 116.87% 113.67% 112.11% 106.85% 103.69% 100.76% 100.00%
NOSH 297,892 297,892 223,420 223,420 223,420 223,420 223,420 21.08%
  QoQ % 0.00% 33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.17 % 10.92 % 11.12 % 11.36 % 12.36 % 13.91 % 15.41 % -24.14%
  QoQ % -6.87% -1.80% -2.11% -8.09% -11.14% -9.73% -
  Horiz. % 66.00% 70.86% 72.16% 73.72% 80.21% 90.27% 100.00%
ROE 16.52 % 18.58 % 20.22 % 30.54 % 14.14 % 15.51 % 16.03 % 2.02%
  QoQ % -11.09% -8.11% -33.79% 115.98% -8.83% -3.24% -
  Horiz. % 103.06% 115.91% 126.14% 190.52% 88.21% 96.76% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 24.34 24.79 34.83 49.10 20.28 19.20 17.78 23.22%
  QoQ % -1.82% -28.83% -29.06% 142.11% 5.62% 7.99% -
  Horiz. % 136.90% 139.43% 195.89% 276.15% 114.06% 107.99% 100.00%
EPS 2.48 2.71 3.88 5.56 2.51 2.67 2.74 -6.41%
  QoQ % -8.49% -30.15% -30.22% 121.51% -5.99% -2.55% -
  Horiz. % 90.51% 98.91% 141.61% 202.92% 91.61% 97.45% 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 0.1498 0.1457 0.1916 0.1826 0.1772 0.1722 0.1709 -8.39%
  QoQ % 2.81% -23.96% 4.93% 3.05% 2.90% 0.76% -
  Horiz. % 87.65% 85.25% 112.11% 106.85% 103.69% 100.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 24.34 24.79 26.12 36.83 15.21 14.40 13.33 49.23%
  QoQ % -1.82% -5.09% -29.08% 142.14% 5.63% 8.03% -
  Horiz. % 182.60% 185.97% 195.95% 276.29% 114.10% 108.03% 100.00%
EPS 2.48 2.71 2.91 4.18 1.88 2.00 2.06 13.13%
  QoQ % -8.49% -6.87% -30.38% 122.34% -6.00% -2.91% -
  Horiz. % 120.39% 131.55% 141.26% 202.91% 91.26% 97.09% 100.00%
DPS 1.00 1.33 0.75 1.50 0.75 1.00 0.75 21.08%
  QoQ % -24.81% 77.33% -50.00% 100.00% -25.00% 33.33% -
  Horiz. % 133.33% 177.33% 100.00% 200.00% 100.00% 133.33% 100.00%
NAPS 0.1498 0.1457 0.1437 0.1370 0.1329 0.1292 0.1282 10.91%
  QoQ % 2.81% 1.39% 4.89% 3.09% 2.86% 0.78% -
  Horiz. % 116.85% 113.65% 112.09% 106.86% 103.67% 100.78% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.2950 0.3600 0.3600 0.3600 0.3100 0.3900 0.4250 -
P/RPS 1.21 1.45 1.03 0.73 1.53 2.03 2.39 -36.40%
  QoQ % -16.55% 40.78% 41.10% -52.29% -24.63% -15.06% -
  Horiz. % 50.63% 60.67% 43.10% 30.54% 64.02% 84.94% 100.00%
P/EPS 11.92 13.30 9.29 6.46 12.37 14.61 15.51 -16.06%
  QoQ % -10.38% 43.16% 43.81% -47.78% -15.33% -5.80% -
  Horiz. % 76.85% 85.75% 59.90% 41.65% 79.75% 94.20% 100.00%
EY 8.39 7.52 10.76 15.49 8.08 6.85 6.45 19.10%
  QoQ % 11.57% -30.11% -30.54% 91.71% 17.96% 6.20% -
  Horiz. % 130.08% 116.59% 166.82% 240.16% 125.27% 106.20% 100.00%
DY 3.39 3.70 2.78 5.56 3.23 3.42 2.35 27.58%
  QoQ % -8.38% 33.09% -50.00% 72.14% -5.56% 45.53% -
  Horiz. % 144.26% 157.45% 118.30% 236.60% 137.45% 145.53% 100.00%
P/NAPS 1.97 2.47 1.88 1.97 1.75 2.26 2.49 -14.42%
  QoQ % -20.24% 31.38% -4.57% 12.57% -22.57% -9.24% -
  Horiz. % 79.12% 99.20% 75.50% 79.12% 70.28% 90.76% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 20/11/15 27/08/15 26/05/15 27/02/15 21/11/14 22/08/14 -
Price 0.2850 0.3150 0.3400 0.3350 0.3550 0.3700 0.4300 -
P/RPS 1.17 1.27 0.98 0.68 1.75 1.93 2.42 -38.32%
  QoQ % -7.87% 29.59% 44.12% -61.14% -9.33% -20.25% -
  Horiz. % 48.35% 52.48% 40.50% 28.10% 72.31% 79.75% 100.00%
P/EPS 11.51 11.64 8.78 6.01 14.17 13.86 15.69 -18.61%
  QoQ % -1.12% 32.57% 46.09% -57.59% 2.24% -11.66% -
  Horiz. % 73.36% 74.19% 55.96% 38.30% 90.31% 88.34% 100.00%
EY 8.68 8.59 11.39 16.65 7.06 7.22 6.37 22.84%
  QoQ % 1.05% -24.58% -31.59% 135.84% -2.22% 13.34% -
  Horiz. % 136.26% 134.85% 178.81% 261.38% 110.83% 113.34% 100.00%
DY 3.51 4.23 2.94 5.97 2.82 3.60 2.33 31.31%
  QoQ % -17.02% 43.88% -50.75% 111.70% -21.67% 54.51% -
  Horiz. % 150.64% 181.55% 126.18% 256.22% 121.03% 154.51% 100.00%
P/NAPS 1.90 2.16 1.77 1.83 2.00 2.15 2.52 -17.12%
  QoQ % -12.04% 22.03% -3.28% -8.50% -6.98% -14.68% -
  Horiz. % 75.40% 85.71% 70.24% 72.62% 79.37% 85.32% 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.
 


 

104  104  332  1708 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.03+0.005 
 HSI-H6P 0.185+0.02 
 SEALINK 0.29+0.02 
 EFORCE 0.69+0.025 
 MBMR-CJ 0.245+0.05 
 MERIDIAN 0.105-0.01 
 ICON 0.0550.00 
 BRAHIMS 0.160.00 
 GPACKET-WB 0.170.00 
 HSI-H6Q 0.395+0.03 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Automobile Sector - Proton Expected to Overtake Honda in YTD Market Share AmInvest Research Reports
7. Technical View - Dufu Technology Corp. Bhd (DUFU, 7233) Rakuten Trade Research Reports
8. PublicInvest Research Headlines - 19 Aug 2019 PublicInvest Research
Partners & Brokers