Highlights

[OPENSYS] QoQ TTM Result on 2014-06-30 [#2]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 22-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -2.64%    YoY -     33.12%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 63,426 45,301 40,391 36,320 35,142 33,237 33,558 52.93%
  QoQ % 40.01% 12.16% 11.21% 3.35% 5.73% -0.96% -
  Horiz. % 189.00% 134.99% 120.36% 108.23% 104.72% 99.04% 100.00%
PBT 9,303 7,531 7,514 7,209 7,401 6,311 6,769 23.64%
  QoQ % 23.53% 0.23% 4.23% -2.59% 17.27% -6.77% -
  Horiz. % 137.44% 111.26% 111.01% 106.50% 109.34% 93.23% 100.00%
Tax -2,449 -1,932 -1,943 -1,855 -1,902 -1,651 -1,828 21.55%
  QoQ % -26.76% 0.57% -4.74% 2.47% -15.20% 9.68% -
  Horiz. % 133.97% 105.69% 106.29% 101.48% 104.05% 90.32% 100.00%
NP 6,854 5,599 5,571 5,354 5,499 4,660 4,941 24.41%
  QoQ % 22.41% 0.50% 4.05% -2.64% 18.00% -5.69% -
  Horiz. % 138.72% 113.32% 112.75% 108.36% 111.29% 94.31% 100.00%
NP to SH 6,854 5,599 5,571 5,354 5,499 4,660 4,941 24.41%
  QoQ % 22.41% 0.50% 4.05% -2.64% 18.00% -5.69% -
  Horiz. % 138.72% 113.32% 112.75% 108.36% 111.29% 94.31% 100.00%
Tax Rate 26.32 % 25.65 % 25.86 % 25.73 % 25.70 % 26.16 % 27.01 % -1.71%
  QoQ % 2.61% -0.81% 0.51% 0.12% -1.76% -3.15% -
  Horiz. % 97.45% 94.96% 95.74% 95.26% 95.15% 96.85% 100.00%
Total Cost 56,572 39,702 34,820 30,966 29,643 28,577 28,617 57.58%
  QoQ % 42.49% 14.02% 12.45% 4.46% 3.73% -0.14% -
  Horiz. % 197.69% 138.74% 121.68% 108.21% 103.59% 99.86% 100.00%
Net Worth 40,796 39,590 38,472 38,182 36,976 36,238 35,143 10.46%
  QoQ % 3.05% 2.90% 0.76% 3.26% 2.03% 3.12% -
  Horiz. % 116.08% 112.65% 109.47% 108.65% 105.21% 103.12% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 2,234 2,234 2,234 2,234 3,351 2,234 2,234 -
  QoQ % 0.00% 0.00% 0.00% -33.33% 50.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 150.00% 100.00% 100.00%
Div Payout % 32.60 % 39.90 % 40.10 % 41.73 % 60.94 % 47.94 % 45.22 % -19.62%
  QoQ % -18.30% -0.50% -3.91% -31.52% 27.12% 6.02% -
  Horiz. % 72.09% 88.24% 88.68% 92.28% 134.76% 106.02% 100.00%
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 40,796 39,590 38,472 38,182 36,976 36,238 35,143 10.46%
  QoQ % 3.05% 2.90% 0.76% 3.26% 2.03% 3.12% -
  Horiz. % 116.08% 112.65% 109.47% 108.65% 105.21% 103.12% 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.81 % 12.36 % 13.79 % 14.74 % 15.65 % 14.02 % 14.72 % -18.62%
  QoQ % -12.54% -10.37% -6.45% -5.81% 11.63% -4.76% -
  Horiz. % 73.44% 83.97% 93.68% 100.14% 106.32% 95.24% 100.00%
ROE 16.80 % 14.14 % 14.48 % 14.02 % 14.87 % 12.86 % 14.06 % 12.62%
  QoQ % 18.81% -2.35% 3.28% -5.72% 15.63% -8.53% -
  Horiz. % 119.49% 100.57% 102.99% 99.72% 105.76% 91.47% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 28.39 20.28 18.08 16.26 15.73 14.88 15.02 52.93%
  QoQ % 39.99% 12.17% 11.19% 3.37% 5.71% -0.93% -
  Horiz. % 189.01% 135.02% 120.37% 108.26% 104.73% 99.07% 100.00%
EPS 3.07 2.51 2.49 2.40 2.46 2.09 2.21 24.52%
  QoQ % 22.31% 0.80% 3.75% -2.44% 17.70% -5.43% -
  Horiz. % 138.91% 113.57% 112.67% 108.60% 111.31% 94.57% 100.00%
DPS 1.00 1.00 1.00 1.00 1.50 1.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% -33.33% 50.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 150.00% 100.00% 100.00%
NAPS 0.1826 0.1772 0.1722 0.1709 0.1655 0.1622 0.1573 10.46%
  QoQ % 3.05% 2.90% 0.76% 3.26% 2.03% 3.12% -
  Horiz. % 116.08% 112.65% 109.47% 108.65% 105.21% 103.12% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 21.29 15.21 13.56 12.19 11.80 11.16 11.27 52.87%
  QoQ % 39.97% 12.17% 11.24% 3.31% 5.73% -0.98% -
  Horiz. % 188.91% 134.96% 120.32% 108.16% 104.70% 99.02% 100.00%
EPS 2.30 1.88 1.87 1.80 1.85 1.56 1.66 24.31%
  QoQ % 22.34% 0.53% 3.89% -2.70% 18.59% -6.02% -
  Horiz. % 138.55% 113.25% 112.65% 108.43% 111.45% 93.98% 100.00%
DPS 0.75 0.75 0.75 0.75 1.13 0.75 0.75 -
  QoQ % 0.00% 0.00% 0.00% -33.63% 50.67% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 150.67% 100.00% 100.00%
NAPS 0.1370 0.1329 0.1292 0.1282 0.1241 0.1217 0.1180 10.48%
  QoQ % 3.09% 2.86% 0.78% 3.30% 1.97% 3.14% -
  Horiz. % 116.10% 112.63% 109.49% 108.64% 105.17% 103.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.3600 0.3100 0.3900 0.4250 0.2350 0.1700 0.1400 -
P/RPS 1.27 1.53 2.16 2.61 1.49 1.14 0.93 23.11%
  QoQ % -16.99% -29.17% -17.24% 75.17% 30.70% 22.58% -
  Horiz. % 136.56% 164.52% 232.26% 280.65% 160.22% 122.58% 100.00%
P/EPS 11.73 12.37 15.64 17.74 9.55 8.15 6.33 50.92%
  QoQ % -5.17% -20.91% -11.84% 85.76% 17.18% 28.75% -
  Horiz. % 185.31% 195.42% 247.08% 280.25% 150.87% 128.75% 100.00%
EY 8.52 8.08 6.39 5.64 10.47 12.27 15.80 -33.77%
  QoQ % 5.45% 26.45% 13.30% -46.13% -14.67% -22.34% -
  Horiz. % 53.92% 51.14% 40.44% 35.70% 66.27% 77.66% 100.00%
DY 2.78 3.23 2.56 2.35 6.38 5.88 7.14 -46.71%
  QoQ % -13.93% 26.17% 8.94% -63.17% 8.50% -17.65% -
  Horiz. % 38.94% 45.24% 35.85% 32.91% 89.36% 82.35% 100.00%
P/NAPS 1.97 1.75 2.26 2.49 1.42 1.05 0.89 69.93%
  QoQ % 12.57% -22.57% -9.24% 75.35% 35.24% 17.98% -
  Horiz. % 221.35% 196.63% 253.93% 279.78% 159.55% 117.98% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 27/02/15 21/11/14 22/08/14 23/05/14 28/02/14 22/11/13 -
Price 0.3350 0.3550 0.3700 0.4300 0.2550 0.1800 0.1700 -
P/RPS 1.18 1.75 2.05 2.65 1.62 1.21 1.13 2.93%
  QoQ % -32.57% -14.63% -22.64% 63.58% 33.88% 7.08% -
  Horiz. % 104.42% 154.87% 181.42% 234.51% 143.36% 107.08% 100.00%
P/EPS 10.92 14.17 14.84 17.94 10.36 8.63 7.69 26.36%
  QoQ % -22.94% -4.51% -17.28% 73.17% 20.05% 12.22% -
  Horiz. % 142.00% 184.27% 192.98% 233.29% 134.72% 112.22% 100.00%
EY 9.16 7.06 6.74 5.57 9.65 11.59 13.01 -20.87%
  QoQ % 29.75% 4.75% 21.01% -42.28% -16.74% -10.91% -
  Horiz. % 70.41% 54.27% 51.81% 42.81% 74.17% 89.09% 100.00%
DY 2.99 2.82 2.70 2.33 5.88 5.56 5.88 -36.32%
  QoQ % 6.03% 4.44% 15.88% -60.37% 5.76% -5.44% -
  Horiz. % 50.85% 47.96% 45.92% 39.63% 100.00% 94.56% 100.00%
P/NAPS 1.83 2.00 2.15 2.52 1.54 1.11 1.08 42.18%
  QoQ % -8.50% -6.98% -14.68% 63.64% 38.74% 2.78% -
  Horiz. % 169.44% 185.19% 199.07% 233.33% 142.59% 102.78% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers