Highlights

[OPENSYS] QoQ TTM Result on 2015-06-30 [#2]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     0.16%    YoY -     28.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 56,213 72,505 68,512 64,349 63,426 45,301 40,391 24.63%
  QoQ % -22.47% 5.83% 6.47% 1.46% 40.01% 12.16% -
  Horiz. % 139.17% 179.51% 169.62% 159.32% 157.03% 112.16% 100.00%
PBT 7,716 10,645 9,977 9,412 9,303 7,531 7,514 1.78%
  QoQ % -27.52% 6.70% 6.00% 1.17% 23.53% 0.23% -
  Horiz. % 102.69% 141.67% 132.78% 125.26% 123.81% 100.23% 100.00%
Tax -2,079 -2,885 -2,806 -2,547 -2,449 -1,932 -1,943 4.61%
  QoQ % 27.94% -2.82% -10.17% -4.00% -26.76% 0.57% -
  Horiz. % 107.00% 148.48% 144.42% 131.09% 126.04% 99.43% 100.00%
NP 5,637 7,760 7,171 6,865 6,854 5,599 5,571 0.79%
  QoQ % -27.36% 8.21% 4.46% 0.16% 22.41% 0.50% -
  Horiz. % 101.18% 139.29% 128.72% 123.23% 123.03% 100.50% 100.00%
NP to SH 5,637 7,760 7,171 6,865 6,854 5,599 5,571 0.79%
  QoQ % -27.36% 8.21% 4.46% 0.16% 22.41% 0.50% -
  Horiz. % 101.18% 139.29% 128.72% 123.23% 123.03% 100.50% 100.00%
Tax Rate 26.94 % 27.10 % 28.12 % 27.06 % 26.32 % 25.65 % 25.86 % 2.76%
  QoQ % -0.59% -3.63% 3.92% 2.81% 2.61% -0.81% -
  Horiz. % 104.18% 104.80% 108.74% 104.64% 101.78% 99.19% 100.00%
Total Cost 50,576 64,745 61,341 57,484 56,572 39,702 34,820 28.23%
  QoQ % -21.88% 5.55% 6.71% 1.61% 42.49% 14.02% -
  Horiz. % 145.25% 185.94% 176.17% 165.09% 162.47% 114.02% 100.00%
Net Worth 44,117 45,011 43,402 42,807 40,796 39,590 38,472 9.55%
  QoQ % -1.99% 3.71% 1.39% 4.93% 3.05% 2.90% -
  Horiz. % 114.67% 117.00% 112.81% 111.27% 106.04% 102.90% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 2,978 2,606 2,606 2,234 2,234 2,234 2,234 21.12%
  QoQ % 14.29% 0.00% 16.67% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 116.67% 116.67% 100.00% 100.00% 100.00% 100.00%
Div Payout % 52.85 % 33.59 % 36.35 % 32.54 % 32.60 % 39.90 % 40.10 % 20.19%
  QoQ % 57.34% -7.59% 11.71% -0.18% -18.30% -0.50% -
  Horiz. % 131.80% 83.77% 90.65% 81.15% 81.30% 99.50% 100.00%
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 44,117 45,011 43,402 42,807 40,796 39,590 38,472 9.55%
  QoQ % -1.99% 3.71% 1.39% 4.93% 3.05% 2.90% -
  Horiz. % 114.67% 117.00% 112.81% 111.27% 106.04% 102.90% 100.00%
NOSH 297,892 297,892 297,892 223,420 223,420 223,420 223,420 21.12%
  QoQ % 0.00% 0.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.03 % 10.70 % 10.47 % 10.67 % 10.81 % 12.36 % 13.79 % -19.11%
  QoQ % -6.26% 2.20% -1.87% -1.30% -12.54% -10.37% -
  Horiz. % 72.73% 77.59% 75.92% 77.37% 78.39% 89.63% 100.00%
ROE 12.78 % 17.24 % 16.52 % 16.04 % 16.80 % 14.14 % 14.48 % -7.98%
  QoQ % -25.87% 4.36% 2.99% -4.52% 18.81% -2.35% -
  Horiz. % 88.26% 119.06% 114.09% 110.77% 116.02% 97.65% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 18.87 24.34 23.00 28.80 28.39 20.28 18.08 2.89%
  QoQ % -22.47% 5.83% -20.14% 1.44% 39.99% 12.17% -
  Horiz. % 104.37% 134.62% 127.21% 159.29% 157.02% 112.17% 100.00%
EPS 1.89 2.60 2.41 3.07 3.07 2.51 2.49 -16.78%
  QoQ % -27.31% 7.88% -21.50% 0.00% 22.31% 0.80% -
  Horiz. % 75.90% 104.42% 96.79% 123.29% 123.29% 100.80% 100.00%
DPS 1.00 0.88 0.88 1.00 1.00 1.00 1.00 -
  QoQ % 13.64% 0.00% -12.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 88.00% 88.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.1481 0.1511 0.1457 0.1916 0.1826 0.1772 0.1722 -9.55%
  QoQ % -1.99% 3.71% -23.96% 4.93% 3.05% 2.90% -
  Horiz. % 86.00% 87.75% 84.61% 111.27% 106.04% 102.90% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 18.87 24.34 23.00 21.60 21.29 15.21 13.56 24.62%
  QoQ % -22.47% 5.83% 6.48% 1.46% 39.97% 12.17% -
  Horiz. % 139.16% 179.50% 169.62% 159.29% 157.01% 112.17% 100.00%
EPS 1.89 2.60 2.41 2.30 2.30 1.88 1.87 0.71%
  QoQ % -27.31% 7.88% 4.78% 0.00% 22.34% 0.53% -
  Horiz. % 101.07% 139.04% 128.88% 122.99% 122.99% 100.53% 100.00%
DPS 1.00 0.88 0.88 0.75 0.75 0.75 0.75 21.12%
  QoQ % 13.64% 0.00% 17.33% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 117.33% 117.33% 100.00% 100.00% 100.00% 100.00%
NAPS 0.1481 0.1511 0.1457 0.1437 0.1370 0.1329 0.1292 9.52%
  QoQ % -1.99% 3.71% 1.39% 4.89% 3.09% 2.86% -
  Horiz. % 114.63% 116.95% 112.77% 111.22% 106.04% 102.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.2850 0.2950 0.3600 0.3600 0.3600 0.3100 0.3900 -
P/RPS 1.51 1.21 1.57 1.25 1.27 1.53 2.16 -21.22%
  QoQ % 24.79% -22.93% 25.60% -1.57% -16.99% -29.17% -
  Horiz. % 69.91% 56.02% 72.69% 57.87% 58.80% 70.83% 100.00%
P/EPS 15.06 11.32 14.95 11.72 11.73 12.37 15.64 -2.49%
  QoQ % 33.04% -24.28% 27.56% -0.09% -5.17% -20.91% -
  Horiz. % 96.29% 72.38% 95.59% 74.94% 75.00% 79.09% 100.00%
EY 6.64 8.83 6.69 8.54 8.52 8.08 6.39 2.59%
  QoQ % -24.80% 31.99% -21.66% 0.23% 5.45% 26.45% -
  Horiz. % 103.91% 138.18% 104.69% 133.65% 133.33% 126.45% 100.00%
DY 3.51 2.97 2.43 2.78 2.78 3.23 2.56 23.39%
  QoQ % 18.18% 22.22% -12.59% 0.00% -13.93% 26.17% -
  Horiz. % 137.11% 116.02% 94.92% 108.59% 108.59% 126.17% 100.00%
P/NAPS 1.92 1.95 2.47 1.88 1.97 1.75 2.26 -10.29%
  QoQ % -1.54% -21.05% 31.38% -4.57% 12.57% -22.57% -
  Horiz. % 84.96% 86.28% 109.29% 83.19% 87.17% 77.43% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/05/16 26/02/16 20/11/15 27/08/15 26/05/15 27/02/15 21/11/14 -
Price 0.3050 0.2850 0.3150 0.3400 0.3350 0.3550 0.3700 -
P/RPS 1.62 1.17 1.37 1.18 1.18 1.75 2.05 -14.51%
  QoQ % 38.46% -14.60% 16.10% 0.00% -32.57% -14.63% -
  Horiz. % 79.02% 57.07% 66.83% 57.56% 57.56% 85.37% 100.00%
P/EPS 16.12 10.94 13.09 11.07 10.92 14.17 14.84 5.67%
  QoQ % 47.35% -16.42% 18.25% 1.37% -22.94% -4.51% -
  Horiz. % 108.63% 73.72% 88.21% 74.60% 73.58% 95.49% 100.00%
EY 6.20 9.14 7.64 9.04 9.16 7.06 6.74 -5.41%
  QoQ % -32.17% 19.63% -15.49% -1.31% 29.75% 4.75% -
  Horiz. % 91.99% 135.61% 113.35% 134.12% 135.91% 104.75% 100.00%
DY 3.28 3.07 2.78 2.94 2.99 2.82 2.70 13.84%
  QoQ % 6.84% 10.43% -5.44% -1.67% 6.03% 4.44% -
  Horiz. % 121.48% 113.70% 102.96% 108.89% 110.74% 104.44% 100.00%
P/NAPS 2.06 1.89 2.16 1.77 1.83 2.00 2.15 -2.81%
  QoQ % 8.99% -12.50% 22.03% -3.28% -8.50% -6.98% -
  Horiz. % 95.81% 87.91% 100.47% 82.33% 85.12% 93.02% 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