Highlights

[OPENSYS] QoQ TTM Result on 2012-09-30 [#3]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 28-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     -24.32%    YoY -     -7.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 31,763 29,954 32,981 32,831 32,937 32,364 29,081 6.06%
  QoQ % 6.04% -9.18% 0.46% -0.32% 1.77% 11.29% -
  Horiz. % 109.22% 103.00% 113.41% 112.90% 113.26% 111.29% 100.00%
PBT 5,651 4,647 5,067 4,859 5,534 5,967 5,763 -1.30%
  QoQ % 21.61% -8.29% 4.28% -12.20% -7.26% 3.54% -
  Horiz. % 98.06% 80.64% 87.92% 84.31% 96.03% 103.54% 100.00%
Tax -1,629 -1,421 -1,538 -1,165 -653 -566 -529 111.81%
  QoQ % -14.64% 7.61% -32.02% -78.41% -15.37% -6.99% -
  Horiz. % 307.94% 268.62% 290.74% 220.23% 123.44% 106.99% 100.00%
NP 4,022 3,226 3,529 3,694 4,881 5,401 5,234 -16.12%
  QoQ % 24.67% -8.59% -4.47% -24.32% -9.63% 3.19% -
  Horiz. % 76.84% 61.64% 67.42% 70.58% 93.26% 103.19% 100.00%
NP to SH 4,022 3,226 3,529 3,694 4,881 5,401 5,234 -16.12%
  QoQ % 24.67% -8.59% -4.47% -24.32% -9.63% 3.19% -
  Horiz. % 76.84% 61.64% 67.42% 70.58% 93.26% 103.19% 100.00%
Tax Rate 28.83 % 30.58 % 30.35 % 23.98 % 11.80 % 9.49 % 9.18 % 114.60%
  QoQ % -5.72% 0.76% 26.56% 103.22% 24.34% 3.38% -
  Horiz. % 314.05% 333.12% 330.61% 261.22% 128.54% 103.38% 100.00%
Total Cost 27,741 26,728 29,452 29,137 28,056 26,963 23,847 10.62%
  QoQ % 3.79% -9.25% 1.08% 3.85% 4.05% 13.07% -
  Horiz. % 116.33% 112.08% 123.50% 122.18% 117.65% 113.07% 100.00%
Net Worth 35,054 34,831 33,803 33,781 33,513 0 32,532 5.11%
  QoQ % 0.64% 3.04% 0.07% 0.80% 0.00% 0.00% -
  Horiz. % 107.75% 107.07% 103.91% 103.84% 103.01% 0.00% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,457 2,457 2,457 3,569 2,228 1,111 1,111 69.77%
  QoQ % 0.00% 0.00% -31.15% 60.14% 100.47% 0.00% -
  Horiz. % 221.04% 221.04% 221.04% 321.04% 200.47% 100.00% 100.00%
Div Payout % 61.10 % 76.18 % 69.64 % 96.63 % 45.67 % 20.59 % 21.24 % 102.40%
  QoQ % -19.80% 9.39% -27.93% 111.58% 121.81% -3.06% -
  Horiz. % 287.66% 358.66% 327.87% 454.94% 215.02% 96.94% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 35,054 34,831 33,803 33,781 33,513 0 32,532 5.11%
  QoQ % 0.64% 3.04% 0.07% 0.80% 0.00% 0.00% -
  Horiz. % 107.75% 107.07% 103.91% 103.84% 103.01% 0.00% 100.00%
NOSH 223,420 223,420 223,420 223,420 223,420 223,225 222,368 0.32%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.09% 0.39% -
  Horiz. % 100.47% 100.47% 100.47% 100.47% 100.47% 100.39% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 12.66 % 10.77 % 10.70 % 11.25 % 14.82 % 16.69 % 18.00 % -20.93%
  QoQ % 17.55% 0.65% -4.89% -24.09% -11.20% -7.28% -
  Horiz. % 70.33% 59.83% 59.44% 62.50% 82.33% 92.72% 100.00%
ROE 11.47 % 9.26 % 10.44 % 10.94 % 14.56 % - % 16.09 % -20.22%
  QoQ % 23.87% -11.30% -4.57% -24.86% 0.00% 0.00% -
  Horiz. % 71.29% 57.55% 64.89% 67.99% 90.49% 0.00% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 14.22 13.41 14.76 14.69 14.74 14.50 13.08 5.73%
  QoQ % 6.04% -9.15% 0.48% -0.34% 1.66% 10.86% -
  Horiz. % 108.72% 102.52% 112.84% 112.31% 112.69% 110.86% 100.00%
EPS 1.80 1.44 1.58 1.65 2.18 2.42 2.35 -16.30%
  QoQ % 25.00% -8.86% -4.24% -24.31% -9.92% 2.98% -
  Horiz. % 76.60% 61.28% 67.23% 70.21% 92.77% 102.98% 100.00%
DPS 1.10 1.10 1.10 1.60 1.00 0.50 0.50 69.24%
  QoQ % 0.00% 0.00% -31.25% 60.00% 100.00% 0.00% -
  Horiz. % 220.00% 220.00% 220.00% 320.00% 200.00% 100.00% 100.00%
NAPS 0.1569 0.1559 0.1513 0.1512 0.1500 0.0000 0.1463 4.78%
  QoQ % 0.64% 3.04% 0.07% 0.80% 0.00% 0.00% -
  Horiz. % 107.25% 106.56% 103.42% 103.35% 102.53% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.66 10.06 11.07 11.02 11.06 10.86 9.76 6.06%
  QoQ % 5.96% -9.12% 0.45% -0.36% 1.84% 11.27% -
  Horiz. % 109.22% 103.07% 113.42% 112.91% 113.32% 111.27% 100.00%
EPS 1.35 1.08 1.18 1.24 1.64 1.81 1.76 -16.22%
  QoQ % 25.00% -8.47% -4.84% -24.39% -9.39% 2.84% -
  Horiz. % 76.70% 61.36% 67.05% 70.45% 93.18% 102.84% 100.00%
DPS 0.83 0.83 0.83 1.20 0.75 0.37 0.37 71.45%
  QoQ % 0.00% 0.00% -30.83% 60.00% 102.70% 0.00% -
  Horiz. % 224.32% 224.32% 224.32% 324.32% 202.70% 100.00% 100.00%
NAPS 0.1177 0.1169 0.1135 0.1134 0.1125 0.0000 0.1092 5.13%
  QoQ % 0.68% 3.00% 0.09% 0.80% 0.00% 0.00% -
  Horiz. % 107.78% 107.05% 103.94% 103.85% 103.02% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.1300 0.1150 0.1200 0.1400 0.1200 0.1400 0.1300 -
P/RPS 0.91 0.86 0.81 0.95 0.81 0.97 0.99 -5.47%
  QoQ % 5.81% 6.17% -14.74% 17.28% -16.49% -2.02% -
  Horiz. % 91.92% 86.87% 81.82% 95.96% 81.82% 97.98% 100.00%
P/EPS 7.22 7.96 7.60 8.47 5.49 5.79 5.52 19.62%
  QoQ % -9.30% 4.74% -10.27% 54.28% -5.18% 4.89% -
  Horiz. % 130.80% 144.20% 137.68% 153.44% 99.46% 104.89% 100.00%
EY 13.85 12.56 13.16 11.81 18.21 17.28 18.11 -16.39%
  QoQ % 10.27% -4.56% 11.43% -35.15% 5.38% -4.58% -
  Horiz. % 76.48% 69.35% 72.67% 65.21% 100.55% 95.42% 100.00%
DY 8.46 9.57 9.17 11.43 8.31 3.56 3.85 69.10%
  QoQ % -11.60% 4.36% -19.77% 37.55% 133.43% -7.53% -
  Horiz. % 219.74% 248.57% 238.18% 296.88% 215.84% 92.47% 100.00%
P/NAPS 0.83 0.74 0.79 0.93 0.80 0.00 0.89 -4.55%
  QoQ % 12.16% -6.33% -15.05% 16.25% 0.00% 0.00% -
  Horiz. % 93.26% 83.15% 88.76% 104.49% 89.89% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 28/05/13 22/02/13 28/11/12 29/08/12 24/05/12 27/02/12 -
Price 0.1400 0.1350 0.1200 0.1400 0.1600 0.1200 0.1200 -
P/RPS 0.98 1.01 0.81 0.95 1.09 0.83 0.92 4.31%
  QoQ % -2.97% 24.69% -14.74% -12.84% 31.33% -9.78% -
  Horiz. % 106.52% 109.78% 88.04% 103.26% 118.48% 90.22% 100.00%
P/EPS 7.78 9.35 7.60 8.47 7.32 4.96 5.10 32.55%
  QoQ % -16.79% 23.03% -10.27% 15.71% 47.58% -2.75% -
  Horiz. % 152.55% 183.33% 149.02% 166.08% 143.53% 97.25% 100.00%
EY 12.86 10.70 13.16 11.81 13.65 20.16 19.61 -24.54%
  QoQ % 20.19% -18.69% 11.43% -13.48% -32.29% 2.80% -
  Horiz. % 65.58% 54.56% 67.11% 60.22% 69.61% 102.80% 100.00%
DY 7.86 8.15 9.17 11.43 6.24 4.15 4.17 52.65%
  QoQ % -3.56% -11.12% -19.77% 83.17% 50.36% -0.48% -
  Horiz. % 188.49% 195.44% 219.90% 274.10% 149.64% 99.52% 100.00%
P/NAPS 0.89 0.87 0.79 0.93 1.07 0.00 0.82 5.62%
  QoQ % 2.30% 10.13% -15.05% -13.08% 0.00% 0.00% -
  Horiz. % 108.54% 106.10% 96.34% 113.41% 130.49% 0.00% 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.
 


 

1960 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.790.00 
 KOTRA 1.780.00 
 UCREST 0.1450.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.1550.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.2150.00 
 3A 0.830.00 
Partners & Brokers