Highlights

[OPENSYS] QoQ TTM Result on 2017-09-30 [#3]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 24-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -3.52%    YoY -     -24.50%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 82,574 83,717 96,104 92,057 107,601 113,097 94,707 -8.76%
  QoQ % -1.37% -12.89% 4.40% -14.45% -4.86% 19.42% -
  Horiz. % 87.19% 88.40% 101.48% 97.20% 113.61% 119.42% 100.00%
PBT 13,283 11,183 9,966 6,232 6,447 7,912 7,888 41.68%
  QoQ % 18.78% 12.21% 59.92% -3.33% -18.52% 0.30% -
  Horiz. % 168.40% 141.77% 126.34% 79.01% 81.73% 100.30% 100.00%
Tax -4,210 -3,646 -3,251 -1,518 -1,561 -1,896 -1,884 71.18%
  QoQ % -15.47% -12.15% -114.16% 2.75% 17.67% -0.64% -
  Horiz. % 223.46% 193.52% 172.56% 80.57% 82.86% 100.64% 100.00%
NP 9,073 7,537 6,715 4,714 4,886 6,016 6,004 31.79%
  QoQ % 20.38% 12.24% 42.45% -3.52% -18.78% 0.20% -
  Horiz. % 151.12% 125.53% 111.84% 78.51% 81.38% 100.20% 100.00%
NP to SH 9,074 7,537 6,715 4,714 4,886 6,016 6,004 31.80%
  QoQ % 20.39% 12.24% 42.45% -3.52% -18.78% 0.20% -
  Horiz. % 151.13% 125.53% 111.84% 78.51% 81.38% 100.20% 100.00%
Tax Rate 31.69 % 32.60 % 32.62 % 24.36 % 24.21 % 23.96 % 23.88 % 20.82%
  QoQ % -2.79% -0.06% 33.91% 0.62% 1.04% 0.34% -
  Horiz. % 132.71% 136.52% 136.60% 102.01% 101.38% 100.34% 100.00%
Total Cost 73,501 76,180 89,389 87,343 102,715 107,081 88,703 -11.81%
  QoQ % -3.52% -14.78% 2.34% -14.97% -4.08% 20.72% -
  Horiz. % 82.86% 85.88% 100.77% 98.47% 115.80% 120.72% 100.00%
Net Worth 5,356,098 51,356 51,386 47,901 47,871 0 47,632 2,249.91%
  QoQ % 10,329.23% -0.06% 7.28% 0.06% 0.00% 0.00% -
  Horiz. % 11,244.53% 107.82% 107.88% 100.56% 100.50% 0.00% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 2,978 2,978 2,978 2,978 2,978 2,990 2,978 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -0.38% 0.38% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.38% 100.00%
Div Payout % 32.83 % 39.52 % 44.36 % 63.19 % 60.97 % 49.71 % 49.62 % -24.13%
  QoQ % -16.93% -10.91% -29.80% 3.64% 22.65% 0.18% -
  Horiz. % 66.16% 79.65% 89.40% 127.35% 122.87% 100.18% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 5,356,098 51,356 51,386 47,901 47,871 0 47,632 2,249.91%
  QoQ % 10,329.23% -0.06% 7.28% 0.06% 0.00% 0.00% -
  Horiz. % 11,244.53% 107.82% 107.88% 100.56% 100.50% 0.00% 100.00%
NOSH 297,892 297,892 297,892 297,892 297,892 297,892 297,892 -
  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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 10.99 % 9.00 % 6.99 % 5.12 % 4.54 % 5.32 % 6.34 % 44.45%
  QoQ % 22.11% 28.76% 36.52% 12.78% -14.66% -16.09% -
  Horiz. % 173.34% 141.96% 110.25% 80.76% 71.61% 83.91% 100.00%
ROE 0.17 % 14.68 % 13.07 % 9.84 % 10.21 % - % 12.60 % -94.38%
  QoQ % -98.84% 12.32% 32.83% -3.62% 0.00% 0.00% -
  Horiz. % 1.35% 116.51% 103.73% 78.10% 81.03% 0.00% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 27.72 28.10 32.26 30.90 36.12 37.97 31.79 -8.75%
  QoQ % -1.35% -12.90% 4.40% -14.45% -4.87% 19.44% -
  Horiz. % 87.20% 88.39% 101.48% 97.20% 113.62% 119.44% 100.00%
EPS 3.05 2.53 2.25 1.58 1.64 2.02 2.02 31.71%
  QoQ % 20.55% 12.44% 42.41% -3.66% -18.81% 0.00% -
  Horiz. % 150.99% 125.25% 111.39% 78.22% 81.19% 100.00% 100.00%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 -
  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%
NAPS 17.9800 0.1724 0.1725 0.1608 0.1607 0.0000 0.1599 2,249.91%
  QoQ % 10,329.23% -0.06% 7.28% 0.06% 0.00% 0.00% -
  Horiz. % 11,244.53% 107.82% 107.88% 100.56% 100.50% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 27.72 28.10 32.26 30.90 36.12 37.97 31.79 -8.75%
  QoQ % -1.35% -12.90% 4.40% -14.45% -4.87% 19.44% -
  Horiz. % 87.20% 88.39% 101.48% 97.20% 113.62% 119.44% 100.00%
EPS 3.05 2.53 2.25 1.58 1.64 2.02 2.02 31.71%
  QoQ % 20.55% 12.44% 42.41% -3.66% -18.81% 0.00% -
  Horiz. % 150.99% 125.25% 111.39% 78.22% 81.19% 100.00% 100.00%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 -
  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%
NAPS 17.9800 0.1724 0.1725 0.1608 0.1607 0.0000 0.1599 2,249.91%
  QoQ % 10,329.23% -0.06% 7.28% 0.06% 0.00% 0.00% -
  Horiz. % 11,244.53% 107.82% 107.88% 100.56% 100.50% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.2850 0.2800 0.2900 0.3200 0.3500 0.3500 0.3400 -
P/RPS 1.03 1.00 0.90 1.04 0.97 0.92 1.07 -2.51%
  QoQ % 3.00% 11.11% -13.46% 7.22% 5.43% -14.02% -
  Horiz. % 96.26% 93.46% 84.11% 97.20% 90.65% 85.98% 100.00%
P/EPS 9.36 11.07 12.87 20.22 21.34 17.33 16.87 -32.55%
  QoQ % -15.45% -13.99% -36.35% -5.25% 23.14% 2.73% -
  Horiz. % 55.48% 65.62% 76.29% 119.86% 126.50% 102.73% 100.00%
EY 10.69 9.04 7.77 4.95 4.69 5.77 5.93 48.28%
  QoQ % 18.25% 16.34% 56.97% 5.54% -18.72% -2.70% -
  Horiz. % 180.27% 152.45% 131.03% 83.47% 79.09% 97.30% 100.00%
DY 3.51 3.57 3.45 3.13 2.86 2.86 2.94 12.58%
  QoQ % -1.68% 3.48% 10.22% 9.44% 0.00% -2.72% -
  Horiz. % 119.39% 121.43% 117.35% 106.46% 97.28% 97.28% 100.00%
P/NAPS 0.02 1.62 1.68 1.99 2.18 0.00 2.13 -95.59%
  QoQ % -98.77% -3.57% -15.58% -8.72% 0.00% 0.00% -
  Horiz. % 0.94% 76.06% 78.87% 93.43% 102.35% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 16/05/18 26/02/18 24/11/17 25/08/17 26/05/17 24/02/17 -
Price 0.3000 0.3000 0.3000 0.3000 0.3450 0.3550 0.3600 -
P/RPS 1.08 1.07 0.93 0.97 0.96 0.94 1.13 -2.98%
  QoQ % 0.93% 15.05% -4.12% 1.04% 2.13% -16.81% -
  Horiz. % 95.58% 94.69% 82.30% 85.84% 84.96% 83.19% 100.00%
P/EPS 9.85 11.86 13.31 18.96 21.03 17.58 17.86 -32.82%
  QoQ % -16.95% -10.89% -29.80% -9.84% 19.62% -1.57% -
  Horiz. % 55.15% 66.41% 74.52% 106.16% 117.75% 98.43% 100.00%
EY 10.15 8.43 7.51 5.27 4.75 5.69 5.60 48.82%
  QoQ % 20.40% 12.25% 42.50% 10.95% -16.52% 1.61% -
  Horiz. % 181.25% 150.54% 134.11% 94.11% 84.82% 101.61% 100.00%
DY 3.33 3.33 3.33 3.33 2.90 2.82 2.78 12.83%
  QoQ % 0.00% 0.00% 0.00% 14.83% 2.84% 1.44% -
  Horiz. % 119.78% 119.78% 119.78% 119.78% 104.32% 101.44% 100.00%
P/NAPS 0.02 1.74 1.74 1.87 2.15 0.00 2.25 -95.75%
  QoQ % -98.85% 0.00% -6.95% -13.02% 0.00% 0.00% -
  Horiz. % 0.89% 77.33% 77.33% 83.11% 95.56% 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.
 


 

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