Highlights

[OPENSYS] QoQ TTM Result on 2013-12-31 [#4]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 28-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -5.69%    YoY -     32.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 40,391 36,320 35,142 33,237 33,558 31,763 29,954 22.03%
  QoQ % 11.21% 3.35% 5.73% -0.96% 5.65% 6.04% -
  Horiz. % 134.84% 121.25% 117.32% 110.96% 112.03% 106.04% 100.00%
PBT 7,514 7,209 7,401 6,311 6,769 5,651 4,647 37.72%
  QoQ % 4.23% -2.59% 17.27% -6.77% 19.78% 21.61% -
  Horiz. % 161.70% 155.13% 159.26% 135.81% 145.66% 121.61% 100.00%
Tax -1,943 -1,855 -1,902 -1,651 -1,828 -1,629 -1,421 23.17%
  QoQ % -4.74% 2.47% -15.20% 9.68% -12.22% -14.64% -
  Horiz. % 136.73% 130.54% 133.85% 116.19% 128.64% 114.64% 100.00%
NP 5,571 5,354 5,499 4,660 4,941 4,022 3,226 43.89%
  QoQ % 4.05% -2.64% 18.00% -5.69% 22.85% 24.67% -
  Horiz. % 172.69% 165.96% 170.46% 144.45% 153.16% 124.67% 100.00%
NP to SH 5,571 5,354 5,499 4,660 4,941 4,022 3,226 43.89%
  QoQ % 4.05% -2.64% 18.00% -5.69% 22.85% 24.67% -
  Horiz. % 172.69% 165.96% 170.46% 144.45% 153.16% 124.67% 100.00%
Tax Rate 25.86 % 25.73 % 25.70 % 26.16 % 27.01 % 28.83 % 30.58 % -10.57%
  QoQ % 0.51% 0.12% -1.76% -3.15% -6.31% -5.72% -
  Horiz. % 84.57% 84.14% 84.04% 85.55% 88.33% 94.28% 100.00%
Total Cost 34,820 30,966 29,643 28,577 28,617 27,741 26,728 19.26%
  QoQ % 12.45% 4.46% 3.73% -0.14% 3.16% 3.79% -
  Horiz. % 130.28% 115.86% 110.91% 106.92% 107.07% 103.79% 100.00%
Net Worth 38,472 38,182 36,976 36,238 35,143 35,054 34,831 6.85%
  QoQ % 0.76% 3.26% 2.03% 3.12% 0.25% 0.64% -
  Horiz. % 110.46% 109.62% 106.16% 104.04% 100.90% 100.64% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 2,234 2,234 3,351 2,234 2,234 2,457 2,457 -6.15%
  QoQ % 0.00% -33.33% 50.00% 0.00% -9.09% 0.00% -
  Horiz. % 90.91% 90.91% 136.36% 90.91% 90.91% 100.00% 100.00%
Div Payout % 40.10 % 41.73 % 60.94 % 47.94 % 45.22 % 61.10 % 76.18 % -34.78%
  QoQ % -3.91% -31.52% 27.12% 6.02% -25.99% -19.80% -
  Horiz. % 52.64% 54.78% 79.99% 62.93% 59.36% 80.20% 100.00%
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 38,472 38,182 36,976 36,238 35,143 35,054 34,831 6.85%
  QoQ % 0.76% 3.26% 2.03% 3.12% 0.25% 0.64% -
  Horiz. % 110.46% 109.62% 106.16% 104.04% 100.90% 100.64% 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 13.79 % 14.74 % 15.65 % 14.02 % 14.72 % 12.66 % 10.77 % 17.90%
  QoQ % -6.45% -5.81% 11.63% -4.76% 16.27% 17.55% -
  Horiz. % 128.04% 136.86% 145.31% 130.18% 136.68% 117.55% 100.00%
ROE 14.48 % 14.02 % 14.87 % 12.86 % 14.06 % 11.47 % 9.26 % 34.69%
  QoQ % 3.28% -5.72% 15.63% -8.53% 22.58% 23.87% -
  Horiz. % 156.37% 151.40% 160.58% 138.88% 151.84% 123.87% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 18.08 16.26 15.73 14.88 15.02 14.22 13.41 22.02%
  QoQ % 11.19% 3.37% 5.71% -0.93% 5.63% 6.04% -
  Horiz. % 134.82% 121.25% 117.30% 110.96% 112.01% 106.04% 100.00%
EPS 2.49 2.40 2.46 2.09 2.21 1.80 1.44 44.02%
  QoQ % 3.75% -2.44% 17.70% -5.43% 22.78% 25.00% -
  Horiz. % 172.92% 166.67% 170.83% 145.14% 153.47% 125.00% 100.00%
DPS 1.00 1.00 1.50 1.00 1.00 1.10 1.10 -6.15%
  QoQ % 0.00% -33.33% 50.00% 0.00% -9.09% 0.00% -
  Horiz. % 90.91% 90.91% 136.36% 90.91% 90.91% 100.00% 100.00%
NAPS 0.1722 0.1709 0.1655 0.1622 0.1573 0.1569 0.1559 6.85%
  QoQ % 0.76% 3.26% 2.03% 3.12% 0.25% 0.64% -
  Horiz. % 110.46% 109.62% 106.16% 104.04% 100.90% 100.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 13.56 12.19 11.80 11.16 11.27 10.66 10.06 22.00%
  QoQ % 11.24% 3.31% 5.73% -0.98% 5.72% 5.96% -
  Horiz. % 134.79% 121.17% 117.30% 110.93% 112.03% 105.96% 100.00%
EPS 1.87 1.80 1.85 1.56 1.66 1.35 1.08 44.15%
  QoQ % 3.89% -2.70% 18.59% -6.02% 22.96% 25.00% -
  Horiz. % 173.15% 166.67% 171.30% 144.44% 153.70% 125.00% 100.00%
DPS 0.75 0.75 1.13 0.75 0.75 0.83 0.83 -6.53%
  QoQ % 0.00% -33.63% 50.67% 0.00% -9.64% 0.00% -
  Horiz. % 90.36% 90.36% 136.14% 90.36% 90.36% 100.00% 100.00%
NAPS 0.1292 0.1282 0.1241 0.1217 0.1180 0.1177 0.1169 6.89%
  QoQ % 0.78% 3.30% 1.97% 3.14% 0.25% 0.68% -
  Horiz. % 110.52% 109.67% 106.16% 104.11% 100.94% 100.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.3900 0.4250 0.2350 0.1700 0.1400 0.1300 0.1150 -
P/RPS 2.16 2.61 1.49 1.14 0.93 0.91 0.86 84.67%
  QoQ % -17.24% 75.17% 30.70% 22.58% 2.20% 5.81% -
  Horiz. % 251.16% 303.49% 173.26% 132.56% 108.14% 105.81% 100.00%
P/EPS 15.64 17.74 9.55 8.15 6.33 7.22 7.96 56.81%
  QoQ % -11.84% 85.76% 17.18% 28.75% -12.33% -9.30% -
  Horiz. % 196.48% 222.86% 119.97% 102.39% 79.52% 90.70% 100.00%
EY 6.39 5.64 10.47 12.27 15.80 13.85 12.56 -36.24%
  QoQ % 13.30% -46.13% -14.67% -22.34% 14.08% 10.27% -
  Horiz. % 50.88% 44.90% 83.36% 97.69% 125.80% 110.27% 100.00%
DY 2.56 2.35 6.38 5.88 7.14 8.46 9.57 -58.45%
  QoQ % 8.94% -63.17% 8.50% -17.65% -15.60% -11.60% -
  Horiz. % 26.75% 24.56% 66.67% 61.44% 74.61% 88.40% 100.00%
P/NAPS 2.26 2.49 1.42 1.05 0.89 0.83 0.74 110.36%
  QoQ % -9.24% 75.35% 35.24% 17.98% 7.23% 12.16% -
  Horiz. % 305.41% 336.49% 191.89% 141.89% 120.27% 112.16% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 22/08/14 23/05/14 28/02/14 22/11/13 23/08/13 28/05/13 -
Price 0.3700 0.4300 0.2550 0.1800 0.1700 0.1400 0.1350 -
P/RPS 2.05 2.65 1.62 1.21 1.13 0.98 1.01 60.24%
  QoQ % -22.64% 63.58% 33.88% 7.08% 15.31% -2.97% -
  Horiz. % 202.97% 262.38% 160.40% 119.80% 111.88% 97.03% 100.00%
P/EPS 14.84 17.94 10.36 8.63 7.69 7.78 9.35 36.03%
  QoQ % -17.28% 73.17% 20.05% 12.22% -1.16% -16.79% -
  Horiz. % 158.72% 191.87% 110.80% 92.30% 82.25% 83.21% 100.00%
EY 6.74 5.57 9.65 11.59 13.01 12.86 10.70 -26.50%
  QoQ % 21.01% -42.28% -16.74% -10.91% 1.17% 20.19% -
  Horiz. % 62.99% 52.06% 90.19% 108.32% 121.59% 120.19% 100.00%
DY 2.70 2.33 5.88 5.56 5.88 7.86 8.15 -52.09%
  QoQ % 15.88% -60.37% 5.76% -5.44% -25.19% -3.56% -
  Horiz. % 33.13% 28.59% 72.15% 68.22% 72.15% 96.44% 100.00%
P/NAPS 2.15 2.52 1.54 1.11 1.08 0.89 0.87 82.69%
  QoQ % -14.68% 63.64% 38.74% 2.78% 21.35% 2.30% -
  Horiz. % 247.13% 289.66% 177.01% 127.59% 124.14% 102.30% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 
Partners & Brokers