Highlights

[OPENSYS] QoQ TTM Result on 2016-03-31 [#1]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 27-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -27.36%    YoY -     -17.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 94,707 80,865 66,556 56,213 72,505 68,512 64,349 29.24%
  QoQ % 17.12% 21.50% 18.40% -22.47% 5.83% 6.47% -
  Horiz. % 147.18% 125.67% 103.43% 87.36% 112.67% 106.47% 100.00%
PBT 7,888 8,332 8,476 7,716 10,645 9,977 9,412 -11.06%
  QoQ % -5.33% -1.70% 9.85% -27.52% 6.70% 6.00% -
  Horiz. % 83.81% 88.53% 90.06% 81.98% 113.10% 106.00% 100.00%
Tax -1,884 -2,088 -2,193 -2,079 -2,885 -2,806 -2,547 -18.14%
  QoQ % 9.77% 4.79% -5.48% 27.94% -2.82% -10.17% -
  Horiz. % 73.97% 81.98% 86.10% 81.63% 113.27% 110.17% 100.00%
NP 6,004 6,244 6,283 5,637 7,760 7,171 6,865 -8.51%
  QoQ % -3.84% -0.62% 11.46% -27.36% 8.21% 4.46% -
  Horiz. % 87.46% 90.95% 91.52% 82.11% 113.04% 104.46% 100.00%
NP to SH 6,004 6,244 6,283 5,637 7,760 7,171 6,865 -8.51%
  QoQ % -3.84% -0.62% 11.46% -27.36% 8.21% 4.46% -
  Horiz. % 87.46% 90.95% 91.52% 82.11% 113.04% 104.46% 100.00%
Tax Rate 23.88 % 25.06 % 25.87 % 26.94 % 27.10 % 28.12 % 27.06 % -7.96%
  QoQ % -4.71% -3.13% -3.97% -0.59% -3.63% 3.92% -
  Horiz. % 88.25% 92.61% 95.60% 99.56% 100.15% 103.92% 100.00%
Total Cost 88,703 74,621 60,273 50,576 64,745 61,341 57,484 33.36%
  QoQ % 18.87% 23.81% 19.17% -21.88% 5.55% 6.71% -
  Horiz. % 154.31% 129.81% 104.85% 87.98% 112.63% 106.71% 100.00%
Net Worth 47,632 46,173 45,964 44,117 45,011 43,402 42,807 7.35%
  QoQ % 3.16% 0.45% 4.19% -1.99% 3.71% 1.39% -
  Horiz. % 111.27% 107.86% 107.38% 103.06% 105.15% 101.39% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 2,978 2,978 2,978 2,978 2,606 2,606 2,234 21.04%
  QoQ % 0.00% 0.00% 0.00% 14.29% 0.00% 16.67% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 116.67% 116.67% 100.00%
Div Payout % 49.62 % 47.71 % 47.41 % 52.85 % 33.59 % 36.35 % 32.54 % 32.31%
  QoQ % 4.00% 0.63% -10.29% 57.34% -7.59% 11.71% -
  Horiz. % 152.49% 146.62% 145.70% 162.42% 103.23% 111.71% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 47,632 46,173 45,964 44,117 45,011 43,402 42,807 7.35%
  QoQ % 3.16% 0.45% 4.19% -1.99% 3.71% 1.39% -
  Horiz. % 111.27% 107.86% 107.38% 103.06% 105.15% 101.39% 100.00%
NOSH 297,892 297,892 297,892 297,892 297,892 297,892 223,420 21.04%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 33.33% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 133.33% 133.33% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.34 % 7.72 % 9.44 % 10.03 % 10.70 % 10.47 % 10.67 % -29.21%
  QoQ % -17.88% -18.22% -5.88% -6.26% 2.20% -1.87% -
  Horiz. % 59.42% 72.35% 88.47% 94.00% 100.28% 98.13% 100.00%
ROE 12.60 % 13.52 % 13.67 % 12.78 % 17.24 % 16.52 % 16.04 % -14.80%
  QoQ % -6.80% -1.10% 6.96% -25.87% 4.36% 2.99% -
  Horiz. % 78.55% 84.29% 85.22% 79.68% 107.48% 102.99% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.79 27.15 22.34 18.87 24.34 23.00 28.80 6.77%
  QoQ % 17.09% 21.53% 18.39% -22.47% 5.83% -20.14% -
  Horiz. % 110.38% 94.27% 77.57% 65.52% 84.51% 79.86% 100.00%
EPS 2.02 2.10 2.11 1.89 2.60 2.41 3.07 -24.25%
  QoQ % -3.81% -0.47% 11.64% -27.31% 7.88% -21.50% -
  Horiz. % 65.80% 68.40% 68.73% 61.56% 84.69% 78.50% 100.00%
DPS 1.00 1.00 1.00 1.00 0.88 0.88 1.00 -
  QoQ % 0.00% 0.00% 0.00% 13.64% 0.00% -12.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 88.00% 88.00% 100.00%
NAPS 0.1599 0.1550 0.1543 0.1481 0.1511 0.1457 0.1916 -11.31%
  QoQ % 3.16% 0.45% 4.19% -1.99% 3.71% -23.96% -
  Horiz. % 83.46% 80.90% 80.53% 77.30% 78.86% 76.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.79 27.15 22.34 18.87 24.34 23.00 21.60 29.24%
  QoQ % 17.09% 21.53% 18.39% -22.47% 5.83% 6.48% -
  Horiz. % 147.18% 125.69% 103.43% 87.36% 112.69% 106.48% 100.00%
EPS 2.02 2.10 2.11 1.89 2.60 2.41 2.30 -8.25%
  QoQ % -3.81% -0.47% 11.64% -27.31% 7.88% 4.78% -
  Horiz. % 87.83% 91.30% 91.74% 82.17% 113.04% 104.78% 100.00%
DPS 1.00 1.00 1.00 1.00 0.88 0.88 0.75 21.04%
  QoQ % 0.00% 0.00% 0.00% 13.64% 0.00% 17.33% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 117.33% 117.33% 100.00%
NAPS 0.1599 0.1550 0.1543 0.1481 0.1511 0.1457 0.1437 7.35%
  QoQ % 3.16% 0.45% 4.19% -1.99% 3.71% 1.39% -
  Horiz. % 111.27% 107.86% 107.38% 103.06% 105.15% 101.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.3400 0.3500 0.2900 0.2850 0.2950 0.3600 0.3600 -
P/RPS 1.07 1.29 1.30 1.51 1.21 1.57 1.25 -9.80%
  QoQ % -17.05% -0.77% -13.91% 24.79% -22.93% 25.60% -
  Horiz. % 85.60% 103.20% 104.00% 120.80% 96.80% 125.60% 100.00%
P/EPS 16.87 16.70 13.75 15.06 11.32 14.95 11.72 27.34%
  QoQ % 1.02% 21.45% -8.70% 33.04% -24.28% 27.56% -
  Horiz. % 143.94% 142.49% 117.32% 128.50% 96.59% 127.56% 100.00%
EY 5.93 5.99 7.27 6.64 8.83 6.69 8.54 -21.50%
  QoQ % -1.00% -17.61% 9.49% -24.80% 31.99% -21.66% -
  Horiz. % 69.44% 70.14% 85.13% 77.75% 103.40% 78.34% 100.00%
DY 2.94 2.86 3.45 3.51 2.97 2.43 2.78 3.78%
  QoQ % 2.80% -17.10% -1.71% 18.18% 22.22% -12.59% -
  Horiz. % 105.76% 102.88% 124.10% 126.26% 106.83% 87.41% 100.00%
P/NAPS 2.13 2.26 1.88 1.92 1.95 2.47 1.88 8.64%
  QoQ % -5.75% 20.21% -2.08% -1.54% -21.05% 31.38% -
  Horiz. % 113.30% 120.21% 100.00% 102.13% 103.72% 131.38% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 24/11/16 25/08/16 27/05/16 26/02/16 20/11/15 27/08/15 -
Price 0.3600 0.3600 0.3350 0.3050 0.2850 0.3150 0.3400 -
P/RPS 1.13 1.33 1.50 1.62 1.17 1.37 1.18 -2.83%
  QoQ % -15.04% -11.33% -7.41% 38.46% -14.60% 16.10% -
  Horiz. % 95.76% 112.71% 127.12% 137.29% 99.15% 116.10% 100.00%
P/EPS 17.86 17.18 15.88 16.12 10.94 13.09 11.07 37.36%
  QoQ % 3.96% 8.19% -1.49% 47.35% -16.42% 18.25% -
  Horiz. % 161.34% 155.19% 143.45% 145.62% 98.83% 118.25% 100.00%
EY 5.60 5.82 6.30 6.20 9.14 7.64 9.04 -27.23%
  QoQ % -3.78% -7.62% 1.61% -32.17% 19.63% -15.49% -
  Horiz. % 61.95% 64.38% 69.69% 68.58% 101.11% 84.51% 100.00%
DY 2.78 2.78 2.99 3.28 3.07 2.78 2.94 -3.65%
  QoQ % 0.00% -7.02% -8.84% 6.84% 10.43% -5.44% -
  Horiz. % 94.56% 94.56% 101.70% 111.56% 104.42% 94.56% 100.00%
P/NAPS 2.25 2.32 2.17 2.06 1.89 2.16 1.77 17.26%
  QoQ % -3.02% 6.91% 5.34% 8.99% -12.50% 22.03% -
  Horiz. % 127.12% 131.07% 122.60% 116.38% 106.78% 122.03% 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.
 


 

400  248  531  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.025-0.01 
 SAPNRG 0.270.00 
 VSOLAR 0.15+0.005 
 NETX 0.015-0.005 
 HSI-H6P 0.18-0.085 
 NAIM 1.16+0.185 
 KNM 0.375-0.005 
 HSI-C7F 0.425+0.075 
 DSONIC-WA 0.405-0.005 
 ARMADA 0.225+0.005 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi Good Articles to Share
3. Get To Know These 3 M'sian Companies Featured In Forbes Asia's 200 Best Under A Billion 2019 - Sade Dayangku Good Articles to Share
4. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
5. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Politcal linked stock that you should HOLD for GREAT return - GETS Sharing potential stocks that gave at least 50% gain
7. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
8. 云顶大马为何买帝国?/迪瓦尼山 MSWG前线把关
Partners & Brokers