Highlights

[OPENSYS] QoQ TTM Result on 2018-03-31 [#1]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 16-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     12.24%    YoY -     25.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 95,360 84,479 82,574 83,717 96,104 92,057 107,601 -7.72%
  QoQ % 12.88% 2.31% -1.37% -12.89% 4.40% -14.45% -
  Horiz. % 88.62% 78.51% 76.74% 77.80% 89.32% 85.55% 100.00%
PBT 14,282 14,331 13,283 11,183 9,966 6,232 6,447 69.69%
  QoQ % -0.34% 7.89% 18.78% 12.21% 59.92% -3.33% -
  Horiz. % 221.53% 222.29% 206.03% 173.46% 154.58% 96.67% 100.00%
Tax -4,116 -4,634 -4,210 -3,646 -3,251 -1,518 -1,561 90.52%
  QoQ % 11.18% -10.07% -15.47% -12.15% -114.16% 2.75% -
  Horiz. % 263.68% 296.86% 269.70% 233.57% 208.26% 97.25% 100.00%
NP 10,166 9,697 9,073 7,537 6,715 4,714 4,886 62.76%
  QoQ % 4.84% 6.88% 20.38% 12.24% 42.45% -3.52% -
  Horiz. % 208.06% 198.46% 185.69% 154.26% 137.43% 96.48% 100.00%
NP to SH 10,140 9,683 9,074 7,537 6,715 4,714 4,886 62.48%
  QoQ % 4.72% 6.71% 20.39% 12.24% 42.45% -3.52% -
  Horiz. % 207.53% 198.18% 185.71% 154.26% 137.43% 96.48% 100.00%
Tax Rate 28.82 % 32.34 % 31.69 % 32.60 % 32.62 % 24.36 % 24.21 % 12.29%
  QoQ % -10.88% 2.05% -2.79% -0.06% 33.91% 0.62% -
  Horiz. % 119.04% 133.58% 130.90% 134.66% 134.74% 100.62% 100.00%
Total Cost 85,194 74,782 73,501 76,180 89,389 87,343 102,715 -11.69%
  QoQ % 13.92% 1.74% -3.52% -14.78% 2.34% -14.97% -
  Horiz. % 82.94% 72.81% 71.56% 74.17% 87.03% 85.03% 100.00%
Net Worth 56,599 5,421,634 5,356,098 51,356 51,386 47,901 47,871 11.78%
  QoQ % -98.96% 1.22% 10,329.23% -0.06% 7.28% 0.06% -
  Horiz. % 118.23% 11,325.45% 11,188.55% 107.28% 107.34% 100.06% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 3,723 2,978 2,978 2,978 2,978 2,978 2,978 15.99%
  QoQ % 25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % 36.72 % 30.76 % 32.83 % 39.52 % 44.36 % 63.19 % 60.97 % -28.62%
  QoQ % 19.38% -6.31% -16.93% -10.91% -29.80% 3.64% -
  Horiz. % 60.23% 50.45% 53.85% 64.82% 72.76% 103.64% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 56,599 5,421,634 5,356,098 51,356 51,386 47,901 47,871 11.78%
  QoQ % -98.96% 1.22% 10,329.23% -0.06% 7.28% 0.06% -
  Horiz. % 118.23% 11,325.45% 11,188.55% 107.28% 107.34% 100.06% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.66 % 11.48 % 10.99 % 9.00 % 6.99 % 5.12 % 4.54 % 76.38%
  QoQ % -7.14% 4.46% 22.11% 28.76% 36.52% 12.78% -
  Horiz. % 234.80% 252.86% 242.07% 198.24% 153.96% 112.78% 100.00%
ROE 17.92 % 0.18 % 0.17 % 14.68 % 13.07 % 9.84 % 10.21 % 45.35%
  QoQ % 9,855.55% 5.88% -98.84% 12.32% 32.83% -3.62% -
  Horiz. % 175.51% 1.76% 1.67% 143.78% 128.01% 96.38% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 32.01 28.36 27.72 28.10 32.26 30.90 36.12 -7.72%
  QoQ % 12.87% 2.31% -1.35% -12.90% 4.40% -14.45% -
  Horiz. % 88.62% 78.52% 76.74% 77.80% 89.31% 85.55% 100.00%
EPS 3.40 3.25 3.05 2.53 2.25 1.58 1.64 62.37%
  QoQ % 4.62% 6.56% 20.55% 12.44% 42.41% -3.66% -
  Horiz. % 207.32% 198.17% 185.98% 154.27% 137.20% 96.34% 100.00%
DPS 1.25 1.00 1.00 1.00 1.00 1.00 1.00 15.99%
  QoQ % 25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.1900 18.2000 17.9800 0.1724 0.1725 0.1608 0.1607 11.78%
  QoQ % -98.96% 1.22% 10,329.23% -0.06% 7.28% 0.06% -
  Horiz. % 118.23% 11,325.45% 11,188.55% 107.28% 107.34% 100.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 32.01 28.36 27.72 28.10 32.26 30.90 36.12 -7.72%
  QoQ % 12.87% 2.31% -1.35% -12.90% 4.40% -14.45% -
  Horiz. % 88.62% 78.52% 76.74% 77.80% 89.31% 85.55% 100.00%
EPS 3.40 3.25 3.05 2.53 2.25 1.58 1.64 62.37%
  QoQ % 4.62% 6.56% 20.55% 12.44% 42.41% -3.66% -
  Horiz. % 207.32% 198.17% 185.98% 154.27% 137.20% 96.34% 100.00%
DPS 1.25 1.00 1.00 1.00 1.00 1.00 1.00 15.99%
  QoQ % 25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.1900 18.2000 17.9800 0.1724 0.1725 0.1608 0.1607 11.78%
  QoQ % -98.96% 1.22% 10,329.23% -0.06% 7.28% 0.06% -
  Horiz. % 118.23% 11,325.45% 11,188.55% 107.28% 107.34% 100.06% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.2850 0.3250 0.2850 0.2800 0.2900 0.3200 0.3500 -
P/RPS 0.89 1.15 1.03 1.00 0.90 1.04 0.97 -5.56%
  QoQ % -22.61% 11.65% 3.00% 11.11% -13.46% 7.22% -
  Horiz. % 91.75% 118.56% 106.19% 103.09% 92.78% 107.22% 100.00%
P/EPS 8.37 10.00 9.36 11.07 12.87 20.22 21.34 -46.33%
  QoQ % -16.30% 6.84% -15.45% -13.99% -36.35% -5.25% -
  Horiz. % 39.22% 46.86% 43.86% 51.87% 60.31% 94.75% 100.00%
EY 11.94 10.00 10.69 9.04 7.77 4.95 4.69 86.13%
  QoQ % 19.40% -6.45% 18.25% 16.34% 56.97% 5.54% -
  Horiz. % 254.58% 213.22% 227.93% 192.75% 165.67% 105.54% 100.00%
DY 4.39 3.08 3.51 3.57 3.45 3.13 2.86 32.96%
  QoQ % 42.53% -12.25% -1.68% 3.48% 10.22% 9.44% -
  Horiz. % 153.50% 107.69% 122.73% 124.83% 120.63% 109.44% 100.00%
P/NAPS 1.50 0.02 0.02 1.62 1.68 1.99 2.18 -22.01%
  QoQ % 7,400.00% 0.00% -98.77% -3.57% -15.58% -8.72% -
  Horiz. % 68.81% 0.92% 0.92% 74.31% 77.06% 91.28% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 26/11/18 24/08/18 16/05/18 26/02/18 24/11/17 25/08/17 -
Price 0.3450 0.3300 0.3000 0.3000 0.3000 0.3000 0.3450 -
P/RPS 1.08 1.16 1.08 1.07 0.93 0.97 0.96 8.15%
  QoQ % -6.90% 7.41% 0.93% 15.05% -4.12% 1.04% -
  Horiz. % 112.50% 120.83% 112.50% 111.46% 96.88% 101.04% 100.00%
P/EPS 10.14 10.15 9.85 11.86 13.31 18.96 21.03 -38.43%
  QoQ % -0.10% 3.05% -16.95% -10.89% -29.80% -9.84% -
  Horiz. % 48.22% 48.26% 46.84% 56.40% 63.29% 90.16% 100.00%
EY 9.87 9.85 10.15 8.43 7.51 5.27 4.75 62.62%
  QoQ % 0.20% -2.96% 20.40% 12.25% 42.50% 10.95% -
  Horiz. % 207.79% 207.37% 213.68% 177.47% 158.11% 110.95% 100.00%
DY 3.62 3.03 3.33 3.33 3.33 3.33 2.90 15.89%
  QoQ % 19.47% -9.01% 0.00% 0.00% 0.00% 14.83% -
  Horiz. % 124.83% 104.48% 114.83% 114.83% 114.83% 114.83% 100.00%
P/NAPS 1.82 0.02 0.02 1.74 1.74 1.87 2.15 -10.49%
  QoQ % 9,000.00% 0.00% -98.85% 0.00% -6.95% -13.02% -
  Horiz. % 84.65% 0.93% 0.93% 80.93% 80.93% 86.98% 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