Highlights

[OPENSYS] YoY Annual (Unaudited) Result on 2012-12-31 [#4]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 22-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend YoY -     -41.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 72,506 45,301 33,237 32,982 29,081 26,789 31,647 14.81%
  YoY % 60.05% 36.30% 0.77% 13.41% 8.56% -15.35% -
  Horiz. % 229.11% 143.14% 105.02% 104.22% 91.89% 84.65% 100.00%
PBT 10,645 7,530 6,311 5,067 5,764 3,045 3,170 22.36%
  YoY % 41.37% 19.32% 24.55% -12.09% 89.29% -3.94% -
  Horiz. % 335.80% 237.54% 199.09% 159.84% 181.83% 96.06% 100.00%
Tax -3,272 -1,932 -1,651 -1,538 253 -1,800 92 -
  YoY % -69.36% -17.02% -7.35% -707.91% 114.06% -2,056.52% -
  Horiz. % -3,556.52% -2,100.00% -1,794.57% -1,671.74% 275.00% -1,956.52% 100.00%
NP 7,373 5,598 4,660 3,529 6,017 1,245 3,262 14.55%
  YoY % 31.71% 20.13% 32.05% -41.35% 383.29% -61.83% -
  Horiz. % 226.03% 171.61% 142.86% 108.19% 184.46% 38.17% 100.00%
NP to SH 7,373 5,598 4,660 3,529 6,017 1,245 3,262 14.55%
  YoY % 31.71% 20.13% 32.05% -41.35% 383.29% -61.83% -
  Horiz. % 226.03% 171.61% 142.86% 108.19% 184.46% 38.17% 100.00%
Tax Rate 30.74 % 25.66 % 26.16 % 30.35 % -4.39 % 59.11 % -2.90 % -
  YoY % 19.80% -1.91% -13.81% 791.34% -107.43% 2,138.28% -
  Horiz. % -1,060.00% -884.83% -902.07% -1,046.55% 151.38% -2,038.28% 100.00%
Total Cost 65,133 39,703 28,577 29,453 23,064 25,544 28,385 14.84%
  YoY % 64.05% 38.93% -2.97% 27.70% -9.71% -10.01% -
  Horiz. % 229.46% 139.87% 100.68% 103.76% 81.25% 89.99% 100.00%
Net Worth 44,624 39,590 36,238 33,803 32,653 39,039 39,111 2.22%
  YoY % 12.72% 9.25% 7.20% 3.52% -16.36% -0.18% -
  Horiz. % 114.10% 101.22% 92.66% 86.43% 83.49% 99.82% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 2,978 2,234 2,234 2,457 2,231 - - -
  YoY % 33.33% 0.00% -9.09% 10.11% 0.00% 0.00% -
  Horiz. % 133.47% 100.10% 100.10% 110.11% 100.00% - -
Div Payout % 40.40 % 39.91 % 47.94 % 69.64 % 37.09 % - % - % -
  YoY % 1.23% -16.75% -31.16% 87.76% 0.00% 0.00% -
  Horiz. % 108.92% 107.60% 129.25% 187.76% 100.00% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 44,624 39,590 36,238 33,803 32,653 39,039 39,111 2.22%
  YoY % 12.72% 9.25% 7.20% 3.52% -16.36% -0.18% -
  Horiz. % 114.10% 101.22% 92.66% 86.43% 83.49% 99.82% 100.00%
NOSH 297,892 223,420 223,420 223,420 223,195 222,321 223,493 4.90%
  YoY % 33.33% 0.00% 0.00% 0.10% 0.39% -0.52% -
  Horiz. % 133.29% 99.97% 99.97% 99.97% 99.87% 99.48% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.17 % 12.36 % 14.02 % 10.70 % 20.69 % 4.65 % 10.31 % -0.23%
  YoY % -17.72% -11.84% 31.03% -48.28% 344.95% -54.90% -
  Horiz. % 98.64% 119.88% 135.98% 103.78% 200.68% 45.10% 100.00%
ROE 16.52 % 14.14 % 12.86 % 10.44 % 18.43 % 3.19 % 8.34 % 12.06%
  YoY % 16.83% 9.95% 23.18% -43.35% 477.74% -61.75% -
  Horiz. % 198.08% 169.54% 154.20% 125.18% 220.98% 38.25% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 24.34 20.28 14.88 14.76 13.03 12.05 14.16 9.44%
  YoY % 20.02% 36.29% 0.81% 13.28% 8.13% -14.90% -
  Horiz. % 171.89% 143.22% 105.08% 104.24% 92.02% 85.10% 100.00%
EPS 2.48 2.51 2.08 1.58 2.70 0.56 1.46 9.23%
  YoY % -1.20% 20.67% 31.65% -41.48% 382.14% -61.64% -
  Horiz. % 169.86% 171.92% 142.47% 108.22% 184.93% 38.36% 100.00%
DPS 1.00 1.00 1.00 1.10 1.00 0.00 0.00 -
  YoY % 0.00% 0.00% -9.09% 10.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 110.00% 100.00% - -
NAPS 0.1498 0.1772 0.1622 0.1513 0.1463 0.1756 0.1750 -2.56%
  YoY % -15.46% 9.25% 7.20% 3.42% -16.69% 0.34% -
  Horiz. % 85.60% 101.26% 92.69% 86.46% 83.60% 100.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 24.34 15.21 11.16 11.07 9.76 8.99 10.62 14.82%
  YoY % 60.03% 36.29% 0.81% 13.42% 8.57% -15.35% -
  Horiz. % 229.19% 143.22% 105.08% 104.24% 91.90% 84.65% 100.00%
EPS 2.48 1.88 1.56 1.18 2.02 0.42 1.10 14.50%
  YoY % 31.91% 20.51% 32.20% -41.58% 380.95% -61.82% -
  Horiz. % 225.45% 170.91% 141.82% 107.27% 183.64% 38.18% 100.00%
DPS 1.00 0.75 0.75 0.83 0.75 0.00 0.00 -
  YoY % 33.33% 0.00% -9.64% 10.67% 0.00% 0.00% -
  Horiz. % 133.33% 100.00% 100.00% 110.67% 100.00% - -
NAPS 0.1498 0.1329 0.1217 0.1135 0.1096 0.1311 0.1313 2.22%
  YoY % 12.72% 9.20% 7.22% 3.56% -16.40% -0.15% -
  Horiz. % 114.09% 101.22% 92.69% 86.44% 83.47% 99.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.2950 0.3100 0.1700 0.1200 0.1300 0.0800 0.1200 -
P/RPS 1.21 1.53 1.14 0.81 1.00 0.66 0.85 6.06%
  YoY % -20.92% 34.21% 40.74% -19.00% 51.52% -22.35% -
  Horiz. % 142.35% 180.00% 134.12% 95.29% 117.65% 77.65% 100.00%
P/EPS 11.92 12.37 8.15 7.60 4.82 14.29 8.22 6.39%
  YoY % -3.64% 51.78% 7.24% 57.68% -66.27% 73.84% -
  Horiz. % 145.01% 150.49% 99.15% 92.46% 58.64% 173.84% 100.00%
EY 8.39 8.08 12.27 13.16 20.74 7.00 12.16 -6.00%
  YoY % 3.84% -34.15% -6.76% -36.55% 196.29% -42.43% -
  Horiz. % 69.00% 66.45% 100.90% 108.22% 170.56% 57.57% 100.00%
DY 3.39 3.23 5.88 9.17 7.69 0.00 0.00 -
  YoY % 4.95% -45.07% -35.88% 19.25% 0.00% 0.00% -
  Horiz. % 44.08% 42.00% 76.46% 119.25% 100.00% - -
P/NAPS 1.97 1.75 1.05 0.79 0.89 0.46 0.69 19.10%
  YoY % 12.57% 66.67% 32.91% -11.24% 93.48% -33.33% -
  Horiz. % 285.51% 253.62% 152.17% 114.49% 128.99% 66.67% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 28/02/14 22/02/13 27/02/12 21/02/11 11/02/10 -
Price 0.2850 0.3550 0.1800 0.1200 0.1200 0.0900 0.1000 -
P/RPS 1.17 1.75 1.21 0.81 0.92 0.75 0.71 8.68%
  YoY % -33.14% 44.63% 49.38% -11.96% 22.67% 5.63% -
  Horiz. % 164.79% 246.48% 170.42% 114.08% 129.58% 105.63% 100.00%
P/EPS 11.51 14.17 8.63 7.60 4.45 16.07 6.85 9.03%
  YoY % -18.77% 64.19% 13.55% 70.79% -72.31% 134.60% -
  Horiz. % 168.03% 206.86% 125.99% 110.95% 64.96% 234.60% 100.00%
EY 8.68 7.06 11.59 13.16 22.47 6.22 14.60 -8.30%
  YoY % 22.95% -39.09% -11.93% -41.43% 261.25% -57.40% -
  Horiz. % 59.45% 48.36% 79.38% 90.14% 153.90% 42.60% 100.00%
DY 3.51 2.82 5.56 9.17 8.33 0.00 0.00 -
  YoY % 24.47% -49.28% -39.37% 10.08% 0.00% 0.00% -
  Horiz. % 42.14% 33.85% 66.75% 110.08% 100.00% - -
P/NAPS 1.90 2.00 1.11 0.79 0.82 0.51 0.57 22.21%
  YoY % -5.00% 80.18% 40.51% -3.66% 60.78% -10.53% -
  Horiz. % 333.33% 350.88% 194.74% 138.60% 143.86% 89.47% 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.
 


 

228  186  513  1321 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.17+0.005 
 SUMATEC 0.0250.00 
 LAMBO 0.055-0.005 
 MERIDIAN 0.09-0.025 
 DSONIC 0.93+0.04 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.3650.00 
 MNC 0.080.00 
 SEALINK 0.30+0.03 

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. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
4. 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
5. [转贴] 「香港超人」李嘉誠,為何要加速拋售香港和中國資産? Good Articles to Share
6. Trump is wrong. Trade wars are not easy to win, even non-players end up as losers Good Articles to Share
7. Tun M: AIRASIA - WORLD’S BEST LOW-COST AIRLINE Good Articles to Share
8. UZMA VERSUS UTUSAN (WHY ONE SURVIVED AND ONE GOING BANKRUPT SOON (NTA IS THE SECRET) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers