Highlights

[OPENSYS] YoY Annual (Unaudited) Result on 2018-12-31 [#4]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 25-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend YoY -     51.06%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 95,361 96,104 94,706 72,506 45,301 33,237 32,982 19.35%
  YoY % -0.77% 1.48% 30.62% 60.05% 36.30% 0.77% -
  Horiz. % 289.13% 291.38% 287.14% 219.84% 137.35% 100.77% 100.00%
PBT 14,288 9,966 7,888 10,645 7,530 6,311 5,067 18.85%
  YoY % 43.37% 26.34% -25.90% 41.37% 19.32% 24.55% -
  Horiz. % 281.98% 196.68% 155.67% 210.08% 148.61% 124.55% 100.00%
Tax -4,117 -3,251 -1,884 -3,272 -1,932 -1,651 -1,538 17.83%
  YoY % -26.64% -72.56% 42.42% -69.36% -17.02% -7.35% -
  Horiz. % 267.69% 211.38% 122.50% 212.74% 125.62% 107.35% 100.00%
NP 10,171 6,715 6,004 7,373 5,598 4,660 3,529 19.28%
  YoY % 51.47% 11.84% -18.57% 31.71% 20.13% 32.05% -
  Horiz. % 288.21% 190.28% 170.13% 208.93% 158.63% 132.05% 100.00%
NP to SH 10,144 6,715 6,004 7,373 5,598 4,660 3,529 19.23%
  YoY % 51.06% 11.84% -18.57% 31.71% 20.13% 32.05% -
  Horiz. % 287.45% 190.28% 170.13% 208.93% 158.63% 132.05% 100.00%
Tax Rate 28.81 % 32.62 % 23.88 % 30.74 % 25.66 % 26.16 % 30.35 % -0.86%
  YoY % -11.68% 36.60% -22.32% 19.80% -1.91% -13.81% -
  Horiz. % 94.93% 107.48% 78.68% 101.29% 84.55% 86.19% 100.00%
Total Cost 85,190 89,389 88,702 65,133 39,703 28,577 29,453 19.36%
  YoY % -4.70% 0.77% 36.19% 64.05% 38.93% -2.97% -
  Horiz. % 289.24% 303.50% 301.16% 221.14% 134.80% 97.03% 100.00%
Net Worth 56,599 51,386 47,632 44,624 39,590 36,238 33,803 8.97%
  YoY % 10.14% 7.88% 6.74% 12.72% 9.25% 7.20% -
  Horiz. % 167.44% 152.02% 140.91% 132.01% 117.12% 107.20% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 3,723 2,978 2,978 2,978 2,234 2,234 2,457 7.17%
  YoY % 25.00% 0.00% 0.00% 33.33% 0.00% -9.09% -
  Horiz. % 151.51% 121.21% 121.21% 121.21% 90.91% 90.91% 100.00%
Div Payout % 36.71 % 44.36 % 49.62 % 40.40 % 39.91 % 47.94 % 69.64 % -10.12%
  YoY % -17.25% -10.60% 22.82% 1.23% -16.75% -31.16% -
  Horiz. % 52.71% 63.70% 71.25% 58.01% 57.31% 68.84% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 56,599 51,386 47,632 44,624 39,590 36,238 33,803 8.97%
  YoY % 10.14% 7.88% 6.74% 12.72% 9.25% 7.20% -
  Horiz. % 167.44% 152.02% 140.91% 132.01% 117.12% 107.20% 100.00%
NOSH 297,892 297,892 297,892 297,892 223,420 223,420 223,420 4.91%
  YoY % 0.00% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 10.67 % 6.99 % 6.34 % 10.17 % 12.36 % 14.02 % 10.70 % -0.05%
  YoY % 52.65% 10.25% -37.66% -17.72% -11.84% 31.03% -
  Horiz. % 99.72% 65.33% 59.25% 95.05% 115.51% 131.03% 100.00%
ROE 17.92 % 13.07 % 12.60 % 16.52 % 14.14 % 12.86 % 10.44 % 9.42%
  YoY % 37.11% 3.73% -23.73% 16.83% 9.95% 23.18% -
  Horiz. % 171.65% 125.19% 120.69% 158.24% 135.44% 123.18% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 32.01 32.26 31.79 24.34 20.28 14.88 14.76 13.76%
  YoY % -0.77% 1.48% 30.61% 20.02% 36.29% 0.81% -
  Horiz. % 216.87% 218.56% 215.38% 164.91% 137.40% 100.81% 100.00%
EPS 3.41 2.25 2.02 2.48 2.51 2.08 1.58 13.67%
  YoY % 51.56% 11.39% -18.55% -1.20% 20.67% 31.65% -
  Horiz. % 215.82% 142.41% 127.85% 156.96% 158.86% 131.65% 100.00%
DPS 1.25 1.00 1.00 1.00 1.00 1.00 1.10 2.15%
  YoY % 25.00% 0.00% 0.00% 0.00% 0.00% -9.09% -
  Horiz. % 113.64% 90.91% 90.91% 90.91% 90.91% 90.91% 100.00%
NAPS 0.1900 0.1725 0.1599 0.1498 0.1772 0.1622 0.1513 3.87%
  YoY % 10.14% 7.88% 6.74% -15.46% 9.25% 7.20% -
  Horiz. % 125.58% 114.01% 105.68% 99.01% 117.12% 107.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 32.01 32.26 31.79 24.34 15.21 11.16 11.07 19.35%
  YoY % -0.77% 1.48% 30.61% 60.03% 36.29% 0.81% -
  Horiz. % 289.16% 291.42% 287.17% 219.87% 137.40% 100.81% 100.00%
EPS 3.41 2.25 2.02 2.48 1.88 1.56 1.18 19.34%
  YoY % 51.56% 11.39% -18.55% 31.91% 20.51% 32.20% -
  Horiz. % 288.98% 190.68% 171.19% 210.17% 159.32% 132.20% 100.00%
DPS 1.25 1.00 1.00 1.00 0.75 0.75 0.83 7.06%
  YoY % 25.00% 0.00% 0.00% 33.33% 0.00% -9.64% -
  Horiz. % 150.60% 120.48% 120.48% 120.48% 90.36% 90.36% 100.00%
NAPS 0.1900 0.1725 0.1599 0.1498 0.1329 0.1217 0.1135 8.96%
  YoY % 10.14% 7.88% 6.74% 12.72% 9.20% 7.22% -
  Horiz. % 167.40% 151.98% 140.88% 131.98% 117.09% 107.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.2850 0.2900 0.3400 0.2950 0.3100 0.1700 0.1200 -
P/RPS 0.89 0.90 1.07 1.21 1.53 1.14 0.81 1.58%
  YoY % -1.11% -15.89% -11.57% -20.92% 34.21% 40.74% -
  Horiz. % 109.88% 111.11% 132.10% 149.38% 188.89% 140.74% 100.00%
P/EPS 8.37 12.87 16.87 11.92 12.37 8.15 7.60 1.62%
  YoY % -34.97% -23.71% 41.53% -3.64% 51.78% 7.24% -
  Horiz. % 110.13% 169.34% 221.97% 156.84% 162.76% 107.24% 100.00%
EY 11.95 7.77 5.93 8.39 8.08 12.27 13.16 -1.59%
  YoY % 53.80% 31.03% -29.32% 3.84% -34.15% -6.76% -
  Horiz. % 90.81% 59.04% 45.06% 63.75% 61.40% 93.24% 100.00%
DY 4.39 3.45 2.94 3.39 3.23 5.88 9.17 -11.55%
  YoY % 27.25% 17.35% -13.27% 4.95% -45.07% -35.88% -
  Horiz. % 47.87% 37.62% 32.06% 36.97% 35.22% 64.12% 100.00%
P/NAPS 1.50 1.68 2.13 1.97 1.75 1.05 0.79 11.27%
  YoY % -10.71% -21.13% 8.12% 12.57% 66.67% 32.91% -
  Horiz. % 189.87% 212.66% 269.62% 249.37% 221.52% 132.91% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 26/02/18 24/02/17 26/02/16 27/02/15 28/02/14 22/02/13 -
Price 0.3450 0.3000 0.3600 0.2850 0.3550 0.1800 0.1200 -
P/RPS 1.08 0.93 1.13 1.17 1.75 1.21 0.81 4.91%
  YoY % 16.13% -17.70% -3.42% -33.14% 44.63% 49.38% -
  Horiz. % 133.33% 114.81% 139.51% 144.44% 216.05% 149.38% 100.00%
P/EPS 10.13 13.31 17.86 11.51 14.17 8.63 7.60 4.90%
  YoY % -23.89% -25.48% 55.17% -18.77% 64.19% 13.55% -
  Horiz. % 133.29% 175.13% 235.00% 151.45% 186.45% 113.55% 100.00%
EY 9.87 7.51 5.60 8.68 7.06 11.59 13.16 -4.68%
  YoY % 31.42% 34.11% -35.48% 22.95% -39.09% -11.93% -
  Horiz. % 75.00% 57.07% 42.55% 65.96% 53.65% 88.07% 100.00%
DY 3.62 3.33 2.78 3.51 2.82 5.56 9.17 -14.34%
  YoY % 8.71% 19.78% -20.80% 24.47% -49.28% -39.37% -
  Horiz. % 39.48% 36.31% 30.32% 38.28% 30.75% 60.63% 100.00%
P/NAPS 1.82 1.74 2.25 1.90 2.00 1.11 0.79 14.92%
  YoY % 4.60% -22.67% 18.42% -5.00% 80.18% 40.51% -
  Horiz. % 230.38% 220.25% 284.81% 240.51% 253.16% 140.51% 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.
 


 

100  106  355  1687 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SUMATEC 0.03+0.005 
 HSI-H6P 0.185+0.02 
 SEALINK 0.29+0.02 
 EFORCE 0.685+0.02 
 MBMR-CJ 0.245+0.05 
 MERIDIAN 0.105-0.01 
 ICON 0.0550.00 
 GPACKET-WB 0.170.00 
 BRAHIMS 0.160.00 
 HSI-H6Q 0.395+0.03 

TOP ARTICLES

1. Koon Yew Yin’s statement to the police - Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) 5G Arrives Earlier Than Expected, Start Paying Attention To Technology Stocks Icon8888 Gossips About Stocks
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. 11 things I learned from the 2019 Genting Malaysia AGM - Shak Chee Hoi 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. Automobile Sector - Proton Expected to Overtake Honda in YTD Market Share AmInvest Research Reports
7. Technical View - Dufu Technology Corp. Bhd (DUFU, 7233) Rakuten Trade Research Reports
8. PublicInvest Research Headlines - 19 Aug 2019 PublicInvest Research
Partners & Brokers