Highlights

[OPENSYS] YoY Cumulative Quarter Result on 2011-12-31 [#4]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     34.46%    YoY -     383.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 45,301 33,237 32,982 29,081 26,789 31,647 34,553 4.62%
  YoY % 36.30% 0.77% 13.41% 8.56% -15.35% -8.41% -
  Horiz. % 131.11% 96.19% 95.45% 84.16% 77.53% 91.59% 100.00%
PBT 7,530 6,311 5,067 5,764 3,045 3,170 3,043 16.29%
  YoY % 19.32% 24.55% -12.09% 89.29% -3.94% 4.17% -
  Horiz. % 247.45% 207.39% 166.51% 189.42% 100.07% 104.17% 100.00%
Tax -1,932 -1,651 -1,538 253 -1,800 92 -19 115.97%
  YoY % -17.02% -7.35% -707.91% 114.06% -2,056.52% 584.21% -
  Horiz. % 10,168.42% 8,689.47% 8,094.74% -1,331.58% 9,473.68% -484.21% 100.00%
NP 5,598 4,660 3,529 6,017 1,245 3,262 3,024 10.80%
  YoY % 20.13% 32.05% -41.35% 383.29% -61.83% 7.87% -
  Horiz. % 185.12% 154.10% 116.70% 198.97% 41.17% 107.87% 100.00%
NP to SH 5,598 4,660 3,529 6,017 1,245 3,262 3,024 10.80%
  YoY % 20.13% 32.05% -41.35% 383.29% -61.83% 7.87% -
  Horiz. % 185.12% 154.10% 116.70% 198.97% 41.17% 107.87% 100.00%
Tax Rate 25.66 % 26.16 % 30.35 % -4.39 % 59.11 % -2.90 % 0.62 % 85.93%
  YoY % -1.91% -13.81% 791.34% -107.43% 2,138.28% -567.74% -
  Horiz. % 4,138.71% 4,219.35% 4,895.16% -708.06% 9,533.87% -467.74% 100.00%
Total Cost 39,703 28,577 29,453 23,064 25,544 28,385 31,529 3.91%
  YoY % 38.93% -2.97% 27.70% -9.71% -10.01% -9.97% -
  Horiz. % 125.93% 90.64% 93.42% 73.15% 81.02% 90.03% 100.00%
Net Worth 39,590 36,238 33,803 32,653 39,039 39,111 35,846 1.67%
  YoY % 9.25% 7.20% 3.52% -16.36% -0.18% 9.11% -
  Horiz. % 110.44% 101.09% 94.30% 91.09% 108.91% 109.11% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 2,234 2,234 2,457 2,231 - - - -
  YoY % 0.00% -9.09% 10.11% 0.00% 0.00% 0.00% -
  Horiz. % 100.10% 100.10% 110.11% 100.00% - - -
Div Payout % 39.91 % 47.94 % 69.64 % 37.09 % - % - % - % -
  YoY % -16.75% -31.16% 87.76% 0.00% 0.00% 0.00% -
  Horiz. % 107.60% 129.25% 187.76% 100.00% - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 39,590 36,238 33,803 32,653 39,039 39,111 35,846 1.67%
  YoY % 9.25% 7.20% 3.52% -16.36% -0.18% 9.11% -
  Horiz. % 110.44% 101.09% 94.30% 91.09% 108.91% 109.11% 100.00%
NOSH 223,420 223,420 223,420 223,195 222,321 223,493 223,481 -0.00%
  YoY % 0.00% 0.00% 0.10% 0.39% -0.52% 0.01% -
  Horiz. % 99.97% 99.97% 99.97% 99.87% 99.48% 100.01% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 12.36 % 14.02 % 10.70 % 20.69 % 4.65 % 10.31 % 8.75 % 5.92%
  YoY % -11.84% 31.03% -48.28% 344.95% -54.90% 17.83% -
  Horiz. % 141.26% 160.23% 122.29% 236.46% 53.14% 117.83% 100.00%
ROE 14.14 % 12.86 % 10.44 % 18.43 % 3.19 % 8.34 % 8.44 % 8.98%
  YoY % 9.95% 23.18% -43.35% 477.74% -61.75% -1.18% -
  Horiz. % 167.54% 152.37% 123.70% 218.36% 37.80% 98.82% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 20.28 14.88 14.76 13.03 12.05 14.16 15.46 4.62%
  YoY % 36.29% 0.81% 13.28% 8.13% -14.90% -8.41% -
  Horiz. % 131.18% 96.25% 95.47% 84.28% 77.94% 91.59% 100.00%
EPS 2.51 2.08 1.58 2.70 0.56 1.46 1.35 10.88%
  YoY % 20.67% 31.65% -41.48% 382.14% -61.64% 8.15% -
  Horiz. % 185.93% 154.07% 117.04% 200.00% 41.48% 108.15% 100.00%
DPS 1.00 1.00 1.10 1.00 0.00 0.00 0.00 -
  YoY % 0.00% -9.09% 10.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 110.00% 100.00% - - -
NAPS 0.1772 0.1622 0.1513 0.1463 0.1756 0.1750 0.1604 1.67%
  YoY % 9.25% 7.20% 3.42% -16.69% 0.34% 9.10% -
  Horiz. % 110.47% 101.12% 94.33% 91.21% 109.48% 109.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 15.21 11.16 11.07 9.76 8.99 10.62 11.60 4.62%
  YoY % 36.29% 0.81% 13.42% 8.57% -15.35% -8.45% -
  Horiz. % 131.12% 96.21% 95.43% 84.14% 77.50% 91.55% 100.00%
EPS 1.88 1.56 1.18 2.02 0.42 1.10 1.02 10.72%
  YoY % 20.51% 32.20% -41.58% 380.95% -61.82% 7.84% -
  Horiz. % 184.31% 152.94% 115.69% 198.04% 41.18% 107.84% 100.00%
DPS 0.75 0.75 0.83 0.75 0.00 0.00 0.00 -
  YoY % 0.00% -9.64% 10.67% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 110.67% 100.00% - - -
NAPS 0.1329 0.1217 0.1135 0.1096 0.1311 0.1313 0.1203 1.67%
  YoY % 9.20% 7.22% 3.56% -16.40% -0.15% 9.14% -
  Horiz. % 110.47% 101.16% 94.35% 91.11% 108.98% 109.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.3100 0.1700 0.1200 0.1300 0.0800 0.1200 0.0800 -
P/RPS 1.53 1.14 0.81 1.00 0.66 0.85 0.52 19.70%
  YoY % 34.21% 40.74% -19.00% 51.52% -22.35% 63.46% -
  Horiz. % 294.23% 219.23% 155.77% 192.31% 126.92% 163.46% 100.00%
P/EPS 12.37 8.15 7.60 4.82 14.29 8.22 5.91 13.09%
  YoY % 51.78% 7.24% 57.68% -66.27% 73.84% 39.09% -
  Horiz. % 209.31% 137.90% 128.60% 81.56% 241.79% 139.09% 100.00%
EY 8.08 12.27 13.16 20.74 7.00 12.16 16.91 -11.58%
  YoY % -34.15% -6.76% -36.55% 196.29% -42.43% -28.09% -
  Horiz. % 47.78% 72.56% 77.82% 122.65% 41.40% 71.91% 100.00%
DY 3.23 5.88 9.17 7.69 0.00 0.00 0.00 -
  YoY % -45.07% -35.88% 19.25% 0.00% 0.00% 0.00% -
  Horiz. % 42.00% 76.46% 119.25% 100.00% - - -
P/NAPS 1.75 1.05 0.79 0.89 0.46 0.69 0.50 23.21%
  YoY % 66.67% 32.91% -11.24% 93.48% -33.33% 38.00% -
  Horiz. % 350.00% 210.00% 158.00% 178.00% 92.00% 138.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 22/02/13 27/02/12 21/02/11 11/02/10 19/02/09 -
Price 0.3550 0.1800 0.1200 0.1200 0.0900 0.1000 0.0700 -
P/RPS 1.75 1.21 0.81 0.92 0.75 0.71 0.45 25.39%
  YoY % 44.63% 49.38% -11.96% 22.67% 5.63% 57.78% -
  Horiz. % 388.89% 268.89% 180.00% 204.44% 166.67% 157.78% 100.00%
P/EPS 14.17 8.63 7.60 4.45 16.07 6.85 5.17 18.29%
  YoY % 64.19% 13.55% 70.79% -72.31% 134.60% 32.50% -
  Horiz. % 274.08% 166.92% 147.00% 86.07% 310.83% 132.50% 100.00%
EY 7.06 11.59 13.16 22.47 6.22 14.60 19.33 -15.45%
  YoY % -39.09% -11.93% -41.43% 261.25% -57.40% -24.47% -
  Horiz. % 36.52% 59.96% 68.08% 116.24% 32.18% 75.53% 100.00%
DY 2.82 5.56 9.17 8.33 0.00 0.00 0.00 -
  YoY % -49.28% -39.37% 10.08% 0.00% 0.00% 0.00% -
  Horiz. % 33.85% 66.75% 110.08% 100.00% - - -
P/NAPS 2.00 1.11 0.79 0.82 0.51 0.57 0.44 28.69%
  YoY % 80.18% 40.51% -3.66% 60.78% -10.53% 29.55% -
  Horiz. % 454.55% 252.27% 179.55% 186.36% 115.91% 129.55% 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.
 


 

1987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.860.00 
 UCREST 0.1350.00 
 PINEAPP 0.3550.00 
 PUC 0.0650.00 
 WILLOW 0.400.00 
 IRIS 0.1450.00 
 TOPGLOV-C60 0.1150.00 
 BTECH 0.210.00 
 3A 0.840.00 

TOP ARTICLES

1. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
2. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
4. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
5. Loser HL analyst Chye Wen Fei rates Leong Hup buy, but cease coverage on Lay Hong. Herbert
6. LIIHEN 马来西亚家具行业的现状及发展 股天乐 成长投资
7. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
8. Jaks Resources - 1200MW power to fire up Soon ! DK66
Partners & Brokers