Highlights

[OPENSYS] YoY Quarter Result on 2018-06-30 [#2]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 24-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     15.88%    YoY -     233.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 15,094 16,237 21,824 11,481 10,558 9,380 7,571 12.18%
  YoY % -7.04% -25.60% 90.09% 8.74% 12.56% 23.89% -
  Horiz. % 199.37% 214.46% 288.26% 151.64% 139.45% 123.89% 100.00%
PBT 3,027 927 2,483 1,723 1,614 1,806 802 24.77%
  YoY % 226.54% -62.67% 44.11% 6.75% -10.63% 125.19% -
  Horiz. % 377.43% 115.59% 309.60% 214.84% 201.25% 225.19% 100.00%
Tax -832 -268 -625 -511 -413 -460 -252 22.02%
  YoY % -210.45% 57.12% -22.31% -23.73% 10.22% -82.54% -
  Horiz. % 330.16% 106.35% 248.02% 202.78% 163.89% 182.54% 100.00%
NP 2,195 659 1,858 1,212 1,201 1,346 550 25.93%
  YoY % 233.08% -64.53% 53.30% 0.92% -10.77% 144.73% -
  Horiz. % 399.09% 119.82% 337.82% 220.36% 218.36% 244.73% 100.00%
NP to SH 2,196 659 1,858 1,212 1,201 1,346 550 25.94%
  YoY % 233.23% -64.53% 53.30% 0.92% -10.77% 144.73% -
  Horiz. % 399.27% 119.82% 337.82% 220.36% 218.36% 244.73% 100.00%
Tax Rate 27.49 % 28.91 % 25.17 % 29.66 % 25.59 % 25.47 % 31.42 % -2.20%
  YoY % -4.91% 14.86% -15.14% 15.90% 0.47% -18.94% -
  Horiz. % 87.49% 92.01% 80.11% 94.40% 81.44% 81.06% 100.00%
Total Cost 12,899 15,578 19,966 10,269 9,357 8,034 7,021 10.66%
  YoY % -17.20% -21.98% 94.43% 9.75% 16.47% 14.43% -
  Horiz. % 183.72% 221.88% 284.38% 146.26% 133.27% 114.43% 100.00%
Net Worth 5,356,098 47,871 45,964 42,807 38,182 35,054 33,513 132.87%
  YoY % 11,088.55% 4.15% 7.38% 12.11% 8.92% 4.60% -
  Horiz. % 15,982.15% 142.84% 137.15% 127.73% 113.93% 104.60% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - 1,117 1,117 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
Div Payout % - % - % - % - % - % 82.99 % 203.11 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -59.14% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 40.86% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 5,356,098 47,871 45,964 42,807 38,182 35,054 33,513 132.87%
  YoY % 11,088.55% 4.15% 7.38% 12.11% 8.92% 4.60% -
  Horiz. % 15,982.15% 142.84% 137.15% 127.73% 113.93% 104.60% 100.00%
NOSH 297,892 297,892 297,892 223,420 223,420 223,420 223,420 4.91%
  YoY % 0.00% 0.00% 33.33% 0.00% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 14.54 % 4.06 % 8.51 % 10.56 % 11.38 % 14.35 % 7.26 % 12.27%
  YoY % 258.13% -52.29% -19.41% -7.21% -20.70% 97.66% -
  Horiz. % 200.28% 55.92% 117.22% 145.45% 156.75% 197.66% 100.00%
ROE 0.04 % 1.38 % 4.04 % 2.83 % 3.15 % 3.84 % 1.64 % -46.13%
  YoY % -97.10% -65.84% 42.76% -10.16% -17.97% 134.15% -
  Horiz. % 2.44% 84.15% 246.34% 172.56% 192.07% 234.15% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.07 5.45 7.33 5.14 4.73 4.20 3.39 6.94%
  YoY % -6.97% -25.65% 42.61% 8.67% 12.62% 23.89% -
  Horiz. % 149.56% 160.77% 216.22% 151.62% 139.53% 123.89% 100.00%
EPS 0.74 0.22 0.62 0.54 0.54 0.60 0.25 19.82%
  YoY % 236.36% -64.52% 14.81% 0.00% -10.00% 140.00% -
  Horiz. % 296.00% 88.00% 248.00% 216.00% 216.00% 240.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 17.9800 0.1607 0.1543 0.1916 0.1709 0.1569 0.1500 121.97%
  YoY % 11,088.55% 4.15% -19.47% 12.11% 8.92% 4.60% -
  Horiz. % 11,986.67% 107.13% 102.87% 127.73% 113.93% 104.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 5.07 5.45 7.33 3.85 3.54 3.15 2.54 12.20%
  YoY % -6.97% -25.65% 90.39% 8.76% 12.38% 24.02% -
  Horiz. % 199.61% 214.57% 288.58% 151.57% 139.37% 124.02% 100.00%
EPS 0.74 0.22 0.62 0.41 0.40 0.45 0.18 26.56%
  YoY % 236.36% -64.52% 51.22% 2.50% -11.11% 150.00% -
  Horiz. % 411.11% 122.22% 344.44% 227.78% 222.22% 250.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.38 0.38 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 17.9800 0.1607 0.1543 0.1437 0.1282 0.1177 0.1125 132.87%
  YoY % 11,088.55% 4.15% 7.38% 12.09% 8.92% 4.62% -
  Horiz. % 15,982.22% 142.84% 137.16% 127.73% 113.96% 104.62% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.2850 0.3500 0.2900 0.3600 0.4250 0.1300 0.1200 -
P/RPS 5.62 6.42 3.96 7.01 8.99 3.10 3.54 8.00%
  YoY % -12.46% 62.12% -43.51% -22.02% 190.00% -12.43% -
  Horiz. % 158.76% 181.36% 111.86% 198.02% 253.95% 87.57% 100.00%
P/EPS 38.66 158.21 46.50 66.36 79.06 21.58 48.75 -3.79%
  YoY % -75.56% 240.24% -29.93% -16.06% 266.36% -55.73% -
  Horiz. % 79.30% 324.53% 95.38% 136.12% 162.17% 44.27% 100.00%
EY 2.59 0.63 2.15 1.51 1.26 4.63 2.05 3.97%
  YoY % 311.11% -70.70% 42.38% 19.84% -72.79% 125.85% -
  Horiz. % 126.34% 30.73% 104.88% 73.66% 61.46% 225.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.85 4.17 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -7.67% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 92.33% 100.00%
P/NAPS 0.02 2.18 1.88 1.88 2.49 0.83 0.80 -45.91%
  YoY % -99.08% 15.96% 0.00% -24.50% 200.00% 3.75% -
  Horiz. % 2.50% 272.50% 235.00% 235.00% 311.25% 103.75% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 25/08/17 25/08/16 27/08/15 22/08/14 23/08/13 29/08/12 -
Price 0.3000 0.3450 0.3350 0.3400 0.4300 0.1400 0.1600 -
P/RPS 5.92 6.33 4.57 6.62 9.10 3.33 4.72 3.85%
  YoY % -6.48% 38.51% -30.97% -27.25% 173.27% -29.45% -
  Horiz. % 125.42% 134.11% 96.82% 140.25% 192.80% 70.55% 100.00%
P/EPS 40.70 155.95 53.71 62.68 79.99 23.24 64.99 -7.50%
  YoY % -73.90% 190.36% -14.31% -21.64% 244.19% -64.24% -
  Horiz. % 62.63% 239.96% 82.64% 96.45% 123.08% 35.76% 100.00%
EY 2.46 0.64 1.86 1.60 1.25 4.30 1.54 8.12%
  YoY % 284.38% -65.59% 16.25% 28.00% -70.93% 179.22% -
  Horiz. % 159.74% 41.56% 120.78% 103.90% 81.17% 279.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 3.57 3.13 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 14.06% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 114.06% 100.00%
P/NAPS 0.02 2.15 2.17 1.77 2.52 0.89 1.07 -48.47%
  YoY % -99.07% -0.92% 22.60% -29.76% 183.15% -16.82% -
  Horiz. % 1.87% 200.93% 202.80% 165.42% 235.51% 83.18% 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.
 


 

315  164  550  1152 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMI 0.105+0.015 
 SAPNRG 0.315+0.015 
 SCOMI-WB 0.045+0.01 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 GPACKET 0.465+0.02 
 HSI-H6R 0.325-0.065 
 HSI-C5J 0.21+0.07 
 HSI-C5P 0.35+0.055 
 SAPNRG-WA 0.130.00 
Partners & Brokers