Highlights

[OPENSYS] YoY Quarter Result on 2017-09-30 [#3]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 24-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     128.98%    YoY -     -10.23%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 21,412 17,139 15,234 30,778 16,469 12,306 8,235 17.26%
  YoY % 24.93% 12.50% -50.50% 86.88% 33.83% 49.44% -
  Horiz. % 260.01% 208.12% 184.99% 373.75% 199.99% 149.44% 100.00%
PBT 2,946 3,171 2,123 2,338 2,482 1,917 1,612 10.57%
  YoY % -7.10% 49.36% -9.20% -5.80% 29.47% 18.92% -
  Horiz. % 182.75% 196.71% 131.70% 145.04% 153.97% 118.92% 100.00%
Tax -766 -1,038 -614 -657 -762 -503 -415 10.75%
  YoY % 26.20% -69.06% 6.54% 13.78% -51.49% -21.20% -
  Horiz. % 184.58% 250.12% 147.95% 158.31% 183.61% 121.20% 100.00%
NP 2,180 2,133 1,509 1,681 1,720 1,414 1,197 10.50%
  YoY % 2.20% 41.35% -10.23% -2.27% 21.64% 18.13% -
  Horiz. % 182.12% 178.20% 126.07% 140.43% 143.69% 118.13% 100.00%
NP to SH 2,172 2,118 1,509 1,681 1,720 1,414 1,197 10.44%
  YoY % 2.55% 40.36% -10.23% -2.27% 21.64% 18.13% -
  Horiz. % 181.45% 176.94% 126.07% 140.43% 143.69% 118.13% 100.00%
Tax Rate 26.00 % 32.73 % 28.92 % 28.10 % 30.70 % 26.24 % 25.74 % 0.17%
  YoY % -20.56% 13.17% 2.92% -8.47% 17.00% 1.94% -
  Horiz. % 101.01% 127.16% 112.35% 109.17% 119.27% 101.94% 100.00%
Total Cost 19,232 15,006 13,725 29,097 14,749 10,892 7,038 18.23%
  YoY % 28.16% 9.33% -52.83% 97.28% 35.41% 54.76% -
  Horiz. % 273.26% 213.21% 195.01% 413.43% 209.56% 154.76% 100.00%
Net Worth 59,578 5,421,634 47,901 46,173 43,402 38,472 35,143 9.19%
  YoY % -98.90% 11,218.41% 3.74% 6.38% 12.81% 9.47% -
  Horiz. % 169.53% 15,426.93% 136.30% 131.38% 123.50% 109.47% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 1,489 1,489 1,489 1,489 1,489 1,117 1,117 4.91%
  YoY % 0.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 133.33% 100.00% 100.00%
Div Payout % 68.58 % 70.32 % 98.71 % 88.61 % 86.60 % 79.00 % 93.32 % -5.00%
  YoY % -2.47% -28.76% 11.40% 2.32% 9.62% -15.35% -
  Horiz. % 73.49% 75.35% 105.78% 94.95% 92.80% 84.65% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 59,578 5,421,634 47,901 46,173 43,402 38,472 35,143 9.19%
  YoY % -98.90% 11,218.41% 3.74% 6.38% 12.81% 9.47% -
  Horiz. % 169.53% 15,426.93% 136.30% 131.38% 123.50% 109.47% 100.00%
NOSH 297,892 297,892 297,892 297,892 297,892 223,420 223,420 4.91%
  YoY % 0.00% 0.00% 0.00% 0.00% 33.33% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 133.33% 100.00% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 10.18 % 12.45 % 9.91 % 5.46 % 10.44 % 11.49 % 14.54 % -5.77%
  YoY % -18.23% 25.63% 81.50% -47.70% -9.14% -20.98% -
  Horiz. % 70.01% 85.63% 68.16% 37.55% 71.80% 79.02% 100.00%
ROE 3.65 % 0.04 % 3.15 % 3.64 % 3.96 % 3.68 % 3.41 % 1.14%
  YoY % 9,025.00% -98.73% -13.46% -8.08% 7.61% 7.92% -
  Horiz. % 107.04% 1.17% 92.38% 106.74% 116.13% 107.92% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 7.19 5.75 5.11 10.33 5.53 5.51 3.69 11.75%
  YoY % 25.04% 12.52% -50.53% 86.80% 0.36% 49.32% -
  Horiz. % 194.85% 155.83% 138.48% 279.95% 149.86% 149.32% 100.00%
EPS 0.73 0.72 0.51 0.56 0.58 0.63 0.54 5.15%
  YoY % 1.39% 41.18% -8.93% -3.45% -7.94% 16.67% -
  Horiz. % 135.19% 133.33% 94.44% 103.70% 107.41% 116.67% 100.00%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.50 -
  YoY % 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%
NAPS 0.2000 18.2000 0.1608 0.1550 0.1457 0.1722 0.1573 4.08%
  YoY % -98.90% 11,218.41% 3.74% 6.38% -15.39% 9.47% -
  Horiz. % 127.15% 11,570.25% 102.23% 98.54% 92.63% 109.47% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 7.19 5.75 5.11 10.33 5.53 4.13 2.76 17.29%
  YoY % 25.04% 12.52% -50.53% 86.80% 33.90% 49.64% -
  Horiz. % 260.51% 208.33% 185.14% 374.28% 200.36% 149.64% 100.00%
EPS 0.73 0.72 0.51 0.56 0.58 0.47 0.40 10.54%
  YoY % 1.39% 41.18% -8.93% -3.45% 23.40% 17.50% -
  Horiz. % 182.50% 180.00% 127.50% 140.00% 145.00% 117.50% 100.00%
DPS 0.50 0.50 0.50 0.50 0.50 0.38 0.38 4.68%
  YoY % 0.00% 0.00% 0.00% 0.00% 31.58% 0.00% -
  Horiz. % 131.58% 131.58% 131.58% 131.58% 131.58% 100.00% 100.00%
NAPS 0.2000 18.2000 0.1608 0.1550 0.1457 0.1292 0.1180 9.19%
  YoY % -98.90% 11,218.41% 3.74% 6.38% 12.77% 9.49% -
  Horiz. % 169.49% 15,423.73% 136.27% 131.36% 123.47% 109.49% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.3300 0.3250 0.3200 0.3500 0.3600 0.3900 0.1400 -
P/RPS 4.59 5.65 6.26 3.39 6.51 7.08 3.80 3.20%
  YoY % -18.76% -9.74% 84.66% -47.93% -8.05% 86.32% -
  Horiz. % 120.79% 148.68% 164.74% 89.21% 171.32% 186.32% 100.00%
P/EPS 45.26 45.71 63.17 62.02 62.35 61.62 26.13 9.58%
  YoY % -0.98% -27.64% 1.85% -0.53% 1.18% 135.82% -
  Horiz. % 173.21% 174.93% 241.75% 237.35% 238.61% 235.82% 100.00%
EY 2.21 2.19 1.58 1.61 1.60 1.62 3.83 -8.75%
  YoY % 0.91% 38.61% -1.86% 0.62% -1.23% -57.70% -
  Horiz. % 57.70% 57.18% 41.25% 42.04% 41.78% 42.30% 100.00%
DY 1.52 1.54 1.56 1.43 1.39 1.28 3.57 -13.26%
  YoY % -1.30% -1.28% 9.09% 2.88% 8.59% -64.15% -
  Horiz. % 42.58% 43.14% 43.70% 40.06% 38.94% 35.85% 100.00%
P/NAPS 1.65 0.02 1.99 2.26 2.47 2.26 0.89 10.83%
  YoY % 8,150.00% -98.99% -11.95% -8.50% 9.29% 153.93% -
  Horiz. % 185.39% 2.25% 223.60% 253.93% 277.53% 253.93% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 26/11/18 24/11/17 24/11/16 20/11/15 21/11/14 22/11/13 -
Price 0.3900 0.3300 0.3000 0.3600 0.3150 0.3700 0.1700 -
P/RPS 5.43 5.74 5.87 3.48 5.70 6.72 4.61 2.76%
  YoY % -5.40% -2.21% 68.68% -38.95% -15.18% 45.77% -
  Horiz. % 117.79% 124.51% 127.33% 75.49% 123.64% 145.77% 100.00%
P/EPS 53.49 46.41 59.22 63.80 54.56 58.46 31.73 9.09%
  YoY % 15.26% -21.63% -7.18% 16.94% -6.67% 84.24% -
  Horiz. % 168.58% 146.27% 186.64% 201.07% 171.95% 184.24% 100.00%
EY 1.87 2.15 1.69 1.57 1.83 1.71 3.15 -8.32%
  YoY % -13.02% 27.22% 7.64% -14.21% 7.02% -45.71% -
  Horiz. % 59.37% 68.25% 53.65% 49.84% 58.10% 54.29% 100.00%
DY 1.28 1.52 1.67 1.39 1.59 1.35 2.94 -12.94%
  YoY % -15.79% -8.98% 20.14% -12.58% 17.78% -54.08% -
  Horiz. % 43.54% 51.70% 56.80% 47.28% 54.08% 45.92% 100.00%
P/NAPS 1.95 0.02 1.87 2.32 2.16 2.15 1.08 10.34%
  YoY % 9,650.00% -98.93% -19.40% 7.41% 0.47% 99.07% -
  Horiz. % 180.56% 1.85% 173.15% 214.81% 200.00% 199.07% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers