Highlights

[OPENSYS] YoY Quarter Result on 2018-09-30 [#3]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 26-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     -3.55%    YoY -     40.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 17,139 15,234 30,778 16,469 12,306 8,235 6,440 17.71%
  YoY % 12.50% -50.50% 86.88% 33.83% 49.44% 27.87% -
  Horiz. % 266.13% 236.55% 477.92% 255.73% 191.09% 127.87% 100.00%
PBT 3,171 2,123 2,338 2,482 1,917 1,612 494 36.31%
  YoY % 49.36% -9.20% -5.80% 29.47% 18.92% 226.32% -
  Horiz. % 641.90% 429.76% 473.28% 502.43% 388.06% 326.32% 100.00%
Tax -1,038 -614 -657 -762 -503 -415 -216 29.89%
  YoY % -69.06% 6.54% 13.78% -51.49% -21.20% -92.13% -
  Horiz. % 480.56% 284.26% 304.17% 352.78% 232.87% 192.13% 100.00%
NP 2,133 1,509 1,681 1,720 1,414 1,197 278 40.42%
  YoY % 41.35% -10.23% -2.27% 21.64% 18.13% 330.58% -
  Horiz. % 767.27% 542.81% 604.68% 618.71% 508.63% 430.58% 100.00%
NP to SH 2,118 1,509 1,681 1,720 1,414 1,197 278 40.25%
  YoY % 40.36% -10.23% -2.27% 21.64% 18.13% 330.58% -
  Horiz. % 761.87% 542.81% 604.68% 618.71% 508.63% 430.58% 100.00%
Tax Rate 32.73 % 28.92 % 28.10 % 30.70 % 26.24 % 25.74 % 43.72 % -4.71%
  YoY % 13.17% 2.92% -8.47% 17.00% 1.94% -41.13% -
  Horiz. % 74.86% 66.15% 64.27% 70.22% 60.02% 58.87% 100.00%
Total Cost 15,006 13,725 29,097 14,749 10,892 7,038 6,162 15.98%
  YoY % 9.33% -52.83% 97.28% 35.41% 54.76% 14.22% -
  Horiz. % 243.52% 222.74% 472.20% 239.35% 176.76% 114.22% 100.00%
Net Worth 5,421,634 47,901 46,173 43,402 38,472 35,143 33,781 133.03%
  YoY % 11,218.41% 3.74% 6.38% 12.81% 9.47% 4.03% -
  Horiz. % 16,049.31% 141.80% 136.68% 128.48% 113.89% 104.03% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 1,489 1,489 1,489 1,489 1,117 1,117 1,340 1.77%
  YoY % 0.00% 0.00% 0.00% 33.33% 0.00% -16.67% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 83.33% 83.33% 100.00%
Div Payout % 70.32 % 98.71 % 88.61 % 86.60 % 79.00 % 93.32 % 482.20 % -27.44%
  YoY % -28.76% 11.40% 2.32% 9.62% -15.35% -80.65% -
  Horiz. % 14.58% 20.47% 18.38% 17.96% 16.38% 19.35% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 5,421,634 47,901 46,173 43,402 38,472 35,143 33,781 133.03%
  YoY % 11,218.41% 3.74% 6.38% 12.81% 9.47% 4.03% -
  Horiz. % 16,049.31% 141.80% 136.68% 128.48% 113.89% 104.03% 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.45 % 9.91 % 5.46 % 10.44 % 11.49 % 14.54 % 4.32 % 19.28%
  YoY % 25.63% 81.50% -47.70% -9.14% -20.98% 236.57% -
  Horiz. % 288.19% 229.40% 126.39% 241.67% 265.97% 336.57% 100.00%
ROE 0.04 % 3.15 % 3.64 % 3.96 % 3.68 % 3.41 % 0.82 % -39.54%
  YoY % -98.73% -13.46% -8.08% 7.61% 7.92% 315.85% -
  Horiz. % 4.88% 384.15% 443.90% 482.93% 448.78% 415.85% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.75 5.11 10.33 5.53 5.51 3.69 2.88 12.21%
  YoY % 12.52% -50.53% 86.80% 0.36% 49.32% 28.12% -
  Horiz. % 199.65% 177.43% 358.68% 192.01% 191.32% 128.12% 100.00%
EPS 0.72 0.51 0.56 0.58 0.63 0.54 0.12 34.78%
  YoY % 41.18% -8.93% -3.45% -7.94% 16.67% 350.00% -
  Horiz. % 600.00% 425.00% 466.67% 483.33% 525.00% 450.00% 100.00%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.60 -2.99%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% -16.67% -
  Horiz. % 83.33% 83.33% 83.33% 83.33% 83.33% 83.33% 100.00%
NAPS 18.2000 0.1608 0.1550 0.1457 0.1722 0.1573 0.1512 122.12%
  YoY % 11,218.41% 3.74% 6.38% -15.39% 9.47% 4.03% -
  Horiz. % 12,037.04% 106.35% 102.51% 96.36% 113.89% 104.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.75 5.11 10.33 5.53 4.13 2.76 2.16 17.72%
  YoY % 12.52% -50.53% 86.80% 33.90% 49.64% 27.78% -
  Horiz. % 266.20% 236.57% 478.24% 256.02% 191.20% 127.78% 100.00%
EPS 0.72 0.51 0.56 0.58 0.47 0.40 0.09 41.40%
  YoY % 41.18% -8.93% -3.45% 23.40% 17.50% 344.44% -
  Horiz. % 800.00% 566.67% 622.22% 644.44% 522.22% 444.44% 100.00%
DPS 0.50 0.50 0.50 0.50 0.38 0.38 0.45 1.77%
  YoY % 0.00% 0.00% 0.00% 31.58% 0.00% -15.56% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 84.44% 84.44% 100.00%
NAPS 18.2000 0.1608 0.1550 0.1457 0.1292 0.1180 0.1134 133.03%
  YoY % 11,218.41% 3.74% 6.38% 12.77% 9.49% 4.06% -
  Horiz. % 16,049.38% 141.80% 136.68% 128.48% 113.93% 104.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.3250 0.3200 0.3500 0.3600 0.3900 0.1400 0.1400 -
P/RPS 5.65 6.26 3.39 6.51 7.08 3.80 4.86 2.54%
  YoY % -9.74% 84.66% -47.93% -8.05% 86.32% -21.81% -
  Horiz. % 116.26% 128.81% 69.75% 133.95% 145.68% 78.19% 100.00%
P/EPS 45.71 63.17 62.02 62.35 61.62 26.13 112.51 -13.93%
  YoY % -27.64% 1.85% -0.53% 1.18% 135.82% -76.78% -
  Horiz. % 40.63% 56.15% 55.12% 55.42% 54.77% 23.22% 100.00%
EY 2.19 1.58 1.61 1.60 1.62 3.83 0.89 16.18%
  YoY % 38.61% -1.86% 0.62% -1.23% -57.70% 330.34% -
  Horiz. % 246.07% 177.53% 180.90% 179.78% 182.02% 430.34% 100.00%
DY 1.54 1.56 1.43 1.39 1.28 3.57 4.29 -15.69%
  YoY % -1.28% 9.09% 2.88% 8.59% -64.15% -16.78% -
  Horiz. % 35.90% 36.36% 33.33% 32.40% 29.84% 83.22% 100.00%
P/NAPS 0.02 1.99 2.26 2.47 2.26 0.89 0.93 -47.25%
  YoY % -98.99% -11.95% -8.50% 9.29% 153.93% -4.30% -
  Horiz. % 2.15% 213.98% 243.01% 265.59% 243.01% 95.70% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 24/11/17 24/11/16 20/11/15 21/11/14 22/11/13 28/11/12 -
Price 0.3300 0.3000 0.3600 0.3150 0.3700 0.1700 0.1400 -
P/RPS 5.74 5.87 3.48 5.70 6.72 4.61 4.86 2.81%
  YoY % -2.21% 68.68% -38.95% -15.18% 45.77% -5.14% -
  Horiz. % 118.11% 120.78% 71.60% 117.28% 138.27% 94.86% 100.00%
P/EPS 46.41 59.22 63.80 54.56 58.46 31.73 112.51 -13.72%
  YoY % -21.63% -7.18% 16.94% -6.67% 84.24% -71.80% -
  Horiz. % 41.25% 52.64% 56.71% 48.49% 51.96% 28.20% 100.00%
EY 2.15 1.69 1.57 1.83 1.71 3.15 0.89 15.83%
  YoY % 27.22% 7.64% -14.21% 7.02% -45.71% 253.93% -
  Horiz. % 241.57% 189.89% 176.40% 205.62% 192.13% 353.93% 100.00%
DY 1.52 1.67 1.39 1.59 1.35 2.94 4.29 -15.87%
  YoY % -8.98% 20.14% -12.58% 17.78% -54.08% -31.47% -
  Horiz. % 35.43% 38.93% 32.40% 37.06% 31.47% 68.53% 100.00%
P/NAPS 0.02 1.87 2.32 2.16 2.15 1.08 0.93 -47.25%
  YoY % -98.93% -19.40% 7.41% 0.47% 99.07% 16.13% -
  Horiz. % 2.15% 201.08% 249.46% 232.26% 231.18% 116.13% 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.
 


 

214  429  558  945 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ISTONE 0.235+0.075 
 SAPNRG-WA 0.135+0.005 
 SAPNRG 0.305-0.005 
 NETX 0.0150.00 
 KNM 0.395-0.005 
 VELESTO-WA 0.145-0.005 
 REACH-WA 0.065+0.01 
 REACH 0.21+0.02 
 ALAM-WA 0.065+0.01 
 ALAM 0.115+0.01 
Partners & Brokers