Highlights

[OPENSYS] YoY Quarter Result on 2016-12-31 [#4]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 24-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     -12.37%    YoY -     -14.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 45,899 35,018 30,971 17,129 13,136 8,226 8,547 32.32%
  YoY % 31.07% 13.07% 80.81% 30.40% 59.69% -3.76% -
  Horiz. % 537.02% 409.71% 362.36% 200.41% 153.69% 96.24% 100.00%
PBT 5,413 5,462 1,728 2,172 1,504 1,487 1,945 18.59%
  YoY % -0.90% 216.09% -20.44% 44.41% 1.14% -23.55% -
  Horiz. % 278.30% 280.82% 88.84% 111.67% 77.33% 76.45% 100.00%
Tax -1,470 -1,988 -255 -459 -380 -391 -568 17.16%
  YoY % 26.06% -679.61% 44.44% -20.79% 2.81% 31.16% -
  Horiz. % 258.80% 350.00% 44.89% 80.81% 66.90% 68.84% 100.00%
NP 3,943 3,474 1,473 1,713 1,124 1,096 1,377 19.16%
  YoY % 13.50% 135.85% -14.01% 52.40% 2.55% -20.41% -
  Horiz. % 286.35% 252.29% 106.97% 124.40% 81.63% 79.59% 100.00%
NP to SH 3,931 3,474 1,473 1,713 1,124 1,096 1,377 19.09%
  YoY % 13.15% 135.85% -14.01% 52.40% 2.55% -20.41% -
  Horiz. % 285.48% 252.29% 106.97% 124.40% 81.63% 79.59% 100.00%
Tax Rate 27.16 % 36.40 % 14.76 % 21.13 % 25.27 % 26.29 % 29.20 % -1.20%
  YoY % -25.38% 146.61% -30.15% -16.38% -3.88% -9.97% -
  Horiz. % 93.01% 124.66% 50.55% 72.36% 86.54% 90.03% 100.00%
Total Cost 41,956 31,544 29,498 15,416 12,012 7,130 7,170 34.22%
  YoY % 33.01% 6.94% 91.35% 28.34% 68.47% -0.56% -
  Horiz. % 585.16% 439.94% 411.41% 215.01% 167.53% 99.44% 100.00%
Net Worth 56,599 51,386 47,632 45,011 39,590 36,238 33,803 8.97%
  YoY % 10.14% 7.88% 5.82% 13.69% 9.25% 7.20% -
  Horiz. % 167.44% 152.02% 140.91% 133.16% 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 744 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 18.95 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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 45,011 39,590 36,238 33,803 8.97%
  YoY % 10.14% 7.88% 5.82% 13.69% 9.25% 7.20% -
  Horiz. % 167.44% 152.02% 140.91% 133.16% 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 8.59 % 9.92 % 4.76 % 10.00 % 8.56 % 13.32 % 16.11 % -9.95%
  YoY % -13.41% 108.40% -52.40% 16.82% -35.74% -17.32% -
  Horiz. % 53.32% 61.58% 29.55% 62.07% 53.13% 82.68% 100.00%
ROE 6.95 % 6.76 % 3.09 % 3.81 % 2.84 % 3.02 % 4.07 % 9.32%
  YoY % 2.81% 118.77% -18.90% 34.15% -5.96% -25.80% -
  Horiz. % 170.76% 166.09% 75.92% 93.61% 69.78% 74.20% 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 15.41 11.76 10.40 5.75 5.88 3.68 3.83 26.10%
  YoY % 31.04% 13.08% 80.87% -2.21% 59.78% -3.92% -
  Horiz. % 402.35% 307.05% 271.54% 150.13% 153.52% 96.08% 100.00%
EPS 1.32 1.17 0.49 0.58 0.50 0.49 0.62 13.42%
  YoY % 12.82% 138.78% -15.52% 16.00% 2.04% -20.97% -
  Horiz. % 212.90% 188.71% 79.03% 93.55% 80.65% 79.03% 100.00%
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.1900 0.1725 0.1599 0.1511 0.1772 0.1622 0.1513 3.87%
  YoY % 10.14% 7.88% 5.82% -14.73% 9.25% 7.20% -
  Horiz. % 125.58% 114.01% 105.68% 99.87% 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 15.41 11.76 10.40 5.75 4.41 2.76 2.87 32.31%
  YoY % 31.04% 13.08% 80.87% 30.39% 59.78% -3.83% -
  Horiz. % 536.93% 409.76% 362.37% 200.35% 153.66% 96.17% 100.00%
EPS 1.32 1.17 0.49 0.58 0.38 0.37 0.46 19.20%
  YoY % 12.82% 138.78% -15.52% 52.63% 2.70% -19.57% -
  Horiz. % 286.96% 254.35% 106.52% 126.09% 82.61% 80.43% 100.00%
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
NAPS 0.1900 0.1725 0.1599 0.1511 0.1329 0.1217 0.1135 8.96%
  YoY % 10.14% 7.88% 5.82% 13.69% 9.20% 7.22% -
  Horiz. % 167.40% 151.98% 140.88% 133.13% 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 1.85 2.47 3.27 5.13 5.27 4.62 3.14 -8.44%
  YoY % -25.10% -24.46% -36.26% -2.66% 14.07% 47.13% -
  Horiz. % 58.92% 78.66% 104.14% 163.38% 167.83% 147.13% 100.00%
P/EPS 21.60 24.87 68.76 51.30 61.62 34.65 19.47 1.74%
  YoY % -13.15% -63.83% 34.04% -16.75% 77.84% 77.97% -
  Horiz. % 110.94% 127.73% 353.16% 263.48% 316.49% 177.97% 100.00%
EY 4.63 4.02 1.45 1.95 1.62 2.89 5.14 -1.73%
  YoY % 15.17% 177.24% -25.64% 20.37% -43.94% -43.77% -
  Horiz. % 90.08% 78.21% 28.21% 37.94% 31.52% 56.23% 100.00%
DY 0.88 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.50 1.68 2.13 1.95 1.75 1.05 0.79 11.27%
  YoY % -10.71% -21.13% 9.23% 11.43% 66.67% 32.91% -
  Horiz. % 189.87% 212.66% 269.62% 246.84% 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 2.24 2.55 3.46 4.96 6.04 4.89 3.14 -5.47%
  YoY % -12.16% -26.30% -30.24% -17.88% 23.52% 55.73% -
  Horiz. % 71.34% 81.21% 110.19% 157.96% 192.36% 155.73% 100.00%
P/EPS 26.14 25.72 72.80 49.56 70.56 36.69 19.47 5.03%
  YoY % 1.63% -64.67% 46.89% -29.76% 92.31% 88.44% -
  Horiz. % 134.26% 132.10% 373.91% 254.55% 362.40% 188.44% 100.00%
EY 3.82 3.89 1.37 2.02 1.42 2.73 5.14 -4.82%
  YoY % -1.80% 183.94% -32.18% 42.25% -47.99% -46.89% -
  Horiz. % 74.32% 75.68% 26.65% 39.30% 27.63% 53.11% 100.00%
DY 0.72 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.82 1.74 2.25 1.89 2.00 1.11 0.79 14.92%
  YoY % 4.60% -22.67% 19.05% -5.50% 80.18% 40.51% -
  Horiz. % 230.38% 220.25% 284.81% 239.24% 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.
 


 

385  274  558  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.1250.00 
 NETX 0.0150.00 
 EFORCE 0.705+0.05 
 ARMADA 0.24+0.01 
 KNM 0.3650.00 
 MYEG 1.68+0.07 
 VSOLAR 0.21-0.02 
 HSI-C5P 0.285+0.015 
 ISTONE 0.2050.00 
 GPACKET 0.525+0.02 
Partners & Brokers