Highlights

[OPENSYS] YoY Quarter Result on 2018-12-31 [#4]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 25-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     85.60%    YoY -     13.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 40,158 45,899 35,018 30,971 17,129 13,136 8,226 30.23%
  YoY % -12.51% 31.07% 13.07% 80.81% 30.40% 59.69% -
  Horiz. % 488.18% 557.97% 425.70% 376.50% 208.23% 159.69% 100.00%
PBT 7,014 5,413 5,462 1,728 2,172 1,504 1,487 29.49%
  YoY % 29.58% -0.90% 216.09% -20.44% 44.41% 1.14% -
  Horiz. % 471.69% 364.02% 367.32% 116.21% 146.07% 101.14% 100.00%
Tax -1,930 -1,470 -1,988 -255 -459 -380 -391 30.47%
  YoY % -31.29% 26.06% -679.61% 44.44% -20.79% 2.81% -
  Horiz. % 493.61% 375.96% 508.44% 65.22% 117.39% 97.19% 100.00%
NP 5,084 3,943 3,474 1,473 1,713 1,124 1,096 29.13%
  YoY % 28.94% 13.50% 135.85% -14.01% 52.40% 2.55% -
  Horiz. % 463.87% 359.76% 316.97% 134.40% 156.30% 102.55% 100.00%
NP to SH 5,079 3,931 3,474 1,473 1,713 1,124 1,096 29.11%
  YoY % 29.20% 13.15% 135.85% -14.01% 52.40% 2.55% -
  Horiz. % 463.41% 358.67% 316.97% 134.40% 156.30% 102.55% 100.00%
Tax Rate 27.52 % 27.16 % 36.40 % 14.76 % 21.13 % 25.27 % 26.29 % 0.76%
  YoY % 1.33% -25.38% 146.61% -30.15% -16.38% -3.88% -
  Horiz. % 104.68% 103.31% 138.46% 56.14% 80.37% 96.12% 100.00%
Total Cost 35,074 41,956 31,544 29,498 15,416 12,012 7,130 30.40%
  YoY % -16.40% 33.01% 6.94% 91.35% 28.34% 68.47% -
  Horiz. % 491.92% 588.44% 442.41% 413.72% 216.21% 168.47% 100.00%
Net Worth 62,557 56,599 51,386 47,632 45,011 39,590 36,238 9.52%
  YoY % 10.53% 10.14% 7.88% 5.82% 13.69% 9.25% -
  Horiz. % 172.63% 156.19% 141.80% 131.44% 124.21% 109.25% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 744 744 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
Div Payout % 14.66 % 18.95 % - % - % - % - % - % -
  YoY % -22.64% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.36% 100.00% - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 62,557 56,599 51,386 47,632 45,011 39,590 36,238 9.52%
  YoY % 10.53% 10.14% 7.88% 5.82% 13.69% 9.25% -
  Horiz. % 172.63% 156.19% 141.80% 131.44% 124.21% 109.25% 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 12.66 % 8.59 % 9.92 % 4.76 % 10.00 % 8.56 % 13.32 % -0.84%
  YoY % 47.38% -13.41% 108.40% -52.40% 16.82% -35.74% -
  Horiz. % 95.05% 64.49% 74.47% 35.74% 75.08% 64.26% 100.00%
ROE 8.12 % 6.95 % 6.76 % 3.09 % 3.81 % 2.84 % 3.02 % 17.91%
  YoY % 16.83% 2.81% 118.77% -18.90% 34.15% -5.96% -
  Horiz. % 268.87% 230.13% 223.84% 102.32% 126.16% 94.04% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 13.48 15.41 11.76 10.40 5.75 5.88 3.68 24.15%
  YoY % -12.52% 31.04% 13.08% 80.87% -2.21% 59.78% -
  Horiz. % 366.30% 418.75% 319.57% 282.61% 156.25% 159.78% 100.00%
EPS 1.71 1.32 1.17 0.49 0.58 0.50 0.49 23.15%
  YoY % 29.55% 12.82% 138.78% -15.52% 16.00% 2.04% -
  Horiz. % 348.98% 269.39% 238.78% 100.00% 118.37% 102.04% 100.00%
DPS 0.25 0.25 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% 100.00% - - - - -
NAPS 0.2100 0.1900 0.1725 0.1599 0.1511 0.1772 0.1622 4.40%
  YoY % 10.53% 10.14% 7.88% 5.82% -14.73% 9.25% -
  Horiz. % 129.47% 117.14% 106.35% 98.58% 93.16% 109.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 13.48 15.41 11.76 10.40 5.75 4.41 2.76 30.24%
  YoY % -12.52% 31.04% 13.08% 80.87% 30.39% 59.78% -
  Horiz. % 488.41% 558.33% 426.09% 376.81% 208.33% 159.78% 100.00%
EPS 1.71 1.32 1.17 0.49 0.58 0.38 0.37 29.05%
  YoY % 29.55% 12.82% 138.78% -15.52% 52.63% 2.70% -
  Horiz. % 462.16% 356.76% 316.22% 132.43% 156.76% 102.70% 100.00%
DPS 0.25 0.25 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% 100.00% - - - - -
NAPS 0.2100 0.1900 0.1725 0.1599 0.1511 0.1329 0.1217 9.51%
  YoY % 10.53% 10.14% 7.88% 5.82% 13.69% 9.20% -
  Horiz. % 172.56% 156.12% 141.74% 131.39% 124.16% 109.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.3700 0.2850 0.2900 0.3400 0.2950 0.3100 0.1700 -
P/RPS 2.74 1.85 2.47 3.27 5.13 5.27 4.62 -8.34%
  YoY % 48.11% -25.10% -24.46% -36.26% -2.66% 14.07% -
  Horiz. % 59.31% 40.04% 53.46% 70.78% 111.04% 114.07% 100.00%
P/EPS 21.70 21.60 24.87 68.76 51.30 61.62 34.65 -7.50%
  YoY % 0.46% -13.15% -63.83% 34.04% -16.75% 77.84% -
  Horiz. % 62.63% 62.34% 71.77% 198.44% 148.05% 177.84% 100.00%
EY 4.61 4.63 4.02 1.45 1.95 1.62 2.89 8.09%
  YoY % -0.43% 15.17% 177.24% -25.64% 20.37% -43.94% -
  Horiz. % 159.52% 160.21% 139.10% 50.17% 67.47% 56.06% 100.00%
DY 0.68 0.88 0.00 0.00 0.00 0.00 0.00 -
  YoY % -22.73% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.27% 100.00% - - - - -
P/NAPS 1.76 1.50 1.68 2.13 1.95 1.75 1.05 8.99%
  YoY % 17.33% -10.71% -21.13% 9.23% 11.43% 66.67% -
  Horiz. % 167.62% 142.86% 160.00% 202.86% 185.71% 166.67% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/02/20 25/02/19 26/02/18 24/02/17 26/02/16 27/02/15 28/02/14 -
Price 0.3650 0.3450 0.3000 0.3600 0.2850 0.3550 0.1800 -
P/RPS 2.71 2.24 2.55 3.46 4.96 6.04 4.89 -9.36%
  YoY % 20.98% -12.16% -26.30% -30.24% -17.88% 23.52% -
  Horiz. % 55.42% 45.81% 52.15% 70.76% 101.43% 123.52% 100.00%
P/EPS 21.41 26.14 25.72 72.80 49.56 70.56 36.69 -8.58%
  YoY % -18.09% 1.63% -64.67% 46.89% -29.76% 92.31% -
  Horiz. % 58.35% 71.25% 70.10% 198.42% 135.08% 192.31% 100.00%
EY 4.67 3.82 3.89 1.37 2.02 1.42 2.73 9.36%
  YoY % 22.25% -1.80% 183.94% -32.18% 42.25% -47.99% -
  Horiz. % 171.06% 139.93% 142.49% 50.18% 73.99% 52.01% 100.00%
DY 0.68 0.72 0.00 0.00 0.00 0.00 0.00 -
  YoY % -5.56% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.44% 100.00% - - - - -
P/NAPS 1.74 1.82 1.74 2.25 1.89 2.00 1.11 7.78%
  YoY % -4.40% 4.60% -22.67% 19.05% -5.50% 80.18% -
  Horiz. % 156.76% 163.96% 156.76% 202.70% 170.27% 180.18% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

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