Highlights

[OPENSYS] YoY Quarter Result on 2019-03-31 [#1]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 27-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -61.10%    YoY -     -19.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 14,740 17,228 29,524 11,134 27,426 9,301 7,396 12.17%
  YoY % -14.44% -41.65% 165.17% -59.40% 194.87% 25.76% -
  Horiz. % 199.30% 232.94% 399.19% 150.54% 370.82% 125.76% 100.00%
PBT 2,186 2,671 1,363 1,339 4,268 2,496 1,406 7.63%
  YoY % -18.16% 95.96% 1.79% -68.63% 70.99% 77.52% -
  Horiz. % 155.48% 189.97% 96.94% 95.23% 303.56% 177.52% 100.00%
Tax -642 -776 -359 -347 -1,153 -636 -385 8.89%
  YoY % 17.27% -116.16% -3.46% 69.90% -81.29% -65.19% -
  Horiz. % 166.75% 201.56% 93.25% 90.13% 299.48% 165.19% 100.00%
NP 1,544 1,895 1,004 992 3,115 1,860 1,021 7.13%
  YoY % -18.52% 88.75% 1.21% -68.15% 67.47% 82.17% -
  Horiz. % 151.22% 185.60% 98.33% 97.16% 305.09% 182.17% 100.00%
NP to SH 1,529 1,895 1,004 992 3,115 1,860 1,021 6.96%
  YoY % -19.31% 88.75% 1.21% -68.15% 67.47% 82.17% -
  Horiz. % 149.76% 185.60% 98.33% 97.16% 305.09% 182.17% 100.00%
Tax Rate 29.37 % 29.05 % 26.34 % 25.91 % 27.01 % 25.48 % 27.38 % 1.18%
  YoY % 1.10% 10.29% 1.66% -4.07% 6.00% -6.94% -
  Horiz. % 107.27% 106.10% 96.20% 94.63% 98.65% 93.06% 100.00%
Total Cost 13,196 15,333 28,520 10,142 24,311 7,441 6,375 12.89%
  YoY % -13.94% -46.24% 181.21% -58.28% 226.72% 16.72% -
  Horiz. % 207.00% 240.52% 447.37% 159.09% 381.35% 116.72% 100.00%
Net Worth 56,599 51,356 0 44,117 40,796 36,976 34,831 8.42%
  YoY % 10.21% 0.00% 0.00% 8.14% 10.33% 6.16% -
  Horiz. % 162.50% 147.44% 0.00% 126.66% 117.13% 106.16% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 1,489 1,489 1,489 1,489 1,117 1,117 - -
  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% -
Div Payout % 97.41 % 78.60 % 148.35 % 150.15 % 35.86 % 60.06 % - % -
  YoY % 23.93% -47.02% -1.20% 318.71% -40.29% 0.00% -
  Horiz. % 162.19% 130.87% 247.00% 250.00% 59.71% 100.00% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 56,599 51,356 0 44,117 40,796 36,976 34,831 8.42%
  YoY % 10.21% 0.00% 0.00% 8.14% 10.33% 6.16% -
  Horiz. % 162.50% 147.44% 0.00% 126.66% 117.13% 106.16% 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 10.47 % 11.00 % 3.40 % 8.91 % 11.36 % 20.00 % 13.80 % -4.50%
  YoY % -4.82% 223.53% -61.84% -21.57% -43.20% 44.93% -
  Horiz. % 75.87% 79.71% 24.64% 64.57% 82.32% 144.93% 100.00%
ROE 2.70 % 3.69 % - % 2.25 % 7.64 % 5.03 % 2.93 % -1.35%
  YoY % -26.83% 0.00% 0.00% -70.55% 51.89% 71.67% -
  Horiz. % 92.15% 125.94% 0.00% 76.79% 260.75% 171.67% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 4.95 5.78 9.91 3.74 12.28 4.16 3.31 6.93%
  YoY % -14.36% -41.68% 164.97% -69.54% 195.19% 25.68% -
  Horiz. % 149.55% 174.62% 299.40% 112.99% 371.00% 125.68% 100.00%
EPS 0.51 0.64 0.34 0.33 1.39 0.83 0.46 1.73%
  YoY % -20.31% 88.24% 3.03% -76.26% 67.47% 80.43% -
  Horiz. % 110.87% 139.13% 73.91% 71.74% 302.17% 180.43% 100.00%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.00 -
  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% -
NAPS 0.1900 0.1724 0.0000 0.1481 0.1826 0.1655 0.1559 3.35%
  YoY % 10.21% 0.00% 0.00% -18.89% 10.33% 6.16% -
  Horiz. % 121.87% 110.58% 0.00% 95.00% 117.13% 106.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 4.95 5.78 9.91 3.74 9.21 3.12 2.48 12.20%
  YoY % -14.36% -41.68% 164.97% -59.39% 195.19% 25.81% -
  Horiz. % 199.60% 233.06% 399.60% 150.81% 371.37% 125.81% 100.00%
EPS 0.51 0.64 0.34 0.33 1.05 0.62 0.34 6.99%
  YoY % -20.31% 88.24% 3.03% -68.57% 69.35% 82.35% -
  Horiz. % 150.00% 188.24% 100.00% 97.06% 308.82% 182.35% 100.00%
DPS 0.50 0.50 0.50 0.50 0.38 0.38 0.00 -
  YoY % 0.00% 0.00% 0.00% 31.58% 0.00% 0.00% -
  Horiz. % 131.58% 131.58% 131.58% 131.58% 100.00% 100.00% -
NAPS 0.1900 0.1724 0.0000 0.1481 0.1370 0.1241 0.1169 8.43%
  YoY % 10.21% 0.00% 0.00% 8.10% 10.39% 6.16% -
  Horiz. % 162.53% 147.48% 0.00% 126.69% 117.19% 106.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.3350 0.2800 0.3500 0.2850 0.3600 0.2350 0.1150 -
P/RPS 6.77 4.84 3.53 7.63 2.93 5.64 3.47 11.78%
  YoY % 39.88% 37.11% -53.74% 160.41% -48.05% 62.54% -
  Horiz. % 195.10% 139.48% 101.73% 219.88% 84.44% 162.54% 100.00%
P/EPS 65.27 44.02 103.85 85.58 25.82 28.23 25.16 17.21%
  YoY % 48.27% -57.61% 21.35% 231.45% -8.54% 12.20% -
  Horiz. % 259.42% 174.96% 412.76% 340.14% 102.62% 112.20% 100.00%
EY 1.53 2.27 0.96 1.17 3.87 3.54 3.97 -14.69%
  YoY % -32.60% 136.46% -17.95% -69.77% 9.32% -10.83% -
  Horiz. % 38.54% 57.18% 24.18% 29.47% 97.48% 89.17% 100.00%
DY 1.49 1.79 1.43 1.75 1.39 2.13 0.00 -
  YoY % -16.76% 25.17% -18.29% 25.90% -34.74% 0.00% -
  Horiz. % 69.95% 84.04% 67.14% 82.16% 65.26% 100.00% -
P/NAPS 1.76 1.62 0.00 1.92 1.97 1.42 0.74 15.53%
  YoY % 8.64% 0.00% 0.00% -2.54% 38.73% 91.89% -
  Horiz. % 237.84% 218.92% 0.00% 259.46% 266.22% 191.89% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 16/05/18 26/05/17 27/05/16 26/05/15 23/05/14 28/05/13 -
Price 0.3200 0.3000 0.3550 0.3050 0.3350 0.2550 0.1350 -
P/RPS 6.47 5.19 3.58 8.16 2.73 6.13 4.08 7.98%
  YoY % 24.66% 44.97% -56.13% 198.90% -55.46% 50.25% -
  Horiz. % 158.58% 127.21% 87.75% 200.00% 66.91% 150.25% 100.00%
P/EPS 62.34 47.16 105.33 91.59 24.03 30.63 29.54 13.25%
  YoY % 32.19% -55.23% 15.00% 281.15% -21.55% 3.69% -
  Horiz. % 211.04% 159.65% 356.57% 310.05% 81.35% 103.69% 100.00%
EY 1.60 2.12 0.95 1.09 4.16 3.26 3.39 -11.76%
  YoY % -24.53% 123.16% -12.84% -73.80% 27.61% -3.83% -
  Horiz. % 47.20% 62.54% 28.02% 32.15% 122.71% 96.17% 100.00%
DY 1.56 1.67 1.41 1.64 1.49 1.96 0.00 -
  YoY % -6.59% 18.44% -14.02% 10.07% -23.98% 0.00% -
  Horiz. % 79.59% 85.20% 71.94% 83.67% 76.02% 100.00% -
P/NAPS 1.68 1.74 0.00 2.06 1.83 1.54 0.87 11.59%
  YoY % -3.45% 0.00% 0.00% 12.57% 18.83% 77.01% -
  Horiz. % 193.10% 200.00% 0.00% 236.78% 210.34% 177.01% 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.
 


 

462  223  565  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.31+0.01 
 SCOMI 0.10+0.01 
 SCOMI-WB 0.04+0.005 
 KNM 0.37+0.02 
 NETX 0.02+0.005 
 ARMADA 0.23+0.005 
 GPACKET 0.46+0.015 
 ISTONE 0.22+0.01 
 HSI-C5J 0.21+0.07 
 HSI-H6R 0.32-0.07 
Partners & Brokers