Highlights

[OPENSYS] YoY TTM Result on 2011-06-30 [#2]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 19-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     34.01%    YoY -     75.09%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 36,320 31,763 32,937 28,042 29,152 36,026 32,928 1.65%
  YoY % 14.35% -3.56% 17.46% -3.81% -19.08% 9.41% -
  Horiz. % 110.30% 96.46% 100.03% 85.16% 88.53% 109.41% 100.00%
PBT 7,209 5,651 5,534 4,426 2,462 4,187 2,498 19.31%
  YoY % 27.57% 2.11% 25.03% 79.77% -41.20% 67.61% -
  Horiz. % 288.59% 226.22% 221.54% 177.18% 98.56% 167.61% 100.00%
Tax -1,855 -1,629 -653 -1,530 -808 -5 -63 75.68%
  YoY % -13.87% -149.46% 57.32% -89.36% -16,060.00% 92.06% -
  Horiz. % 2,944.44% 2,585.71% 1,036.51% 2,428.57% 1,282.54% 7.94% 100.00%
NP 5,354 4,022 4,881 2,896 1,654 4,182 2,435 14.03%
  YoY % 33.12% -17.60% 68.54% 75.09% -60.45% 71.75% -
  Horiz. % 219.88% 165.17% 200.45% 118.93% 67.93% 171.75% 100.00%
NP to SH 5,354 4,022 4,881 2,896 1,654 4,182 2,435 14.03%
  YoY % 33.12% -17.60% 68.54% 75.09% -60.45% 71.75% -
  Horiz. % 219.88% 165.17% 200.45% 118.93% 67.93% 171.75% 100.00%
Tax Rate 25.73 % 28.83 % 11.80 % 34.57 % 32.82 % 0.12 % 2.52 % 47.26%
  YoY % -10.75% 144.32% -65.87% 5.33% 27,250.00% -95.24% -
  Horiz. % 1,021.03% 1,144.05% 468.25% 1,371.83% 1,302.38% 4.76% 100.00%
Total Cost 30,966 27,741 28,056 25,146 27,498 31,844 30,493 0.26%
  YoY % 11.63% -1.12% 11.57% -8.55% -13.65% 4.43% -
  Horiz. % 101.55% 90.97% 92.01% 82.46% 90.18% 104.43% 100.00%
Net Worth 38,182 35,054 33,513 0 38,547 38,220 34,087 1.91%
  YoY % 8.92% 4.60% 0.00% 0.00% 0.86% 12.12% -
  Horiz. % 112.01% 102.84% 98.31% 0.00% 113.08% 112.12% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 2,234 2,457 2,228 0 0 0 0 -
  YoY % -9.09% 10.26% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.24% 110.26% 100.00% - - - -
Div Payout % 41.73 % 61.10 % 45.67 % - % - % - % - % -
  YoY % -31.70% 33.79% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.37% 133.79% 100.00% - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 38,182 35,054 33,513 0 38,547 38,220 34,087 1.91%
  YoY % 8.92% 4.60% 0.00% 0.00% 0.86% 12.12% -
  Horiz. % 112.01% 102.84% 98.31% 0.00% 113.08% 112.12% 100.00%
NOSH 223,420 223,420 223,420 215,555 223,333 224,561 224,999 -0.12%
  YoY % 0.00% 0.00% 3.65% -3.48% -0.55% -0.19% -
  Horiz. % 99.30% 99.30% 99.30% 95.80% 99.26% 99.81% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 14.74 % 12.66 % 14.82 % 10.33 % 5.67 % 11.61 % 7.39 % 12.19%
  YoY % 16.43% -14.57% 43.47% 82.19% -51.16% 57.10% -
  Horiz. % 199.46% 171.31% 200.54% 139.78% 76.73% 157.10% 100.00%
ROE 14.02 % 11.47 % 14.56 % - % 4.29 % 10.94 % 7.14 % 11.90%
  YoY % 22.23% -21.22% 0.00% 0.00% -60.79% 53.22% -
  Horiz. % 196.36% 160.64% 203.92% 0.00% 60.08% 153.22% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 16.26 14.22 14.74 13.01 13.05 16.04 14.63 1.78%
  YoY % 14.35% -3.53% 13.30% -0.31% -18.64% 9.64% -
  Horiz. % 111.14% 97.20% 100.75% 88.93% 89.20% 109.64% 100.00%
EPS 2.40 1.80 2.18 1.34 0.74 1.86 1.08 14.23%
  YoY % 33.33% -17.43% 62.69% 81.08% -60.22% 72.22% -
  Horiz. % 222.22% 166.67% 201.85% 124.07% 68.52% 172.22% 100.00%
DPS 1.00 1.10 1.00 0.00 0.00 0.00 0.00 -
  YoY % -9.09% 10.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 110.00% 100.00% - - - -
NAPS 0.1709 0.1569 0.1500 0.0000 0.1726 0.1702 0.1515 2.03%
  YoY % 8.92% 4.60% 0.00% 0.00% 1.41% 12.34% -
  Horiz. % 112.81% 103.56% 99.01% 0.00% 113.93% 112.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 12.19 10.66 11.06 9.41 9.79 12.09 11.05 1.65%
  YoY % 14.35% -3.62% 17.53% -3.88% -19.02% 9.41% -
  Horiz. % 110.32% 96.47% 100.09% 85.16% 88.60% 109.41% 100.00%
EPS 1.80 1.35 1.64 0.97 0.56 1.40 0.82 13.99%
  YoY % 33.33% -17.68% 69.07% 73.21% -60.00% 70.73% -
  Horiz. % 219.51% 164.63% 200.00% 118.29% 68.29% 170.73% 100.00%
DPS 0.75 0.83 0.75 0.00 0.00 0.00 0.00 -
  YoY % -9.64% 10.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 110.67% 100.00% - - - -
NAPS 0.1282 0.1177 0.1125 0.0000 0.1294 0.1283 0.1144 1.92%
  YoY % 8.92% 4.62% 0.00% 0.00% 0.86% 12.15% -
  Horiz. % 112.06% 102.88% 98.34% 0.00% 113.11% 112.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.4250 0.1300 0.1200 0.1200 0.1000 0.0900 0.0800 -
P/RPS 2.61 0.91 0.81 0.92 0.77 0.56 0.55 29.62%
  YoY % 186.81% 12.35% -11.96% 19.48% 37.50% 1.82% -
  Horiz. % 474.55% 165.45% 147.27% 167.27% 140.00% 101.82% 100.00%
P/EPS 17.74 7.22 5.49 8.93 13.50 4.83 7.39 15.71%
  YoY % 145.71% 31.51% -38.52% -33.85% 179.50% -34.64% -
  Horiz. % 240.05% 97.70% 74.29% 120.84% 182.68% 65.36% 100.00%
EY 5.64 13.85 18.21 11.20 7.41 20.69 13.53 -13.56%
  YoY % -59.28% -23.94% 62.59% 51.15% -64.19% 52.92% -
  Horiz. % 41.69% 102.37% 134.59% 82.78% 54.77% 152.92% 100.00%
DY 2.35 8.46 8.31 0.00 0.00 0.00 0.00 -
  YoY % -72.22% 1.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 28.28% 101.81% 100.00% - - - -
P/NAPS 2.49 0.83 0.80 0.00 0.58 0.53 0.53 29.40%
  YoY % 200.00% 3.75% 0.00% 0.00% 9.43% 0.00% -
  Horiz. % 469.81% 156.60% 150.94% 0.00% 109.43% 100.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 22/08/14 23/08/13 29/08/12 19/08/11 20/08/10 25/08/09 22/08/08 -
Price 0.4300 0.1400 0.1600 0.1000 0.1000 0.0900 0.0900 -
P/RPS 2.65 0.98 1.09 0.77 0.77 0.56 0.61 27.72%
  YoY % 170.41% -10.09% 41.56% 0.00% 37.50% -8.20% -
  Horiz. % 434.43% 160.66% 178.69% 126.23% 126.23% 91.80% 100.00%
P/EPS 17.94 7.78 7.32 7.44 13.50 4.83 8.32 13.66%
  YoY % 130.59% 6.28% -1.61% -44.89% 179.50% -41.95% -
  Horiz. % 215.63% 93.51% 87.98% 89.42% 162.26% 58.05% 100.00%
EY 5.57 12.86 13.65 13.44 7.41 20.69 12.02 -12.03%
  YoY % -56.69% -5.79% 1.56% 81.38% -64.19% 72.13% -
  Horiz. % 46.34% 106.99% 113.56% 111.81% 61.65% 172.13% 100.00%
DY 2.33 7.86 6.24 0.00 0.00 0.00 0.00 -
  YoY % -70.36% 25.96% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.34% 125.96% 100.00% - - - -
P/NAPS 2.52 0.89 1.07 0.00 0.58 0.53 0.59 27.36%
  YoY % 183.15% -16.82% 0.00% 0.00% 9.43% -10.17% -
  Horiz. % 427.12% 150.85% 181.36% 0.00% 98.31% 89.83% 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.
 


 

221  327  545  1166 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.29+0.005 
 DRBHCOM 2.55-0.40 
 EKOVEST 0.825-0.02 
 HSI-H6P 0.265+0.095 
 SAPNRG 0.265-0.01 
 KNM 0.35-0.015 
 VSOLAR 0.1350.00 
 IWCITY 0.935-0.015 
 IRIS 0.160.00 
 MNC 0.080.00 

TOP ARTICLES

1. ISKANDAR LANDED PROPERTIES PRICED BELOW RM450K – BEST BUY IN THE WHOLE WIDE WORLD! (Calvin Tan Blog) THE INVESTMENT APPROACH OF CALVIN TAN
2. My Top Points List 5: TAKAFUL (6139), RCECAP (9296), HAPSENG (3034) WahLau Share Forecast
3. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
4. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
5. Trump on US-China trade war: ‘I could declare a national emergency’ Good Articles to Share
6. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
7. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers