Highlights

[OPENSYS] YoY TTM Result on 2014-06-30 [#2]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 22-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     -2.64%    YoY -     33.12%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 107,601 66,556 64,349 36,320 31,763 32,937 28,042 25.10%
  YoY % 61.67% 3.43% 77.17% 14.35% -3.56% 17.46% -
  Horiz. % 383.71% 237.34% 229.47% 129.52% 113.27% 117.46% 100.00%
PBT 6,447 8,476 9,412 7,209 5,651 5,534 4,426 6.46%
  YoY % -23.94% -9.94% 30.56% 27.57% 2.11% 25.03% -
  Horiz. % 145.66% 191.50% 212.65% 162.88% 127.68% 125.03% 100.00%
Tax -1,561 -2,193 -2,547 -1,855 -1,629 -653 -1,530 0.33%
  YoY % 28.82% 13.90% -37.30% -13.87% -149.46% 57.32% -
  Horiz. % 102.03% 143.33% 166.47% 121.24% 106.47% 42.68% 100.00%
NP 4,886 6,283 6,865 5,354 4,022 4,881 2,896 9.10%
  YoY % -22.23% -8.48% 28.22% 33.12% -17.60% 68.54% -
  Horiz. % 168.72% 216.95% 237.05% 184.88% 138.88% 168.54% 100.00%
NP to SH 4,886 6,283 6,865 5,354 4,022 4,881 2,896 9.10%
  YoY % -22.23% -8.48% 28.22% 33.12% -17.60% 68.54% -
  Horiz. % 168.72% 216.95% 237.05% 184.88% 138.88% 168.54% 100.00%
Tax Rate 24.21 % 25.87 % 27.06 % 25.73 % 28.83 % 11.80 % 34.57 % -5.76%
  YoY % -6.42% -4.40% 5.17% -10.75% 144.32% -65.87% -
  Horiz. % 70.03% 74.83% 78.28% 74.43% 83.40% 34.13% 100.00%
Total Cost 102,715 60,273 57,484 30,966 27,741 28,056 25,146 26.41%
  YoY % 70.42% 4.85% 85.64% 11.63% -1.12% 11.57% -
  Horiz. % 408.47% 239.69% 228.60% 123.14% 110.32% 111.57% 100.00%
Net Worth 47,871 45,964 42,807 38,182 35,054 33,513 0 -
  YoY % 4.15% 7.38% 12.11% 8.92% 4.60% 0.00% -
  Horiz. % 142.84% 137.15% 127.73% 113.93% 104.60% 100.00% -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 2,978 2,978 2,234 2,234 2,457 2,228 0 -
  YoY % 0.00% 33.33% 0.00% -9.09% 10.26% 0.00% -
  Horiz. % 133.65% 133.65% 100.24% 100.24% 110.26% 100.00% -
Div Payout % 60.97 % 47.41 % 32.54 % 41.73 % 61.10 % 45.67 % - % -
  YoY % 28.60% 45.70% -22.02% -31.70% 33.79% 0.00% -
  Horiz. % 133.50% 103.81% 71.25% 91.37% 133.79% 100.00% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 47,871 45,964 42,807 38,182 35,054 33,513 0 -
  YoY % 4.15% 7.38% 12.11% 8.92% 4.60% 0.00% -
  Horiz. % 142.84% 137.15% 127.73% 113.93% 104.60% 100.00% -
NOSH 297,892 297,892 223,420 223,420 223,420 223,420 215,555 5.53%
  YoY % 0.00% 33.33% 0.00% 0.00% 0.00% 3.65% -
  Horiz. % 138.20% 138.20% 103.65% 103.65% 103.65% 103.65% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.54 % 9.44 % 10.67 % 14.74 % 12.66 % 14.82 % 10.33 % -12.79%
  YoY % -51.91% -11.53% -27.61% 16.43% -14.57% 43.47% -
  Horiz. % 43.95% 91.38% 103.29% 142.69% 122.56% 143.47% 100.00%
ROE 10.21 % 13.67 % 16.04 % 14.02 % 11.47 % 14.56 % - % -
  YoY % -25.31% -14.78% 14.41% 22.23% -21.22% 0.00% -
  Horiz. % 70.12% 93.89% 110.16% 96.29% 78.78% 100.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 36.12 22.34 28.80 16.26 14.22 14.74 13.01 18.53%
  YoY % 61.68% -22.43% 77.12% 14.35% -3.53% 13.30% -
  Horiz. % 277.63% 171.71% 221.37% 124.98% 109.30% 113.30% 100.00%
EPS 1.64 2.11 3.07 2.40 1.80 2.18 1.34 3.42%
  YoY % -22.27% -31.27% 27.92% 33.33% -17.43% 62.69% -
  Horiz. % 122.39% 157.46% 229.10% 179.10% 134.33% 162.69% 100.00%
DPS 1.00 1.00 1.00 1.00 1.10 1.00 0.00 -
  YoY % 0.00% 0.00% 0.00% -9.09% 10.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 110.00% 100.00% -
NAPS 0.1607 0.1543 0.1916 0.1709 0.1569 0.1500 0.0000 -
  YoY % 4.15% -19.47% 12.11% 8.92% 4.60% 0.00% -
  Horiz. % 107.13% 102.87% 127.73% 113.93% 104.60% 100.00% -
Adjusted Per Share Value based on latest NOSH - 297,892
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 36.12 22.34 21.60 12.19 10.66 11.06 9.41 25.10%
  YoY % 61.68% 3.43% 77.19% 14.35% -3.62% 17.53% -
  Horiz. % 383.85% 237.41% 229.54% 129.54% 113.28% 117.53% 100.00%
EPS 1.64 2.11 2.30 1.80 1.35 1.64 0.97 9.14%
  YoY % -22.27% -8.26% 27.78% 33.33% -17.68% 69.07% -
  Horiz. % 169.07% 217.53% 237.11% 185.57% 139.18% 169.07% 100.00%
DPS 1.00 1.00 0.75 0.75 0.83 0.75 0.00 -
  YoY % 0.00% 33.33% 0.00% -9.64% 10.67% 0.00% -
  Horiz. % 133.33% 133.33% 100.00% 100.00% 110.67% 100.00% -
NAPS 0.1607 0.1543 0.1437 0.1282 0.1177 0.1125 0.0000 -
  YoY % 4.15% 7.38% 12.09% 8.92% 4.62% 0.00% -
  Horiz. % 142.84% 137.16% 127.73% 113.96% 104.62% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.3500 0.2900 0.3600 0.4250 0.1300 0.1200 0.1200 -
P/RPS 0.97 1.30 1.25 2.61 0.91 0.81 0.92 0.89%
  YoY % -25.38% 4.00% -52.11% 186.81% 12.35% -11.96% -
  Horiz. % 105.43% 141.30% 135.87% 283.70% 98.91% 88.04% 100.00%
P/EPS 21.34 13.75 11.72 17.74 7.22 5.49 8.93 15.61%
  YoY % 55.20% 17.32% -33.93% 145.71% 31.51% -38.52% -
  Horiz. % 238.97% 153.98% 131.24% 198.66% 80.85% 61.48% 100.00%
EY 4.69 7.27 8.54 5.64 13.85 18.21 11.20 -13.49%
  YoY % -35.49% -14.87% 51.42% -59.28% -23.94% 62.59% -
  Horiz. % 41.88% 64.91% 76.25% 50.36% 123.66% 162.59% 100.00%
DY 2.86 3.45 2.78 2.35 8.46 8.31 0.00 -
  YoY % -17.10% 24.10% 18.30% -72.22% 1.81% 0.00% -
  Horiz. % 34.42% 41.52% 33.45% 28.28% 101.81% 100.00% -
P/NAPS 2.18 1.88 1.88 2.49 0.83 0.80 0.00 -
  YoY % 15.96% 0.00% -24.50% 200.00% 3.75% 0.00% -
  Horiz. % 272.50% 235.00% 235.00% 311.25% 103.75% 100.00% -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 25/08/17 25/08/16 27/08/15 22/08/14 23/08/13 29/08/12 19/08/11 -
Price 0.3450 0.3350 0.3400 0.4300 0.1400 0.1600 0.1000 -
P/RPS 0.96 1.50 1.18 2.65 0.98 1.09 0.77 3.74%
  YoY % -36.00% 27.12% -55.47% 170.41% -10.09% 41.56% -
  Horiz. % 124.68% 194.81% 153.25% 344.16% 127.27% 141.56% 100.00%
P/EPS 21.03 15.88 11.07 17.94 7.78 7.32 7.44 18.89%
  YoY % 32.43% 43.45% -38.29% 130.59% 6.28% -1.61% -
  Horiz. % 282.66% 213.44% 148.79% 241.13% 104.57% 98.39% 100.00%
EY 4.75 6.30 9.04 5.57 12.86 13.65 13.44 -15.90%
  YoY % -24.60% -30.31% 62.30% -56.69% -5.79% 1.56% -
  Horiz. % 35.34% 46.88% 67.26% 41.44% 95.68% 101.56% 100.00%
DY 2.90 2.99 2.94 2.33 7.86 6.24 0.00 -
  YoY % -3.01% 1.70% 26.18% -70.36% 25.96% 0.00% -
  Horiz. % 46.47% 47.92% 47.12% 37.34% 125.96% 100.00% -
P/NAPS 2.15 2.17 1.77 2.52 0.89 1.07 0.00 -
  YoY % -0.92% 22.60% -29.76% 183.15% -16.82% 0.00% -
  Horiz. % 200.93% 202.80% 165.42% 235.51% 83.18% 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.
 


 

341  314  515  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LAMBO 0.055-0.005 
 VSOLAR 0.150.00 
 HSI-H6P 0.16-0.005 
 MERIDIAN 0.09-0.025 
 SUMATEC 0.0250.00 
 DSONIC 0.895+0.005 
 KHEESAN 0.26+0.06 
 KNM 0.3750.00 
 BJLAND 0.225+0.015 
 HSI-H8E 0.42-0.015 
Partners & Brokers