Highlights

[OPENSYS] YoY TTM Result on 2014-09-30 [#3]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 21-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     4.05%    YoY -     12.75%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 92,057 80,865 68,512 40,391 33,558 32,831 27,875 22.01%
  YoY % 13.84% 18.03% 69.62% 20.36% 2.21% 17.78% -
  Horiz. % 330.25% 290.10% 245.78% 144.90% 120.39% 117.78% 100.00%
PBT 6,232 8,332 9,977 7,514 6,769 4,859 4,766 4.57%
  YoY % -25.20% -16.49% 32.78% 11.01% 39.31% 1.95% -
  Horiz. % 130.76% 174.82% 209.34% 157.66% 142.03% 101.95% 100.00%
Tax -1,518 -2,088 -2,806 -1,943 -1,828 -1,165 -784 11.63%
  YoY % 27.30% 25.59% -44.42% -6.29% -56.91% -48.60% -
  Horiz. % 193.62% 266.33% 357.91% 247.83% 233.16% 148.60% 100.00%
NP 4,714 6,244 7,171 5,571 4,941 3,694 3,982 2.85%
  YoY % -24.50% -12.93% 28.72% 12.75% 33.76% -7.23% -
  Horiz. % 118.38% 156.81% 180.09% 139.90% 124.08% 92.77% 100.00%
NP to SH 4,714 6,244 7,171 5,571 4,941 3,694 3,982 2.85%
  YoY % -24.50% -12.93% 28.72% 12.75% 33.76% -7.23% -
  Horiz. % 118.38% 156.81% 180.09% 139.90% 124.08% 92.77% 100.00%
Tax Rate 24.36 % 25.06 % 28.12 % 25.86 % 27.01 % 23.98 % 16.45 % 6.76%
  YoY % -2.79% -10.88% 8.74% -4.26% 12.64% 45.78% -
  Horiz. % 148.09% 152.34% 170.94% 157.20% 164.19% 145.78% 100.00%
Total Cost 87,343 74,621 61,341 34,820 28,617 29,137 23,893 24.09%
  YoY % 17.05% 21.65% 76.17% 21.68% -1.78% 21.95% -
  Horiz. % 365.56% 312.31% 256.73% 145.73% 119.77% 121.95% 100.00%
Net Worth 47,901 46,173 43,402 38,472 35,143 33,781 0 -
  YoY % 3.74% 6.38% 12.81% 9.47% 4.03% 0.00% -
  Horiz. % 141.80% 136.68% 128.48% 113.89% 104.03% 100.00% -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 2,978 2,978 2,606 2,234 2,234 3,569 0 -
  YoY % 0.00% 14.29% 16.67% 0.00% -37.41% 0.00% -
  Horiz. % 83.46% 83.46% 73.02% 62.59% 62.59% 100.00% -
Div Payout % 63.19 % 47.71 % 36.35 % 40.10 % 45.22 % 96.63 % - % -
  YoY % 32.45% 31.25% -9.35% -11.32% -53.20% 0.00% -
  Horiz. % 65.39% 49.37% 37.62% 41.50% 46.80% 100.00% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 47,901 46,173 43,402 38,472 35,143 33,781 0 -
  YoY % 3.74% 6.38% 12.81% 9.47% 4.03% 0.00% -
  Horiz. % 141.80% 136.68% 128.48% 113.89% 104.03% 100.00% -
NOSH 297,892 297,892 297,892 223,420 223,420 223,420 229,629 4.43%
  YoY % 0.00% 0.00% 33.33% 0.00% 0.00% -2.70% -
  Horiz. % 129.73% 129.73% 129.73% 97.30% 97.30% 97.30% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.12 % 7.72 % 10.47 % 13.79 % 14.72 % 11.25 % 14.29 % -15.71%
  YoY % -33.68% -26.27% -24.08% -6.32% 30.84% -21.27% -
  Horiz. % 35.83% 54.02% 73.27% 96.50% 103.01% 78.73% 100.00%
ROE 9.84 % 13.52 % 16.52 % 14.48 % 14.06 % 10.94 % - % -
  YoY % -27.22% -18.16% 14.09% 2.99% 28.52% 0.00% -
  Horiz. % 89.95% 123.58% 151.01% 132.36% 128.52% 100.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 30.90 27.15 23.00 18.08 15.02 14.69 12.14 16.83%
  YoY % 13.81% 18.04% 27.21% 20.37% 2.25% 21.00% -
  Horiz. % 254.53% 223.64% 189.46% 148.93% 123.72% 121.00% 100.00%
EPS 1.58 2.10 2.41 2.49 2.21 1.65 1.73 -1.50%
  YoY % -24.76% -12.86% -3.21% 12.67% 33.94% -4.62% -
  Horiz. % 91.33% 121.39% 139.31% 143.93% 127.75% 95.38% 100.00%
DPS 1.00 1.00 0.88 1.00 1.00 1.60 0.00 -
  YoY % 0.00% 13.64% -12.00% 0.00% -37.50% 0.00% -
  Horiz. % 62.50% 62.50% 55.00% 62.50% 62.50% 100.00% -
NAPS 0.1608 0.1550 0.1457 0.1722 0.1573 0.1512 0.0000 -
  YoY % 3.74% 6.38% -15.39% 9.47% 4.03% 0.00% -
  Horiz. % 106.35% 102.51% 96.36% 113.89% 104.03% 100.00% -
Adjusted Per Share Value based on latest NOSH - 297,892
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 30.90 27.15 23.00 13.56 11.27 11.02 9.36 22.00%
  YoY % 13.81% 18.04% 69.62% 20.32% 2.27% 17.74% -
  Horiz. % 330.13% 290.06% 245.73% 144.87% 120.41% 117.74% 100.00%
EPS 1.58 2.10 2.41 1.87 1.66 1.24 1.34 2.78%
  YoY % -24.76% -12.86% 28.88% 12.65% 33.87% -7.46% -
  Horiz. % 117.91% 156.72% 179.85% 139.55% 123.88% 92.54% 100.00%
DPS 1.00 1.00 0.88 0.75 0.75 1.20 0.00 -
  YoY % 0.00% 13.64% 17.33% 0.00% -37.50% 0.00% -
  Horiz. % 83.33% 83.33% 73.33% 62.50% 62.50% 100.00% -
NAPS 0.1608 0.1550 0.1457 0.1292 0.1180 0.1134 0.0000 -
  YoY % 3.74% 6.38% 12.77% 9.49% 4.06% 0.00% -
  Horiz. % 141.80% 136.68% 128.48% 113.93% 104.06% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.3200 0.3500 0.3600 0.3900 0.1400 0.1400 0.0900 -
P/RPS 1.04 1.29 1.57 2.16 0.93 0.95 0.74 5.83%
  YoY % -19.38% -17.83% -27.31% 132.26% -2.11% 28.38% -
  Horiz. % 140.54% 174.32% 212.16% 291.89% 125.68% 128.38% 100.00%
P/EPS 20.22 16.70 14.95 15.64 6.33 8.47 5.19 25.41%
  YoY % 21.08% 11.71% -4.41% 147.08% -25.27% 63.20% -
  Horiz. % 389.60% 321.77% 288.05% 301.35% 121.97% 163.20% 100.00%
EY 4.95 5.99 6.69 6.39 15.80 11.81 19.27 -20.25%
  YoY % -17.36% -10.46% 4.69% -59.56% 33.78% -38.71% -
  Horiz. % 25.69% 31.08% 34.72% 33.16% 81.99% 61.29% 100.00%
DY 3.13 2.86 2.43 2.56 7.14 11.43 0.00 -
  YoY % 9.44% 17.70% -5.08% -64.15% -37.53% 0.00% -
  Horiz. % 27.38% 25.02% 21.26% 22.40% 62.47% 100.00% -
P/NAPS 1.99 2.26 2.47 2.26 0.89 0.93 0.00 -
  YoY % -11.95% -8.50% 9.29% 153.93% -4.30% 0.00% -
  Horiz. % 213.98% 243.01% 265.59% 243.01% 95.70% 100.00% -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 24/11/16 20/11/15 21/11/14 22/11/13 28/11/12 18/11/11 -
Price 0.3000 0.3600 0.3150 0.3700 0.1700 0.1400 0.1100 -
P/RPS 0.97 1.33 1.37 2.05 1.13 0.95 0.91 1.07%
  YoY % -27.07% -2.92% -33.17% 81.42% 18.95% 4.40% -
  Horiz. % 106.59% 146.15% 150.55% 225.27% 124.18% 104.40% 100.00%
P/EPS 18.96 17.18 13.09 14.84 7.69 8.47 6.34 20.01%
  YoY % 10.36% 31.25% -11.79% 92.98% -9.21% 33.60% -
  Horiz. % 299.05% 270.98% 206.47% 234.07% 121.29% 133.60% 100.00%
EY 5.27 5.82 7.64 6.74 13.01 11.81 15.76 -16.67%
  YoY % -9.45% -23.82% 13.35% -48.19% 10.16% -25.06% -
  Horiz. % 33.44% 36.93% 48.48% 42.77% 82.55% 74.94% 100.00%
DY 3.33 2.78 2.78 2.70 5.88 11.43 0.00 -
  YoY % 19.78% 0.00% 2.96% -54.08% -48.56% 0.00% -
  Horiz. % 29.13% 24.32% 24.32% 23.62% 51.44% 100.00% -
P/NAPS 1.87 2.32 2.16 2.15 1.08 0.93 0.00 -
  YoY % -19.40% 7.41% 0.47% 99.07% 16.13% 0.00% -
  Horiz. % 201.08% 249.46% 232.26% 231.18% 116.13% 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.
 


 

355  304  561  746 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.34-0.065 
 DRBHCOM 2.60-0.35 
 HSI-H6P 0.205+0.035 
 EKOVEST 0.825-0.02 
 SAPNRG 0.265-0.01 
 VSOLAR 0.1350.00 
 KNM 0.355-0.01 
 HSI-C7E 0.16-0.05 
 AAX 0.195+0.01 
 HSI-H6Q 0.455+0.085 
Partners & Brokers