Highlights

[OPENSYS] YoY TTM Result on 2016-09-30 [#3]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 24-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     -0.62%    YoY -     -12.93%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 84,479 92,057 80,865 68,512 40,391 33,558 32,831 17.05%
  YoY % -8.23% 13.84% 18.03% 69.62% 20.36% 2.21% -
  Horiz. % 257.31% 280.40% 246.31% 208.68% 123.03% 102.21% 100.00%
PBT 14,331 6,232 8,332 9,977 7,514 6,769 4,859 19.74%
  YoY % 129.96% -25.20% -16.49% 32.78% 11.01% 39.31% -
  Horiz. % 294.94% 128.26% 171.48% 205.33% 154.64% 139.31% 100.00%
Tax -4,634 -1,518 -2,088 -2,806 -1,943 -1,828 -1,165 25.86%
  YoY % -205.27% 27.30% 25.59% -44.42% -6.29% -56.91% -
  Horiz. % 397.77% 130.30% 179.23% 240.86% 166.78% 156.91% 100.00%
NP 9,697 4,714 6,244 7,171 5,571 4,941 3,694 17.44%
  YoY % 105.71% -24.50% -12.93% 28.72% 12.75% 33.76% -
  Horiz. % 262.51% 127.61% 169.03% 194.13% 150.81% 133.76% 100.00%
NP to SH 9,683 4,714 6,244 7,171 5,571 4,941 3,694 17.41%
  YoY % 105.41% -24.50% -12.93% 28.72% 12.75% 33.76% -
  Horiz. % 262.13% 127.61% 169.03% 194.13% 150.81% 133.76% 100.00%
Tax Rate 32.34 % 24.36 % 25.06 % 28.12 % 25.86 % 27.01 % 23.98 % 5.11%
  YoY % 32.76% -2.79% -10.88% 8.74% -4.26% 12.64% -
  Horiz. % 134.86% 101.58% 104.50% 117.26% 107.84% 112.64% 100.00%
Total Cost 74,782 87,343 74,621 61,341 34,820 28,617 29,137 17.00%
  YoY % -14.38% 17.05% 21.65% 76.17% 21.68% -1.78% -
  Horiz. % 256.66% 299.77% 256.10% 210.53% 119.50% 98.22% 100.00%
Net Worth 5,421,634 47,901 46,173 43,402 38,472 35,143 33,781 133.03%
  YoY % 11,218.41% 3.74% 6.38% 12.81% 9.47% 4.03% -
  Horiz. % 16,049.31% 141.80% 136.68% 128.48% 113.89% 104.03% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 2,978 2,978 2,978 2,606 2,234 2,234 3,569 -2.97%
  YoY % 0.00% 0.00% 14.29% 16.67% 0.00% -37.41% -
  Horiz. % 83.46% 83.46% 83.46% 73.02% 62.59% 62.59% 100.00%
Div Payout % 30.76 % 63.19 % 47.71 % 36.35 % 40.10 % 45.22 % 96.63 % -17.36%
  YoY % -51.32% 32.45% 31.25% -9.35% -11.32% -53.20% -
  Horiz. % 31.83% 65.39% 49.37% 37.62% 41.50% 46.80% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 5,421,634 47,901 46,173 43,402 38,472 35,143 33,781 133.03%
  YoY % 11,218.41% 3.74% 6.38% 12.81% 9.47% 4.03% -
  Horiz. % 16,049.31% 141.80% 136.68% 128.48% 113.89% 104.03% 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 11.48 % 5.12 % 7.72 % 10.47 % 13.79 % 14.72 % 11.25 % 0.34%
  YoY % 124.22% -33.68% -26.27% -24.08% -6.32% 30.84% -
  Horiz. % 102.04% 45.51% 68.62% 93.07% 122.58% 130.84% 100.00%
ROE 0.18 % 9.84 % 13.52 % 16.52 % 14.48 % 14.06 % 10.94 % -49.55%
  YoY % -98.17% -27.22% -18.16% 14.09% 2.99% 28.52% -
  Horiz. % 1.65% 89.95% 123.58% 151.01% 132.36% 128.52% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 28.36 30.90 27.15 23.00 18.08 15.02 14.69 11.58%
  YoY % -8.22% 13.81% 18.04% 27.21% 20.37% 2.25% -
  Horiz. % 193.06% 210.35% 184.82% 156.57% 123.08% 102.25% 100.00%
EPS 3.25 1.58 2.10 2.41 2.49 2.21 1.65 11.96%
  YoY % 105.70% -24.76% -12.86% -3.21% 12.67% 33.94% -
  Horiz. % 196.97% 95.76% 127.27% 146.06% 150.91% 133.94% 100.00%
DPS 1.00 1.00 1.00 0.88 1.00 1.00 1.60 -7.53%
  YoY % 0.00% 0.00% 13.64% -12.00% 0.00% -37.50% -
  Horiz. % 62.50% 62.50% 62.50% 55.00% 62.50% 62.50% 100.00%
NAPS 18.2000 0.1608 0.1550 0.1457 0.1722 0.1573 0.1512 122.12%
  YoY % 11,218.41% 3.74% 6.38% -15.39% 9.47% 4.03% -
  Horiz. % 12,037.04% 106.35% 102.51% 96.36% 113.89% 104.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 28.36 30.90 27.15 23.00 13.56 11.27 11.02 17.05%
  YoY % -8.22% 13.81% 18.04% 69.62% 20.32% 2.27% -
  Horiz. % 257.35% 280.40% 246.37% 208.71% 123.05% 102.27% 100.00%
EPS 3.25 1.58 2.10 2.41 1.87 1.66 1.24 17.41%
  YoY % 105.70% -24.76% -12.86% 28.88% 12.65% 33.87% -
  Horiz. % 262.10% 127.42% 169.35% 194.35% 150.81% 133.87% 100.00%
DPS 1.00 1.00 1.00 0.88 0.75 0.75 1.20 -2.99%
  YoY % 0.00% 0.00% 13.64% 17.33% 0.00% -37.50% -
  Horiz. % 83.33% 83.33% 83.33% 73.33% 62.50% 62.50% 100.00%
NAPS 18.2000 0.1608 0.1550 0.1457 0.1292 0.1180 0.1134 133.03%
  YoY % 11,218.41% 3.74% 6.38% 12.77% 9.49% 4.06% -
  Horiz. % 16,049.38% 141.80% 136.68% 128.48% 113.93% 104.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.3250 0.3200 0.3500 0.3600 0.3900 0.1400 0.1400 -
P/RPS 1.15 1.04 1.29 1.57 2.16 0.93 0.95 3.23%
  YoY % 10.58% -19.38% -17.83% -27.31% 132.26% -2.11% -
  Horiz. % 121.05% 109.47% 135.79% 165.26% 227.37% 97.89% 100.00%
P/EPS 10.00 20.22 16.70 14.95 15.64 6.33 8.47 2.80%
  YoY % -50.54% 21.08% 11.71% -4.41% 147.08% -25.27% -
  Horiz. % 118.06% 238.72% 197.17% 176.51% 184.65% 74.73% 100.00%
EY 10.00 4.95 5.99 6.69 6.39 15.80 11.81 -2.73%
  YoY % 102.02% -17.36% -10.46% 4.69% -59.56% 33.78% -
  Horiz. % 84.67% 41.91% 50.72% 56.65% 54.11% 133.78% 100.00%
DY 3.08 3.13 2.86 2.43 2.56 7.14 11.43 -19.62%
  YoY % -1.60% 9.44% 17.70% -5.08% -64.15% -37.53% -
  Horiz. % 26.95% 27.38% 25.02% 21.26% 22.40% 62.47% 100.00%
P/NAPS 0.02 1.99 2.26 2.47 2.26 0.89 0.93 -47.25%
  YoY % -98.99% -11.95% -8.50% 9.29% 153.93% -4.30% -
  Horiz. % 2.15% 213.98% 243.01% 265.59% 243.01% 95.70% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 26/11/18 24/11/17 24/11/16 20/11/15 21/11/14 22/11/13 28/11/12 -
Price 0.3300 0.3000 0.3600 0.3150 0.3700 0.1700 0.1400 -
P/RPS 1.16 0.97 1.33 1.37 2.05 1.13 0.95 3.38%
  YoY % 19.59% -27.07% -2.92% -33.17% 81.42% 18.95% -
  Horiz. % 122.11% 102.11% 140.00% 144.21% 215.79% 118.95% 100.00%
P/EPS 10.15 18.96 17.18 13.09 14.84 7.69 8.47 3.06%
  YoY % -46.47% 10.36% 31.25% -11.79% 92.98% -9.21% -
  Horiz. % 119.83% 223.85% 202.83% 154.55% 175.21% 90.79% 100.00%
EY 9.85 5.27 5.82 7.64 6.74 13.01 11.81 -2.98%
  YoY % 86.91% -9.45% -23.82% 13.35% -48.19% 10.16% -
  Horiz. % 83.40% 44.62% 49.28% 64.69% 57.07% 110.16% 100.00%
DY 3.03 3.33 2.78 2.78 2.70 5.88 11.43 -19.84%
  YoY % -9.01% 19.78% 0.00% 2.96% -54.08% -48.56% -
  Horiz. % 26.51% 29.13% 24.32% 24.32% 23.62% 51.44% 100.00%
P/NAPS 0.02 1.87 2.32 2.16 2.15 1.08 0.93 -47.25%
  YoY % -98.93% -19.40% 7.41% 0.47% 99.07% 16.13% -
  Horiz. % 2.15% 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.
 


 

231  307  590  1204 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.015+0.005 
 ARMADA 0.34+0.01 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-H6S 0.19+0.005 
 FGV 0.925+0.03 
 HSI-H8B 0.38+0.02 
 SCOMIES 0.125+0.01 
 VSOLAR 0.090.00 
 HSI-C7J 0.195-0.02 
Partners & Brokers