Highlights

[OPENSYS] YoY TTM Result on 2017-12-31 [#4]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     42.45%    YoY -     11.84%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 95,360 96,104 94,707 72,505 45,301 33,237 32,981 19.35%
  YoY % -0.77% 1.48% 30.62% 60.05% 36.30% 0.78% -
  Horiz. % 289.14% 291.39% 287.16% 219.84% 137.35% 100.78% 100.00%
PBT 14,282 9,966 7,888 10,645 7,531 6,311 5,067 18.84%
  YoY % 43.31% 26.34% -25.90% 41.35% 19.33% 24.55% -
  Horiz. % 281.86% 196.68% 155.67% 210.08% 148.63% 124.55% 100.00%
Tax -4,116 -3,251 -1,884 -2,885 -1,932 -1,651 -1,538 17.82%
  YoY % -26.61% -72.56% 34.70% -49.33% -17.02% -7.35% -
  Horiz. % 267.62% 211.38% 122.50% 187.58% 125.62% 107.35% 100.00%
NP 10,166 6,715 6,004 7,760 5,599 4,660 3,529 19.27%
  YoY % 51.39% 11.84% -22.63% 38.60% 20.15% 32.05% -
  Horiz. % 288.07% 190.28% 170.13% 219.89% 158.66% 132.05% 100.00%
NP to SH 10,140 6,715 6,004 7,760 5,599 4,660 3,529 19.22%
  YoY % 51.01% 11.84% -22.63% 38.60% 20.15% 32.05% -
  Horiz. % 287.33% 190.28% 170.13% 219.89% 158.66% 132.05% 100.00%
Tax Rate 28.82 % 32.62 % 23.88 % 27.10 % 25.65 % 26.16 % 30.35 % -0.86%
  YoY % -11.65% 36.60% -11.88% 5.65% -1.95% -13.81% -
  Horiz. % 94.96% 107.48% 78.68% 89.29% 84.51% 86.19% 100.00%
Total Cost 85,194 89,389 88,703 64,745 39,702 28,577 29,452 19.36%
  YoY % -4.69% 0.77% 37.00% 63.08% 38.93% -2.97% -
  Horiz. % 289.26% 303.51% 301.18% 219.83% 134.80% 97.03% 100.00%
Net Worth 56,599 51,386 47,632 45,011 39,590 36,238 33,803 8.97%
  YoY % 10.14% 7.88% 5.82% 13.69% 9.25% 7.20% -
  Horiz. % 167.44% 152.02% 140.91% 133.16% 117.12% 107.20% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 3,723 2,978 2,978 2,606 2,234 2,234 2,457 7.17%
  YoY % 25.00% 0.00% 14.29% 16.67% 0.00% -9.09% -
  Horiz. % 151.51% 121.21% 121.21% 106.06% 90.91% 90.91% 100.00%
Div Payout % 36.72 % 44.36 % 49.62 % 33.59 % 39.90 % 47.94 % 69.64 % -10.11%
  YoY % -17.22% -10.60% 47.72% -15.81% -16.77% -31.16% -
  Horiz. % 52.73% 63.70% 71.25% 48.23% 57.29% 68.84% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 56,599 51,386 47,632 45,011 39,590 36,238 33,803 8.97%
  YoY % 10.14% 7.88% 5.82% 13.69% 9.25% 7.20% -
  Horiz. % 167.44% 152.02% 140.91% 133.16% 117.12% 107.20% 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 10.66 % 6.99 % 6.34 % 10.70 % 12.36 % 14.02 % 10.70 % -0.06%
  YoY % 52.50% 10.25% -40.75% -13.43% -11.84% 31.03% -
  Horiz. % 99.63% 65.33% 59.25% 100.00% 115.51% 131.03% 100.00%
ROE 17.92 % 13.07 % 12.60 % 17.24 % 14.14 % 12.86 % 10.44 % 9.42%
  YoY % 37.11% 3.73% -26.91% 21.92% 9.95% 23.18% -
  Horiz. % 171.65% 125.19% 120.69% 165.13% 135.44% 123.18% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 32.01 32.26 31.79 24.34 20.28 14.88 14.76 13.76%
  YoY % -0.77% 1.48% 30.61% 20.02% 36.29% 0.81% -
  Horiz. % 216.87% 218.56% 215.38% 164.91% 137.40% 100.81% 100.00%
EPS 3.40 2.25 2.02 2.60 2.51 2.09 1.58 13.62%
  YoY % 51.11% 11.39% -22.31% 3.59% 20.10% 32.28% -
  Horiz. % 215.19% 142.41% 127.85% 164.56% 158.86% 132.28% 100.00%
DPS 1.25 1.00 1.00 0.88 1.00 1.00 1.10 2.15%
  YoY % 25.00% 0.00% 13.64% -12.00% 0.00% -9.09% -
  Horiz. % 113.64% 90.91% 90.91% 80.00% 90.91% 90.91% 100.00%
NAPS 0.1900 0.1725 0.1599 0.1511 0.1772 0.1622 0.1513 3.87%
  YoY % 10.14% 7.88% 5.82% -14.73% 9.25% 7.20% -
  Horiz. % 125.58% 114.01% 105.68% 99.87% 117.12% 107.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 32.01 32.26 31.79 24.34 15.21 11.16 11.07 19.35%
  YoY % -0.77% 1.48% 30.61% 60.03% 36.29% 0.81% -
  Horiz. % 289.16% 291.42% 287.17% 219.87% 137.40% 100.81% 100.00%
EPS 3.40 2.25 2.02 2.60 1.88 1.56 1.18 19.28%
  YoY % 51.11% 11.39% -22.31% 38.30% 20.51% 32.20% -
  Horiz. % 288.14% 190.68% 171.19% 220.34% 159.32% 132.20% 100.00%
DPS 1.25 1.00 1.00 0.88 0.75 0.75 0.83 7.06%
  YoY % 25.00% 0.00% 13.64% 17.33% 0.00% -9.64% -
  Horiz. % 150.60% 120.48% 120.48% 106.02% 90.36% 90.36% 100.00%
NAPS 0.1900 0.1725 0.1599 0.1511 0.1329 0.1217 0.1135 8.96%
  YoY % 10.14% 7.88% 5.82% 13.69% 9.20% 7.22% -
  Horiz. % 167.40% 151.98% 140.88% 133.13% 117.09% 107.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.2850 0.2900 0.3400 0.2950 0.3100 0.1700 0.1200 -
P/RPS 0.89 0.90 1.07 1.21 1.53 1.14 0.81 1.58%
  YoY % -1.11% -15.89% -11.57% -20.92% 34.21% 40.74% -
  Horiz. % 109.88% 111.11% 132.10% 149.38% 188.89% 140.74% 100.00%
P/EPS 8.37 12.87 16.87 11.32 12.37 8.15 7.60 1.62%
  YoY % -34.97% -23.71% 49.03% -8.49% 51.78% 7.24% -
  Horiz. % 110.13% 169.34% 221.97% 148.95% 162.76% 107.24% 100.00%
EY 11.94 7.77 5.93 8.83 8.08 12.27 13.16 -1.61%
  YoY % 53.67% 31.03% -32.84% 9.28% -34.15% -6.76% -
  Horiz. % 90.73% 59.04% 45.06% 67.10% 61.40% 93.24% 100.00%
DY 4.39 3.45 2.94 2.97 3.23 5.88 9.17 -11.55%
  YoY % 27.25% 17.35% -1.01% -8.05% -45.07% -35.88% -
  Horiz. % 47.87% 37.62% 32.06% 32.39% 35.22% 64.12% 100.00%
P/NAPS 1.50 1.68 2.13 1.95 1.75 1.05 0.79 11.27%
  YoY % -10.71% -21.13% 9.23% 11.43% 66.67% 32.91% -
  Horiz. % 189.87% 212.66% 269.62% 246.84% 221.52% 132.91% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 26/02/18 24/02/17 26/02/16 27/02/15 28/02/14 22/02/13 -
Price 0.3450 0.3000 0.3600 0.2850 0.3550 0.1800 0.1200 -
P/RPS 1.08 0.93 1.13 1.17 1.75 1.21 0.81 4.91%
  YoY % 16.13% -17.70% -3.42% -33.14% 44.63% 49.38% -
  Horiz. % 133.33% 114.81% 139.51% 144.44% 216.05% 149.38% 100.00%
P/EPS 10.14 13.31 17.86 10.94 14.17 8.63 7.60 4.92%
  YoY % -23.82% -25.48% 63.25% -22.79% 64.19% 13.55% -
  Horiz. % 133.42% 175.13% 235.00% 143.95% 186.45% 113.55% 100.00%
EY 9.87 7.51 5.60 9.14 7.06 11.59 13.16 -4.68%
  YoY % 31.42% 34.11% -38.73% 29.46% -39.09% -11.93% -
  Horiz. % 75.00% 57.07% 42.55% 69.45% 53.65% 88.07% 100.00%
DY 3.62 3.33 2.78 3.07 2.82 5.56 9.17 -14.34%
  YoY % 8.71% 19.78% -9.45% 8.87% -49.28% -39.37% -
  Horiz. % 39.48% 36.31% 30.32% 33.48% 30.75% 60.63% 100.00%
P/NAPS 1.82 1.74 2.25 1.89 2.00 1.11 0.79 14.92%
  YoY % 4.60% -22.67% 19.05% -5.50% 80.18% 40.51% -
  Horiz. % 230.38% 220.25% 284.81% 239.24% 253.16% 140.51% 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.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
3. Bad Quarter Reports My Trading Adventure
4. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
5. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
6. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
7. [转贴] [Facebook live video:浅谈Dayang enterprise holdings bhd (Dayang)] - James的股票投资James Share Investing James的股票投资James Share Investing
8. Jaks Resources Berhad - Within Expectations PublicInvest Research
Partners & Brokers