Highlights

[OPENSYS] YoY TTM Result on 2011-03-31 [#1]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 25-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     73.43%    YoY -     -16.85%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 35,142 29,954 32,364 27,569 31,215 35,202 32,803 1.15%
  YoY % 17.32% -7.45% 17.39% -11.68% -11.33% 7.31% -
  Horiz. % 107.13% 91.31% 98.66% 84.04% 95.16% 107.31% 100.00%
PBT 7,401 4,647 5,967 3,976 2,785 3,857 1,810 26.44%
  YoY % 59.26% -22.12% 50.08% 42.76% -27.79% 113.09% -
  Horiz. % 408.90% 256.74% 329.67% 219.67% 153.87% 213.09% 100.00%
Tax -1,902 -1,421 -566 -1,815 -186 -190 -50 83.34%
  YoY % -33.85% -151.06% 68.82% -875.81% 2.11% -280.00% -
  Horiz. % 3,804.00% 2,842.00% 1,132.00% 3,630.00% 372.00% 380.00% 100.00%
NP 5,499 3,226 5,401 2,161 2,599 3,667 1,760 20.90%
  YoY % 70.46% -40.27% 149.93% -16.85% -29.12% 108.35% -
  Horiz. % 312.44% 183.30% 306.88% 122.78% 147.67% 208.35% 100.00%
NP to SH 5,499 3,226 5,401 2,161 2,599 3,667 1,760 20.90%
  YoY % 70.46% -40.27% 149.93% -16.85% -29.12% 108.35% -
  Horiz. % 312.44% 183.30% 306.88% 122.78% 147.67% 208.35% 100.00%
Tax Rate 25.70 % 30.58 % 9.49 % 45.65 % 6.68 % 4.93 % 2.76 % 45.02%
  YoY % -15.96% 222.23% -79.21% 583.38% 35.50% 78.62% -
  Horiz. % 931.16% 1,107.97% 343.84% 1,653.99% 242.03% 178.62% 100.00%
Total Cost 29,643 26,728 26,963 25,408 28,616 31,535 31,043 -0.77%
  YoY % 10.91% -0.87% 6.12% -11.21% -9.26% 1.58% -
  Horiz. % 95.49% 86.10% 86.86% 81.85% 92.18% 101.58% 100.00%
Net Worth 36,976 34,831 0 0 38,742 36,390 31,696 2.60%
  YoY % 6.16% 0.00% 0.00% 0.00% 6.46% 14.81% -
  Horiz. % 116.66% 109.89% 0.00% 0.00% 122.23% 114.81% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 3,351 2,457 1,111 0 0 0 0 -
  YoY % 36.36% 121.04% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 301.42% 221.04% 100.00% - - - -
Div Payout % 60.94 % 76.18 % 20.59 % - % - % - % - % -
  YoY % -20.01% 269.99% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 295.97% 369.99% 100.00% - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 36,976 34,831 0 0 38,742 36,390 31,696 2.60%
  YoY % 6.16% 0.00% 0.00% 0.00% 6.46% 14.81% -
  Horiz. % 116.66% 109.89% 0.00% 0.00% 122.23% 114.81% 100.00%
NOSH 223,420 223,420 223,225 219,999 220,000 221,219 214,166 0.71%
  YoY % 0.00% 0.09% 1.47% -0.00% -0.55% 3.29% -
  Horiz. % 104.32% 104.32% 104.23% 102.72% 102.72% 103.29% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 15.65 % 10.77 % 16.69 % 7.84 % 8.33 % 10.42 % 5.37 % 19.51%
  YoY % 45.31% -35.47% 112.88% -5.88% -20.06% 94.04% -
  Horiz. % 291.43% 200.56% 310.80% 146.00% 155.12% 194.04% 100.00%
ROE 14.87 % 9.26 % - % - % 6.71 % 10.08 % 5.55 % 17.84%
  YoY % 60.58% 0.00% 0.00% 0.00% -33.43% 81.62% -
  Horiz. % 267.93% 166.85% 0.00% 0.00% 120.90% 181.62% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 15.73 13.41 14.50 12.53 14.19 15.91 15.32 0.44%
  YoY % 17.30% -7.52% 15.72% -11.70% -10.81% 3.85% -
  Horiz. % 102.68% 87.53% 94.65% 81.79% 92.62% 103.85% 100.00%
EPS 2.46 1.44 2.42 0.98 1.18 1.66 0.82 20.08%
  YoY % 70.83% -40.50% 146.94% -16.95% -28.92% 102.44% -
  Horiz. % 300.00% 175.61% 295.12% 119.51% 143.90% 202.44% 100.00%
DPS 1.50 1.10 0.50 0.00 0.00 0.00 0.00 -
  YoY % 36.36% 120.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 220.00% 100.00% - - - -
NAPS 0.1655 0.1559 0.0000 0.0000 0.1761 0.1645 0.1480 1.88%
  YoY % 6.16% 0.00% 0.00% 0.00% 7.05% 11.15% -
  Horiz. % 111.82% 105.34% 0.00% 0.00% 118.99% 111.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 11.80 10.06 10.86 9.25 10.48 11.82 11.01 1.16%
  YoY % 17.30% -7.37% 17.41% -11.74% -11.34% 7.36% -
  Horiz. % 107.18% 91.37% 98.64% 84.01% 95.19% 107.36% 100.00%
EPS 1.85 1.08 1.81 0.73 0.87 1.23 0.59 20.97%
  YoY % 71.30% -40.33% 147.95% -16.09% -29.27% 108.47% -
  Horiz. % 313.56% 183.05% 306.78% 123.73% 147.46% 208.47% 100.00%
DPS 1.13 0.83 0.37 0.00 0.00 0.00 0.00 -
  YoY % 36.14% 124.32% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 305.41% 224.32% 100.00% - - - -
NAPS 0.1241 0.1169 0.0000 0.0000 0.1301 0.1222 0.1064 2.60%
  YoY % 6.16% 0.00% 0.00% 0.00% 6.46% 14.85% -
  Horiz. % 116.64% 109.87% 0.00% 0.00% 122.27% 114.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.2350 0.1150 0.1400 0.0850 0.1200 0.0700 0.0800 -
P/RPS 1.49 0.86 0.97 0.68 0.85 0.44 0.52 19.17%
  YoY % 73.26% -11.34% 42.65% -20.00% 93.18% -15.38% -
  Horiz. % 286.54% 165.38% 186.54% 130.77% 163.46% 84.62% 100.00%
P/EPS 9.55 7.96 5.79 8.65 10.16 4.22 9.73 -0.31%
  YoY % 19.97% 37.48% -33.06% -14.86% 140.76% -56.63% -
  Horiz. % 98.15% 81.81% 59.51% 88.90% 104.42% 43.37% 100.00%
EY 10.47 12.56 17.28 11.56 9.84 23.68 10.27 0.32%
  YoY % -16.64% -27.31% 49.48% 17.48% -58.45% 130.57% -
  Horiz. % 101.95% 122.30% 168.26% 112.56% 95.81% 230.57% 100.00%
DY 6.38 9.57 3.56 0.00 0.00 0.00 0.00 -
  YoY % -33.33% 168.82% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 179.21% 268.82% 100.00% - - - -
P/NAPS 1.42 0.74 0.00 0.00 0.68 0.43 0.54 17.48%
  YoY % 91.89% 0.00% 0.00% 0.00% 58.14% -20.37% -
  Horiz. % 262.96% 137.04% 0.00% 0.00% 125.93% 79.63% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 23/05/14 28/05/13 24/05/12 25/05/11 21/05/10 22/05/09 26/05/08 -
Price 0.2550 0.1350 0.1200 0.1000 0.1200 0.0900 0.0800 -
P/RPS 1.62 1.01 0.83 0.80 0.85 0.57 0.52 20.84%
  YoY % 60.40% 21.69% 3.75% -5.88% 49.12% 9.62% -
  Horiz. % 311.54% 194.23% 159.62% 153.85% 163.46% 109.62% 100.00%
P/EPS 10.36 9.35 4.96 10.18 10.16 5.43 9.73 1.05%
  YoY % 10.80% 88.51% -51.28% 0.20% 87.11% -44.19% -
  Horiz. % 106.47% 96.09% 50.98% 104.62% 104.42% 55.81% 100.00%
EY 9.65 10.70 20.16 9.82 9.84 18.42 10.27 -1.03%
  YoY % -9.81% -46.92% 105.30% -0.20% -46.58% 79.36% -
  Horiz. % 93.96% 104.19% 196.30% 95.62% 95.81% 179.36% 100.00%
DY 5.88 8.15 4.15 0.00 0.00 0.00 0.00 -
  YoY % -27.85% 96.39% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 141.69% 196.39% 100.00% - - - -
P/NAPS 1.54 0.87 0.00 0.00 0.68 0.55 0.54 19.07%
  YoY % 77.01% 0.00% 0.00% 0.00% 23.64% 1.85% -
  Horiz. % 285.19% 161.11% 0.00% 0.00% 125.93% 101.85% 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.
 


 

256  349  565  1089 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7F 0.325+0.04 
 DRBHCOM 2.61-0.34 
 EKOVEST 0.825-0.02 
 HSI-H6P 0.215-0.05 
 KNM 0.35-0.015 
 SAPNRG 0.265-0.01 
 HSI-C7E 0.16+0.025 
 VSOLAR 0.13-0.005 
 HSI-H6Q 0.47-0.09 
 IWCITY 0.94-0.01 

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. Technical View - DRB-Hicom Bhd (DRBHCOM, 1619) Rakuten Trade Research Reports
8. Redtone International Berhad--The only company that i dare to buy despite trade war firerain collection
Partners & Brokers