Highlights

[OPENSYS] YoY TTM Result on 2012-03-31 [#1]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 24-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     3.19%    YoY -     149.93%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 63,426 35,142 29,954 32,364 27,569 31,215 35,202 10.31%
  YoY % 80.48% 17.32% -7.45% 17.39% -11.68% -11.33% -
  Horiz. % 180.18% 99.83% 85.09% 91.94% 78.32% 88.67% 100.00%
PBT 9,303 7,401 4,647 5,967 3,976 2,785 3,857 15.80%
  YoY % 25.70% 59.26% -22.12% 50.08% 42.76% -27.79% -
  Horiz. % 241.20% 191.88% 120.48% 154.71% 103.09% 72.21% 100.00%
Tax -2,449 -1,902 -1,421 -566 -1,815 -186 -190 53.09%
  YoY % -28.76% -33.85% -151.06% 68.82% -875.81% 2.11% -
  Horiz. % 1,288.95% 1,001.05% 747.89% 297.89% 955.26% 97.89% 100.00%
NP 6,854 5,499 3,226 5,401 2,161 2,599 3,667 10.98%
  YoY % 24.64% 70.46% -40.27% 149.93% -16.85% -29.12% -
  Horiz. % 186.91% 149.96% 87.97% 147.29% 58.93% 70.88% 100.00%
NP to SH 6,854 5,499 3,226 5,401 2,161 2,599 3,667 10.98%
  YoY % 24.64% 70.46% -40.27% 149.93% -16.85% -29.12% -
  Horiz. % 186.91% 149.96% 87.97% 147.29% 58.93% 70.88% 100.00%
Tax Rate 26.32 % 25.70 % 30.58 % 9.49 % 45.65 % 6.68 % 4.93 % 32.19%
  YoY % 2.41% -15.96% 222.23% -79.21% 583.38% 35.50% -
  Horiz. % 533.87% 521.30% 620.28% 192.49% 925.96% 135.50% 100.00%
Total Cost 56,572 29,643 26,728 26,963 25,408 28,616 31,535 10.23%
  YoY % 90.84% 10.91% -0.87% 6.12% -11.21% -9.26% -
  Horiz. % 179.39% 94.00% 84.76% 85.50% 80.57% 90.74% 100.00%
Net Worth 40,796 36,976 34,831 0 0 38,742 36,390 1.92%
  YoY % 10.33% 6.16% 0.00% 0.00% 0.00% 6.46% -
  Horiz. % 112.11% 101.61% 95.71% 0.00% 0.00% 106.46% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 2,234 3,351 2,457 1,111 0 0 0 -
  YoY % -33.33% 36.36% 121.04% 0.00% 0.00% 0.00% -
  Horiz. % 200.95% 301.42% 221.04% 100.00% - - -
Div Payout % 32.60 % 60.94 % 76.18 % 20.59 % - % - % - % -
  YoY % -46.50% -20.01% 269.99% 0.00% 0.00% 0.00% -
  Horiz. % 158.33% 295.97% 369.99% 100.00% - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 40,796 36,976 34,831 0 0 38,742 36,390 1.92%
  YoY % 10.33% 6.16% 0.00% 0.00% 0.00% 6.46% -
  Horiz. % 112.11% 101.61% 95.71% 0.00% 0.00% 106.46% 100.00%
NOSH 223,420 223,420 223,420 223,225 219,999 220,000 221,219 0.17%
  YoY % 0.00% 0.00% 0.09% 1.47% -0.00% -0.55% -
  Horiz. % 100.99% 100.99% 100.99% 100.91% 99.45% 99.45% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.81 % 15.65 % 10.77 % 16.69 % 7.84 % 8.33 % 10.42 % 0.61%
  YoY % -30.93% 45.31% -35.47% 112.88% -5.88% -20.06% -
  Horiz. % 103.74% 150.19% 103.36% 160.17% 75.24% 79.94% 100.00%
ROE 16.80 % 14.87 % 9.26 % - % - % 6.71 % 10.08 % 8.88%
  YoY % 12.98% 60.58% 0.00% 0.00% 0.00% -33.43% -
  Horiz. % 166.67% 147.52% 91.87% 0.00% 0.00% 66.57% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 28.39 15.73 13.41 14.50 12.53 14.19 15.91 10.13%
  YoY % 80.48% 17.30% -7.52% 15.72% -11.70% -10.81% -
  Horiz. % 178.44% 98.87% 84.29% 91.14% 78.76% 89.19% 100.00%
EPS 3.07 2.46 1.44 2.42 0.98 1.18 1.66 10.79%
  YoY % 24.80% 70.83% -40.50% 146.94% -16.95% -28.92% -
  Horiz. % 184.94% 148.19% 86.75% 145.78% 59.04% 71.08% 100.00%
DPS 1.00 1.50 1.10 0.50 0.00 0.00 0.00 -
  YoY % -33.33% 36.36% 120.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 300.00% 220.00% 100.00% - - -
NAPS 0.1826 0.1655 0.1559 0.0000 0.0000 0.1761 0.1645 1.75%
  YoY % 10.33% 6.16% 0.00% 0.00% 0.00% 7.05% -
  Horiz. % 111.00% 100.61% 94.77% 0.00% 0.00% 107.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 21.29 11.80 10.06 10.86 9.25 10.48 11.82 10.30%
  YoY % 80.42% 17.30% -7.37% 17.41% -11.74% -11.34% -
  Horiz. % 180.12% 99.83% 85.11% 91.88% 78.26% 88.66% 100.00%
EPS 2.30 1.85 1.08 1.81 0.73 0.87 1.23 10.99%
  YoY % 24.32% 71.30% -40.33% 147.95% -16.09% -29.27% -
  Horiz. % 186.99% 150.41% 87.80% 147.15% 59.35% 70.73% 100.00%
DPS 0.75 1.13 0.83 0.37 0.00 0.00 0.00 -
  YoY % -33.63% 36.14% 124.32% 0.00% 0.00% 0.00% -
  Horiz. % 202.70% 305.41% 224.32% 100.00% - - -
NAPS 0.1370 0.1241 0.1169 0.0000 0.0000 0.1301 0.1222 1.92%
  YoY % 10.39% 6.16% 0.00% 0.00% 0.00% 6.46% -
  Horiz. % 112.11% 101.55% 95.66% 0.00% 0.00% 106.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.3600 0.2350 0.1150 0.1400 0.0850 0.1200 0.0700 -
P/RPS 1.27 1.49 0.86 0.97 0.68 0.85 0.44 19.31%
  YoY % -14.77% 73.26% -11.34% 42.65% -20.00% 93.18% -
  Horiz. % 288.64% 338.64% 195.45% 220.45% 154.55% 193.18% 100.00%
P/EPS 11.73 9.55 7.96 5.79 8.65 10.16 4.22 18.57%
  YoY % 22.83% 19.97% 37.48% -33.06% -14.86% 140.76% -
  Horiz. % 277.96% 226.30% 188.63% 137.20% 204.98% 240.76% 100.00%
EY 8.52 10.47 12.56 17.28 11.56 9.84 23.68 -15.66%
  YoY % -18.62% -16.64% -27.31% 49.48% 17.48% -58.45% -
  Horiz. % 35.98% 44.21% 53.04% 72.97% 48.82% 41.55% 100.00%
DY 2.78 6.38 9.57 3.56 0.00 0.00 0.00 -
  YoY % -56.43% -33.33% 168.82% 0.00% 0.00% 0.00% -
  Horiz. % 78.09% 179.21% 268.82% 100.00% - - -
P/NAPS 1.97 1.42 0.74 0.00 0.00 0.68 0.43 28.86%
  YoY % 38.73% 91.89% 0.00% 0.00% 0.00% 58.14% -
  Horiz. % 458.14% 330.23% 172.09% 0.00% 0.00% 158.14% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 23/05/14 28/05/13 24/05/12 25/05/11 21/05/10 22/05/09 -
Price 0.3350 0.2550 0.1350 0.1200 0.1000 0.1200 0.0900 -
P/RPS 1.18 1.62 1.01 0.83 0.80 0.85 0.57 12.89%
  YoY % -27.16% 60.40% 21.69% 3.75% -5.88% 49.12% -
  Horiz. % 207.02% 284.21% 177.19% 145.61% 140.35% 149.12% 100.00%
P/EPS 10.92 10.36 9.35 4.96 10.18 10.16 5.43 12.34%
  YoY % 5.41% 10.80% 88.51% -51.28% 0.20% 87.11% -
  Horiz. % 201.10% 190.79% 172.19% 91.34% 187.48% 187.11% 100.00%
EY 9.16 9.65 10.70 20.16 9.82 9.84 18.42 -10.99%
  YoY % -5.08% -9.81% -46.92% 105.30% -0.20% -46.58% -
  Horiz. % 49.73% 52.39% 58.09% 109.45% 53.31% 53.42% 100.00%
DY 2.99 5.88 8.15 4.15 0.00 0.00 0.00 -
  YoY % -49.15% -27.85% 96.39% 0.00% 0.00% 0.00% -
  Horiz. % 72.05% 141.69% 196.39% 100.00% - - -
P/NAPS 1.83 1.54 0.87 0.00 0.00 0.68 0.55 22.17%
  YoY % 18.83% 77.01% 0.00% 0.00% 0.00% 23.64% -
  Horiz. % 332.73% 280.00% 158.18% 0.00% 0.00% 123.64% 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.
 


 

268  298  587  1172 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.040.00 
 KNM 0.39+0.01 
 ARMADA 0.31-0.005 
 VSOLAR 0.095-0.005 
 OPCOM 0.71+0.08 
 KNM-WB 0.20+0.005 
 GPACKET-WB 0.2650.00 
 KOMARK 0.37+0.02 
 MNC 0.115+0.015 
 MNC-WA 0.0150.00 

TOP ARTICLES

1. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. When can ego be good and when can it be bad? Koon Yew Yin Koon Yew Yin's Blog
3. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
4. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗? Ten Ninety
5. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
6. Four simple reasons why Alam Maritim can hit 20 sen Good stocks to share
7. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
8. [转贴] 巴菲特告訴孩子:成為富有的人,一生只需要3種投資 Good Articles to Share
Partners & Brokers