Highlights

[OPENSYS] YoY TTM Result on 2013-03-31 [#1]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 28-May-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -8.59%    YoY -     -40.27%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 56,213 63,426 35,142 29,954 32,364 27,569 31,215 10.29%
  YoY % -11.37% 80.48% 17.32% -7.45% 17.39% -11.68% -
  Horiz. % 180.08% 203.19% 112.58% 95.96% 103.68% 88.32% 100.00%
PBT 7,716 9,303 7,401 4,647 5,967 3,976 2,785 18.49%
  YoY % -17.06% 25.70% 59.26% -22.12% 50.08% 42.76% -
  Horiz. % 277.06% 334.04% 265.75% 166.86% 214.25% 142.76% 100.00%
Tax -2,079 -2,449 -1,902 -1,421 -566 -1,815 -186 49.47%
  YoY % 15.11% -28.76% -33.85% -151.06% 68.82% -875.81% -
  Horiz. % 1,117.74% 1,316.67% 1,022.58% 763.98% 304.30% 975.81% 100.00%
NP 5,637 6,854 5,499 3,226 5,401 2,161 2,599 13.76%
  YoY % -17.76% 24.64% 70.46% -40.27% 149.93% -16.85% -
  Horiz. % 216.89% 263.72% 211.58% 124.12% 207.81% 83.15% 100.00%
NP to SH 5,637 6,854 5,499 3,226 5,401 2,161 2,599 13.76%
  YoY % -17.76% 24.64% 70.46% -40.27% 149.93% -16.85% -
  Horiz. % 216.89% 263.72% 211.58% 124.12% 207.81% 83.15% 100.00%
Tax Rate 26.94 % 26.32 % 25.70 % 30.58 % 9.49 % 45.65 % 6.68 % 26.14%
  YoY % 2.36% 2.41% -15.96% 222.23% -79.21% 583.38% -
  Horiz. % 403.29% 394.01% 384.73% 457.78% 142.07% 683.38% 100.00%
Total Cost 50,576 56,572 29,643 26,728 26,963 25,408 28,616 9.95%
  YoY % -10.60% 90.84% 10.91% -0.87% 6.12% -11.21% -
  Horiz. % 176.74% 197.69% 103.59% 93.40% 94.22% 88.79% 100.00%
Net Worth 44,117 40,796 36,976 34,831 0 0 38,742 2.19%
  YoY % 8.14% 10.33% 6.16% 0.00% 0.00% 0.00% -
  Horiz. % 113.88% 105.30% 95.44% 89.91% 0.00% 0.00% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 2,978 2,234 3,351 2,457 1,111 0 0 -
  YoY % 33.33% -33.33% 36.36% 121.04% 0.00% 0.00% -
  Horiz. % 267.93% 200.95% 301.42% 221.04% 100.00% - -
Div Payout % 52.85 % 32.60 % 60.94 % 76.18 % 20.59 % - % - % -
  YoY % 62.12% -46.50% -20.01% 269.99% 0.00% 0.00% -
  Horiz. % 256.68% 158.33% 295.97% 369.99% 100.00% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 44,117 40,796 36,976 34,831 0 0 38,742 2.19%
  YoY % 8.14% 10.33% 6.16% 0.00% 0.00% 0.00% -
  Horiz. % 113.88% 105.30% 95.44% 89.91% 0.00% 0.00% 100.00%
NOSH 297,892 223,420 223,420 223,420 223,225 219,999 220,000 5.18%
  YoY % 33.33% 0.00% 0.00% 0.09% 1.47% -0.00% -
  Horiz. % 135.41% 101.55% 101.55% 101.55% 101.47% 100.00% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.03 % 10.81 % 15.65 % 10.77 % 16.69 % 7.84 % 8.33 % 3.14%
  YoY % -7.22% -30.93% 45.31% -35.47% 112.88% -5.88% -
  Horiz. % 120.41% 129.77% 187.88% 129.29% 200.36% 94.12% 100.00%
ROE 12.78 % 16.80 % 14.87 % 9.26 % - % - % 6.71 % 11.32%
  YoY % -23.93% 12.98% 60.58% 0.00% 0.00% 0.00% -
  Horiz. % 190.46% 250.37% 221.61% 138.00% 0.00% 0.00% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 18.87 28.39 15.73 13.41 14.50 12.53 14.19 4.86%
  YoY % -33.53% 80.48% 17.30% -7.52% 15.72% -11.70% -
  Horiz. % 132.98% 200.07% 110.85% 94.50% 102.18% 88.30% 100.00%
EPS 1.89 3.07 2.46 1.44 2.42 0.98 1.18 8.16%
  YoY % -38.44% 24.80% 70.83% -40.50% 146.94% -16.95% -
  Horiz. % 160.17% 260.17% 208.47% 122.03% 205.08% 83.05% 100.00%
DPS 1.00 1.00 1.50 1.10 0.50 0.00 0.00 -
  YoY % 0.00% -33.33% 36.36% 120.00% 0.00% 0.00% -
  Horiz. % 200.00% 200.00% 300.00% 220.00% 100.00% - -
NAPS 0.1481 0.1826 0.1655 0.1559 0.0000 0.0000 0.1761 -2.84%
  YoY % -18.89% 10.33% 6.16% 0.00% 0.00% 0.00% -
  Horiz. % 84.10% 103.69% 93.98% 88.53% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 18.87 21.29 11.80 10.06 10.86 9.25 10.48 10.29%
  YoY % -11.37% 80.42% 17.30% -7.37% 17.41% -11.74% -
  Horiz. % 180.06% 203.15% 112.60% 95.99% 103.63% 88.26% 100.00%
EPS 1.89 2.30 1.85 1.08 1.81 0.73 0.87 13.79%
  YoY % -17.83% 24.32% 71.30% -40.33% 147.95% -16.09% -
  Horiz. % 217.24% 264.37% 212.64% 124.14% 208.05% 83.91% 100.00%
DPS 1.00 0.75 1.13 0.83 0.37 0.00 0.00 -
  YoY % 33.33% -33.63% 36.14% 124.32% 0.00% 0.00% -
  Horiz. % 270.27% 202.70% 305.41% 224.32% 100.00% - -
NAPS 0.1481 0.1370 0.1241 0.1169 0.0000 0.0000 0.1301 2.18%
  YoY % 8.10% 10.39% 6.16% 0.00% 0.00% 0.00% -
  Horiz. % 113.84% 105.30% 95.39% 89.85% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.2850 0.3600 0.2350 0.1150 0.1400 0.0850 0.1200 -
P/RPS 1.51 1.27 1.49 0.86 0.97 0.68 0.85 10.04%
  YoY % 18.90% -14.77% 73.26% -11.34% 42.65% -20.00% -
  Horiz. % 177.65% 149.41% 175.29% 101.18% 114.12% 80.00% 100.00%
P/EPS 15.06 11.73 9.55 7.96 5.79 8.65 10.16 6.77%
  YoY % 28.39% 22.83% 19.97% 37.48% -33.06% -14.86% -
  Horiz. % 148.23% 115.45% 94.00% 78.35% 56.99% 85.14% 100.00%
EY 6.64 8.52 10.47 12.56 17.28 11.56 9.84 -6.34%
  YoY % -22.07% -18.62% -16.64% -27.31% 49.48% 17.48% -
  Horiz. % 67.48% 86.59% 106.40% 127.64% 175.61% 117.48% 100.00%
DY 3.51 2.78 6.38 9.57 3.56 0.00 0.00 -
  YoY % 26.26% -56.43% -33.33% 168.82% 0.00% 0.00% -
  Horiz. % 98.60% 78.09% 179.21% 268.82% 100.00% - -
P/NAPS 1.92 1.97 1.42 0.74 0.00 0.00 0.68 18.87%
  YoY % -2.54% 38.73% 91.89% 0.00% 0.00% 0.00% -
  Horiz. % 282.35% 289.71% 208.82% 108.82% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/05/16 26/05/15 23/05/14 28/05/13 24/05/12 25/05/11 21/05/10 -
Price 0.3050 0.3350 0.2550 0.1350 0.1200 0.1000 0.1200 -
P/RPS 1.62 1.18 1.62 1.01 0.83 0.80 0.85 11.34%
  YoY % 37.29% -27.16% 60.40% 21.69% 3.75% -5.88% -
  Horiz. % 190.59% 138.82% 190.59% 118.82% 97.65% 94.12% 100.00%
P/EPS 16.12 10.92 10.36 9.35 4.96 10.18 10.16 7.99%
  YoY % 47.62% 5.41% 10.80% 88.51% -51.28% 0.20% -
  Horiz. % 158.66% 107.48% 101.97% 92.03% 48.82% 100.20% 100.00%
EY 6.20 9.16 9.65 10.70 20.16 9.82 9.84 -7.40%
  YoY % -32.31% -5.08% -9.81% -46.92% 105.30% -0.20% -
  Horiz. % 63.01% 93.09% 98.07% 108.74% 204.88% 99.80% 100.00%
DY 3.28 2.99 5.88 8.15 4.15 0.00 0.00 -
  YoY % 9.70% -49.15% -27.85% 96.39% 0.00% 0.00% -
  Horiz. % 79.04% 72.05% 141.69% 196.39% 100.00% - -
P/NAPS 2.06 1.83 1.54 0.87 0.00 0.00 0.68 20.27%
  YoY % 12.57% 18.83% 77.01% 0.00% 0.00% 0.00% -
  Horiz. % 302.94% 269.12% 226.47% 127.94% 0.00% 0.00% 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.
 


 

245  225  514  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-H6P 0.175+0.01 
 LAMBO 0.055-0.005 
 SUMATEC 0.0250.00 
 MERIDIAN 0.095-0.02 
 DSONIC 0.92+0.03 
 HSI-H8E 0.44+0.005 
 EFORCE 0.69+0.025 
 HSI-H6Q 0.37+0.005 
 NETX 0.0150.00 
 MNC 0.080.00 
Partners & Brokers