Highlights

[OPENSYS] YoY TTM Result on 2014-03-31 [#1]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 23-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     18.00%    YoY -     70.46%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 113,097 56,213 63,426 35,142 29,954 32,364 27,569 26.50%
  YoY % 101.19% -11.37% 80.48% 17.32% -7.45% 17.39% -
  Horiz. % 410.23% 203.90% 230.06% 127.47% 108.65% 117.39% 100.00%
PBT 7,912 7,716 9,303 7,401 4,647 5,967 3,976 12.14%
  YoY % 2.54% -17.06% 25.70% 59.26% -22.12% 50.08% -
  Horiz. % 198.99% 194.06% 233.98% 186.14% 116.88% 150.08% 100.00%
Tax -1,896 -2,079 -2,449 -1,902 -1,421 -566 -1,815 0.73%
  YoY % 8.80% 15.11% -28.76% -33.85% -151.06% 68.82% -
  Horiz. % 104.46% 114.55% 134.93% 104.79% 78.29% 31.18% 100.00%
NP 6,016 5,637 6,854 5,499 3,226 5,401 2,161 18.59%
  YoY % 6.72% -17.76% 24.64% 70.46% -40.27% 149.93% -
  Horiz. % 278.39% 260.85% 317.17% 254.47% 149.28% 249.93% 100.00%
NP to SH 6,016 5,637 6,854 5,499 3,226 5,401 2,161 18.59%
  YoY % 6.72% -17.76% 24.64% 70.46% -40.27% 149.93% -
  Horiz. % 278.39% 260.85% 317.17% 254.47% 149.28% 249.93% 100.00%
Tax Rate 23.96 % 26.94 % 26.32 % 25.70 % 30.58 % 9.49 % 45.65 % -10.18%
  YoY % -11.06% 2.36% 2.41% -15.96% 222.23% -79.21% -
  Horiz. % 52.49% 59.01% 57.66% 56.30% 66.99% 20.79% 100.00%
Total Cost 107,081 50,576 56,572 29,643 26,728 26,963 25,408 27.07%
  YoY % 111.72% -10.60% 90.84% 10.91% -0.87% 6.12% -
  Horiz. % 421.45% 199.06% 222.65% 116.67% 105.20% 106.12% 100.00%
Net Worth 0 44,117 40,796 36,976 34,831 0 0 -
  YoY % 0.00% 8.14% 10.33% 6.16% 0.00% 0.00% -
  Horiz. % 0.00% 126.66% 117.13% 106.16% 100.00% - -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 2,990 2,978 2,234 3,351 2,457 1,111 0 -
  YoY % 0.38% 33.33% -33.33% 36.36% 121.04% 0.00% -
  Horiz. % 268.95% 267.93% 200.95% 301.42% 221.04% 100.00% -
Div Payout % 49.71 % 52.85 % 32.60 % 60.94 % 76.18 % 20.59 % - % -
  YoY % -5.94% 62.12% -46.50% -20.01% 269.99% 0.00% -
  Horiz. % 241.43% 256.68% 158.33% 295.97% 369.99% 100.00% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 0 44,117 40,796 36,976 34,831 0 0 -
  YoY % 0.00% 8.14% 10.33% 6.16% 0.00% 0.00% -
  Horiz. % 0.00% 126.66% 117.13% 106.16% 100.00% - -
NOSH 297,892 297,892 223,420 223,420 223,420 223,225 219,999 5.18%
  YoY % 0.00% 33.33% 0.00% 0.00% 0.09% 1.47% -
  Horiz. % 135.41% 135.41% 101.55% 101.55% 101.55% 101.47% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.32 % 10.03 % 10.81 % 15.65 % 10.77 % 16.69 % 7.84 % -6.25%
  YoY % -46.96% -7.22% -30.93% 45.31% -35.47% 112.88% -
  Horiz. % 67.86% 127.93% 137.88% 199.62% 137.37% 212.88% 100.00%
ROE - % 12.78 % 16.80 % 14.87 % 9.26 % - % - % -
  YoY % 0.00% -23.93% 12.98% 60.58% 0.00% 0.00% -
  Horiz. % 0.00% 138.01% 181.43% 160.58% 100.00% - -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 37.97 18.87 28.39 15.73 13.41 14.50 12.53 20.27%
  YoY % 101.22% -33.53% 80.48% 17.30% -7.52% 15.72% -
  Horiz. % 303.03% 150.60% 226.58% 125.54% 107.02% 115.72% 100.00%
EPS 2.02 1.89 3.07 2.46 1.44 2.42 0.98 12.80%
  YoY % 6.88% -38.44% 24.80% 70.83% -40.50% 146.94% -
  Horiz. % 206.12% 192.86% 313.27% 251.02% 146.94% 246.94% 100.00%
DPS 1.00 1.00 1.00 1.50 1.10 0.50 0.00 -
  YoY % 0.00% 0.00% -33.33% 36.36% 120.00% 0.00% -
  Horiz. % 200.00% 200.00% 200.00% 300.00% 220.00% 100.00% -
NAPS 0.0000 0.1481 0.1826 0.1655 0.1559 0.0000 0.0000 -
  YoY % 0.00% -18.89% 10.33% 6.16% 0.00% 0.00% -
  Horiz. % 0.00% 95.00% 117.13% 106.16% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 37.97 18.87 21.29 11.80 10.06 10.86 9.25 26.51%
  YoY % 101.22% -11.37% 80.42% 17.30% -7.37% 17.41% -
  Horiz. % 410.49% 204.00% 230.16% 127.57% 108.76% 117.41% 100.00%
EPS 2.02 1.89 2.30 1.85 1.08 1.81 0.73 18.47%
  YoY % 6.88% -17.83% 24.32% 71.30% -40.33% 147.95% -
  Horiz. % 276.71% 258.90% 315.07% 253.42% 147.95% 247.95% 100.00%
DPS 1.00 1.00 0.75 1.13 0.83 0.37 0.00 -
  YoY % 0.00% 33.33% -33.63% 36.14% 124.32% 0.00% -
  Horiz. % 270.27% 270.27% 202.70% 305.41% 224.32% 100.00% -
NAPS 0.0000 0.1481 0.1370 0.1241 0.1169 0.0000 0.0000 -
  YoY % 0.00% 8.10% 10.39% 6.16% 0.00% 0.00% -
  Horiz. % 0.00% 126.69% 117.19% 106.16% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.3500 0.2850 0.3600 0.2350 0.1150 0.1400 0.0850 -
P/RPS 0.92 1.51 1.27 1.49 0.86 0.97 0.68 5.16%
  YoY % -39.07% 18.90% -14.77% 73.26% -11.34% 42.65% -
  Horiz. % 135.29% 222.06% 186.76% 219.12% 126.47% 142.65% 100.00%
P/EPS 17.33 15.06 11.73 9.55 7.96 5.79 8.65 12.27%
  YoY % 15.07% 28.39% 22.83% 19.97% 37.48% -33.06% -
  Horiz. % 200.35% 174.10% 135.61% 110.40% 92.02% 66.94% 100.00%
EY 5.77 6.64 8.52 10.47 12.56 17.28 11.56 -10.93%
  YoY % -13.10% -22.07% -18.62% -16.64% -27.31% 49.48% -
  Horiz. % 49.91% 57.44% 73.70% 90.57% 108.65% 149.48% 100.00%
DY 2.86 3.51 2.78 6.38 9.57 3.56 0.00 -
  YoY % -18.52% 26.26% -56.43% -33.33% 168.82% 0.00% -
  Horiz. % 80.34% 98.60% 78.09% 179.21% 268.82% 100.00% -
P/NAPS 0.00 1.92 1.97 1.42 0.74 0.00 0.00 -
  YoY % 0.00% -2.54% 38.73% 91.89% 0.00% 0.00% -
  Horiz. % 0.00% 259.46% 266.22% 191.89% 100.00% - -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 27/05/16 26/05/15 23/05/14 28/05/13 24/05/12 25/05/11 -
Price 0.3550 0.3050 0.3350 0.2550 0.1350 0.1200 0.1000 -
P/RPS 0.94 1.62 1.18 1.62 1.01 0.83 0.80 2.72%
  YoY % -41.98% 37.29% -27.16% 60.40% 21.69% 3.75% -
  Horiz. % 117.50% 202.50% 147.50% 202.50% 126.25% 103.75% 100.00%
P/EPS 17.58 16.12 10.92 10.36 9.35 4.96 10.18 9.52%
  YoY % 9.06% 47.62% 5.41% 10.80% 88.51% -51.28% -
  Horiz. % 172.69% 158.35% 107.27% 101.77% 91.85% 48.72% 100.00%
EY 5.69 6.20 9.16 9.65 10.70 20.16 9.82 -8.69%
  YoY % -8.23% -32.31% -5.08% -9.81% -46.92% 105.30% -
  Horiz. % 57.94% 63.14% 93.28% 98.27% 108.96% 205.30% 100.00%
DY 2.82 3.28 2.99 5.88 8.15 4.15 0.00 -
  YoY % -14.02% 9.70% -49.15% -27.85% 96.39% 0.00% -
  Horiz. % 67.95% 79.04% 72.05% 141.69% 196.39% 100.00% -
P/NAPS 0.00 2.06 1.83 1.54 0.87 0.00 0.00 -
  YoY % 0.00% 12.57% 18.83% 77.01% 0.00% 0.00% -
  Horiz. % 0.00% 236.78% 210.34% 177.01% 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. 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. Mi 正齐科技 5286: 上周四出了业绩,周五大热!季报有什么好料? 投资有理·于你
4. China: USA: Malaysia Economic Model “Shared Prosperity 2030” Sslee blog
5. These Countries Are the Winners of the China-U.S. Trade War Good Articles to Share
6. BJLAND 还是过渡低估,虽然外围股市动荡,对该股的影响甚微,会震掉一些惊弓之鸟。 Articles for investors
7. 八(發)第三周,马股指数终于有起色了?by 投资有理 投资有理·于你
8. Trump will be blamed for a global recession if he continues his trade war with China, says Boris Johnson Good Articles to Share
Partners & Brokers