Highlights

[OPENSYS] YoY TTM Result on 2015-03-31 [#1]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 26-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     22.41%    YoY -     24.64%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 83,717 113,097 56,213 63,426 35,142 29,954 32,364 17.15%
  YoY % -25.98% 101.19% -11.37% 80.48% 17.32% -7.45% -
  Horiz. % 258.67% 349.45% 173.69% 195.98% 108.58% 92.55% 100.00%
PBT 11,183 7,912 7,716 9,303 7,401 4,647 5,967 11.03%
  YoY % 41.34% 2.54% -17.06% 25.70% 59.26% -22.12% -
  Horiz. % 187.41% 132.60% 129.31% 155.91% 124.03% 77.88% 100.00%
Tax -3,646 -1,896 -2,079 -2,449 -1,902 -1,421 -566 36.39%
  YoY % -92.30% 8.80% 15.11% -28.76% -33.85% -151.06% -
  Horiz. % 644.17% 334.98% 367.31% 432.69% 336.04% 251.06% 100.00%
NP 7,537 6,016 5,637 6,854 5,499 3,226 5,401 5.71%
  YoY % 25.28% 6.72% -17.76% 24.64% 70.46% -40.27% -
  Horiz. % 139.55% 111.39% 104.37% 126.90% 101.81% 59.73% 100.00%
NP to SH 7,537 6,016 5,637 6,854 5,499 3,226 5,401 5.71%
  YoY % 25.28% 6.72% -17.76% 24.64% 70.46% -40.27% -
  Horiz. % 139.55% 111.39% 104.37% 126.90% 101.81% 59.73% 100.00%
Tax Rate 32.60 % 23.96 % 26.94 % 26.32 % 25.70 % 30.58 % 9.49 % 22.82%
  YoY % 36.06% -11.06% 2.36% 2.41% -15.96% 222.23% -
  Horiz. % 343.52% 252.48% 283.88% 277.34% 270.81% 322.23% 100.00%
Total Cost 76,180 107,081 50,576 56,572 29,643 26,728 26,963 18.89%
  YoY % -28.86% 111.72% -10.60% 90.84% 10.91% -0.87% -
  Horiz. % 282.54% 397.14% 187.58% 209.81% 109.94% 99.13% 100.00%
Net Worth 51,356 0 44,117 40,796 36,976 34,831 0 -
  YoY % 0.00% 0.00% 8.14% 10.33% 6.16% 0.00% -
  Horiz. % 147.44% 0.00% 126.66% 117.13% 106.16% 100.00% -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 2,978 2,990 2,978 2,234 3,351 2,457 1,111 17.84%
  YoY % -0.38% 0.38% 33.33% -33.33% 36.36% 121.04% -
  Horiz. % 267.93% 268.95% 267.93% 200.95% 301.42% 221.04% 100.00%
Div Payout % 39.52 % 49.71 % 52.85 % 32.60 % 60.94 % 76.18 % 20.59 % 11.47%
  YoY % -20.50% -5.94% 62.12% -46.50% -20.01% 269.99% -
  Horiz. % 191.94% 241.43% 256.68% 158.33% 295.97% 369.99% 100.00%
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 51,356 0 44,117 40,796 36,976 34,831 0 -
  YoY % 0.00% 0.00% 8.14% 10.33% 6.16% 0.00% -
  Horiz. % 147.44% 0.00% 126.66% 117.13% 106.16% 100.00% -
NOSH 297,892 297,892 297,892 223,420 223,420 223,420 223,225 4.92%
  YoY % 0.00% 0.00% 33.33% 0.00% 0.00% 0.09% -
  Horiz. % 133.45% 133.45% 133.45% 100.09% 100.09% 100.09% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.00 % 5.32 % 10.03 % 10.81 % 15.65 % 10.77 % 16.69 % -9.78%
  YoY % 69.17% -46.96% -7.22% -30.93% 45.31% -35.47% -
  Horiz. % 53.92% 31.88% 60.10% 64.77% 93.77% 64.53% 100.00%
ROE 14.68 % - % 12.78 % 16.80 % 14.87 % 9.26 % - % -
  YoY % 0.00% 0.00% -23.93% 12.98% 60.58% 0.00% -
  Horiz. % 158.53% 0.00% 138.01% 181.43% 160.58% 100.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 28.10 37.97 18.87 28.39 15.73 13.41 14.50 11.65%
  YoY % -25.99% 101.22% -33.53% 80.48% 17.30% -7.52% -
  Horiz. % 193.79% 261.86% 130.14% 195.79% 108.48% 92.48% 100.00%
EPS 2.53 2.02 1.89 3.07 2.46 1.44 2.42 0.74%
  YoY % 25.25% 6.88% -38.44% 24.80% 70.83% -40.50% -
  Horiz. % 104.55% 83.47% 78.10% 126.86% 101.65% 59.50% 100.00%
DPS 1.00 1.00 1.00 1.00 1.50 1.10 0.50 12.24%
  YoY % 0.00% 0.00% 0.00% -33.33% 36.36% 120.00% -
  Horiz. % 200.00% 200.00% 200.00% 200.00% 300.00% 220.00% 100.00%
NAPS 0.1724 0.0000 0.1481 0.1826 0.1655 0.1559 0.0000 -
  YoY % 0.00% 0.00% -18.89% 10.33% 6.16% 0.00% -
  Horiz. % 110.58% 0.00% 95.00% 117.13% 106.16% 100.00% -
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 28.10 37.97 18.87 21.29 11.80 10.06 10.86 17.16%
  YoY % -25.99% 101.22% -11.37% 80.42% 17.30% -7.37% -
  Horiz. % 258.75% 349.63% 173.76% 196.04% 108.66% 92.63% 100.00%
EPS 2.53 2.02 1.89 2.30 1.85 1.08 1.81 5.74%
  YoY % 25.25% 6.88% -17.83% 24.32% 71.30% -40.33% -
  Horiz. % 139.78% 111.60% 104.42% 127.07% 102.21% 59.67% 100.00%
DPS 1.00 1.00 1.00 0.75 1.13 0.83 0.37 18.01%
  YoY % 0.00% 0.00% 33.33% -33.63% 36.14% 124.32% -
  Horiz. % 270.27% 270.27% 270.27% 202.70% 305.41% 224.32% 100.00%
NAPS 0.1724 0.0000 0.1481 0.1370 0.1241 0.1169 0.0000 -
  YoY % 0.00% 0.00% 8.10% 10.39% 6.16% 0.00% -
  Horiz. % 147.48% 0.00% 126.69% 117.19% 106.16% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.2800 0.3500 0.2850 0.3600 0.2350 0.1150 0.1400 -
P/RPS 1.00 0.92 1.51 1.27 1.49 0.86 0.97 0.51%
  YoY % 8.70% -39.07% 18.90% -14.77% 73.26% -11.34% -
  Horiz. % 103.09% 94.85% 155.67% 130.93% 153.61% 88.66% 100.00%
P/EPS 11.07 17.33 15.06 11.73 9.55 7.96 5.79 11.40%
  YoY % -36.12% 15.07% 28.39% 22.83% 19.97% 37.48% -
  Horiz. % 191.19% 299.31% 260.10% 202.59% 164.94% 137.48% 100.00%
EY 9.04 5.77 6.64 8.52 10.47 12.56 17.28 -10.23%
  YoY % 56.67% -13.10% -22.07% -18.62% -16.64% -27.31% -
  Horiz. % 52.31% 33.39% 38.43% 49.31% 60.59% 72.69% 100.00%
DY 3.57 2.86 3.51 2.78 6.38 9.57 3.56 0.05%
  YoY % 24.83% -18.52% 26.26% -56.43% -33.33% 168.82% -
  Horiz. % 100.28% 80.34% 98.60% 78.09% 179.21% 268.82% 100.00%
P/NAPS 1.62 0.00 1.92 1.97 1.42 0.74 0.00 -
  YoY % 0.00% 0.00% -2.54% 38.73% 91.89% 0.00% -
  Horiz. % 218.92% 0.00% 259.46% 266.22% 191.89% 100.00% -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 16/05/18 26/05/17 27/05/16 26/05/15 23/05/14 28/05/13 24/05/12 -
Price 0.3000 0.3550 0.3050 0.3350 0.2550 0.1350 0.1200 -
P/RPS 1.07 0.94 1.62 1.18 1.62 1.01 0.83 4.32%
  YoY % 13.83% -41.98% 37.29% -27.16% 60.40% 21.69% -
  Horiz. % 128.92% 113.25% 195.18% 142.17% 195.18% 121.69% 100.00%
P/EPS 11.86 17.58 16.12 10.92 10.36 9.35 4.96 15.63%
  YoY % -32.54% 9.06% 47.62% 5.41% 10.80% 88.51% -
  Horiz. % 239.11% 354.44% 325.00% 220.16% 208.87% 188.51% 100.00%
EY 8.43 5.69 6.20 9.16 9.65 10.70 20.16 -13.52%
  YoY % 48.15% -8.23% -32.31% -5.08% -9.81% -46.92% -
  Horiz. % 41.82% 28.22% 30.75% 45.44% 47.87% 53.08% 100.00%
DY 3.33 2.82 3.28 2.99 5.88 8.15 4.15 -3.60%
  YoY % 18.09% -14.02% 9.70% -49.15% -27.85% 96.39% -
  Horiz. % 80.24% 67.95% 79.04% 72.05% 141.69% 196.39% 100.00%
P/NAPS 1.74 0.00 2.06 1.83 1.54 0.87 0.00 -
  YoY % 0.00% 0.00% 12.57% 18.83% 77.01% 0.00% -
  Horiz. % 200.00% 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.
 


 

218  266  536  1305 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 ARMADA 0.325+0.01 
 GPACKET-WB 0.2650.00 
 HSI-C7J 0.22-0.03 
 SAPNRG 0.28-0.01 
 KNM 0.405+0.01 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.0950.00 
 MNC 0.115+0.005 
 HSI-H6S 0.19+0.035 

TOP ARTICLES

1. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
6. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
7. Tony Fernandes to quit all positions except in AirAsia & AAX Good Articles to Share
8. [12Invest] 壹贰讲股 - 浅谈冷门油气股 Deleum Berhad(5132) [12Invest] - 壹贰讲股
Partners & Brokers