Highlights

[OPENSYS] YoY TTM Result on 2018-03-31 [#1]

Stock [OPENSYS]: OPENSYS M BHD
Announcement Date 16-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     12.24%    YoY -     25.28%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 92,872 83,717 113,097 56,213 63,426 35,142 29,954 20.74%
  YoY % 10.94% -25.98% 101.19% -11.37% 80.48% 17.32% -
  Horiz. % 310.05% 279.49% 377.57% 187.66% 211.74% 117.32% 100.00%
PBT 13,797 11,183 7,912 7,716 9,303 7,401 4,647 19.88%
  YoY % 23.37% 41.34% 2.54% -17.06% 25.70% 59.26% -
  Horiz. % 296.90% 240.65% 170.26% 166.04% 200.19% 159.26% 100.00%
Tax -3,982 -3,646 -1,896 -2,079 -2,449 -1,902 -1,421 18.73%
  YoY % -9.22% -92.30% 8.80% 15.11% -28.76% -33.85% -
  Horiz. % 280.23% 256.58% 133.43% 146.31% 172.34% 133.85% 100.00%
NP 9,815 7,537 6,016 5,637 6,854 5,499 3,226 20.37%
  YoY % 30.22% 25.28% 6.72% -17.76% 24.64% 70.46% -
  Horiz. % 304.25% 233.63% 186.48% 174.74% 212.46% 170.46% 100.00%
NP to SH 9,774 7,537 6,016 5,637 6,854 5,499 3,226 20.28%
  YoY % 29.68% 25.28% 6.72% -17.76% 24.64% 70.46% -
  Horiz. % 302.98% 233.63% 186.48% 174.74% 212.46% 170.46% 100.00%
Tax Rate 28.86 % 32.60 % 23.96 % 26.94 % 26.32 % 25.70 % 30.58 % -0.96%
  YoY % -11.47% 36.06% -11.06% 2.36% 2.41% -15.96% -
  Horiz. % 94.38% 106.61% 78.35% 88.10% 86.07% 84.04% 100.00%
Total Cost 83,057 76,180 107,081 50,576 56,572 29,643 26,728 20.79%
  YoY % 9.03% -28.86% 111.72% -10.60% 90.84% 10.91% -
  Horiz. % 310.75% 285.02% 400.63% 189.22% 211.66% 110.91% 100.00%
Net Worth 56,599 51,356 0 44,117 40,796 36,976 34,831 8.42%
  YoY % 10.21% 0.00% 0.00% 8.14% 10.33% 6.16% -
  Horiz. % 162.50% 147.44% 0.00% 126.66% 117.13% 106.16% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 3,723 2,978 2,990 2,978 2,234 3,351 2,457 7.17%
  YoY % 25.00% -0.38% 0.38% 33.33% -33.33% 36.36% -
  Horiz. % 151.51% 121.21% 121.68% 121.21% 90.91% 136.36% 100.00%
Div Payout % 38.10 % 39.52 % 49.71 % 52.85 % 32.60 % 60.94 % 76.18 % -10.90%
  YoY % -3.59% -20.50% -5.94% 62.12% -46.50% -20.01% -
  Horiz. % 50.01% 51.88% 65.25% 69.38% 42.79% 79.99% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 56,599 51,356 0 44,117 40,796 36,976 34,831 8.42%
  YoY % 10.21% 0.00% 0.00% 8.14% 10.33% 6.16% -
  Horiz. % 162.50% 147.44% 0.00% 126.66% 117.13% 106.16% 100.00%
NOSH 297,892 297,892 297,892 297,892 223,420 223,420 223,420 4.91%
  YoY % 0.00% 0.00% 0.00% 33.33% 0.00% 0.00% -
  Horiz. % 133.33% 133.33% 133.33% 133.33% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 10.57 % 9.00 % 5.32 % 10.03 % 10.81 % 15.65 % 10.77 % -0.31%
  YoY % 17.44% 69.17% -46.96% -7.22% -30.93% 45.31% -
  Horiz. % 98.14% 83.57% 49.40% 93.13% 100.37% 145.31% 100.00%
ROE 17.27 % 14.68 % - % 12.78 % 16.80 % 14.87 % 9.26 % 10.94%
  YoY % 17.64% 0.00% 0.00% -23.93% 12.98% 60.58% -
  Horiz. % 186.50% 158.53% 0.00% 138.01% 181.43% 160.58% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 31.18 28.10 37.97 18.87 28.39 15.73 13.41 15.09%
  YoY % 10.96% -25.99% 101.22% -33.53% 80.48% 17.30% -
  Horiz. % 232.51% 209.55% 283.15% 140.72% 211.71% 117.30% 100.00%
EPS 3.28 2.53 2.02 1.89 3.07 2.46 1.44 14.70%
  YoY % 29.64% 25.25% 6.88% -38.44% 24.80% 70.83% -
  Horiz. % 227.78% 175.69% 140.28% 131.25% 213.19% 170.83% 100.00%
DPS 1.25 1.00 1.00 1.00 1.00 1.50 1.10 2.15%
  YoY % 25.00% 0.00% 0.00% 0.00% -33.33% 36.36% -
  Horiz. % 113.64% 90.91% 90.91% 90.91% 90.91% 136.36% 100.00%
NAPS 0.1900 0.1724 0.0000 0.1481 0.1826 0.1655 0.1559 3.35%
  YoY % 10.21% 0.00% 0.00% -18.89% 10.33% 6.16% -
  Horiz. % 121.87% 110.58% 0.00% 95.00% 117.13% 106.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 31.18 28.10 37.97 18.87 21.29 11.80 10.06 20.74%
  YoY % 10.96% -25.99% 101.22% -11.37% 80.42% 17.30% -
  Horiz. % 309.94% 279.32% 377.44% 187.57% 211.63% 117.30% 100.00%
EPS 3.28 2.53 2.02 1.89 2.30 1.85 1.08 20.33%
  YoY % 29.64% 25.25% 6.88% -17.83% 24.32% 71.30% -
  Horiz. % 303.70% 234.26% 187.04% 175.00% 212.96% 171.30% 100.00%
DPS 1.25 1.00 1.00 1.00 0.75 1.13 0.83 7.06%
  YoY % 25.00% 0.00% 0.00% 33.33% -33.63% 36.14% -
  Horiz. % 150.60% 120.48% 120.48% 120.48% 90.36% 136.14% 100.00%
NAPS 0.1900 0.1724 0.0000 0.1481 0.1370 0.1241 0.1169 8.43%
  YoY % 10.21% 0.00% 0.00% 8.10% 10.39% 6.16% -
  Horiz. % 162.53% 147.48% 0.00% 126.69% 117.19% 106.16% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.3350 0.2800 0.3500 0.2850 0.3600 0.2350 0.1150 -
P/RPS 1.07 1.00 0.92 1.51 1.27 1.49 0.86 3.71%
  YoY % 7.00% 8.70% -39.07% 18.90% -14.77% 73.26% -
  Horiz. % 124.42% 116.28% 106.98% 175.58% 147.67% 173.26% 100.00%
P/EPS 10.21 11.07 17.33 15.06 11.73 9.55 7.96 4.23%
  YoY % -7.77% -36.12% 15.07% 28.39% 22.83% 19.97% -
  Horiz. % 128.27% 139.07% 217.71% 189.20% 147.36% 119.97% 100.00%
EY 9.79 9.04 5.77 6.64 8.52 10.47 12.56 -4.07%
  YoY % 8.30% 56.67% -13.10% -22.07% -18.62% -16.64% -
  Horiz. % 77.95% 71.97% 45.94% 52.87% 67.83% 83.36% 100.00%
DY 3.73 3.57 2.86 3.51 2.78 6.38 9.57 -14.53%
  YoY % 4.48% 24.83% -18.52% 26.26% -56.43% -33.33% -
  Horiz. % 38.98% 37.30% 29.89% 36.68% 29.05% 66.67% 100.00%
P/NAPS 1.76 1.62 0.00 1.92 1.97 1.42 0.74 15.53%
  YoY % 8.64% 0.00% 0.00% -2.54% 38.73% 91.89% -
  Horiz. % 237.84% 218.92% 0.00% 259.46% 266.22% 191.89% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 27/05/19 16/05/18 26/05/17 27/05/16 26/05/15 23/05/14 28/05/13 -
Price 0.3200 0.3000 0.3550 0.3050 0.3350 0.2550 0.1350 -
P/RPS 1.03 1.07 0.94 1.62 1.18 1.62 1.01 0.33%
  YoY % -3.74% 13.83% -41.98% 37.29% -27.16% 60.40% -
  Horiz. % 101.98% 105.94% 93.07% 160.40% 116.83% 160.40% 100.00%
P/EPS 9.75 11.86 17.58 16.12 10.92 10.36 9.35 0.70%
  YoY % -17.79% -32.54% 9.06% 47.62% 5.41% 10.80% -
  Horiz. % 104.28% 126.84% 188.02% 172.41% 116.79% 110.80% 100.00%
EY 10.25 8.43 5.69 6.20 9.16 9.65 10.70 -0.71%
  YoY % 21.59% 48.15% -8.23% -32.31% -5.08% -9.81% -
  Horiz. % 95.79% 78.79% 53.18% 57.94% 85.61% 90.19% 100.00%
DY 3.91 3.33 2.82 3.28 2.99 5.88 8.15 -11.52%
  YoY % 17.42% 18.09% -14.02% 9.70% -49.15% -27.85% -
  Horiz. % 47.98% 40.86% 34.60% 40.25% 36.69% 72.15% 100.00%
P/NAPS 1.68 1.74 0.00 2.06 1.83 1.54 0.87 11.59%
  YoY % -3.45% 0.00% 0.00% 12.57% 18.83% 77.01% -
  Horiz. % 193.10% 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.
 


 

85  71  309  1790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJLAND 0.235+0.01 
 JAKS 0.87+0.05 
 GPACKET-WB 0.18+0.005 
 KSTAR-WA 0.0250.00 
 KSTAR 0.12+0.02 
 AAX 0.1950.00 
 ARMADA 0.220.00 
 UWC 1.41+0.05 
 BINTAI 0.135+0.01 
 GPACKET 0.62+0.015 
Partners & Brokers