[OPENSYS] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -6.16%
YoY- 20.13%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 73,836 77,816 109,704 45,301 42,886 39,718 37,204 57.85%
PBT 11,297 11,982 17,072 7,530 8,034 8,220 9,984 8.57%
Tax -3,234 -3,328 -4,612 -1,932 -2,069 -2,098 -2,544 17.33%
NP 8,062 8,654 12,460 5,598 5,965 6,122 7,440 5.49%
-
NP to SH 8,062 8,654 12,460 5,598 5,965 6,122 7,440 5.49%
-
Tax Rate 28.63% 27.77% 27.01% 25.66% 25.75% 25.52% 25.48% -
Total Cost 65,773 69,162 97,244 39,703 36,921 33,596 29,764 69.57%
-
Net Worth 43,402 42,807 40,796 39,590 38,472 38,182 36,976 11.26%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 3,971 2,234 4,468 2,234 2,978 2,234 4,468 -7.55%
Div Payout % 49.26% 25.82% 35.86% 39.91% 49.94% 36.49% 60.06% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 43,402 42,807 40,796 39,590 38,472 38,182 36,976 11.26%
NOSH 297,892 223,420 223,420 223,420 223,420 223,420 223,420 21.11%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.92% 11.12% 11.36% 12.36% 13.91% 15.41% 20.00% -
ROE 18.58% 20.22% 30.54% 14.14% 15.51% 16.03% 20.12% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 24.79 34.83 49.10 20.28 19.20 17.78 16.65 30.35%
EPS 2.71 3.88 5.56 2.51 2.67 2.74 3.32 -12.64%
DPS 1.33 1.00 2.00 1.00 1.33 1.00 2.00 -23.79%
NAPS 0.1457 0.1916 0.1826 0.1772 0.1722 0.1709 0.1655 -8.13%
Adjusted Per Share Value based on latest NOSH - 223,420
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 16.52 17.41 24.55 10.14 9.60 8.89 8.33 57.78%
EPS 1.80 1.94 2.79 1.25 1.34 1.37 1.67 5.11%
DPS 0.89 0.50 1.00 0.50 0.67 0.50 1.00 -7.46%
NAPS 0.0971 0.0958 0.0913 0.0886 0.0861 0.0855 0.0828 11.19%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.36 0.36 0.36 0.31 0.39 0.425 0.235 -
P/RPS 1.45 1.03 0.73 1.53 2.03 2.39 1.41 1.88%
P/EPS 13.30 9.29 6.46 12.37 14.61 15.51 7.06 52.47%
EY 7.52 10.76 15.49 8.08 6.85 6.45 14.17 -34.42%
DY 3.70 2.78 5.56 3.23 3.42 2.35 8.51 -42.57%
P/NAPS 2.47 1.88 1.97 1.75 2.26 2.49 1.42 44.58%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 27/08/15 26/05/15 27/02/15 21/11/14 22/08/14 23/05/14 -
Price 0.315 0.34 0.335 0.355 0.37 0.43 0.255 -
P/RPS 1.27 0.98 0.68 1.75 1.93 2.42 1.53 -11.66%
P/EPS 11.64 8.78 6.01 14.17 13.86 15.69 7.66 32.14%
EY 8.59 11.39 16.65 7.06 7.22 6.37 13.06 -24.34%
DY 4.23 2.94 5.97 2.82 3.60 2.33 7.84 -33.70%
P/NAPS 2.16 1.77 1.83 2.00 2.15 2.52 1.54 25.27%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment