[OPENSYS] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 55.39%
YoY- 11.84%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 65,949 64,644 68,912 96,104 81,448 91,704 118,096 -32.16%
PBT 11,828 11,400 10,684 9,966 6,005 4,762 5,452 67.50%
Tax -3,529 -3,218 -3,104 -3,251 -1,684 -1,298 -1,436 82.00%
NP 8,298 8,182 7,580 6,715 4,321 3,464 4,016 62.15%
-
NP to SH 8,278 8,184 7,580 6,715 4,321 3,464 4,016 61.89%
-
Tax Rate 29.84% 28.23% 29.05% 32.62% 28.04% 27.26% 26.34% -
Total Cost 57,650 56,462 61,332 89,389 77,126 88,240 114,080 -36.52%
-
Net Worth 5,421,634 5,356,098 51,356 51,386 47,901 47,871 0 -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 3,971 2,978 5,957 2,978 3,971 2,978 5,957 -23.67%
Div Payout % 47.98% 36.40% 78.60% 44.36% 91.91% 86.00% 148.35% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 5,421,634 5,356,098 51,356 51,386 47,901 47,871 0 -
NOSH 297,892 297,892 297,892 297,892 297,892 297,892 297,892 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 12.58% 12.66% 11.00% 6.99% 5.31% 3.78% 3.40% -
ROE 0.15% 0.15% 14.76% 13.07% 9.02% 7.24% 0.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 22.14 21.70 23.13 32.26 27.34 30.78 39.64 -32.15%
EPS 2.79 2.74 2.56 2.25 1.45 1.16 1.36 61.38%
DPS 1.33 1.00 2.00 1.00 1.33 1.00 2.00 -23.79%
NAPS 18.20 17.98 0.1724 0.1725 0.1608 0.1607 0.00 -
Adjusted Per Share Value based on latest NOSH - 297,892
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 14.76 14.47 15.42 21.51 18.23 20.52 26.43 -32.16%
EPS 1.85 1.83 1.70 1.50 0.97 0.78 0.90 61.59%
DPS 0.89 0.67 1.33 0.67 0.89 0.67 1.33 -23.47%
NAPS 12.1333 11.9867 0.1149 0.115 0.1072 0.1071 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.325 0.285 0.28 0.29 0.32 0.35 0.35 -
P/RPS 1.47 1.31 1.21 0.90 1.17 1.14 0.88 40.74%
P/EPS 11.69 10.37 11.00 12.87 22.06 30.10 25.96 -41.22%
EY 8.55 9.64 9.09 7.77 4.53 3.32 3.85 70.13%
DY 4.10 3.51 7.14 3.45 4.17 2.86 5.71 -19.79%
P/NAPS 0.02 0.02 1.62 1.68 1.99 2.18 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 24/08/18 16/05/18 26/02/18 24/11/17 25/08/17 26/05/17 -
Price 0.33 0.30 0.30 0.30 0.30 0.345 0.355 -
P/RPS 1.49 1.38 1.30 0.93 1.10 1.12 0.90 39.90%
P/EPS 11.87 10.92 11.79 13.31 20.68 29.67 26.33 -41.17%
EY 8.42 9.16 8.48 7.51 4.84 3.37 3.80 69.87%
DY 4.04 3.33 6.67 3.33 4.44 2.90 5.63 -19.83%
P/NAPS 0.02 0.02 1.74 1.74 1.87 2.15 0.00 -

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 ⃤ & 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