[OPENSYS] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 24.67%
YoY- -17.6%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 35,142 33,237 33,558 31,763 29,954 32,981 32,831 4.64%
PBT 7,401 6,311 6,769 5,651 4,647 5,067 4,859 32.41%
Tax -1,902 -1,651 -1,828 -1,629 -1,421 -1,538 -1,165 38.69%
NP 5,499 4,660 4,941 4,022 3,226 3,529 3,694 30.40%
-
NP to SH 5,499 4,660 4,941 4,022 3,226 3,529 3,694 30.40%
-
Tax Rate 25.70% 26.16% 27.01% 28.83% 30.58% 30.35% 23.98% -
Total Cost 29,643 28,577 28,617 27,741 26,728 29,452 29,137 1.15%
-
Net Worth 36,976 36,238 35,143 35,054 34,831 33,803 33,781 6.21%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 3,351 2,234 2,234 2,457 2,457 2,457 3,569 -4.11%
Div Payout % 60.94% 47.94% 45.22% 61.10% 76.18% 69.64% 96.63% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 36,976 36,238 35,143 35,054 34,831 33,803 33,781 6.21%
NOSH 223,420 223,420 223,420 223,420 223,420 223,420 223,420 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 15.65% 14.02% 14.72% 12.66% 10.77% 10.70% 11.25% -
ROE 14.87% 12.86% 14.06% 11.47% 9.26% 10.44% 10.94% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.73 14.88 15.02 14.22 13.41 14.76 14.69 4.67%
EPS 2.46 2.09 2.21 1.80 1.44 1.58 1.65 30.53%
DPS 1.50 1.00 1.00 1.10 1.10 1.10 1.60 -4.21%
NAPS 0.1655 0.1622 0.1573 0.1569 0.1559 0.1513 0.1512 6.21%
Adjusted Per Share Value based on latest NOSH - 223,420
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 7.86 7.44 7.51 7.11 6.70 7.38 7.35 4.57%
EPS 1.23 1.04 1.11 0.90 0.72 0.79 0.83 30.01%
DPS 0.75 0.50 0.50 0.55 0.55 0.55 0.80 -4.21%
NAPS 0.0828 0.0811 0.0787 0.0785 0.078 0.0757 0.0756 6.25%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.235 0.17 0.14 0.13 0.115 0.12 0.14 -
P/RPS 1.49 1.14 0.93 0.91 0.86 0.81 0.95 35.02%
P/EPS 9.55 8.15 6.33 7.22 7.96 7.60 8.47 8.33%
EY 10.47 12.27 15.80 13.85 12.56 13.16 11.81 -7.72%
DY 6.38 5.88 7.14 8.46 9.57 9.17 11.43 -32.23%
P/NAPS 1.42 1.05 0.89 0.83 0.74 0.79 0.93 32.63%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 28/02/14 22/11/13 23/08/13 28/05/13 22/02/13 28/11/12 -
Price 0.255 0.18 0.17 0.14 0.135 0.12 0.14 -
P/RPS 1.62 1.21 1.13 0.98 1.01 0.81 0.95 42.78%
P/EPS 10.36 8.63 7.69 7.78 9.35 7.60 8.47 14.38%
EY 9.65 11.59 13.01 12.86 10.70 13.16 11.81 -12.60%
DY 5.88 5.56 5.88 7.86 8.15 9.17 11.43 -35.82%
P/NAPS 1.54 1.11 1.08 0.89 0.87 0.79 0.93 40.00%

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