[OPENSYS] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 11.46%
YoY- -8.48%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 113,097 94,707 80,865 66,556 56,213 72,505 68,512 39.63%
PBT 7,912 7,888 8,332 8,476 7,716 10,645 9,977 -14.31%
Tax -1,896 -1,884 -2,088 -2,193 -2,079 -2,885 -2,806 -22.97%
NP 6,016 6,004 6,244 6,283 5,637 7,760 7,171 -11.03%
-
NP to SH 6,016 6,004 6,244 6,283 5,637 7,760 7,171 -11.03%
-
Tax Rate 23.96% 23.88% 25.06% 25.87% 26.94% 27.10% 28.12% -
Total Cost 107,081 88,703 74,621 60,273 50,576 64,745 61,341 44.93%
-
Net Worth 0 47,632 46,173 45,964 44,117 45,011 43,402 -
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 2,990 2,978 2,978 2,978 2,978 2,606 2,606 9.58%
Div Payout % 49.71% 49.62% 47.71% 47.41% 52.85% 33.59% 36.35% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 0 47,632 46,173 45,964 44,117 45,011 43,402 -
NOSH 297,892 297,892 297,892 297,892 297,892 297,892 297,892 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 5.32% 6.34% 7.72% 9.44% 10.03% 10.70% 10.47% -
ROE 0.00% 12.60% 13.52% 13.67% 12.78% 17.24% 16.52% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 37.97 31.79 27.15 22.34 18.87 24.34 23.00 39.63%
EPS 2.02 2.02 2.10 2.11 1.89 2.60 2.41 -11.09%
DPS 1.00 1.00 1.00 1.00 1.00 0.88 0.88 8.88%
NAPS 0.00 0.1599 0.155 0.1543 0.1481 0.1511 0.1457 -
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 25.31 21.19 18.10 14.89 12.58 16.23 15.33 39.64%
EPS 1.35 1.34 1.40 1.41 1.26 1.74 1.60 -10.69%
DPS 0.67 0.67 0.67 0.67 0.67 0.58 0.58 10.08%
NAPS 0.00 0.1066 0.1033 0.1029 0.0987 0.1007 0.0971 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.35 0.34 0.35 0.29 0.285 0.295 0.36 -
P/RPS 0.92 1.07 1.29 1.30 1.51 1.21 1.57 -29.95%
P/EPS 17.33 16.87 16.70 13.75 15.06 11.32 14.95 10.33%
EY 5.77 5.93 5.99 7.27 6.64 8.83 6.69 -9.38%
DY 2.86 2.94 2.86 3.45 3.51 2.97 2.43 11.46%
P/NAPS 0.00 2.13 2.26 1.88 1.92 1.95 2.47 -
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 26/05/17 24/02/17 24/11/16 25/08/16 27/05/16 26/02/16 20/11/15 -
Price 0.355 0.36 0.36 0.335 0.305 0.285 0.315 -
P/RPS 0.94 1.13 1.33 1.50 1.62 1.17 1.37 -22.18%
P/EPS 17.58 17.86 17.18 15.88 16.12 10.94 13.09 21.70%
EY 5.69 5.60 5.82 6.30 6.20 9.14 7.64 -17.82%
DY 2.82 2.78 2.78 2.99 3.28 3.07 2.78 0.95%
P/NAPS 0.00 2.25 2.32 2.17 2.06 1.89 2.16 -

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