[OPENSYS] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -0.62%
YoY- -12.93%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 107,601 113,097 94,707 80,865 66,556 56,213 72,505 30.13%
PBT 6,447 7,912 7,888 8,332 8,476 7,716 10,645 -28.43%
Tax -1,561 -1,896 -1,884 -2,088 -2,193 -2,079 -2,885 -33.62%
NP 4,886 6,016 6,004 6,244 6,283 5,637 7,760 -26.55%
-
NP to SH 4,886 6,016 6,004 6,244 6,283 5,637 7,760 -26.55%
-
Tax Rate 24.21% 23.96% 23.88% 25.06% 25.87% 26.94% 27.10% -
Total Cost 102,715 107,081 88,703 74,621 60,273 50,576 64,745 36.06%
-
Net Worth 47,871 0 47,632 46,173 45,964 44,117 45,011 4.19%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 2,978 2,990 2,978 2,978 2,978 2,978 2,606 9.31%
Div Payout % 60.97% 49.71% 49.62% 47.71% 47.41% 52.85% 33.59% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 47,871 0 47,632 46,173 45,964 44,117 45,011 4.19%
NOSH 297,892 297,892 297,892 297,892 297,892 297,892 297,892 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.54% 5.32% 6.34% 7.72% 9.44% 10.03% 10.70% -
ROE 10.21% 0.00% 12.60% 13.52% 13.67% 12.78% 17.24% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 36.12 37.97 31.79 27.15 22.34 18.87 24.34 30.13%
EPS 1.64 2.02 2.02 2.10 2.11 1.89 2.60 -26.47%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 0.88 8.90%
NAPS 0.1607 0.00 0.1599 0.155 0.1543 0.1481 0.1511 4.19%
Adjusted Per Share Value based on latest NOSH - 297,892
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 24.08 25.31 21.19 18.10 14.89 12.58 16.23 30.11%
EPS 1.09 1.35 1.34 1.40 1.41 1.26 1.74 -26.80%
DPS 0.67 0.67 0.67 0.67 0.67 0.67 0.58 10.10%
NAPS 0.1071 0.00 0.1066 0.1033 0.1029 0.0987 0.1007 4.19%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.35 0.35 0.34 0.35 0.29 0.285 0.295 -
P/RPS 0.97 0.92 1.07 1.29 1.30 1.51 1.21 -13.71%
P/EPS 21.34 17.33 16.87 16.70 13.75 15.06 11.32 52.66%
EY 4.69 5.77 5.93 5.99 7.27 6.64 8.83 -34.43%
DY 2.86 2.86 2.94 2.86 3.45 3.51 2.97 -2.48%
P/NAPS 2.18 0.00 2.13 2.26 1.88 1.92 1.95 7.72%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 26/05/17 24/02/17 24/11/16 25/08/16 27/05/16 26/02/16 -
Price 0.345 0.355 0.36 0.36 0.335 0.305 0.285 -
P/RPS 0.96 0.94 1.13 1.33 1.50 1.62 1.17 -12.36%
P/EPS 21.03 17.58 17.86 17.18 15.88 16.12 10.94 54.66%
EY 4.75 5.69 5.60 5.82 6.30 6.20 9.14 -35.38%
DY 2.90 2.82 2.78 2.78 2.99 3.28 3.07 -3.72%
P/NAPS 2.15 0.00 2.25 2.32 2.17 2.06 1.89 8.98%

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