[OPENSYS] YoY Annualized Quarter 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- 15.87%
YoY- 22.34%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 65,914 77,816 39,718 33,552 35,988 28,276 25,770 16.92%
PBT 7,644 11,982 8,220 6,422 5,256 5,716 2,954 17.15%
Tax -1,944 -3,328 -2,098 -1,690 -1,388 304 -1,800 1.28%
NP 5,700 8,654 6,122 4,732 3,868 6,020 1,154 30.46%
-
NP to SH 5,700 8,654 6,122 4,732 3,868 6,020 1,154 30.46%
-
Tax Rate 25.43% 27.77% 25.52% 26.32% 26.41% -5.32% 60.93% -
Total Cost 60,214 69,162 33,596 28,820 32,120 22,256 24,616 16.06%
-
Net Worth 45,964 42,807 38,182 35,054 33,513 0 38,303 3.08%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 2,978 2,234 2,234 2,234 2,234 2,258 - -
Div Payout % 52.26% 25.82% 36.49% 47.21% 57.76% 37.51% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 45,964 42,807 38,182 35,054 33,513 0 38,303 3.08%
NOSH 297,892 223,420 223,420 223,420 223,420 225,806 221,923 5.02%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 8.65% 11.12% 15.41% 14.10% 10.75% 21.29% 4.48% -
ROE 12.40% 20.22% 16.03% 13.50% 11.54% 0.00% 3.01% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 22.13 34.83 17.78 15.02 16.11 12.52 11.61 11.33%
EPS 1.92 3.88 2.74 2.12 1.74 2.70 0.52 24.29%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 0.00 -
NAPS 0.1543 0.1916 0.1709 0.1569 0.15 0.00 0.1726 -1.84%
Adjusted Per Share Value based on latest NOSH - 223,420
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 14.75 17.41 8.89 7.51 8.05 6.33 5.77 16.91%
EPS 1.28 1.94 1.37 1.06 0.87 1.35 0.26 30.39%
DPS 0.67 0.50 0.50 0.50 0.50 0.51 0.00 -
NAPS 0.1029 0.0958 0.0855 0.0785 0.075 0.00 0.0857 3.09%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.29 0.36 0.425 0.13 0.12 0.12 0.10 -
P/RPS 1.31 1.03 2.39 0.87 0.74 0.96 0.86 7.25%
P/EPS 15.16 9.29 15.51 6.14 6.93 4.50 19.23 -3.88%
EY 6.60 10.76 6.45 16.29 14.43 22.22 5.20 4.04%
DY 3.45 2.78 2.35 7.69 8.33 8.33 0.00 -
P/NAPS 1.88 1.88 2.49 0.83 0.80 0.00 0.58 21.63%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 22/08/14 23/08/13 29/08/12 19/08/11 20/08/10 -
Price 0.335 0.34 0.43 0.14 0.16 0.10 0.10 -
P/RPS 1.51 0.98 2.42 0.93 0.99 0.80 0.86 9.82%
P/EPS 17.51 8.78 15.69 6.61 9.24 3.75 19.23 -1.54%
EY 5.71 11.39 6.37 15.13 10.82 26.66 5.20 1.57%
DY 2.99 2.94 2.33 7.14 6.25 10.00 0.00 -
P/NAPS 2.17 1.77 2.52 0.89 1.07 0.00 0.58 24.57%

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