[OPENSYS] YoY Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -30.55%
YoY- 41.36%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 64,644 91,704 65,914 77,816 39,718 33,552 35,988 10.24%
PBT 11,400 4,762 7,644 11,982 8,220 6,422 5,256 13.76%
Tax -3,218 -1,298 -1,944 -3,328 -2,098 -1,690 -1,388 15.03%
NP 8,182 3,464 5,700 8,654 6,122 4,732 3,868 13.29%
-
NP to SH 8,184 3,464 5,700 8,654 6,122 4,732 3,868 13.29%
-
Tax Rate 28.23% 27.26% 25.43% 27.77% 25.52% 26.32% 26.41% -
Total Cost 56,462 88,240 60,214 69,162 33,596 28,820 32,120 9.85%
-
Net Worth 5,356,098 47,871 45,964 42,807 38,182 35,054 33,513 132.86%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 2,978 2,978 2,978 2,234 2,234 2,234 2,234 4.90%
Div Payout % 36.40% 86.00% 52.26% 25.82% 36.49% 47.21% 57.76% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 5,356,098 47,871 45,964 42,807 38,182 35,054 33,513 132.86%
NOSH 297,892 297,892 297,892 223,420 223,420 223,420 223,420 4.90%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 12.66% 3.78% 8.65% 11.12% 15.41% 14.10% 10.75% -
ROE 0.15% 7.24% 12.40% 20.22% 16.03% 13.50% 11.54% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 21.70 30.78 22.13 34.83 17.78 15.02 16.11 5.08%
EPS 2.74 1.16 1.92 3.88 2.74 2.12 1.74 7.85%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 17.98 0.1607 0.1543 0.1916 0.1709 0.1569 0.15 121.96%
Adjusted Per Share Value based on latest NOSH - 223,420
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 14.47 20.52 14.75 17.41 8.89 7.51 8.05 10.26%
EPS 1.83 0.78 1.28 1.94 1.37 1.06 0.87 13.18%
DPS 0.67 0.67 0.67 0.50 0.50 0.50 0.50 4.99%
NAPS 11.9867 0.1071 0.1029 0.0958 0.0855 0.0785 0.075 132.86%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.285 0.35 0.29 0.36 0.425 0.13 0.12 -
P/RPS 1.31 1.14 1.31 1.03 2.39 0.87 0.74 9.98%
P/EPS 10.37 30.10 15.16 9.29 15.51 6.14 6.93 6.94%
EY 9.64 3.32 6.60 10.76 6.45 16.29 14.43 -6.49%
DY 3.51 2.86 3.45 2.78 2.35 7.69 8.33 -13.40%
P/NAPS 0.02 2.18 1.88 1.88 2.49 0.83 0.80 -45.91%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 25/08/17 25/08/16 27/08/15 22/08/14 23/08/13 29/08/12 -
Price 0.30 0.345 0.335 0.34 0.43 0.14 0.16 -
P/RPS 1.38 1.12 1.51 0.98 2.42 0.93 0.99 5.68%
P/EPS 10.92 29.67 17.51 8.78 15.69 6.61 9.24 2.82%
EY 9.16 3.37 5.71 11.39 6.37 15.13 10.82 -2.73%
DY 3.33 2.90 2.99 2.94 2.33 7.14 6.25 -9.95%
P/NAPS 0.02 2.15 2.17 1.77 2.52 0.89 1.07 -48.46%

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