[OPENSYS] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -2.56%
YoY- 25.57%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 81,448 84,981 73,836 42,886 33,346 32,580 27,578 19.76%
PBT 6,005 8,213 11,297 8,034 6,430 4,162 5,369 1.88%
Tax -1,684 -2,172 -3,234 -2,069 -1,680 -1,213 597 -
NP 4,321 6,041 8,062 5,965 4,750 2,949 5,966 -5.22%
-
NP to SH 4,321 6,041 8,062 5,965 4,750 2,949 5,966 -5.22%
-
Tax Rate 28.04% 26.45% 28.63% 25.75% 26.13% 29.14% -11.12% -
Total Cost 77,126 78,940 65,773 36,921 28,596 29,630 21,612 23.59%
-
Net Worth 47,901 46,173 43,402 38,472 35,143 33,781 0 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 3,971 3,971 3,971 2,978 2,978 3,276 1,491 17.71%
Div Payout % 91.91% 65.75% 49.26% 49.94% 62.71% 111.10% 25.00% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 47,901 46,173 43,402 38,472 35,143 33,781 0 -
NOSH 297,892 297,892 297,892 223,420 223,420 223,420 223,728 4.88%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 5.31% 7.11% 10.92% 13.91% 14.25% 9.05% 21.64% -
ROE 9.02% 13.08% 18.58% 15.51% 13.52% 8.73% 0.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 27.34 28.53 24.79 19.20 14.93 14.58 12.33 14.17%
EPS 1.45 2.03 2.71 2.67 2.13 1.32 2.67 -9.66%
DPS 1.33 1.33 1.33 1.33 1.33 1.47 0.67 12.09%
NAPS 0.1608 0.155 0.1457 0.1722 0.1573 0.1512 0.00 -
Adjusted Per Share Value based on latest NOSH - 223,420
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 18.23 19.02 16.52 9.60 7.46 7.29 6.17 19.76%
EPS 0.97 1.35 1.80 1.34 1.06 0.66 1.34 -5.23%
DPS 0.89 0.89 0.89 0.67 0.67 0.73 0.33 17.96%
NAPS 0.1072 0.1033 0.0971 0.0861 0.0787 0.0756 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.32 0.35 0.36 0.39 0.14 0.14 0.09 -
P/RPS 1.17 1.23 1.45 2.03 0.94 0.96 0.73 8.17%
P/EPS 22.06 17.26 13.30 14.61 6.58 10.61 3.37 36.73%
EY 4.53 5.79 7.52 6.85 15.19 9.43 29.63 -26.85%
DY 4.17 3.81 3.70 3.42 9.52 10.48 7.41 -9.12%
P/NAPS 1.99 2.26 2.47 2.26 0.89 0.93 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 24/11/17 24/11/16 20/11/15 21/11/14 22/11/13 28/11/12 18/11/11 -
Price 0.30 0.36 0.315 0.37 0.17 0.14 0.11 -
P/RPS 1.10 1.26 1.27 1.93 1.14 0.96 0.89 3.59%
P/EPS 20.68 17.75 11.64 13.86 7.99 10.61 4.12 30.81%
EY 4.84 5.63 8.59 7.22 12.51 9.43 24.24 -23.52%
DY 4.44 3.70 4.23 3.60 7.84 10.48 6.06 -5.04%
P/NAPS 1.87 2.32 2.16 2.15 1.08 0.93 0.00 -

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