[OPENSYS] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
22-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 50.59%
YoY- 61.08%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 63,736 55,377 32,165 25,010 24,435 20,684 19,598 21.69%
PBT 6,160 8,473 6,026 4,823 3,122 4,027 2,304 17.79%
Tax -1,629 -2,426 -1,552 -1,260 -910 448 -1,350 3.17%
NP 4,531 6,047 4,474 3,563 2,212 4,475 954 29.61%
-
NP to SH 4,531 6,047 4,474 3,563 2,212 4,475 954 29.61%
-
Tax Rate 26.44% 28.63% 25.76% 26.12% 29.15% -11.12% 58.59% -
Total Cost 59,205 49,330 27,691 21,447 22,223 16,209 18,644 21.21%
-
Net Worth 46,173 43,402 38,472 35,143 33,781 0 38,648 3.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 2,978 2,978 2,234 2,234 2,457 1,118 - -
Div Payout % 65.75% 49.26% 49.94% 62.71% 111.10% 25.00% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 46,173 43,402 38,472 35,143 33,781 0 38,648 3.00%
NOSH 297,892 297,892 223,420 223,420 223,420 223,728 221,860 5.02%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 7.11% 10.92% 13.91% 14.25% 9.05% 21.64% 4.87% -
ROE 9.81% 13.93% 11.63% 10.14% 6.55% 0.00% 2.47% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 21.40 18.59 14.40 11.19 10.94 9.25 8.83 15.88%
EPS 1.52 2.03 2.00 1.60 0.99 2.00 0.43 23.39%
DPS 1.00 1.00 1.00 1.00 1.10 0.50 0.00 -
NAPS 0.155 0.1457 0.1722 0.1573 0.1512 0.00 0.1742 -1.92%
Adjusted Per Share Value based on latest NOSH - 223,420
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 14.26 12.39 7.20 5.60 5.47 4.63 4.39 21.67%
EPS 1.01 1.35 1.00 0.80 0.50 1.00 0.21 29.89%
DPS 0.67 0.67 0.50 0.50 0.55 0.25 0.00 -
NAPS 0.1033 0.0971 0.0861 0.0787 0.0756 0.00 0.0865 2.99%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.35 0.36 0.39 0.14 0.14 0.09 0.09 -
P/RPS 1.64 1.94 2.71 1.25 1.28 0.97 1.02 8.22%
P/EPS 23.01 17.73 19.48 8.78 14.14 4.50 20.93 1.59%
EY 4.35 5.64 5.13 11.39 7.07 22.22 4.78 -1.55%
DY 2.86 2.78 2.56 7.14 7.86 5.56 0.00 -
P/NAPS 2.26 2.47 2.26 0.89 0.93 0.00 0.52 27.71%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 20/11/15 21/11/14 22/11/13 28/11/12 18/11/11 19/11/10 -
Price 0.36 0.315 0.37 0.17 0.14 0.11 0.09 -
P/RPS 1.68 1.69 2.57 1.52 1.28 1.19 1.02 8.66%
P/EPS 23.67 15.52 18.48 10.66 14.14 5.50 20.93 2.06%
EY 4.23 6.44 5.41 9.38 7.07 18.18 4.78 -2.01%
DY 2.78 3.17 2.70 5.88 7.86 4.55 0.00 -
P/NAPS 2.32 2.16 2.15 1.08 0.93 0.00 0.52 28.27%

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