[OPENSYS] YoY Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 32.51%
YoY- -18.57%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 102,871 95,361 96,104 94,706 72,506 45,301 33,237 20.70%
PBT 15,350 14,288 9,966 7,888 10,645 7,530 6,311 15.95%
Tax -4,212 -4,117 -3,251 -1,884 -3,272 -1,932 -1,651 16.88%
NP 11,138 10,171 6,715 6,004 7,373 5,598 4,660 15.62%
-
NP to SH 11,099 10,144 6,715 6,004 7,373 5,598 4,660 15.55%
-
Tax Rate 27.44% 28.81% 32.62% 23.88% 30.74% 25.66% 26.16% -
Total Cost 91,733 85,190 89,389 88,702 65,133 39,703 28,577 21.44%
-
Net Worth 62,557 56,599 51,386 47,632 44,624 39,590 36,238 9.52%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 4,468 3,723 2,978 2,978 2,978 2,234 2,234 12.24%
Div Payout % 40.26% 36.71% 44.36% 49.62% 40.40% 39.91% 47.94% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 62,557 56,599 51,386 47,632 44,624 39,590 36,238 9.52%
NOSH 297,892 297,892 297,892 297,892 297,892 223,420 223,420 4.90%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 10.83% 10.67% 6.99% 6.34% 10.17% 12.36% 14.02% -
ROE 17.74% 17.92% 13.07% 12.60% 16.52% 14.14% 12.86% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 34.53 32.01 32.26 31.79 24.34 20.28 14.88 15.05%
EPS 3.74 3.41 2.25 2.02 2.48 2.51 2.08 10.26%
DPS 1.50 1.25 1.00 1.00 1.00 1.00 1.00 6.98%
NAPS 0.21 0.19 0.1725 0.1599 0.1498 0.1772 0.1622 4.39%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 23.02 21.34 21.51 21.19 16.23 10.14 7.44 20.70%
EPS 2.48 2.27 1.50 1.34 1.65 1.25 1.04 15.57%
DPS 1.00 0.83 0.67 0.67 0.67 0.50 0.50 12.24%
NAPS 0.14 0.1267 0.115 0.1066 0.0999 0.0886 0.0811 9.52%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.37 0.285 0.29 0.34 0.295 0.31 0.17 -
P/RPS 1.07 0.89 0.90 1.07 1.21 1.53 1.14 -1.05%
P/EPS 9.93 8.37 12.87 16.87 11.92 12.37 8.15 3.34%
EY 10.07 11.95 7.77 5.93 8.39 8.08 12.27 -3.23%
DY 4.05 4.39 3.45 2.94 3.39 3.23 5.88 -6.02%
P/NAPS 1.76 1.50 1.68 2.13 1.97 1.75 1.05 8.98%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/02/20 25/02/19 26/02/18 24/02/17 26/02/16 27/02/15 28/02/14 -
Price 0.365 0.345 0.30 0.36 0.285 0.355 0.18 -
P/RPS 1.06 1.08 0.93 1.13 1.17 1.75 1.21 -2.18%
P/EPS 9.80 10.13 13.31 17.86 11.51 14.17 8.63 2.14%
EY 10.21 9.87 7.51 5.60 8.68 7.06 11.59 -2.08%
DY 4.11 3.62 3.33 2.78 3.51 2.82 5.56 -4.90%
P/NAPS 1.74 1.82 1.74 2.25 1.90 2.00 1.11 7.77%

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