[OPENSYS] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 107.19%
YoY- 11.84%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 82,410 102,871 95,361 96,104 94,706 72,506 45,301 10.47%
PBT 15,187 15,350 14,288 9,966 7,888 10,645 7,530 12.39%
Tax -4,085 -4,212 -4,117 -3,251 -1,884 -3,272 -1,932 13.27%
NP 11,102 11,138 10,171 6,715 6,004 7,373 5,598 12.07%
-
NP to SH 11,080 11,099 10,144 6,715 6,004 7,373 5,598 12.03%
-
Tax Rate 26.90% 27.44% 28.81% 32.62% 23.88% 30.74% 25.66% -
Total Cost 71,308 91,733 85,190 89,389 88,702 65,133 39,703 10.24%
-
Net Worth 107,241 62,557 56,599 51,386 47,632 44,624 39,590 18.04%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 5,585 4,468 3,723 2,978 2,978 2,978 2,234 16.48%
Div Payout % 50.41% 40.26% 36.71% 44.36% 49.62% 40.40% 39.91% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 107,241 62,557 56,599 51,386 47,632 44,624 39,590 18.04%
NOSH 446,838 297,892 297,892 297,892 297,892 297,892 223,420 12.23%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 13.47% 10.83% 10.67% 6.99% 6.34% 10.17% 12.36% -
ROE 10.33% 17.74% 17.92% 13.07% 12.60% 16.52% 14.14% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 18.44 34.53 32.01 32.26 31.79 24.34 20.28 -1.57%
EPS 2.48 3.74 3.41 2.25 2.02 2.48 2.51 -0.20%
DPS 1.25 1.50 1.25 1.00 1.00 1.00 1.00 3.78%
NAPS 0.24 0.21 0.19 0.1725 0.1599 0.1498 0.1772 5.18%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 18.44 23.02 21.34 21.51 21.19 16.23 10.14 10.47%
EPS 2.48 2.48 2.27 1.50 1.34 1.65 1.25 12.08%
DPS 1.25 1.00 0.83 0.67 0.67 0.67 0.50 16.48%
NAPS 0.24 0.14 0.1267 0.115 0.1066 0.0999 0.0886 18.04%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.525 0.37 0.285 0.29 0.34 0.295 0.31 -
P/RPS 2.85 1.07 0.89 0.90 1.07 1.21 1.53 10.91%
P/EPS 21.17 9.93 8.37 12.87 16.87 11.92 12.37 9.35%
EY 4.72 10.07 11.95 7.77 5.93 8.39 8.08 -8.56%
DY 2.38 4.05 4.39 3.45 2.94 3.39 3.23 -4.95%
P/NAPS 2.19 1.76 1.50 1.68 2.13 1.97 1.75 3.80%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 24/02/20 25/02/19 26/02/18 24/02/17 26/02/16 27/02/15 -
Price 0.55 0.365 0.345 0.30 0.36 0.285 0.355 -
P/RPS 2.98 1.06 1.08 0.93 1.13 1.17 1.75 9.26%
P/EPS 22.18 9.80 10.13 13.31 17.86 11.51 14.17 7.74%
EY 4.51 10.21 9.87 7.51 5.60 8.68 7.06 -7.19%
DY 2.27 4.11 3.62 3.33 2.78 3.51 2.82 -3.54%
P/NAPS 2.29 1.74 1.82 1.74 2.25 1.90 2.00 2.28%

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