[OPENSYS] YoY 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- 130.22%
YoY- 135.85%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 21,233 40,158 45,899 35,018 30,971 17,129 13,136 8.32%
PBT 5,054 7,014 5,413 5,462 1,728 2,172 1,504 22.36%
Tax -1,286 -1,930 -1,470 -1,988 -255 -459 -380 22.50%
NP 3,768 5,084 3,943 3,474 1,473 1,713 1,124 22.31%
-
NP to SH 3,771 5,079 3,931 3,474 1,473 1,713 1,124 22.33%
-
Tax Rate 25.45% 27.52% 27.16% 36.40% 14.76% 21.13% 25.27% -
Total Cost 17,465 35,074 41,956 31,544 29,498 15,416 12,012 6.43%
-
Net Worth 107,241 62,557 56,599 51,386 47,632 45,011 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 1,117 744 744 - - - - -
Div Payout % 29.62% 14.66% 18.95% - - - - -
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 45,011 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 17.75% 12.66% 8.59% 9.92% 4.76% 10.00% 8.56% -
ROE 3.52% 8.12% 6.95% 6.76% 3.09% 3.81% 2.84% -
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 4.75 13.48 15.41 11.76 10.40 5.75 5.88 -3.49%
EPS 0.84 1.71 1.32 1.17 0.49 0.58 0.50 9.02%
DPS 0.25 0.25 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.21 0.19 0.1725 0.1599 0.1511 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 4.75 8.99 10.27 7.84 6.93 3.83 2.94 8.31%
EPS 0.84 1.14 0.88 0.78 0.33 0.38 0.25 22.36%
DPS 0.25 0.17 0.17 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.14 0.1267 0.115 0.1066 0.1007 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 11.05 2.74 1.85 2.47 3.27 5.13 5.27 13.12%
P/EPS 62.21 21.70 21.60 24.87 68.76 51.30 61.62 0.15%
EY 1.61 4.61 4.63 4.02 1.45 1.95 1.62 -0.10%
DY 0.48 0.68 0.88 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 1.76 1.50 1.68 2.13 1.95 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 11.57 2.71 2.24 2.55 3.46 4.96 6.04 11.43%
P/EPS 65.17 21.41 26.14 25.72 72.80 49.56 70.56 -1.31%
EY 1.53 4.67 3.82 3.89 1.37 2.02 1.42 1.25%
DY 0.45 0.68 0.72 0.00 0.00 0.00 0.00 -
P/NAPS 2.29 1.74 1.82 1.74 2.25 1.89 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