[OPENSYS] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 24.67%
YoY- -17.6%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 66,556 64,349 36,320 31,763 32,937 28,042 29,152 14.73%
PBT 8,476 9,412 7,209 5,651 5,534 4,426 2,462 22.85%
Tax -2,193 -2,547 -1,855 -1,629 -653 -1,530 -808 18.08%
NP 6,283 6,865 5,354 4,022 4,881 2,896 1,654 24.88%
-
NP to SH 6,283 6,865 5,354 4,022 4,881 2,896 1,654 24.88%
-
Tax Rate 25.87% 27.06% 25.73% 28.83% 11.80% 34.57% 32.82% -
Total Cost 60,273 57,484 30,966 27,741 28,056 25,146 27,498 13.95%
-
Net Worth 45,964 42,807 38,182 35,054 33,513 0 38,547 2.97%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 2,978 2,234 2,234 2,457 2,228 - - -
Div Payout % 47.41% 32.54% 41.73% 61.10% 45.67% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 45,964 42,807 38,182 35,054 33,513 0 38,547 2.97%
NOSH 297,892 223,420 223,420 223,420 223,420 215,555 223,333 4.91%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.44% 10.67% 14.74% 12.66% 14.82% 10.33% 5.67% -
ROE 13.67% 16.04% 14.02% 11.47% 14.56% 0.00% 4.29% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 22.34 28.80 16.26 14.22 14.74 13.01 13.05 9.36%
EPS 2.11 3.07 2.40 1.80 2.18 1.34 0.74 19.06%
DPS 1.00 1.00 1.00 1.10 1.00 0.00 0.00 -
NAPS 0.1543 0.1916 0.1709 0.1569 0.15 0.00 0.1726 -1.84%
Adjusted Per Share Value based on latest NOSH - 223,420
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 14.89 14.40 8.13 7.11 7.37 6.28 6.52 14.74%
EPS 1.41 1.54 1.20 0.90 1.09 0.65 0.37 24.95%
DPS 0.67 0.50 0.50 0.55 0.50 0.00 0.00 -
NAPS 0.1029 0.0958 0.0855 0.0785 0.075 0.00 0.0863 2.97%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.29 0.36 0.425 0.13 0.12 0.12 0.10 -
P/RPS 1.30 1.25 2.61 0.91 0.81 0.92 0.77 9.11%
P/EPS 13.75 11.72 17.74 7.22 5.49 8.93 13.50 0.30%
EY 7.27 8.54 5.64 13.85 18.21 11.20 7.41 -0.31%
DY 3.45 2.78 2.35 8.46 8.31 0.00 0.00 -
P/NAPS 1.88 1.88 2.49 0.83 0.80 0.00 0.58 21.63%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 22/08/14 23/08/13 29/08/12 19/08/11 20/08/10 -
Price 0.335 0.34 0.43 0.14 0.16 0.10 0.10 -
P/RPS 1.50 1.18 2.65 0.98 1.09 0.77 0.77 11.74%
P/EPS 15.88 11.07 17.94 7.78 7.32 7.44 13.50 2.74%
EY 6.30 9.04 5.57 12.86 13.65 13.44 7.41 -2.66%
DY 2.99 2.94 2.33 7.86 6.24 0.00 0.00 -
P/NAPS 2.17 1.77 2.52 0.89 1.07 0.00 0.58 24.57%

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