[OPENSYS] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
11-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -22.51%
YoY- 8.19%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 32,981 29,081 26,789 31,647 34,553 32,305 26,692 3.58%
PBT 5,067 5,763 3,046 3,172 3,054 1,548 751 37.42%
Tax -1,538 -529 -1,800 92 -37 -31 -27 96.03%
NP 3,529 5,234 1,246 3,264 3,017 1,517 724 30.18%
-
NP to SH 3,529 5,234 1,246 3,264 3,017 1,517 724 30.18%
-
Tax Rate 30.35% 9.18% 59.09% -2.90% 1.21% 2.00% 3.60% -
Total Cost 29,452 23,847 25,543 28,383 31,536 30,788 25,968 2.11%
-
Net Worth 33,803 32,532 39,172 41,999 35,689 32,200 30,339 1.81%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,457 1,111 - - - - - -
Div Payout % 69.64% 21.24% - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 33,803 32,532 39,172 41,999 35,689 32,200 30,339 1.81%
NOSH 223,420 222,368 223,076 239,999 222,500 219,200 216,250 0.54%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 10.70% 18.00% 4.65% 10.31% 8.73% 4.70% 2.71% -
ROE 10.44% 16.09% 3.18% 7.77% 8.45% 4.71% 2.39% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 14.76 13.08 12.01 13.19 15.53 14.74 12.34 3.02%
EPS 1.58 2.35 0.56 1.36 1.36 0.69 0.33 29.79%
DPS 1.10 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1513 0.1463 0.1756 0.175 0.1604 0.1469 0.1403 1.26%
Adjusted Per Share Value based on latest NOSH - 239,999
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.38 6.51 6.00 7.08 7.73 7.23 5.97 3.59%
EPS 0.79 1.17 0.28 0.73 0.68 0.34 0.16 30.46%
DPS 0.55 0.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0757 0.0728 0.0877 0.094 0.0799 0.0721 0.0679 1.82%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.12 0.13 0.08 0.12 0.08 0.09 0.14 -
P/RPS 0.81 0.99 0.67 0.91 0.52 0.61 1.13 -5.39%
P/EPS 7.60 5.52 14.32 8.82 5.90 13.00 41.82 -24.71%
EY 13.16 18.11 6.98 11.33 16.95 7.69 2.39 32.85%
DY 9.17 3.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.89 0.46 0.69 0.50 0.61 1.00 -3.84%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/02/13 27/02/12 21/02/11 11/02/10 19/02/09 22/02/08 13/02/07 -
Price 0.12 0.12 0.09 0.10 0.07 0.08 0.14 -
P/RPS 0.81 0.92 0.75 0.76 0.45 0.54 1.13 -5.39%
P/EPS 7.60 5.10 16.11 7.35 5.16 11.56 41.82 -24.71%
EY 13.16 19.61 6.21 13.60 19.37 8.65 2.39 32.85%
DY 9.17 4.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.82 0.51 0.57 0.44 0.54 1.00 -3.84%

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