[OPENSYS] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -13.75%
YoY- -39.23%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 68,912 96,104 81,448 91,704 118,096 94,706 84,981 -13.05%
PBT 10,684 9,966 6,005 4,762 5,452 7,888 8,213 19.18%
Tax -3,104 -3,251 -1,684 -1,298 -1,436 -1,884 -2,172 26.90%
NP 7,580 6,715 4,321 3,464 4,016 6,004 6,041 16.35%
-
NP to SH 7,580 6,715 4,321 3,464 4,016 6,004 6,041 16.35%
-
Tax Rate 29.05% 32.62% 28.04% 27.26% 26.34% 23.88% 26.45% -
Total Cost 61,332 89,389 77,126 88,240 114,080 88,702 78,940 -15.49%
-
Net Worth 51,356 51,386 47,901 47,871 0 47,632 46,173 7.35%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 5,957 2,978 3,971 2,978 5,957 2,978 3,971 31.07%
Div Payout % 78.60% 44.36% 91.91% 86.00% 148.35% 49.62% 65.75% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 51,356 51,386 47,901 47,871 0 47,632 46,173 7.35%
NOSH 297,892 297,892 297,892 297,892 297,892 297,892 297,892 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 11.00% 6.99% 5.31% 3.78% 3.40% 6.34% 7.11% -
ROE 14.76% 13.07% 9.02% 7.24% 0.00% 12.60% 13.08% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 23.13 32.26 27.34 30.78 39.64 31.79 28.53 -13.06%
EPS 2.56 2.25 1.45 1.16 1.36 2.02 2.03 16.74%
DPS 2.00 1.00 1.33 1.00 2.00 1.00 1.33 31.28%
NAPS 0.1724 0.1725 0.1608 0.1607 0.00 0.1599 0.155 7.35%
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 15.42 21.51 18.23 20.52 26.43 21.19 19.02 -13.06%
EPS 1.70 1.50 0.97 0.78 0.90 1.34 1.35 16.62%
DPS 1.33 0.67 0.89 0.67 1.33 0.67 0.89 30.74%
NAPS 0.1149 0.115 0.1072 0.1071 0.00 0.1066 0.1033 7.35%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.28 0.29 0.32 0.35 0.35 0.34 0.35 -
P/RPS 1.21 0.90 1.17 1.14 0.88 1.07 1.23 -1.08%
P/EPS 11.00 12.87 22.06 30.10 25.96 16.87 17.26 -25.96%
EY 9.09 7.77 4.53 3.32 3.85 5.93 5.79 35.11%
DY 7.14 3.45 4.17 2.86 5.71 2.94 3.81 52.06%
P/NAPS 1.62 1.68 1.99 2.18 0.00 2.13 2.26 -19.92%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 16/05/18 26/02/18 24/11/17 25/08/17 26/05/17 24/02/17 24/11/16 -
Price 0.30 0.30 0.30 0.345 0.355 0.36 0.36 -
P/RPS 1.30 0.93 1.10 1.12 0.90 1.13 1.26 2.10%
P/EPS 11.79 13.31 20.68 29.67 26.33 17.86 17.75 -23.89%
EY 8.48 7.51 4.84 3.37 3.80 5.60 5.63 31.43%
DY 6.67 3.33 4.44 2.90 5.63 2.78 3.70 48.17%
P/NAPS 1.74 1.74 1.87 2.15 0.00 2.25 2.32 -17.46%

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