[OPENSYS] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -0.62%
YoY- -18.57%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 81,448 91,704 118,096 94,706 84,981 65,914 44,536 49.49%
PBT 6,005 4,762 5,452 7,888 8,213 7,644 5,356 7.91%
Tax -1,684 -1,298 -1,436 -1,884 -2,172 -1,944 -1,388 13.74%
NP 4,321 3,464 4,016 6,004 6,041 5,700 3,968 5.84%
-
NP to SH 4,321 3,464 4,016 6,004 6,041 5,700 3,968 5.84%
-
Tax Rate 28.04% 27.26% 26.34% 23.88% 26.45% 25.43% 25.91% -
Total Cost 77,126 88,240 114,080 88,702 78,940 60,214 40,568 53.40%
-
Net Worth 47,901 47,871 0 47,632 46,173 45,964 44,117 5.63%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 3,971 2,978 5,957 2,978 3,971 2,978 5,957 -23.67%
Div Payout % 91.91% 86.00% 148.35% 49.62% 65.75% 52.26% 150.15% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 47,901 47,871 0 47,632 46,173 45,964 44,117 5.63%
NOSH 297,892 297,892 297,892 297,892 297,892 297,892 297,892 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 5.31% 3.78% 3.40% 6.34% 7.11% 8.65% 8.91% -
ROE 9.02% 7.24% 0.00% 12.60% 13.08% 12.40% 8.99% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 27.34 30.78 39.64 31.79 28.53 22.13 14.95 49.48%
EPS 1.45 1.16 1.36 2.02 2.03 1.92 1.32 6.45%
DPS 1.33 1.00 2.00 1.00 1.33 1.00 2.00 -23.79%
NAPS 0.1608 0.1607 0.00 0.1599 0.155 0.1543 0.1481 5.63%
Adjusted Per Share Value based on latest NOSH - 297,892
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 18.23 20.52 26.43 21.19 19.02 14.75 9.97 49.47%
EPS 0.97 0.78 0.90 1.34 1.35 1.28 0.89 5.90%
DPS 0.89 0.67 1.33 0.67 0.89 0.67 1.33 -23.47%
NAPS 0.1072 0.1071 0.00 0.1066 0.1033 0.1029 0.0987 5.65%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.32 0.35 0.35 0.34 0.35 0.29 0.285 -
P/RPS 1.17 1.14 0.88 1.07 1.23 1.31 1.91 -27.85%
P/EPS 22.06 30.10 25.96 16.87 17.26 15.16 21.40 2.04%
EY 4.53 3.32 3.85 5.93 5.79 6.60 4.67 -2.00%
DY 4.17 2.86 5.71 2.94 3.81 3.45 7.02 -29.31%
P/NAPS 1.99 2.18 0.00 2.13 2.26 1.88 1.92 2.41%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 25/08/17 26/05/17 24/02/17 24/11/16 25/08/16 27/05/16 -
Price 0.30 0.345 0.355 0.36 0.36 0.335 0.305 -
P/RPS 1.10 1.12 0.90 1.13 1.26 1.51 2.04 -33.72%
P/EPS 20.68 29.67 26.33 17.86 17.75 17.51 22.90 -6.56%
EY 4.84 3.37 3.80 5.60 5.63 5.71 4.37 7.04%
DY 4.44 2.90 5.63 2.78 3.70 2.99 6.56 -22.89%
P/NAPS 1.87 2.15 0.00 2.25 2.32 2.17 2.06 -6.24%

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