[OPENSYS] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 122.58%
YoY- 67.47%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 72,506 73,836 77,816 109,704 45,301 42,886 39,718 49.20%
PBT 10,645 11,297 11,982 17,072 7,530 8,034 8,220 18.75%
Tax -3,272 -3,234 -3,328 -4,612 -1,932 -2,069 -2,098 34.37%
NP 7,373 8,062 8,654 12,460 5,598 5,965 6,122 13.15%
-
NP to SH 7,373 8,062 8,654 12,460 5,598 5,965 6,122 13.15%
-
Tax Rate 30.74% 28.63% 27.77% 27.01% 25.66% 25.75% 25.52% -
Total Cost 65,133 65,773 69,162 97,244 39,703 36,921 33,596 55.29%
-
Net Worth 44,624 43,402 42,807 40,796 39,590 38,472 38,182 10.92%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 2,978 3,971 2,234 4,468 2,234 2,978 2,234 21.05%
Div Payout % 40.40% 49.26% 25.82% 35.86% 39.91% 49.94% 36.49% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 44,624 43,402 42,807 40,796 39,590 38,472 38,182 10.92%
NOSH 297,892 297,892 223,420 223,420 223,420 223,420 223,420 21.07%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 10.17% 10.92% 11.12% 11.36% 12.36% 13.91% 15.41% -
ROE 16.52% 18.58% 20.22% 30.54% 14.14% 15.51% 16.03% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 24.34 24.79 34.83 49.10 20.28 19.20 17.78 23.21%
EPS 2.48 2.71 3.88 5.56 2.51 2.67 2.74 -6.41%
DPS 1.00 1.33 1.00 2.00 1.00 1.33 1.00 0.00%
NAPS 0.1498 0.1457 0.1916 0.1826 0.1772 0.1722 0.1709 -8.38%
Adjusted Per Share Value based on latest NOSH - 223,420
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 16.23 16.52 17.41 24.55 10.14 9.60 8.89 49.21%
EPS 1.65 1.80 1.94 2.79 1.25 1.34 1.37 13.16%
DPS 0.67 0.89 0.50 1.00 0.50 0.67 0.50 21.48%
NAPS 0.0999 0.0971 0.0958 0.0913 0.0886 0.0861 0.0855 10.90%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.295 0.36 0.36 0.36 0.31 0.39 0.425 -
P/RPS 1.21 1.45 1.03 0.73 1.53 2.03 2.39 -36.39%
P/EPS 11.92 13.30 9.29 6.46 12.37 14.61 15.51 -16.05%
EY 8.39 7.52 10.76 15.49 8.08 6.85 6.45 19.10%
DY 3.39 3.70 2.78 5.56 3.23 3.42 2.35 27.58%
P/NAPS 1.97 2.47 1.88 1.97 1.75 2.26 2.49 -14.42%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 20/11/15 27/08/15 26/05/15 27/02/15 21/11/14 22/08/14 -
Price 0.285 0.315 0.34 0.335 0.355 0.37 0.43 -
P/RPS 1.17 1.27 0.98 0.68 1.75 1.93 2.42 -38.31%
P/EPS 11.51 11.64 8.78 6.01 14.17 13.86 15.69 -18.61%
EY 8.68 8.59 11.39 16.65 7.06 7.22 6.37 22.84%
DY 3.51 4.23 2.94 5.97 2.82 3.60 2.33 31.31%
P/NAPS 1.90 2.16 1.77 1.83 2.00 2.15 2.52 -17.11%

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