[OPENSYS] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -46.18%
YoY- -68.15%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 94,706 84,981 65,914 44,536 72,506 73,836 77,816 13.92%
PBT 7,888 8,213 7,644 5,356 10,645 11,297 11,982 -24.22%
Tax -1,884 -2,172 -1,944 -1,388 -3,272 -3,234 -3,328 -31.44%
NP 6,004 6,041 5,700 3,968 7,373 8,062 8,654 -21.54%
-
NP to SH 6,004 6,041 5,700 3,968 7,373 8,062 8,654 -21.54%
-
Tax Rate 23.88% 26.45% 25.43% 25.91% 30.74% 28.63% 27.77% -
Total Cost 88,702 78,940 60,214 40,568 65,133 65,773 69,162 17.95%
-
Net Worth 47,632 46,173 45,964 44,117 44,624 43,402 42,807 7.34%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 2,978 3,971 2,978 5,957 2,978 3,971 2,234 21.01%
Div Payout % 49.62% 65.75% 52.26% 150.15% 40.40% 49.26% 25.82% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 47,632 46,173 45,964 44,117 44,624 43,402 42,807 7.34%
NOSH 297,892 297,892 297,892 297,892 297,892 297,892 223,420 21.03%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.34% 7.11% 8.65% 8.91% 10.17% 10.92% 11.12% -
ROE 12.60% 13.08% 12.40% 8.99% 16.52% 18.58% 20.22% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 31.79 28.53 22.13 14.95 24.34 24.79 34.83 -5.88%
EPS 2.02 2.03 1.92 1.32 2.48 2.71 3.88 -35.15%
DPS 1.00 1.33 1.00 2.00 1.00 1.33 1.00 0.00%
NAPS 0.1599 0.155 0.1543 0.1481 0.1498 0.1457 0.1916 -11.31%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 21.19 19.02 14.75 9.97 16.23 16.52 17.41 13.92%
EPS 1.34 1.35 1.28 0.89 1.65 1.80 1.94 -21.77%
DPS 0.67 0.89 0.67 1.33 0.67 0.89 0.50 21.43%
NAPS 0.1066 0.1033 0.1029 0.0987 0.0999 0.0971 0.0958 7.34%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.34 0.35 0.29 0.285 0.295 0.36 0.36 -
P/RPS 1.07 1.23 1.31 1.91 1.21 1.45 1.03 2.56%
P/EPS 16.87 17.26 15.16 21.40 11.92 13.30 9.29 48.57%
EY 5.93 5.79 6.60 4.67 8.39 7.52 10.76 -32.65%
DY 2.94 3.81 3.45 7.02 3.39 3.70 2.78 3.78%
P/NAPS 2.13 2.26 1.88 1.92 1.97 2.47 1.88 8.63%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 24/11/16 25/08/16 27/05/16 26/02/16 20/11/15 27/08/15 -
Price 0.36 0.36 0.335 0.305 0.285 0.315 0.34 -
P/RPS 1.13 1.26 1.51 2.04 1.17 1.27 0.98 9.91%
P/EPS 17.86 17.75 17.51 22.90 11.51 11.64 8.78 60.19%
EY 5.60 5.63 5.71 4.37 8.68 8.59 11.39 -37.57%
DY 2.78 3.70 2.99 6.56 3.51 4.23 2.94 -3.64%
P/NAPS 2.25 2.32 2.17 2.06 1.90 2.16 1.77 17.26%

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