[OPENSYS] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 25.12%
YoY- 20.13%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 55,377 38,908 27,426 45,301 32,165 19,859 9,301 228.14%
PBT 8,473 5,991 4,268 7,530 6,026 4,110 2,496 125.70%
Tax -2,426 -1,664 -1,153 -1,932 -1,552 -1,049 -636 143.93%
NP 6,047 4,327 3,115 5,598 4,474 3,061 1,860 119.30%
-
NP to SH 6,047 4,327 3,115 5,598 4,474 3,061 1,860 119.30%
-
Tax Rate 28.63% 27.77% 27.01% 25.66% 25.76% 25.52% 25.48% -
Total Cost 49,330 34,581 24,311 39,703 27,691 16,798 7,441 252.49%
-
Net Worth 43,402 42,807 40,796 39,590 38,472 38,182 36,976 11.26%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 2,978 1,117 1,117 2,234 2,234 1,117 1,117 92.15%
Div Payout % 49.26% 25.82% 35.86% 39.91% 49.94% 36.49% 60.06% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 43,402 42,807 40,796 39,590 38,472 38,182 36,976 11.26%
NOSH 297,892 223,420 223,420 223,420 223,420 223,420 223,420 21.11%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.92% 11.12% 11.36% 12.36% 13.91% 15.41% 20.00% -
ROE 13.93% 10.11% 7.64% 14.14% 11.63% 8.02% 5.03% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 18.59 17.41 12.28 20.28 14.40 8.89 4.16 171.05%
EPS 2.03 1.94 1.39 2.51 2.00 1.37 0.83 81.42%
DPS 1.00 0.50 0.50 1.00 1.00 0.50 0.50 58.67%
NAPS 0.1457 0.1916 0.1826 0.1772 0.1722 0.1709 0.1655 -8.13%
Adjusted Per Share Value based on latest NOSH - 223,420
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 12.39 8.71 6.14 10.14 7.20 4.44 2.08 228.24%
EPS 1.35 0.97 0.70 1.25 1.00 0.69 0.42 117.64%
DPS 0.67 0.25 0.25 0.50 0.50 0.25 0.25 92.82%
NAPS 0.0971 0.0958 0.0913 0.0886 0.0861 0.0855 0.0828 11.19%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.36 0.36 0.36 0.31 0.39 0.425 0.235 -
P/RPS 1.94 2.07 2.93 1.53 2.71 4.78 5.64 -50.87%
P/EPS 17.73 18.59 25.82 12.37 19.48 31.02 28.23 -26.64%
EY 5.64 5.38 3.87 8.08 5.13 3.22 3.54 36.37%
DY 2.78 1.39 1.39 3.23 2.56 1.18 2.13 19.40%
P/NAPS 2.47 1.88 1.97 1.75 2.26 2.49 1.42 44.58%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 20/11/15 27/08/15 26/05/15 27/02/15 21/11/14 22/08/14 23/05/14 -
Price 0.315 0.34 0.335 0.355 0.37 0.43 0.255 -
P/RPS 1.69 1.95 2.73 1.75 2.57 4.84 6.13 -57.60%
P/EPS 15.52 17.56 24.03 14.17 18.48 31.39 30.63 -36.41%
EY 6.44 5.70 4.16 7.06 5.41 3.19 3.26 57.37%
DY 3.17 1.47 1.49 2.82 2.70 1.16 1.96 37.74%
P/NAPS 2.16 1.77 1.83 2.00 2.15 2.52 1.54 25.27%

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