[OPENSYS] QoQ TTM 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- -18.78%
YoY- -22.23%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 83,717 96,104 92,057 107,601 113,097 94,707 80,865 2.33%
PBT 11,183 9,966 6,232 6,447 7,912 7,888 8,332 21.69%
Tax -3,646 -3,251 -1,518 -1,561 -1,896 -1,884 -2,088 45.05%
NP 7,537 6,715 4,714 4,886 6,016 6,004 6,244 13.38%
-
NP to SH 7,537 6,715 4,714 4,886 6,016 6,004 6,244 13.38%
-
Tax Rate 32.60% 32.62% 24.36% 24.21% 23.96% 23.88% 25.06% -
Total Cost 76,180 89,389 87,343 102,715 107,081 88,703 74,621 1.38%
-
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 2,978 2,978 2,978 2,978 2,990 2,978 2,978 0.00%
Div Payout % 39.52% 44.36% 63.19% 60.97% 49.71% 49.62% 47.71% -
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 9.00% 6.99% 5.12% 4.54% 5.32% 6.34% 7.72% -
ROE 14.68% 13.07% 9.84% 10.21% 0.00% 12.60% 13.52% -
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 28.10 32.26 30.90 36.12 37.97 31.79 27.15 2.32%
EPS 2.53 2.25 1.58 1.64 2.02 2.02 2.10 13.23%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
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 18.74 21.51 20.60 24.08 25.31 21.19 18.10 2.34%
EPS 1.69 1.50 1.05 1.09 1.35 1.34 1.40 13.38%
DPS 0.67 0.67 0.67 0.67 0.67 0.67 0.67 0.00%
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 1.00 0.90 1.04 0.97 0.92 1.07 1.29 -15.62%
P/EPS 11.07 12.87 20.22 21.34 17.33 16.87 16.70 -23.99%
EY 9.04 7.77 4.95 4.69 5.77 5.93 5.99 31.60%
DY 3.57 3.45 3.13 2.86 2.86 2.94 2.86 15.94%
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 1.07 0.93 0.97 0.96 0.94 1.13 1.33 -13.51%
P/EPS 11.86 13.31 18.96 21.03 17.58 17.86 17.18 -21.90%
EY 8.43 7.51 5.27 4.75 5.69 5.60 5.82 28.04%
DY 3.33 3.33 3.33 2.90 2.82 2.78 2.78 12.80%
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