[OPENSYS] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 4.05%
YoY- 12.75%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 64,349 63,426 45,301 40,391 36,320 35,142 33,237 55.52%
PBT 9,412 9,303 7,531 7,514 7,209 7,401 6,311 30.62%
Tax -2,547 -2,449 -1,932 -1,943 -1,855 -1,902 -1,651 33.61%
NP 6,865 6,854 5,599 5,571 5,354 5,499 4,660 29.56%
-
NP to SH 6,865 6,854 5,599 5,571 5,354 5,499 4,660 29.56%
-
Tax Rate 27.06% 26.32% 25.65% 25.86% 25.73% 25.70% 26.16% -
Total Cost 57,484 56,572 39,702 34,820 30,966 29,643 28,577 59.55%
-
Net Worth 42,807 40,796 39,590 38,472 38,182 36,976 36,238 11.78%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 2,234 2,234 2,234 2,234 2,234 3,351 2,234 0.00%
Div Payout % 32.54% 32.60% 39.90% 40.10% 41.73% 60.94% 47.94% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 42,807 40,796 39,590 38,472 38,182 36,976 36,238 11.78%
NOSH 223,420 223,420 223,420 223,420 223,420 223,420 223,420 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.67% 10.81% 12.36% 13.79% 14.74% 15.65% 14.02% -
ROE 16.04% 16.80% 14.14% 14.48% 14.02% 14.87% 12.86% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 28.80 28.39 20.28 18.08 16.26 15.73 14.88 55.49%
EPS 3.07 3.07 2.51 2.49 2.40 2.46 2.09 29.31%
DPS 1.00 1.00 1.00 1.00 1.00 1.50 1.00 0.00%
NAPS 0.1916 0.1826 0.1772 0.1722 0.1709 0.1655 0.1622 11.77%
Adjusted Per Share Value based on latest NOSH - 223,420
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 14.40 14.19 10.14 9.04 8.13 7.86 7.44 55.49%
EPS 1.54 1.53 1.25 1.25 1.20 1.23 1.04 30.00%
DPS 0.50 0.50 0.50 0.50 0.50 0.75 0.50 0.00%
NAPS 0.0958 0.0913 0.0886 0.0861 0.0855 0.0828 0.0811 11.77%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.36 0.36 0.31 0.39 0.425 0.235 0.17 -
P/RPS 1.25 1.27 1.53 2.16 2.61 1.49 1.14 6.35%
P/EPS 11.72 11.73 12.37 15.64 17.74 9.55 8.15 27.48%
EY 8.54 8.52 8.08 6.39 5.64 10.47 12.27 -21.51%
DY 2.78 2.78 3.23 2.56 2.35 6.38 5.88 -39.39%
P/NAPS 1.88 1.97 1.75 2.26 2.49 1.42 1.05 47.60%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 27/02/15 21/11/14 22/08/14 23/05/14 28/02/14 -
Price 0.34 0.335 0.355 0.37 0.43 0.255 0.18 -
P/RPS 1.18 1.18 1.75 2.05 2.65 1.62 1.21 -1.66%
P/EPS 11.07 10.92 14.17 14.84 17.94 10.36 8.63 18.11%
EY 9.04 9.16 7.06 6.74 5.57 9.65 11.59 -15.30%
DY 2.94 2.99 2.82 2.70 2.33 5.88 5.56 -34.68%
P/NAPS 1.77 1.83 2.00 2.15 2.52 1.54 1.11 36.60%

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