[OPENSYS] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 0.2%
YoY- 6.72%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 96,104 92,057 107,601 113,097 94,707 80,865 66,556 27.66%
PBT 9,966 6,232 6,447 7,912 7,888 8,332 8,476 11.36%
Tax -3,251 -1,518 -1,561 -1,896 -1,884 -2,088 -2,193 29.91%
NP 6,715 4,714 4,886 6,016 6,004 6,244 6,283 4.52%
-
NP to SH 6,715 4,714 4,886 6,016 6,004 6,244 6,283 4.52%
-
Tax Rate 32.62% 24.36% 24.21% 23.96% 23.88% 25.06% 25.87% -
Total Cost 89,389 87,343 102,715 107,081 88,703 74,621 60,273 29.95%
-
Net Worth 51,386 47,901 47,871 0 47,632 46,173 45,964 7.69%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 2,978 2,978 2,978 2,990 2,978 2,978 2,978 0.00%
Div Payout % 44.36% 63.19% 60.97% 49.71% 49.62% 47.71% 47.41% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 51,386 47,901 47,871 0 47,632 46,173 45,964 7.69%
NOSH 297,892 297,892 297,892 297,892 297,892 297,892 297,892 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 6.99% 5.12% 4.54% 5.32% 6.34% 7.72% 9.44% -
ROE 13.07% 9.84% 10.21% 0.00% 12.60% 13.52% 13.67% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 32.26 30.90 36.12 37.97 31.79 27.15 22.34 27.67%
EPS 2.25 1.58 1.64 2.02 2.02 2.10 2.11 4.36%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.1725 0.1608 0.1607 0.00 0.1599 0.155 0.1543 7.69%
Adjusted Per Share Value based on latest NOSH - 297,892
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 21.51 20.60 24.08 25.31 21.19 18.10 14.89 27.70%
EPS 1.50 1.05 1.09 1.35 1.34 1.40 1.41 4.19%
DPS 0.67 0.67 0.67 0.67 0.67 0.67 0.67 0.00%
NAPS 0.115 0.1072 0.1071 0.00 0.1066 0.1033 0.1029 7.67%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.29 0.32 0.35 0.35 0.34 0.35 0.29 -
P/RPS 0.90 1.04 0.97 0.92 1.07 1.29 1.30 -21.68%
P/EPS 12.87 20.22 21.34 17.33 16.87 16.70 13.75 -4.30%
EY 7.77 4.95 4.69 5.77 5.93 5.99 7.27 4.52%
DY 3.45 3.13 2.86 2.86 2.94 2.86 3.45 0.00%
P/NAPS 1.68 1.99 2.18 0.00 2.13 2.26 1.88 -7.20%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 24/11/17 25/08/17 26/05/17 24/02/17 24/11/16 25/08/16 -
Price 0.30 0.30 0.345 0.355 0.36 0.36 0.335 -
P/RPS 0.93 0.97 0.96 0.94 1.13 1.33 1.50 -27.22%
P/EPS 13.31 18.96 21.03 17.58 17.86 17.18 15.88 -11.07%
EY 7.51 5.27 4.75 5.69 5.60 5.82 6.30 12.38%
DY 3.33 3.33 2.90 2.82 2.78 2.78 2.99 7.42%
P/NAPS 1.74 1.87 2.15 0.00 2.25 2.32 2.17 -13.65%

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