[OPENSYS] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 43.65%
YoY- -34.13%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 82,602 64,644 91,704 65,914 77,816 39,718 33,552 16.19%
PBT 10,780 11,400 4,762 7,644 11,982 8,220 6,422 9.01%
Tax -3,032 -3,218 -1,298 -1,944 -3,328 -2,098 -1,690 10.22%
NP 7,748 8,182 3,464 5,700 8,654 6,122 4,732 8.56%
-
NP to SH 7,696 8,184 3,464 5,700 8,654 6,122 4,732 8.43%
-
Tax Rate 28.13% 28.23% 27.26% 25.43% 27.77% 25.52% 26.32% -
Total Cost 74,854 56,462 88,240 60,214 69,162 33,596 28,820 17.23%
-
Net Worth 59,578 5,356,098 47,871 45,964 42,807 38,182 35,054 9.23%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 4,468 2,978 2,978 2,978 2,234 2,234 2,234 12.24%
Div Payout % 58.06% 36.40% 86.00% 52.26% 25.82% 36.49% 47.21% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 59,578 5,356,098 47,871 45,964 42,807 38,182 35,054 9.23%
NOSH 297,892 297,892 297,892 297,892 223,420 223,420 223,420 4.90%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 9.38% 12.66% 3.78% 8.65% 11.12% 15.41% 14.10% -
ROE 12.92% 0.15% 7.24% 12.40% 20.22% 16.03% 13.50% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 27.73 21.70 30.78 22.13 34.83 17.78 15.02 10.75%
EPS 2.58 2.74 1.16 1.92 3.88 2.74 2.12 3.32%
DPS 1.50 1.00 1.00 1.00 1.00 1.00 1.00 6.98%
NAPS 0.20 17.98 0.1607 0.1543 0.1916 0.1709 0.1569 4.12%
Adjusted Per Share Value based on latest NOSH - 297,892
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 18.49 14.47 20.52 14.75 17.41 8.89 7.51 16.19%
EPS 1.72 1.83 0.78 1.28 1.94 1.37 1.06 8.39%
DPS 1.00 0.67 0.67 0.67 0.50 0.50 0.50 12.24%
NAPS 0.1333 11.9867 0.1071 0.1029 0.0958 0.0855 0.0785 9.22%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.325 0.285 0.35 0.29 0.36 0.425 0.13 -
P/RPS 1.17 1.31 1.14 1.31 1.03 2.39 0.87 5.05%
P/EPS 12.58 10.37 30.10 15.16 9.29 15.51 6.14 12.69%
EY 7.95 9.64 3.32 6.60 10.76 6.45 16.29 -11.26%
DY 4.62 3.51 2.86 3.45 2.78 2.35 7.69 -8.13%
P/NAPS 1.62 0.02 2.18 1.88 1.88 2.49 0.83 11.78%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 26/08/19 24/08/18 25/08/17 25/08/16 27/08/15 22/08/14 23/08/13 -
Price 0.325 0.30 0.345 0.335 0.34 0.43 0.14 -
P/RPS 1.17 1.38 1.12 1.51 0.98 2.42 0.93 3.89%
P/EPS 12.58 10.92 29.67 17.51 8.78 15.69 6.61 11.31%
EY 7.95 9.16 3.37 5.71 11.39 6.37 15.13 -10.16%
DY 4.62 3.33 2.90 2.99 2.94 2.33 7.14 -6.99%
P/NAPS 1.62 0.02 2.15 2.17 1.77 2.52 0.89 10.49%

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