[OPENSYS] YoY Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 24.75%
YoY- -28.47%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 81,569 83,617 65,949 81,448 84,981 73,836 42,886 11.29%
PBT 13,510 11,114 11,828 6,005 8,213 11,297 8,034 9.04%
Tax -3,733 -3,042 -3,529 -1,684 -2,172 -3,234 -2,069 10.32%
NP 9,777 8,072 8,298 4,321 6,041 8,062 5,965 8.57%
-
NP to SH 9,744 8,026 8,278 4,321 6,041 8,062 5,965 8.51%
-
Tax Rate 27.63% 27.37% 29.84% 28.04% 26.45% 28.63% 25.75% -
Total Cost 71,792 75,545 57,650 77,126 78,940 65,773 36,921 11.70%
-
Net Worth 67,025 59,578 5,421,634 47,901 46,173 43,402 38,472 9.68%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 5,957 4,964 3,971 3,971 3,971 3,971 2,978 12.23%
Div Payout % 61.14% 61.85% 47.98% 91.91% 65.75% 49.26% 49.94% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 67,025 59,578 5,421,634 47,901 46,173 43,402 38,472 9.68%
NOSH 297,892 297,892 297,892 297,892 297,892 297,892 223,420 4.90%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 11.99% 9.65% 12.58% 5.31% 7.11% 10.92% 13.91% -
ROE 14.54% 13.47% 0.15% 9.02% 13.08% 18.58% 15.51% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 18.25 28.07 22.14 27.34 28.53 24.79 19.20 -0.84%
EPS 2.19 2.69 2.79 1.45 2.03 2.71 2.67 -3.24%
DPS 1.33 1.67 1.33 1.33 1.33 1.33 1.33 0.00%
NAPS 0.15 0.20 18.20 0.1608 0.155 0.1457 0.1722 -2.27%
Adjusted Per Share Value based on latest NOSH - 297,892
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 18.25 18.71 14.76 18.23 19.02 16.52 9.60 11.29%
EPS 2.19 1.80 1.85 0.97 1.35 1.80 1.34 8.52%
DPS 1.33 1.11 0.89 0.89 0.89 0.89 0.67 12.09%
NAPS 0.15 0.1333 12.1333 0.1072 0.1033 0.0971 0.0861 9.68%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.86 0.33 0.325 0.32 0.35 0.36 0.39 -
P/RPS 4.71 1.18 1.47 1.17 1.23 1.45 2.03 15.04%
P/EPS 39.44 12.25 11.69 22.06 17.26 13.30 14.61 17.98%
EY 2.54 8.17 8.55 4.53 5.79 7.52 6.85 -15.22%
DY 1.55 5.05 4.10 4.17 3.81 3.70 3.42 -12.34%
P/NAPS 5.73 1.65 0.02 1.99 2.26 2.47 2.26 16.75%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 23/11/20 25/11/19 26/11/18 24/11/17 24/11/16 20/11/15 21/11/14 -
Price 0.64 0.39 0.33 0.30 0.36 0.315 0.37 -
P/RPS 3.51 1.39 1.49 1.10 1.26 1.27 1.93 10.47%
P/EPS 29.35 14.47 11.87 20.68 17.75 11.64 13.86 13.30%
EY 3.41 6.91 8.42 4.84 5.63 8.59 7.22 -11.74%
DY 2.08 4.27 4.04 4.44 3.70 4.23 3.60 -8.72%
P/NAPS 4.27 1.95 0.02 1.87 2.32 2.16 2.15 12.10%

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