[OPENSYS] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -1.91%
YoY- 32.05%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 94,706 72,506 45,301 33,237 32,982 29,081 26,789 23.40%
PBT 7,888 10,645 7,530 6,311 5,067 5,764 3,045 17.17%
Tax -1,884 -3,272 -1,932 -1,651 -1,538 253 -1,800 0.76%
NP 6,004 7,373 5,598 4,660 3,529 6,017 1,245 29.94%
-
NP to SH 6,004 7,373 5,598 4,660 3,529 6,017 1,245 29.94%
-
Tax Rate 23.88% 30.74% 25.66% 26.16% 30.35% -4.39% 59.11% -
Total Cost 88,702 65,133 39,703 28,577 29,453 23,064 25,544 23.03%
-
Net Worth 47,632 44,624 39,590 36,238 33,803 32,653 39,039 3.36%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 2,978 2,978 2,234 2,234 2,457 2,231 - -
Div Payout % 49.62% 40.40% 39.91% 47.94% 69.64% 37.09% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 47,632 44,624 39,590 36,238 33,803 32,653 39,039 3.36%
NOSH 297,892 297,892 223,420 223,420 223,420 223,195 222,321 4.99%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.34% 10.17% 12.36% 14.02% 10.70% 20.69% 4.65% -
ROE 12.60% 16.52% 14.14% 12.86% 10.44% 18.43% 3.19% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 31.79 24.34 20.28 14.88 14.76 13.03 12.05 17.53%
EPS 2.02 2.48 2.51 2.08 1.58 2.70 0.56 23.81%
DPS 1.00 1.00 1.00 1.00 1.10 1.00 0.00 -
NAPS 0.1599 0.1498 0.1772 0.1622 0.1513 0.1463 0.1756 -1.54%
Adjusted Per Share Value based on latest NOSH - 223,420
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 21.19 16.23 10.14 7.44 7.38 6.51 6.00 23.38%
EPS 1.34 1.65 1.25 1.04 0.79 1.35 0.28 29.78%
DPS 0.67 0.67 0.50 0.50 0.55 0.50 0.00 -
NAPS 0.1066 0.0999 0.0886 0.0811 0.0757 0.0731 0.0874 3.36%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.34 0.295 0.31 0.17 0.12 0.13 0.08 -
P/RPS 1.07 1.21 1.53 1.14 0.81 1.00 0.66 8.37%
P/EPS 16.87 11.92 12.37 8.15 7.60 4.82 14.29 2.80%
EY 5.93 8.39 8.08 12.27 13.16 20.74 7.00 -2.72%
DY 2.94 3.39 3.23 5.88 9.17 7.69 0.00 -
P/NAPS 2.13 1.97 1.75 1.05 0.79 0.89 0.46 29.07%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 26/02/16 27/02/15 28/02/14 22/02/13 27/02/12 21/02/11 -
Price 0.36 0.285 0.355 0.18 0.12 0.12 0.09 -
P/RPS 1.13 1.17 1.75 1.21 0.81 0.92 0.75 7.06%
P/EPS 17.86 11.51 14.17 8.63 7.60 4.45 16.07 1.77%
EY 5.60 8.68 7.06 11.59 13.16 22.47 6.22 -1.73%
DY 2.78 3.51 2.82 5.56 9.17 8.33 0.00 -
P/NAPS 2.25 1.90 2.00 1.11 0.79 0.82 0.51 28.03%

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