[OPENSYS] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 38.91%
YoY- 41.36%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 32,322 45,852 32,957 38,908 19,859 16,776 17,994 10.24%
PBT 5,700 2,381 3,822 5,991 4,110 3,211 2,628 13.76%
Tax -1,609 -649 -972 -1,664 -1,049 -845 -694 15.03%
NP 4,091 1,732 2,850 4,327 3,061 2,366 1,934 13.29%
-
NP to SH 4,092 1,732 2,850 4,327 3,061 2,366 1,934 13.29%
-
Tax Rate 28.23% 27.26% 25.43% 27.77% 25.52% 26.32% 26.41% -
Total Cost 28,231 44,120 30,107 34,581 16,798 14,410 16,060 9.85%
-
Net Worth 5,356,098 47,871 45,964 42,807 38,182 35,054 33,513 132.86%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 1,489 1,489 1,489 1,117 1,117 1,117 1,117 4.90%
Div Payout % 36.40% 86.00% 52.26% 25.82% 36.49% 47.21% 57.76% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 5,356,098 47,871 45,964 42,807 38,182 35,054 33,513 132.86%
NOSH 297,892 297,892 297,892 223,420 223,420 223,420 223,420 4.90%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 12.66% 3.78% 8.65% 11.12% 15.41% 14.10% 10.75% -
ROE 0.08% 3.62% 6.20% 10.11% 8.02% 6.75% 5.77% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.85 15.39 11.06 17.41 8.89 7.51 8.05 5.09%
EPS 1.37 0.58 0.96 1.94 1.37 1.06 0.87 7.85%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.00%
NAPS 17.98 0.1607 0.1543 0.1916 0.1709 0.1569 0.15 121.96%
Adjusted Per Share Value based on latest NOSH - 223,420
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 7.23 10.26 7.38 8.71 4.44 3.75 4.03 10.22%
EPS 0.92 0.39 0.64 0.97 0.69 0.53 0.43 13.50%
DPS 0.33 0.33 0.33 0.25 0.25 0.25 0.25 4.73%
NAPS 11.9867 0.1071 0.1029 0.0958 0.0855 0.0785 0.075 132.86%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.285 0.35 0.29 0.36 0.425 0.13 0.12 -
P/RPS 2.63 2.27 2.62 2.07 4.78 1.73 1.49 9.92%
P/EPS 20.75 60.20 30.31 18.59 31.02 12.28 13.86 6.95%
EY 4.82 1.66 3.30 5.38 3.22 8.15 7.21 -6.48%
DY 1.75 1.43 1.72 1.39 1.18 3.85 4.17 -13.46%
P/NAPS 0.02 2.18 1.88 1.88 2.49 0.83 0.80 -45.91%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 25/08/17 25/08/16 27/08/15 22/08/14 23/08/13 29/08/12 -
Price 0.30 0.345 0.335 0.34 0.43 0.14 0.16 -
P/RPS 2.76 2.24 3.03 1.95 4.84 1.86 1.99 5.60%
P/EPS 21.84 59.34 35.02 17.56 31.39 13.22 18.48 2.82%
EY 4.58 1.69 2.86 5.70 3.19 7.56 5.41 -2.73%
DY 1.67 1.45 1.49 1.47 1.16 3.57 3.13 -9.93%
P/NAPS 0.02 2.15 2.17 1.77 2.52 0.89 1.07 -48.46%

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