[OPENSYS] YoY Cumulative 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- 187.3%
YoY- -34.13%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 41,301 32,322 45,852 32,957 38,908 19,859 16,776 16.19%
PBT 5,390 5,700 2,381 3,822 5,991 4,110 3,211 9.01%
Tax -1,516 -1,609 -649 -972 -1,664 -1,049 -845 10.22%
NP 3,874 4,091 1,732 2,850 4,327 3,061 2,366 8.56%
-
NP to SH 3,848 4,092 1,732 2,850 4,327 3,061 2,366 8.43%
-
Tax Rate 28.13% 28.23% 27.26% 25.43% 27.77% 25.52% 26.32% -
Total Cost 37,427 28,231 44,120 30,107 34,581 16,798 14,410 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 2,234 1,489 1,489 1,489 1,117 1,117 1,117 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 6.46% 0.08% 3.62% 6.20% 10.11% 8.02% 6.75% -
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 13.86 10.85 15.39 11.06 17.41 8.89 7.51 10.74%
EPS 1.29 1.37 0.58 0.96 1.94 1.37 1.06 3.32%
DPS 0.75 0.50 0.50 0.50 0.50 0.50 0.50 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 9.24 7.23 10.26 7.38 8.71 4.44 3.75 16.21%
EPS 0.86 0.92 0.39 0.64 0.97 0.69 0.53 8.39%
DPS 0.50 0.33 0.33 0.33 0.25 0.25 0.25 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 2.34 2.63 2.27 2.62 2.07 4.78 1.73 5.16%
P/EPS 25.16 20.75 60.20 30.31 18.59 31.02 12.28 12.69%
EY 3.97 4.82 1.66 3.30 5.38 3.22 8.15 -11.29%
DY 2.31 1.75 1.43 1.72 1.39 1.18 3.85 -8.15%
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 2.34 2.76 2.24 3.03 1.95 4.84 1.86 3.89%
P/EPS 25.16 21.84 59.34 35.02 17.56 31.39 13.22 11.31%
EY 3.97 4.58 1.69 2.86 5.70 3.19 7.56 -10.17%
DY 2.31 1.67 1.45 1.49 1.47 1.16 3.57 -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