[OPENSYS] YoY 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- 87.3%
YoY- 53.3%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
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 26,561 15,094 16,237 21,824 11,481 10,558 9,380 18.93%
PBT 3,205 3,027 927 2,483 1,723 1,614 1,806 10.02%
Tax -875 -832 -268 -625 -511 -413 -460 11.30%
NP 2,330 2,195 659 1,858 1,212 1,201 1,346 9.57%
-
NP to SH 2,318 2,196 659 1,858 1,212 1,201 1,346 9.47%
-
Tax Rate 27.30% 27.49% 28.91% 25.17% 29.66% 25.59% 25.47% -
Total Cost 24,231 12,899 15,578 19,966 10,269 9,357 8,034 20.19%
-
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 744 - - - - - 1,117 -6.54%
Div Payout % 32.13% - - - - - 82.99% -
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 8.77% 14.54% 4.06% 8.51% 10.56% 11.38% 14.35% -
ROE 3.89% 0.04% 1.38% 4.04% 2.83% 3.15% 3.84% -
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 8.92 5.07 5.45 7.33 5.14 4.73 4.20 13.36%
EPS 0.78 0.74 0.22 0.62 0.54 0.54 0.60 4.46%
DPS 0.25 0.00 0.00 0.00 0.00 0.00 0.50 -10.90%
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 5.94 3.38 3.63 4.88 2.57 2.36 2.10 18.91%
EPS 0.52 0.49 0.15 0.42 0.27 0.27 0.30 9.59%
DPS 0.17 0.00 0.00 0.00 0.00 0.00 0.25 -6.22%
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 3.65 5.62 6.42 3.96 7.01 8.99 3.10 2.75%
P/EPS 41.77 38.66 158.21 46.50 66.36 79.06 21.58 11.62%
EY 2.39 2.59 0.63 2.15 1.51 1.26 4.63 -10.43%
DY 0.77 0.00 0.00 0.00 0.00 0.00 3.85 -23.51%
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 3.65 5.92 6.33 4.57 6.62 9.10 3.33 1.54%
P/EPS 41.77 40.70 155.95 53.71 62.68 79.99 23.24 10.26%
EY 2.39 2.46 0.64 1.86 1.60 1.25 4.30 -9.32%
DY 0.77 0.00 0.00 0.00 0.00 0.00 3.57 -22.55%
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