[OPENSYS] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -18.78%
YoY- -22.23%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 98,857 104,339 82,574 107,601 66,556 64,349 36,320 18.14%
PBT 15,869 13,975 13,283 6,447 8,476 9,412 7,209 14.04%
Tax -4,347 -4,025 -4,210 -1,561 -2,193 -2,547 -1,855 15.23%
NP 11,522 9,950 9,073 4,886 6,283 6,865 5,354 13.61%
-
NP to SH 11,491 9,896 9,074 4,886 6,283 6,865 5,354 13.56%
-
Tax Rate 27.39% 28.80% 31.69% 24.21% 25.87% 27.06% 25.73% -
Total Cost 87,335 94,389 73,501 102,715 60,273 57,484 30,966 18.84%
-
Net Worth 65,536 59,578 5,356,098 47,871 45,964 42,807 38,182 9.41%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 4,468 4,468 2,978 2,978 2,978 2,234 2,234 12.23%
Div Payout % 38.89% 45.15% 32.83% 60.97% 47.41% 32.54% 41.73% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 65,536 59,578 5,356,098 47,871 45,964 42,807 38,182 9.41%
NOSH 297,892 297,892 297,892 297,892 297,892 223,420 223,420 4.90%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 11.66% 9.54% 10.99% 4.54% 9.44% 10.67% 14.74% -
ROE 17.53% 16.61% 0.17% 10.21% 13.67% 16.04% 14.02% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 33.19 35.03 27.72 36.12 22.34 28.80 16.26 12.61%
EPS 3.86 3.32 3.05 1.64 2.11 3.07 2.40 8.23%
DPS 1.50 1.50 1.00 1.00 1.00 1.00 1.00 6.98%
NAPS 0.22 0.20 17.98 0.1607 0.1543 0.1916 0.1709 4.29%
Adjusted Per Share Value based on latest NOSH - 297,892
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 22.12 23.35 18.48 24.08 14.89 14.40 8.13 18.13%
EPS 2.57 2.21 2.03 1.09 1.41 1.54 1.20 13.52%
DPS 1.00 1.00 0.67 0.67 0.67 0.50 0.50 12.23%
NAPS 0.1467 0.1333 11.9867 0.1071 0.1029 0.0958 0.0855 9.40%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.715 0.325 0.285 0.35 0.29 0.36 0.425 -
P/RPS 2.15 0.93 1.03 0.97 1.30 1.25 2.61 -3.17%
P/EPS 18.54 9.78 9.36 21.34 13.75 11.72 17.74 0.73%
EY 5.40 10.22 10.69 4.69 7.27 8.54 5.64 -0.72%
DY 2.10 4.62 3.51 2.86 3.45 2.78 2.35 -1.85%
P/NAPS 3.25 1.62 0.02 2.18 1.88 1.88 2.49 4.53%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 26/08/19 24/08/18 25/08/17 25/08/16 27/08/15 22/08/14 -
Price 1.07 0.325 0.30 0.345 0.335 0.34 0.43 -
P/RPS 3.22 0.93 1.08 0.96 1.50 1.18 2.65 3.29%
P/EPS 27.74 9.78 9.85 21.03 15.88 11.07 17.94 7.52%
EY 3.61 10.22 10.15 4.75 6.30 9.04 5.57 -6.96%
DY 1.40 4.62 3.33 2.90 2.99 2.94 2.33 -8.13%
P/NAPS 4.86 1.62 0.02 2.15 2.17 1.77 2.52 11.55%

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