[OPENSYS] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 37.5%
YoY- 270.07%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 40,391 33,558 32,831 27,875 27,821 32,755 32,568 3.65%
PBT 7,514 6,769 4,859 4,766 2,334 4,212 2,553 19.70%
Tax -1,943 -1,828 -1,165 -784 -1,258 0 -56 80.54%
NP 5,571 4,941 3,694 3,982 1,076 4,212 2,497 14.30%
-
NP to SH 5,571 4,941 3,694 3,982 1,076 4,212 2,497 14.30%
-
Tax Rate 25.86% 27.01% 23.98% 16.45% 53.90% 0.00% 2.19% -
Total Cost 34,820 28,617 29,137 23,893 26,745 28,543 30,071 2.47%
-
Net Worth 38,472 35,143 33,781 0 38,836 38,836 35,180 1.50%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 2,234 2,234 3,569 - - - - -
Div Payout % 40.10% 45.22% 96.63% - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 38,472 35,143 33,781 0 38,836 38,836 35,180 1.50%
NOSH 223,420 223,420 223,420 229,629 222,941 222,558 226,097 -0.19%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 13.79% 14.72% 11.25% 14.29% 3.87% 12.86% 7.67% -
ROE 14.48% 14.06% 10.94% 0.00% 2.77% 10.85% 7.10% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 18.08 15.02 14.69 12.14 12.48 14.72 14.40 3.86%
EPS 2.49 2.21 1.65 1.73 0.48 1.89 1.10 14.57%
DPS 1.00 1.00 1.60 0.00 0.00 0.00 0.00 -
NAPS 0.1722 0.1573 0.1512 0.00 0.1742 0.1745 0.1556 1.70%
Adjusted Per Share Value based on latest NOSH - 229,629
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 9.04 7.51 7.35 6.24 6.23 7.33 7.29 3.64%
EPS 1.25 1.11 0.83 0.89 0.24 0.94 0.56 14.31%
DPS 0.50 0.50 0.80 0.00 0.00 0.00 0.00 -
NAPS 0.0861 0.0787 0.0756 0.00 0.0869 0.0869 0.0787 1.50%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.39 0.14 0.14 0.09 0.09 0.09 0.10 -
P/RPS 2.16 0.93 0.95 0.74 0.72 0.61 0.69 20.93%
P/EPS 15.64 6.33 8.47 5.19 18.65 4.76 9.05 9.54%
EY 6.39 15.80 11.81 19.27 5.36 21.03 11.04 -8.70%
DY 2.56 7.14 11.43 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 0.89 0.93 0.00 0.52 0.52 0.64 23.38%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 22/11/13 28/11/12 18/11/11 19/11/10 20/11/09 21/11/08 -
Price 0.37 0.17 0.14 0.11 0.09 0.12 0.06 -
P/RPS 2.05 1.13 0.95 0.91 0.72 0.82 0.42 30.22%
P/EPS 14.84 7.69 8.47 6.34 18.65 6.34 5.43 18.23%
EY 6.74 13.01 11.81 15.76 5.36 15.77 18.41 -15.41%
DY 2.70 5.88 11.43 0.00 0.00 0.00 0.00 -
P/NAPS 2.15 1.08 0.93 0.00 0.52 0.69 0.39 32.89%

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