[OPENSYS] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 3.19%
YoY- 149.93%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 63,426 35,142 29,954 32,364 27,569 31,215 35,202 10.30%
PBT 9,303 7,401 4,647 5,967 3,976 2,785 3,857 15.79%
Tax -2,449 -1,902 -1,421 -566 -1,815 -186 -190 53.09%
NP 6,854 5,499 3,226 5,401 2,161 2,599 3,667 10.98%
-
NP to SH 6,854 5,499 3,226 5,401 2,161 2,599 3,667 10.98%
-
Tax Rate 26.32% 25.70% 30.58% 9.49% 45.65% 6.68% 4.93% -
Total Cost 56,572 29,643 26,728 26,963 25,408 28,616 31,535 10.22%
-
Net Worth 40,796 36,976 34,831 0 0 38,742 36,390 1.92%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 2,234 3,351 2,457 1,111 - - - -
Div Payout % 32.60% 60.94% 76.18% 20.59% - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 40,796 36,976 34,831 0 0 38,742 36,390 1.92%
NOSH 223,420 223,420 223,420 223,225 219,999 220,000 221,219 0.16%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.81% 15.65% 10.77% 16.69% 7.84% 8.33% 10.42% -
ROE 16.80% 14.87% 9.26% 0.00% 0.00% 6.71% 10.08% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 28.39 15.73 13.41 14.50 12.53 14.19 15.91 10.12%
EPS 3.07 2.46 1.44 2.42 0.98 1.18 1.66 10.78%
DPS 1.00 1.50 1.10 0.50 0.00 0.00 0.00 -
NAPS 0.1826 0.1655 0.1559 0.00 0.00 0.1761 0.1645 1.75%
Adjusted Per Share Value based on latest NOSH - 223,225
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 14.19 7.86 6.70 7.24 6.17 6.99 7.88 10.29%
EPS 1.53 1.23 0.72 1.21 0.48 0.58 0.82 10.94%
DPS 0.50 0.75 0.55 0.25 0.00 0.00 0.00 -
NAPS 0.0913 0.0828 0.078 0.00 0.00 0.0867 0.0814 1.93%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.36 0.235 0.115 0.14 0.085 0.12 0.07 -
P/RPS 1.27 1.49 0.86 0.97 0.68 0.85 0.44 19.31%
P/EPS 11.73 9.55 7.96 5.79 8.65 10.16 4.22 18.56%
EY 8.52 10.47 12.56 17.28 11.56 9.84 23.68 -15.65%
DY 2.78 6.38 9.57 3.56 0.00 0.00 0.00 -
P/NAPS 1.97 1.42 0.74 0.00 0.00 0.68 0.43 28.85%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 23/05/14 28/05/13 24/05/12 25/05/11 21/05/10 22/05/09 -
Price 0.335 0.255 0.135 0.12 0.10 0.12 0.09 -
P/RPS 1.18 1.62 1.01 0.83 0.80 0.85 0.57 12.88%
P/EPS 10.92 10.36 9.35 4.96 10.18 10.16 5.43 12.34%
EY 9.16 9.65 10.70 20.16 9.82 9.84 18.42 -10.98%
DY 2.99 5.88 8.15 4.15 0.00 0.00 0.00 -
P/NAPS 1.83 1.54 0.87 0.00 0.00 0.68 0.55 22.17%

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