[OPENSYS] YoY TTM Result on 31-Mar-2014 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 18.0%
YoY- 70.46%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 113,097 56,213 63,426 35,142 29,954 32,364 27,569 26.49%
PBT 7,912 7,716 9,303 7,401 4,647 5,967 3,976 12.14%
Tax -1,896 -2,079 -2,449 -1,902 -1,421 -566 -1,815 0.72%
NP 6,016 5,637 6,854 5,499 3,226 5,401 2,161 18.58%
-
NP to SH 6,016 5,637 6,854 5,499 3,226 5,401 2,161 18.58%
-
Tax Rate 23.96% 26.94% 26.32% 25.70% 30.58% 9.49% 45.65% -
Total Cost 107,081 50,576 56,572 29,643 26,728 26,963 25,408 27.06%
-
Net Worth 0 44,117 40,796 36,976 34,831 0 0 -
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 2,990 2,978 2,234 3,351 2,457 1,111 - -
Div Payout % 49.71% 52.85% 32.60% 60.94% 76.18% 20.59% - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 0 44,117 40,796 36,976 34,831 0 0 -
NOSH 297,892 297,892 223,420 223,420 223,420 223,225 219,999 5.17%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.32% 10.03% 10.81% 15.65% 10.77% 16.69% 7.84% -
ROE 0.00% 12.78% 16.80% 14.87% 9.26% 0.00% 0.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 37.97 18.87 28.39 15.73 13.41 14.50 12.53 20.27%
EPS 2.02 1.89 3.07 2.46 1.44 2.42 0.98 12.79%
DPS 1.00 1.00 1.00 1.50 1.10 0.50 0.00 -
NAPS 0.00 0.1481 0.1826 0.1655 0.1559 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 223,420
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 25.31 12.58 14.19 7.86 6.70 7.24 6.17 26.49%
EPS 1.35 1.26 1.53 1.23 0.72 1.21 0.48 18.79%
DPS 0.67 0.67 0.50 0.75 0.55 0.25 0.00 -
NAPS 0.00 0.0987 0.0913 0.0828 0.078 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.35 0.285 0.36 0.235 0.115 0.14 0.085 -
P/RPS 0.92 1.51 1.27 1.49 0.86 0.97 0.68 5.16%
P/EPS 17.33 15.06 11.73 9.55 7.96 5.79 8.65 12.26%
EY 5.77 6.64 8.52 10.47 12.56 17.28 11.56 -10.92%
DY 2.86 3.51 2.78 6.38 9.57 3.56 0.00 -
P/NAPS 0.00 1.92 1.97 1.42 0.74 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 27/05/16 26/05/15 23/05/14 28/05/13 24/05/12 25/05/11 -
Price 0.355 0.305 0.335 0.255 0.135 0.12 0.10 -
P/RPS 0.94 1.62 1.18 1.62 1.01 0.83 0.80 2.72%
P/EPS 17.58 16.12 10.92 10.36 9.35 4.96 10.18 9.52%
EY 5.69 6.20 9.16 9.65 10.70 20.16 9.82 -8.68%
DY 2.82 3.28 2.99 5.88 8.15 4.15 0.00 -
P/NAPS 0.00 2.06 1.83 1.54 0.87 0.00 0.00 -

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