[OPENSYS] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[OPENSYS] OPENSYS (M) BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 0.2%
YoY- 6.72%
Quarter Report
Latest QR
Upcoming QR
OPENSYS's Result
OPENSYS's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 105,360 92,872 83,717 113,097 56,213 63,426 35,142 20.06%
PBT 15,531 13,797 11,183 7,912 7,716 9,303 7,401 13.13%
Tax -4,265 -3,982 -3,646 -1,896 -2,079 -2,449 -1,902 14.39%
NP 11,266 9,815 7,537 6,016 5,637 6,854 5,499 12.68%
-
NP to SH 11,235 9,774 7,537 6,016 5,637 6,854 5,499 12.63%
-
Tax Rate 27.46% 28.86% 32.60% 23.96% 26.94% 26.32% 25.70% -
Total Cost 94,094 83,057 76,180 107,081 50,576 56,572 29,643 21.20%
-
Net Worth 65,536 56,599 51,356 0 44,117 40,796 36,976 9.99%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 4,468 3,723 2,978 2,990 2,978 2,234 3,351 4.90%
Div Payout % 39.77% 38.10% 39.52% 49.71% 52.85% 32.60% 60.94% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 65,536 56,599 51,356 0 44,117 40,796 36,976 9.99%
NOSH 297,892 297,892 297,892 297,892 297,892 223,420 223,420 4.90%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 10.69% 10.57% 9.00% 5.32% 10.03% 10.81% 15.65% -
ROE 17.14% 17.27% 14.68% 0.00% 12.78% 16.80% 14.87% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 35.37 31.18 28.10 37.97 18.87 28.39 15.73 14.44%
EPS 3.77 3.28 2.53 2.02 1.89 3.07 2.46 7.36%
DPS 1.50 1.25 1.00 1.00 1.00 1.00 1.50 0.00%
NAPS 0.22 0.19 0.1724 0.00 0.1481 0.1826 0.1655 4.85%
Adjusted Per Share Value based on latest NOSH - 297,892
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 23.58 20.78 18.74 25.31 12.58 14.19 7.86 20.07%
EPS 2.51 2.19 1.69 1.35 1.26 1.53 1.23 12.61%
DPS 1.00 0.83 0.67 0.67 0.67 0.50 0.75 4.90%
NAPS 0.1467 0.1267 0.1149 0.00 0.0987 0.0913 0.0828 9.99%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.31 0.335 0.28 0.35 0.285 0.36 0.235 -
P/RPS 0.88 1.07 1.00 0.92 1.51 1.27 1.49 -8.39%
P/EPS 8.22 10.21 11.07 17.33 15.06 11.73 9.55 -2.46%
EY 12.17 9.79 9.04 5.77 6.64 8.52 10.47 2.53%
DY 4.84 3.73 3.57 2.86 3.51 2.78 6.38 -4.49%
P/NAPS 1.41 1.76 1.62 0.00 1.92 1.97 1.42 -0.11%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 18/05/20 27/05/19 16/05/18 26/05/17 27/05/16 26/05/15 23/05/14 -
Price 0.375 0.32 0.30 0.355 0.305 0.335 0.255 -
P/RPS 1.06 1.03 1.07 0.94 1.62 1.18 1.62 -6.81%
P/EPS 9.94 9.75 11.86 17.58 16.12 10.92 10.36 -0.68%
EY 10.06 10.25 8.43 5.69 6.20 9.16 9.65 0.69%
DY 4.00 3.91 3.33 2.82 3.28 2.99 5.88 -6.21%
P/NAPS 1.70 1.68 1.74 0.00 2.06 1.83 1.54 1.65%

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