OPENSYS (M) BHD

KLSE (MYR): OPENSYS (0040)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

0.365

Today's Change

0.00 (0.00%)

Day's Change

0.36 - 0.37

Trading Volume

245,800

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 92,392 96,883 88,378 82,290 61,514 82,410 102,871 95,361 96,104 94,706 72,506 45,301 7.70%
PBT 17,245 17,293 16,536 15,871 15,072 15,187 15,350 14,288 9,966 7,888 10,645 7,530 9.12%
Tax -4,452 -4,382 -4,132 -4,127 -3,990 -4,085 -4,212 -4,117 -3,251 -1,884 -3,272 -1,932 8.80%
NP 12,793 12,911 12,404 11,744 11,082 11,102 11,138 10,171 6,715 6,004 7,373 5,598 9.23%
-
NP to SH 12,745 12,864 12,337 11,695 11,044 11,080 11,099 10,144 6,715 6,004 7,373 5,598 9.17%
-
Tax Rate 25.82% 25.34% 24.99% 26.00% 26.47% 26.90% 27.44% 28.81% 32.62% 23.88% 30.74% 25.66% -
Total Cost 79,598 83,972 75,974 70,546 50,432 71,308 91,733 85,190 89,389 88,702 65,133 39,703 7.47%
-
Net Worth 89,367 89,367 89,367 84,899 75,962 107,241 62,557 56,599 51,386 47,632 44,624 39,590 9.46%
Dividend
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 8,043 8,043 7,596 6,255 4,468 5,585 4,468 3,723 2,978 2,978 2,978 2,234 14.55%
Div Payout % 63.11% 62.52% 61.57% 53.49% 40.46% 50.41% 40.26% 36.71% 44.36% 49.62% 40.40% 39.91% -
Equity
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 89,367 89,367 89,367 84,899 75,962 107,241 62,557 56,599 51,386 47,632 44,624 39,590 9.46%
NOSH 446,838 446,838 446,838 446,838 446,838 446,838 297,892 297,892 297,892 297,892 297,892 223,420 8.00%
Ratio Analysis
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 13.85% 13.33% 14.04% 14.27% 18.02% 13.47% 10.83% 10.67% 6.99% 6.34% 10.17% 12.36% -
ROE 14.26% 14.39% 13.80% 13.78% 14.54% 10.33% 17.74% 17.92% 13.07% 12.60% 16.52% 14.14% -
Per Share
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 20.68 21.68 19.78 18.42 13.77 18.44 34.53 32.01 32.26 31.79 24.34 20.28 -0.27%
EPS 2.85 2.88 2.76 2.62 2.47 2.48 3.74 3.41 2.25 2.02 2.48 2.51 1.05%
DPS 1.80 1.80 1.70 1.40 1.00 1.25 1.50 1.25 1.00 1.00 1.00 1.00 6.06%
NAPS 0.20 0.20 0.20 0.19 0.17 0.24 0.21 0.19 0.1725 0.1599 0.1498 0.1772 1.35%
Adjusted Per Share Value based on latest NOSH - 446,838
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 20.68 21.68 19.78 18.42 13.77 18.44 23.02 21.34 21.51 21.19 16.23 10.14 7.70%
EPS 2.85 2.88 2.76 2.62 2.47 2.48 2.48 2.27 1.50 1.34 1.65 1.25 9.19%
DPS 1.80 1.80 1.70 1.40 1.00 1.25 1.00 0.83 0.67 0.67 0.67 0.50 14.55%
NAPS 0.20 0.20 0.20 0.19 0.17 0.24 0.14 0.1267 0.115 0.1066 0.0999 0.0886 9.46%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/09/24 30/09/24 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.37 0.37 0.37 0.35 0.365 0.525 0.37 0.285 0.29 0.34 0.295 0.31 -
P/RPS 1.79 1.71 1.87 1.90 2.65 2.85 1.07 0.89 0.90 1.07 1.21 1.53 2.25%
P/EPS 12.97 12.85 13.40 13.37 14.77 21.17 9.93 8.37 12.87 16.87 11.92 12.37 0.89%
EY 7.71 7.78 7.46 7.48 6.77 4.72 10.07 11.95 7.77 5.93 8.39 8.08 -0.88%
DY 4.86 4.86 4.59 4.00 2.74 2.38 4.05 4.39 3.45 2.94 3.39 3.23 3.97%
P/NAPS 1.85 1.85 1.85 1.84 2.15 2.19 1.76 1.50 1.68 2.13 1.97 1.75 0.61%
Price Multiplier on Announcement Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 18/11/24 18/11/24 26/02/24 20/02/23 21/02/22 22/02/21 24/02/20 25/02/19 26/02/18 24/02/17 26/02/16 27/02/15 -
Price 0.36 0.36 0.365 0.39 0.37 0.55 0.365 0.345 0.30 0.36 0.285 0.355 -
P/RPS 1.74 1.66 1.85 2.12 2.69 2.98 1.06 1.08 0.93 1.13 1.17 1.75 0.61%
P/EPS 12.62 12.50 13.22 14.90 14.97 22.18 9.80 10.13 13.31 17.86 11.51 14.17 -0.76%
EY 7.92 8.00 7.56 6.71 6.68 4.51 10.21 9.87 7.51 5.60 8.68 7.06 0.76%
DY 5.00 5.00 4.66 3.59 2.70 2.27 4.11 3.62 3.33 2.78 3.51 2.82 5.73%
P/NAPS 1.80 1.80 1.83 2.05 2.18 2.29 1.74 1.82 1.74 2.25 1.90 2.00 -0.98%

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
7 people like this. Showing 50 of 6,008 comments

soffone85

this week sure break 38

2024-03-05 16:04

Why2TellMeWhy

375 dah peach mai 380 block kao2. hehe

2024-03-05 16:44

OptionOracle

See you at 40 cents then, Opensys 😁

2024-03-06 11:01

Why2TellMeWhy

gogogo opensys

2024-03-06 15:17

Why2TellMeWhy

Ini Kali sure break 500. hehe

2024-03-06 19:04

OptionOracle

Tunggu Opensys breaks 40 cents 1st, baru 50 cents

2024-03-11 10:44

Income

The grandfather paradox is considered the biggest, most popular objection to the logical possibility of backwards time travel. It characterizes a hypothetical situation in which a time traveller goes to their past and ends up causing an event (like, the killing of their grandfather) which makes travelling to the past and altering it impossible.

2024-03-16 23:58

OptionOracle

Now is open system instead of open door 😁😁

2024-03-18 21:33

GL2004

This counter don't know can pakai bo......

2024-03-22 17:24

OptionOracle

You try to look at its financial performances and dividend payout and then tell us boleh pakai atau tidak, GL2004

2024-03-22 17:45

GL2004

Wa....Today opensys macam boleh pakai.......

2024-03-26 19:12

Why2TellMeWhy

to da moon....

2024-03-26 19:41

Why2TellMeWhy

0.41 blocked. gogogo

2024-03-27 16:17

OptionOracle

People use the dividend money to reinvest it? 😁

2024-03-27 16:40

Income

https://youtube.com/shorts/JBVnNQFVUHs?si=qdxIiEMXSAnm5mrc

2024-03-31 08:02

soffone85

wait this trend at 36cent and collect again...

2024-04-05 07:39

OptionOracle

Your patience is paying off 😁you can collect it at 36 cents tdy, soffone85

2024-04-16 10:49

soffone85

yeah.. yesterday was a long wick with support at MA200 (35cts). It's still closed within the uptrend channel with hammer candle.. so still ok to collect imo.

2024-04-17 08:54

OptionOracle

Good one, soffone85👍

2024-04-18 20:32

wssvin

Dear all, may i know the dividend of the whole year is worked out to be 4.4%.is it ?.Can someone help as i wish to invest in this stock

2024-04-20 09:19

OptionOracle

Yes, if you take the dividend payout in FY2023, the dividend yield would be 0.017 / 0.365 = 4.65 %

2024-04-22 10:16

wssvin

tyvm OptionOracle

2024-04-23 07:41

wssvin

even better than my Public Bank dividend 2.3%only

2024-04-23 08:06

OptionOracle

I thought Public bank is around 4.6% also?

2024-04-23 18:14

wssvin

lately i just got my dividend $100 per share only, out of 4.24 per share. is it not 2.36%

2024-04-24 08:20

wssvin

Anyway just went in some yesterday,still collecting, looks potential to me, thanks Option Oracle

2024-04-24 08:22

OptionOracle

No problem, wssvin. I can see you will build a pool of funds from the dividends 💰💰

2024-04-25 09:32

OptionOracle

Let's go AGM on 20 May 🙂

https://klse.i3investor.com/web/mktbzz/meeting-detail/15637_3189746441

2024-04-29 16:17

soffone85

still in uptrend channel since Q3 last year.. collect whenever price drop within the channel

2024-05-13 10:19

garychee8

sold all 0.445

2024-05-20 10:55

Sweetchocalates

Wow wow wow. Highest 1st quarter profit EVER. The closest was in 2015 but the gross profit was lower by 2m. Usually 1st quarter is the lowest due to seasonal factors. So the next few quarters will be record breaking?

2024-05-20 23:24

hom3boy

Time to collect today

2024-05-28 16:08

Income

最后，可以笑出声来

2024-05-30 11:11

OptionOracle

Dividend received yesterday. Yummy

2024-06-20 16:53

OptionOracle

Aiming at 40 cents. Buying with dividend money

2024-06-27 19:37

klm80

when start Bull Run. Come come

2024-07-25 16:49

hom3boy

Start??

2024-07-25 20:18

garychee8

BOUGHT 0.405

2024-07-26 12:10

OptionOracle

Which bank lower down ....?

2024-08-14 18:10

Income

Why nobody?

1 month ago

Income

Nobody

3 weeks ago

hom3boy

but you :)

3 weeks ago

hom3boy

damn queit

2 weeks ago

OptionOracle

Ya, no good news from the company or whatsoever

1 week ago

klm80

apa ni apa ni.. Uhm Uhm nobody.. sigh..

1 week ago

hom3boy

a bite no confident for this

1 week ago

OptionOracle

Stagnant movement b4 its Q3 report is out ...

3 days ago

hom3boy

could we say result is no good? that y stagnant

3 days ago

Income

Stagnant

3 days ago

OptionOracle

Can't say not good. Both revenue and net profit are increasing YoY and QoQ

9 hours ago

Post a Comment