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

0.42

Today's Change

-0.005 (1.18%)

Day's Change

0.415 - 0.425

Trading Volume

861,900

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 82,584 91,607 88,378 82,290 61,514 82,410 102,871 95,361 96,104 94,706 72,506 45,301 7.70%
PBT 16,880 17,033 16,536 15,871 15,072 15,187 15,350 14,288 9,966 7,888 10,645 7,530 9.12%
Tax -4,356 -4,235 -4,132 -4,127 -3,990 -4,085 -4,212 -4,117 -3,251 -1,884 -3,272 -1,932 8.80%
NP 12,524 12,798 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 12,488 12,742 12,337 11,695 11,044 11,080 11,099 10,144 6,715 6,004 7,373 5,598 9.17%
-
Tax Rate 25.81% 24.86% 24.99% 26.00% 26.47% 26.90% 27.44% 28.81% 32.62% 23.88% 30.74% 25.66% -
Total Cost 70,060 78,809 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 7,819 7,596 6,255 4,468 5,585 4,468 3,723 2,978 2,978 2,978 2,234 14.55%
Div Payout % 64.41% 61.37% 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 15.17% 13.97% 14.04% 14.27% 18.02% 13.47% 10.83% 10.67% 6.99% 6.34% 10.17% 12.36% -
ROE 13.97% 14.26% 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 18.48 20.50 19.78 18.42 13.77 18.44 34.53 32.01 32.26 31.79 24.34 20.28 -0.27%
EPS 2.80 2.85 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 1.75 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 18.48 20.50 19.78 18.42 13.77 18.44 23.02 21.34 21.51 21.19 16.23 10.14 7.70%
EPS 2.80 2.85 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 1.75 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 29/03/24 29/03/24 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 0.39 0.39 0.37 0.35 0.365 0.525 0.37 0.285 0.29 0.34 0.295 0.31 -
P/RPS 2.11 1.90 1.87 1.90 2.65 2.85 1.07 0.89 0.90 1.07 1.21 1.53 2.25%
P/EPS 13.95 13.68 13.40 13.37 14.77 21.17 9.93 8.37 12.87 16.87 11.92 12.37 0.89%
EY 7.17 7.31 7.46 7.48 6.77 4.72 10.07 11.95 7.77 5.93 8.39 8.08 -0.88%
DY 4.62 4.49 4.59 4.00 2.74 2.38 4.05 4.39 3.45 2.94 3.39 3.23 3.97%
P/NAPS 1.95 1.95 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 20/05/24 20/05/24 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 0.42 0.42 0.365 0.39 0.37 0.55 0.365 0.345 0.30 0.36 0.285 0.355 -
P/RPS 2.27 2.05 1.85 2.12 2.69 2.98 1.06 1.08 0.93 1.13 1.17 1.75 0.61%
P/EPS 15.03 14.73 13.22 14.90 14.97 22.18 9.80 10.13 13.31 17.86 11.51 14.17 -0.76%
EY 6.65 6.79 7.56 6.71 6.68 4.51 10.21 9.87 7.51 5.60 8.68 7.06 0.76%
DY 4.29 4.17 4.66 3.59 2.70 2.27 4.11 3.62 3.33 2.78 3.51 2.82 5.73%
P/NAPS 2.10 2.10 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 5,993 comments

OptionOracle

I predict it can hit 40 sen when its QR is out next month 🙂

2024-01-31 15:38

lxx9328

Dividend Month is coming again. Let hope for more Div this months

2024-02-02 23:01

OptionOracle

I guess the company would declare RM0.0040 in dividends

2024-02-06 10:01

lxx9328

Opensys nothing best at this moment. But always best is giving out sweet Div to reward share holder on every QR. Unbeated company

2024-02-06 15:03

OptionOracle

Standard procedure for them 😊 better than FD for sure 😁

2024-02-08 10:11

OptionOracle

its dividend payout is like REITS, constant and stable

2024-02-09 13:10

Why2TellMeWhy

Gogogo Opensys. 2023 break above 2020 profit n revenue. 2024 break above 2019 profit n revenue with MBB project. Huat gais! HODL!

2024-02-15 10:24

OptionOracle

it will break 40 cents at the end of this month, I believe

2024-02-16 16:09

hom3boy

delay release Qr ??

2024-02-22 18:04

OptionOracle

Got announcement said that it will delay releasing QR?

2024-02-22 20:30

soffone85

good QR

2024-02-26 19:19

Why2TellMeWhy

375 block kao2

2024-02-27 21:29

OptionOracle

As expected, Opensys declares dividend when it announces q4 result

2024-02-27 23:39

OptionOracle

Now wait for it to break the block of 0.37

2024-02-29 18:16

Why2TellMeWhy

gogogo opensys

2024-03-04 16:17

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

2 months ago

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.

2 months ago

OptionOracle

Good one, soffone85👍

2 months ago

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

2 months ago

OptionOracle

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

2 months ago

wssvin

tyvm OptionOracle

2 months ago

wssvin

even better than my Public Bank dividend 2.3%only

2 months ago

OptionOracle

I thought Public bank is around 4.6% also?

2 months ago

wssvin

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

2 months ago

wssvin

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

2 months ago

OptionOracle

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

2 months ago

OptionOracle

Let's go AGM on 20 May 🙂

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

2 months ago

soffone85

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

1 month ago

garychee8

sold all 0.445

1 month ago

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?

1 month ago

hom3boy

Time to collect today

1 month ago

Income

最后，可以笑出声来

1 month ago

OptionOracle

Dividend received yesterday. Yummy

2 weeks ago

OptionOracle

Aiming at 40 cents. Buying with dividend money

1 week ago

Post a Comment