OPENSYS | OPENSYS (M) BHD [NS]

7
0.345 (0.0%)

T-O (am): 0.345 (08:59:00)
Last updated: 17:00

Fundamental
Technical
Total Score

OPENSYS | OPENSYS (M) BHD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
21 Nov 22 Q3 Sep 22 3 31 Dec 22 19.89 4.34 3.19 16.0% 0.40 0.71 9.0% 34.0% 8.1% 5.2%
16 Aug 22 Q2 Jun 22 2 31 Dec 22 18.24 4.05 2.95 16.2% 0.30 0.66 5.2% 24.3% 20.9% 6.7%
23 May 22 Q1 Mar 22 1 31 Dec 22 17.34 3.33 2.44 14.1% 0.30 0.55 3.9% 24.2% 28.2% 32.1%
21 Feb 22 Q4 Dec 21 4 31 Dec 21 18.04 4.57 3.40 18.8% 0.25 0.76 21.6% 15.0% 12.2% 9.8%
22 Nov 21 Q3 Sep 21 3 31 Dec 21 14.84 4.15 3.03 20.4% 0.25 0.68 1.2% 37.9% 9.6% 1.2%
23 Aug 21 Q2 Jun 21 2 31 Dec 21 14.67 3.73 2.77 18.9% 0.25 0.62 5.1% 26.9% 49.7% 7.5%
24 May 21 Q1 Mar 21 1 31 Dec 21 13.96 2.62 1.85 13.2% 0.25 0.41 34.3% 19.0% 51.0% 10.9%
22 Feb 21 Q4 Dec 20 4 31 Dec 20 21.23 5.05 3.77 17.8% 0.25 0.84 11.1% 47.1% 22.9% 25.8%
23 Nov 20 Q3 Sep 20 3 31 Dec 20 23.89 4.22 3.07 12.8% 0.25 0.69 19.1% 11.6% 19.2% 41.2%
24 Aug 20 Q2 Jun 20 2 31 Dec 20 20.06 3.54 2.57 12.8% 0.25 0.86 16.4% 24.5% 54.5% 11.0%
18 May 20 Q1 Mar 20 1 31 Dec 20 17.23 2.37 1.67 9.7% 0.50 0.56 57.1% 16.9% 67.2% 9.0%
24 Feb 20 Q4 Dec 19 4 31 Dec 19 40.16 7.01 5.08 12.7% 0.25 1.71 87.5% 12.5% 133.8% 29.2%
25 Nov 19 Q3 Sep 19 3 31 Dec 19 21.41 2.95 2.17 10.1% 0.50 0.73 19.4% 24.9% 6.3% 2.5%
26 Aug 19 Q2 Jun 19 2 31 Dec 19 26.56 3.21 2.32 8.7% 0.25 0.78 80.2% 76.0% 51.6% 5.6%
27 May 19 Q1 Mar 19 1 31 Dec 19 14.74 2.19 1.53 10.4% 0.50 0.51 67.9% 14.4% 61.1% 19.3%
25 Feb 19 Q4 Dec 18 4 31 Dec 18 45.90 5.41 3.93 8.6% 0.25 1.32 167.8% 31.1% 85.6% 13.2%
26 Nov 18 Q3 Sep 18 3 31 Dec 18 17.14 3.17 2.12 12.4% 0.50 0.72 13.6% 12.5% 3.5% 40.4%
24 Aug 18 Q2 Jun 18 2 31 Dec 18 15.09 3.03 2.20 14.6% 0.00 0.74 12.4% 7.0% 15.9% 233.2%
16 May 18 Q1 Mar 18 1 31 Dec 18 17.23 2.67 1.90 11.0% 0.50 0.64 50.8% 41.8% 45.5% 76.6%
26 Feb 18 Q4 Dec 17 4 31 Dec 17 35.02 5.46 3.47 9.9% 0.00 1.17 129.9% 13.1% 130.2% 135.8%
24 Nov 17 Q3 Sep 17 3 31 Dec 17 15.23 2.12 1.51 9.9% 0.50 0.51 6.2% 50.5% 129.0% 10.2%
25 Aug 17 Q2 Jun 17 2 31 Dec 17 16.24 0.93 0.66 4.1% 0.00 0.22 45.2% 25.6% 38.6% 64.5%
26 May 17 Q1 Mar 17 1 31 Dec 17 29.61 1.45 1.07 3.6% 0.50 0.36 4.4% 166.0% 27.2% 8.2%
24 Feb 17 Q4 Dec 16 4 31 Dec 16 30.97 1.73 1.47 4.8% 0.00 0.49 0.6% 80.8% 12.4% 14.0%
24 Nov 16 Q3 Sep 16 3 31 Dec 16 30.78 2.34 1.68 5.5% 0.50 0.56 41.0% 86.9% 9.5% 2.3%
25 Aug 16 Q2 Jun 16 2 31 Dec 16 21.82 2.48 1.86 8.5% 0.00 0.62 96.0% 90.1% 87.3% 53.3%
27 May 16 Q1 Mar 16 1 31 Dec 16 11.13 1.34 0.99 8.9% 0.50 0.33 35.0% 59.4% 42.1% 68.2%
26 Feb 16 Q4 Dec 15 4 31 Dec 15 17.13 2.17 1.71 10.0% 0.00 0.58 4.0% 30.4% 0.4% 52.4%
20 Nov 15 Q3 Sep 15 3 31 Dec 15 16.47 2.48 1.72 10.4% 0.50 0.58 43.5% 33.8% 41.9% 21.6%
27 Aug 15 Q2 Jun 15 2 31 Dec 15 11.48 1.72 1.21 10.6% 0.00 0.54 58.1% 8.7% 61.1% 0.9%
26 May 15 Q1 Mar 15 1 31 Dec 15 27.43 4.27 3.12 11.4% 0.50 1.39 108.8% 194.9% 177.1% 67.5%
27 Feb 15 31/12/14 4 31/12/14 13.14 1.50 1.12 8.6% 0.00 0.50 6.7% 59.7% 20.5% 2.5%

Historical Dividends

Financial Ratios

EPS 2.68 sen
Trailing PE (Sector Median: 18.9) 12.9
PEG 0.97
Altman Z 2.2
Beaver 0.382
Current Ratio 3.22
Debt-Equity (DE) Ratio 0.35
FCF Yield 6.09 %
Revenue QoQ 9.03 %
Revenue YoY 33.99%
Profit QoQ 8.07 %
Profit YoY 5.21 %
Profit Margin (Sector Median: 6.9) 16.3 %
ROE (ROIC: 13.96) 14.7 %
Dividend Per Share (DPS) 1.25 sen
Dividend Yield (DY) 3.62 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 18.9)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 6.9)
ROE (ROIC: 13.78)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Average Analysts FV based on 1 rating(s)
Graham Formula
Graham Number
Net Tangible Asset (NTA) 0.18
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 3.17
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 32.29
Expected Revenue (M) 226.94
Expected Growth (%) 20.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


No transaction in the last 2 months.

Summary


Market Cap: 154 M.

Number of Shares: 446 M.

Adjusted Float: 78.7%.

Stock highly correlated with

KARYON (89%)

MAXIM (88%)

MKLAND (88%)

FBM70 (87%)

OpenSys (M) Berhad provides self-service machines and universal delivery systems to the financial services industry principally in Malaysia. It also offers information technology services, such as systems integration, project management, software development, support services, and training. In addition, the company is engaged in the development, assembly, manufacture, sale, import, export, maintenance, leasing, and servicing of computers, self-service machines, and software application solutions, as well as provides related services. OpenSys (M) Berhad is headquartered in Petaling Jaya, Malaysia.

Sectors: Technology, Exports, Software, Green Tech, Penny Stocks

Code: 0040

Website: http://www.myopensys.com/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 31-Mar-2022

Shareholder Value (M)
Tan Kee Chung 32.79
Credit Suisse 5.67
Tan Yu Yeh 5.12
Hong Leong Assurance Berhad 4.93
Chee Hong Soon 4.25
Koh Lea Cheong 2.76
Lim Swee Keah 2.42
AmBank (M) Berhad 2.42
Tan Gaik Keow 2.3
Haw Wan Chong 2.1
Goh Siew Tee 2.08
Tune Hee Hian 2.07
Leong Yoke Wai 1.29
Tham Kok Cheng 0.94
Cheong Wai Juen 0.92
Tan Eng Hooi 0.82
Low Suet Cheng 0.72
Liew Swee Lian 0.69
Lau Tiam Aik 0.66
Soong Sor Pow 0.57
Sabastian Tong Hung Yew 0.49
Chung Chien Yee 0.48
Lim Choon Meng 0.4
Chew Chee Siong 0.39
Tan Lee Ching 0.39

This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.