0.565 (0.0%)

T-O: 0.0 (08:59:00)
Last updated: 09:04

Fundamental   2.5  
Technical   2.6  
Total Score   5.1  

 ST Sell- 


iSaham Fundamental Trend

FCON: 0.5 | Sharpe Ratio: -0.03 | LTS: 4.93

Quarter Reports

Trailing Dividend

Financial Ratios

EPS 36.7 sen
Trailing PE (Sector Median: 14.4) 3.9
PEG -92.16
Altman Z 1.4
Beaver 0.133
Current Ratio 1.96
Debt-Equity (DE) Ratio 0.4
FCF Yield -4.18 %
Dividend Per Share (DPS) 0.16 sen
Revenue QoQ -42.0 %
Revenue YoY -12.84 %
Profit QoQ 3021.4 %
Profit YoY 333.34 %
NTA QoQ 15.57 %
Profit Margin (Sector Median: -1.5) 16.61 %
ROE 5.96 %
ROIC 5.33 %
Dividend Yield (DY) 0.28 %

Fair Value

iSaham Fair Value: 0.565
We have detected and removed a one off gain from the calculation.

Discounted Cash Flow (DCF)5.0% Growth 0.565
Discounted Cash Flow (DCF)-0.3% Growth 0.44
Relative Valuation 2.09
Graham Formula 0.505
Graham Number 1.29
Net Tangible Asset (NTA) 1.41

Advanced Calculators

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

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) 5.61
Expected Revenue (M) 80.97
Expected Growth (%) 4.0



Market Cap: 70 M.

Number of Shares: 124 M.

Float: Not Available.

Stock highly correlated with


VSOLAR (81%)

MULPHA (80%)

AZRB (79%)

Complete Logistic Services Berhad, an investment holding company, primarily operates as a break-bulk/general cargo carrier in southeast Asia. It is also engaged in the provision of marine transportation services, general trading, trading of freight, lorry and trucking services, and total logistics services. The company's fleet consists of vessels, including marine transportation vessels and tug boat and barge. Its logistics services include the movement of the palm oil mill, which consists of machinery, equipment, and building structures; relocation of concrete batching plants, such as dismantling and reassembling of machinery and plant structures; moving of over-length pressure vessels from fabricator's factory to customer's factory; and moving of pre-fabricated concrete structures for building constructions and concrete piles for infrastructure projects, such as ports and bridges. The company's general trading business primarily comprises trading of building materials, steel structures, and fertilizers. It provides its services to companies operating in various industries, including consumer and industrial products, construction and related products, and other trade and services. The company was incorporated in 2005 as Spectral Logistics Sdn Bhd and changed its name to Complete Logistic Services Sdn. Bhd. in November 2006. Later, it changed its name to Complete Logistic Services Berhad in December 2006. Complete Logistic Services Berhad is headquartered in Port Klang, Malaysia.

Sectors: Trading & Services, Shipping Ports, Logistics, Marine Operation & Chartering, Transportation & Logistics, Transportation & Logistics Services

Code: 5136


Related Links: Bursa | Annual Report | Announcement

Top Shareholdings

Updated on 3-Jul-2019

Shareholder Value (M)
Dolphin Assets Sdn Bhd 21.16
Leon Law Li Yion 8.19
Law Hee Ling 7.79
Pusaka Unggul Sdn Bhd 5.08
Lim Lay Fong 2.14
Chandra Sekaran A/L Subrayan 1.94
Tan Choon Leong 1.28
Lim Kok Onn 1.27
Yeow Kuei Chai 1.12
Chia Kah Ying 0.87
Michael Ong Huat Seng 0.78
Chun Poh Lin 0.63
Kumtum Enterprises Sdn Bhd 0.56
Mohamed Faroz Bin Mohamed Jakel 0.55
Sin Ket Hin 0.49
UOB Kay Hian Pte Ltd 0.46
Kong Tiong Kian 0.43
Ng Soon Tong 0.34
Kamarudin Bin Mohd Zain 0.3
Philip Capital Management Sdn Bhd 0.28
Philip Securities Pte Ltd 0.23
Lee Hai Yong 0.23
Chow Lai Khum 0.2
Xiao Mei Ling 0.2
Lau Pik 0.19
Ng Eng Leong 0.19
Lee Kean Peng 0.19
Chim Foong May 0.16