8 8
1.30 (4.84%)

T-O: 1.24 (08:59:00)
Last updated: 16:59

Fundamental   3.0  
Technical   4.7  
Total Score   7.7  



iSaham Fundamental Trend

FCON: 0.53 | Sharpe Ratio: 0.36 | LTS: 6.16

Quarter Reports

Trailing Dividend

Financial Ratios

EPS 5.27 sen
Trailing PE (Sector Median: 24.9) 24.5
PEG 0.24
Altman Z 0.8
Beaver -0.12
Current Ratio 3.03
Debt-Equity (DE) Ratio 0.38
FCF Yield -3.18 %
Revenue QoQ 100.76 %
Revenue YoY 15.28 %
Profit QoQ 295.75 %
Profit YoY 184.54 %
Profit Margin (Sector Median: -3.6) 7.41 %
ROE (ROIC: 7.64) 7.67 %
Dividend Per Share (DPS) 0.0 sen
Dividend Yield (DY) 0.0 %

Fair Value

Weighted Average Fair Value: 0.0

Discounted Cash Flow (DCF) 5% Growth 0.505
Discounted Cash Flow (DCF) 10% Growth 0.665
Relative Valuation 0.0
Graham Formula 0.4
Graham Number 0.905
Net Tangible Asset (NTA) 0.7
Consistent QR FV N/APremium Access 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 1.2
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) 14.51
Expected Revenue (M) 195.82
Expected Growth (%) 23.0

Directors Share Purchases (Beta)

No transaction in the last 2 months.



Market Cap: 97 M.

Number of Shares: 75 M.

Adjusted Float: Not Available.

Stock highly correlated with


EURO (91%)

IPMUDA (91%)


Manipulation Indicator: Very easy to manipulate.

Cymao Holdings Berhad, an investment holding company is primarily engaged in two business activities,namely plywood and decorative paneling. It is engaged in the manufacture and sale of veneer, plywood, decorative plywood, engineering wood flooring, lay-on, and wooden musical components in Malaysia. It also offers raw and custom plywood, decorative veneer overlaid products and furniture components. The products have applications in general construction, luxury office and hotel interior decorations, decorative panel, furniture components, other panel manufacturing, musical instruments, finishing and transportation industry. Besides Malaysia the company also provides services in the United States, Canada, Mexico, Europe, Japan, and the ASEAN countries. In addition, Cymao Holdings provides barge hiring services. The company is based in Sandakan, Malaysia.

Sectors: Industrial Products, Wooden Products, Wood & Wood Products, Industrial Products & Services

Code: 5082


Related Links: Bursa | Annual Report | Announcement

Top Shareholdings

Updated on 29-May-2020

Shareholder Value (M)
Lin, Tsai-Rong 20.93
Lin, Kai-Min 18.64
Lin, Kai-Hsuan 5.63
Ting Yuet May 2.91
Lin, Yu-Lin 2.9
Ong Kok Thye 2.64
Addeen Trading Sdn Bhd 2.6
Hsu, How-Tong 2.41
Lim Kah Yam 1.88
Chong Annie 1.69
Zulkifli Bin Hussain 1.67
MKW Jaya Sdn. Bhd. 1.38
Malsa Wood Products Sdn Bhd 1.06
Su Ming Ming 0.93
Lai Thiam Poh 0.92
Lee Wee Thiam 0.9
Henry Liang 0.9
Lee, Ming-Che 0.86
Hsu, Hao-Huang 0.82
Sim Tze Yang 0.79
Seet Jozen 0.52
Chen Huang, Kuei-Liang 0.46
Seet Joyi 0.44
Goh Beng Choo 0.44
Junaidi Payne @ John Brian Payne 0.39
Cheong Chee Hong 0.38
Tay Ying Lim @ Tay Eng Lim 0.36
Chen Siong Ping 0.33
Chan Kai Lum 0.32