FM | FM GLOBAL LOGISTICS HOLDINGS BERHAD
0.595 (0.0%)
T-O (am): 0.595 (08:59:00)
Last updated: 10:32
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 22 Feb 24 | Q2 Dec 23 | 2 | 30 Jun 24 | 200.09 | 11.85 | 8.01 | 4.0% | 1.00 | 1.43 | 5.8% | 18.5% | 11.2% | 30.0% | ||||||||
| 23 Nov 23 | Q1 Sep 23 | 1 | 30 Jun 24 | 189.06 | 10.95 | 7.20 | 3.8% | 0.00 | 1.29 | 4.2% | 37.6% | 6.9% | 40.2% | ||||||||
| 23 Aug 23 | Q4 Jun 23 | 4 | 30 Jun 23 | 197.45 | 11.16 | 7.73 | 3.9% | 2.00 | 1.38 | 2.3% | 40.9% | 28.2% | 38.4% | ||||||||
| 24 May 23 | Q3 Mar 23 | 3 | 30 Jun 23 | 202.06 | 15.11 | 10.78 | 5.3% | 1.00 | 1.93 | 17.7% | 37.8% | 5.8% | 9.5% | ||||||||
| 22 Feb 23 | Q2 Dec 22 | 2 | 30 Jun 23 | 245.62 | 17.96 | 11.45 | 4.7% | 1.00 | 2.05 | 19.0% | 12.6% | 5.0% | 5.8% | ||||||||
| 29 Nov 22 | Q1 Sep 22 | 1 | 30 Jun 23 | 303.23 | 18.02 | 12.05 | 4.0% | 0.00 | 2.16 | 9.2% | 42.0% | 4.1% | 17.2% | ||||||||
| 22 Aug 22 | Q4 Jun 22 | 4 | 30 Jun 22 | 333.81 | 17.60 | 12.56 | 3.8% | 2.00 | 2.25 | 2.8% | 46.2% | 5.5% | 46.4% | ||||||||
| 26 May 22 | Q3 Mar 22 | 3 | 30 Jun 22 | 324.58 | 18.29 | 11.91 | 3.7% | 1.00 | 2.13 | 15.5% | 50.4% | 10.1% | 96.9% | ||||||||
| 22 Feb 22 | Q2 Dec 21 | 2 | 30 Jun 22 | 281.04 | 16.36 | 10.82 | 3.9% | 1.00 | 1.94 | 31.6% | 64.7% | 5.2% | 62.8% | ||||||||
| 24 Nov 21 | Q1 Sep 21 | 1 | 30 Jun 22 | 213.52 | 14.36 | 10.29 | 4.8% | 0.00 | 1.84 | 6.5% | 43.6% | 19.8% | 78.8% | ||||||||
| 19 Aug 21 | Q4 Jun 21 | 4 | 30 Jun 21 | 228.27 | 13.51 | 8.58 | 3.8% | 1.00 | 1.54 | 5.8% | 79.7% | 41.9% | 671.9% | ||||||||
| 20 May 21 | Q3 Mar 21 | 3 | 30 Jun 21 | 215.79 | 11.14 | 6.05 | 2.8% | 0.00 | 2.17 | 26.4% | 57.5% | 9.0% | 198.6% | ||||||||
| 18 Feb 21 | Q2 Dec 20 | 2 | 30 Jun 21 | 170.69 | 9.21 | 6.65 | 3.9% | 2.00 | 2.38 | 14.8% | 15.0% | 15.6% | 61.3% | ||||||||
| 27 Nov 20 | Q1 Sep 20 | 1 | 30 Jun 21 | 148.68 | 8.63 | 5.75 | 3.9% | 1.00 | 2.06 | 17.0% | 6.8% | 417.4% | 20.2% | ||||||||
| 24 Aug 20 | Q4 Jun 20 | 4 | 30 Jun 20 | 127.05 | 3.27 | 1.11 | 0.9% | 1.00 | 0.40 | 7.2% | 11.1% | 45.1% | 3.8% | ||||||||
| 23 Jun 20 | Q3 Mar 20 | 3 | 30 Jun 20 | 136.97 | 3.33 | 2.03 | 1.5% | 1.00 | 0.73 | 7.7% | 6.7% | 50.9% | 28.2% | ||||||||
| 20 Feb 20 | Q2 Dec 19 | 2 | 30 Jun 20 | 148.44 | 6.55 | 4.12 | 2.8% | 0.00 | 1.48 | 6.7% | 7.7% | 13.9% | 4.5% | ||||||||
| 25 Nov 19 | Q1 Sep 19 | 1 | 30 Jun 20 | 139.15 | 7.12 | 4.79 | 3.4% | 0.00 | 1.71 | 2.7% | 2.2% | 346.8% | 17.0% | ||||||||
| 21 Aug 19 | Q4 Jun 19 | 4 | 30 Jun 19 | 142.96 | 3.77 | 1.07 | 0.8% | 2.50 | 0.38 | 11.4% | 10.1% | 62.0% | 74.3% | ||||||||
| 28 May 19 | Q3 Mar 19 | 3 | 30 Jun 19 | 128.36 | 4.39 | 2.82 | 2.2% | 1.00 | 1.01 | 6.9% | 5.3% | 28.4% | 23.8% | ||||||||
| 20 Feb 19 | Q2 Dec 18 | 2 | 30 Jun 19 | 137.83 | 5.83 | 3.94 | 2.9% | 0.00 | 1.41 | 1.2% | 4.4% | 31.6% | 32.8% | ||||||||
| 28 Nov 18 | Q1 Sep 18 | 1 | 30 Jun 19 | 136.21 | 8.62 | 5.76 | 4.2% | 0.00 | 3.10 | 4.9% | 6.6% | 38.4% | 2.8% | ||||||||
| 21 Aug 18 | Q4 Jun 18 | 4 | 30 Jun 18 | 129.90 | 6.43 | 4.17 | 3.2% | 3.50 | 2.24 | 6.5% | 4.6% | 12.5% | 28.5% | ||||||||
| 23 May 18 | Q3 Mar 18 | 3 | 30 Jun 18 | 121.94 | 5.73 | 3.70 | 3.0% | 1.50 | 1.99 | 7.6% | 4.2% | 36.9% | 24.1% | ||||||||
| 21 Feb 18 | Q2 Dec 17 | 2 | 30 Jun 18 | 132.03 | 7.92 | 5.87 | 4.5% | 0.00 | 3.15 | 3.4% | 14.4% | 0.9% | 16.2% | ||||||||
| 29 Nov 17 | Q1 Sep 17 | 1 | 30 Jun 18 | 127.72 | 8.34 | 5.93 | 4.6% | 0.00 | 3.20 | 2.9% | 21.9% | 1.8% | 12.5% | ||||||||
| 23 Aug 17 | Q4 Jun 17 | 4 | 30 Jun 17 | 124.16 | 8.48 | 5.82 | 4.7% | 3.50 | 3.21 | 6.2% | 18.1% | 19.3% | 5.5% | ||||||||
| 24 May 17 | Q3 Mar 17 | 3 | 30 Jun 17 | 116.97 | 6.42 | 4.88 | 4.2% | 1.50 | 2.69 | 1.4% | 13.2% | 3.4% | 4.7% | ||||||||
| 22 Feb 17 | Q2 Dec 16 | 2 | 30 Jun 17 | 115.40 | 6.87 | 5.05 | 4.4% | 0.00 | 2.81 | 10.1% | 11.7% | 4.1% | 28.4% | ||||||||
| 29 Nov 16 | Q1 Sep 16 | 1 | 30 Jun 17 | 104.77 | 7.14 | 5.27 | 5.0% | 0.00 | 2.96 | 0.3% | 2.7% | 4.6% | 8.4% | ||||||||
| 24 Aug 16 | Q4 Jun 16 | 4 | 30 Jun 16 | 105.14 | 4.90 | 5.52 | 5.2% | 3.50 | 3.17 | 1.8% | 2.7% | 18.4% | 14.4% | ||||||||
| 25 May 16 | Q3 Mar 16 | 3 | 30 Jun 16 | 103.31 | 7.21 | 4.66 | 4.5% | 1.50 | 2.69 | 0.0% | 1.6% | 18.4% | 7.8% | ||||||||
| 25 Feb 16 | Q2 Dec 15 | 2 | 30 Jun 16 | 103.33 | 5.63 | 3.94 | 3.8% | 0.00 | 2.27 | 1.3% | 3.5% | 31.6% | 15.5% | ||||||||
| 25 Nov 15 | Q1 Sep 15 | 1 | 30 Jun 16 | 101.99 | 7.02 | 5.75 | 5.6% | 0.00 | 3.32 | 5.7% | 1.4% | 10.8% | 23.0% | ||||||||
| 26 Aug 15 | Q4 Jun 15 | 4 | 30 Jun 15 | 108.11 | 6.08 | 6.45 | 6.0% | 3.50 | 3.77 | 6.3% | 4.0% | 49.1% | 21.1% | ||||||||
| 15 May 15 | Q3 Mar 15 | 3 | 30 Jun 15 | 101.68 | 5.59 | 4.32 | 4.2% | 1.50 | 2.53 | 5.1% | 5.2% | 7.2% | 13.7% | ||||||||
| 25 Feb 15 | 31/12/14 | 2 | 30/06/15 | 107.10 | 6.18 | 4.66 | 4.3% | 0.00 | 2.73 | 3.6% | 3.6% | 0.4% | 15.0% |
Historical Dividends
Financial Ratios
| EPS | 6.04 sen |
| Trailing PE (Sector Median: 13.9) | 9.8 |
| PEG | 9.8 |
| Altman Z | 1.5 |
| Beaver | 0.077 |
| Current Ratio | 1.76 |
| Debt-Equity (DE) Ratio | 0.73 |
| FCF Yield | 2.07 % |
| Revenue QoQ | 5.83 % |
| Revenue YoY | -18.54% |
| Profit QoQ | 11.18 % |
| Profit YoY | -30.04 % |
| Profit Margin (Sector Median: 3.3) | 4.28 % |
| ROE (ROIC: 7.23) | 8.27 % |
| Dividend Per Share (DPS) | 4.0 sen |
| Dividend Yield (DY) | 6.72 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 13.9) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 3.3) | |
| ROE (ROIC: 7.13) | |
| 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) | 0.69 | Consistent QR FV |
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] | 8.01 |
| 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) | 91.44 |
| Expected Revenue (M) | 3099.66 |
| Expected Growth (%) | 26.0 |
Directors Share Purchases (Beta)
MR ONG LOOI CHAI added 90000.0 units announced on 30 Nov 2023 at ~RM0.58
MR ONG LOOI CHAI added 40000.0 units announced on 29 Nov 2023 at ~RM0.585
MR ONG LOOI CHAI added 180000.0 units announced on 28 Nov 2023 at ~RM0.58
MR ONG LOOI CHAI added 192500.0 units announced on 27 Nov 2023 at ~RM0.575
MR ONG LOOI CHAI added 100000.0 units announced on 08 Jul 2022 at ~RM0.505
MR ONG LOOI CHAI added 60100.0 units announced on 13 Jun 2022 at ~RM0.55
MR ONG LOOI CHAI added 39900.0 units announced on 02 Jun 2022 at ~RM0.55
MR ONG LOOI CHAI added 50000.0 units announced on 01 Jun 2022 at ~RM0.54
MR ONG LOOI CHAI added 100000.0 units announced on 31 May 2022 at ~RM0.56
MR ONG LOOI CHAI added 40000.0 units announced on 08 Apr 2022 at ~RM0.67
MR ONG LOOI CHAI added 50000.0 units announced on 17 Mar 2022 at ~RM0.665
MR ONG LOOI CHAI added 50000.0 units announced on 07 Mar 2022 at ~RM0.66
MR ONG LOOI CHAI added 100000.0 units announced on 23 Feb 2022 at ~RM0.76
MR ONG LOOI CHAI added 50000.0 units announced on 21 Jan 2022 at ~RM0.805
MR ONG LOOI CHAI added 50000.0 units announced on 19 Jan 2022 at ~RM0.805
MR YANG HENG LAM added 10000.0 units announced on 13 Jan 2022 at ~RM0.84
Summary
Market Cap: 332 M.
Number of Shares: 558 M.
Adjusted Float: 39.6%.
Stock highly correlated with
PPHB (77%)
IGBREIT (75%)
REIT (74%)
DANCO (72%)
FM Global Logistics Holdings Berhad (Previously known as Freight Management Holdings Berhad), an investment holding company, provides freight services primarily in Malaysia. The company's service portfolio includes import/export sea freight services; inbound and outbound airfreight shipment services, including airport to airport freight, door to door airfreight, and sea-air services; and rail freight services that enable the transportation of cargos between Malaysia and Thailand. It also provides warehouse and distribution services for cargos temporarily lodged in its custody; custom brokerage services, such as arranging customs brokerage by preparing required documentation, calculating and payment of duty on behalf of the importers/exporters and arranging delivery, which involves dealing with the relevant authorities in relation to the clearance and declaration of goods and on behalf of the customers; and project management services, including relocation of plant and equipment and oversize cargos and also the management and coordination of large consignment to various destinations worldwide. The company was incorporated in 1988 and is headquartered in Port Klang, Malaysia.
Sectors: Trading & Services, Logistics, Transportation & Logistics, Transportation & Logistics Services
Code: 7210
Website: http://www.fmgloballogistics.com
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 29-Sep-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Chew Chong Keat | 24.06% | 79.95 |
| Yang Heng Lam | 18.38% | 61.07 |
| Credit Suisse | 17.91% | 59.51 |
| Gan Siew Yong | 4.35% | 14.45 |
| Singapore Enterprise Pte Ltd | 2.14% | 7.11 |
| Ong Looi Chai | 1.89% | 6.28 |
| See Kok Hing | 1.86% | 6.18 |
| Susy Ding | 1.4% | 4.65 |
| Foo Sook Wan | 1.13% | 3.75 |
| Wong Yee Hui | 1.09% | 3.62 |
| Tang Geong Koang | 0.85% | 2.82 |
| Wong Tet Fui | 0.69% | 2.29 |
| Ter Long Yap | 0.36% | 1.2 |
| Niow Soo See | 0.35% | 1.16 |
| Ch'Ng Beng Kian | 0.34% | 1.13 |
| Ng Chee Seng | 0.34% | 1.13 |
| Naigai Trans Line Ltd | 0.29% | 0.96 |
| Chew Phek Ying | 0.28% | 0.93 |
| Philip Lin | 0.27% | 0.9 |
| Yong Loy Huat | 0.27% | 0.9 |
| Yeow Soon Guat | 0.25% | 0.83 |
| Dynaguest Sdn Bhd | 0.23% | 0.76 |
| Wong Chong Ngin | 0.21% | 0.7 |
| L.Lakshmanan A/L V.Lakshmanan | 0.18% | 0.6 |
| Lim Soon Huat | 0.18% | 0.6 |
| Yong Chen Voon | 0.17% | 0.56 |
| Yap Kok Khen | 0.17% | 0.56 |