Customize
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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 25 Nov 25 | Q1 Sep 2025 | 1 | 30 Jun 2026 | 235.22 | 12.81 | 8.71 | 3.7% | 0.00 | 1.56 | 2.0% | 7.3% | 8.1% | 20.0% | ||||||||
| 25 Aug 25 | Q4 Jun 2025 | 4 | 30 Jun 2025 | 230.50 | 10.99 | 8.05 | 3.5% | 2.00 | 1.44 | 2.2% | 4.0% | 15.3% | 21.0% | ||||||||
| 26 May 25 | Q3 Mar 2025 | 3 | 30 Jun 2025 | 225.52 | 11.44 | 6.98 | 3.1% | 1.00 | 1.25 | 7.2% | 9.1% | 20.7% | 22.7% | ||||||||
| 25 Feb 25 | Q2 Dec 2024 | 2 | 30 Jun 2025 | 243.05 | 13.47 | 8.81 | 3.6% | 1.50 | 1.58 | 4.2% | 21.5% | 21.4% | 10.0% | ||||||||
| 26 Nov 24 | Q1 Sep 2024 | 1 | 30 Jun 2025 | 253.71 | 11.86 | 7.26 | 2.9% | 0.00 | 1.30 | 14.5% | 34.2% | 9.1% | 0.8% | ||||||||
| 27 Aug 24 | Q4 Jun 2024 | 4 | 30 Jun 2024 | 221.57 | 10.42 | 6.66 | 3.0% | 3.00 | 1.19 | 7.2% | 12.2% | 26.3% | 13.9% | ||||||||
| 23 May 24 | Q3 Mar 2024 | 3 | 30 Jun 2024 | 206.75 | 13.43 | 9.03 | 4.4% | 0.00 | 1.62 | 3.3% | 2.3% | 12.8% | 16.2% | ||||||||
| 22 Feb 24 | Q2 Dec 2023 | 2 | 30 Jun 2024 | 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 2023 | 1 | 30 Jun 2024 | 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 2023 | 4 | 30 Jun 2023 | 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 2023 | 3 | 30 Jun 2023 | 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 2022 | 2 | 30 Jun 2023 | 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 2022 | 1 | 30 Jun 2023 | 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 2022 | 4 | 30 Jun 2022 | 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 2022 | 3 | 30 Jun 2022 | 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 2021 | 2 | 30 Jun 2022 | 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 2021 | 1 | 30 Jun 2022 | 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 2021 | 4 | 30 Jun 2021 | 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 2021 | 3 | 30 Jun 2021 | 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 2020 | 2 | 30 Jun 2021 | 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 2020 | 1 | 30 Jun 2021 | 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 2020 | 4 | 30 Jun 2020 | 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 2020 | 3 | 30 Jun 2020 | 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 2019 | 2 | 30 Jun 2020 | 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 2019 | 1 | 30 Jun 2020 | 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 2019 | 4 | 30 Jun 2019 | 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 2019 | 3 | 30 Jun 2019 | 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 2018 | 2 | 30 Jun 2019 | 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 2018 | 1 | 30 Jun 2019 | 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 2018 | 4 | 30 Jun 2018 | 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 2018 | 3 | 30 Jun 2018 | 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 2017 | 2 | 30 Jun 2018 | 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 2017 | 1 | 30 Jun 2018 | 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 2017 | 4 | 30 Jun 2017 | 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 2017 | 3 | 30 Jun 2017 | 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 2016 | 2 | 30 Jun 2017 | 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 2016 | 1 | 30 Jun 2017 | 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 2016 | 4 | 30 Jun 2016 | 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 2016 | 3 | 30 Jun 2016 | 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 2015 | 2 | 30 Jun 2016 | 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 2015 | 1 | 30 Jun 2016 | 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 2015 | 4 | 30 Jun 2015 | 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 2015 | 3 | 30 Jun 2015 | 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% |
| EPS | 5.83 sen |
| Trailing PE (Sector Median: 12.6) | 10.4 |
| PEG | 0.37 |
| Altman Z | 1.7 |
| Beaver | 0.028 |
| Current Ratio | 1.51 |
| Debt-Equity (DE) Ratio | 0.98 |
| FCF Yield | 2.42 % |
| Revenue QoQ | 2.05 % |
| Revenue YoY | -7.29% |
| Profit QoQ | 8.12 % |
| Profit YoY | 19.97 % |
| Profit Margin (Sector Median: 2.8) | 3.48 % |
| ROE (ROIC: 6.04) | 7.68 % |
| Dividend Per Share (DPS) | 4.5 sen |
| Dividend Yield (DY) | 7.44 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 12.6) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 2.8) | |
| ROE (ROIC: 6.33) | |
| Altman Z |
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 2 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.76 | Consistent QR FV |
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 8.79 |
| 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 |
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
Market Cap: 337 M.
Market Cap Class: Small caps
Number of Shares: 558 M.
Adjusted Float: 39.6%.
Stock highly correlated with
PA (72%)
FBMFLG (71%)
CSCSTEL (70%)
DANCO (70%)
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
No warrants listed
Updated on 29-Sep-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Chew Chong Keat | 24.06% | 81.29 |
| Yang Heng Lam | 18.37% | 62.08 |
| Credit Suisse | 17.91% | 60.51 |
| Gan Siew Yong | 4.35% | 14.7 |
| Singapore Enterprise Pte Ltd | 2.14% | 7.23 |
| Ong Looi Chai | 1.89% | 6.38 |
| See Kok Hing | 1.86% | 6.28 |
| Susy Ding | 1.4% | 4.73 |
| Foo Sook Wan | 1.13% | 3.82 |
| Wong Yee Hui | 1.09% | 3.68 |
| Tang Geong Koang | 0.85% | 2.87 |
| Wong Tet Fui | 0.69% | 2.33 |
| Ter Long Yap | 0.36% | 1.22 |
| Niow Soo See | 0.35% | 1.18 |
| Ch'Ng Beng Kian | 0.34% | 1.15 |
| Ng Chee Seng | 0.34% | 1.15 |
| Naigai Trans Line Ltd | 0.29% | 0.98 |
| Chew Phek Ying | 0.28% | 0.95 |
| Philip Lin | 0.27% | 0.91 |
| Yong Loy Huat | 0.27% | 0.91 |
| Yeow Soon Guat | 0.25% | 0.84 |
| Dynaguest Sdn Bhd | 0.23% | 0.78 |
| Wong Chong Ngin | 0.21% | 0.71 |
| L.Lakshmanan A/L V.Lakshmanan | 0.18% | 0.61 |
| Lim Soon Huat | 0.18% | 0.61 |
| Yong Chen Voon | 0.17% | 0.57 |
| Yap Kok Khen | 0.17% | 0.57 |