EXSIMHB | EXSIM HOSPITALITY BERHAD
0.325 (0.0%)
T-O (am): 0.000 (08:59:00)
Last updated: 17:00
Fundamental
Technical
Total Score
EXSIMHB Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
EXSIMHB Quarter Reports
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) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 21 Aug 24 | Q4 Jun 24 | 4 | 30 Jun 24 | 1.50 | -10.47 | -10.31 | -685.0% | 0.00 | -1.11 | 28.2% | 73.0% | 620.5% | 1218.2% | ||||||||
| 21 May 24 | Q3 Mar 24 | 3 | 30 Jun 24 | 1.17 | -1.43 | -1.43 | -121.9% | 0.00 | -0.15 | 29.7% | 11.1% | 95.5% | 32.1% | ||||||||
| 21 Feb 24 | Q2 Dec 23 | 2 | 30 Jun 24 | 1.67 | -0.73 | -0.73 | -43.8% | 0.00 | -0.08 | 24.1% | 1.8% | 13.7% | 187.1% | ||||||||
| 30 Nov 23 | Q1 Sep 23 | 1 | 30 Jun 24 | 1.35 | -0.85 | -0.85 | -63.0% | 0.00 | -0.09 | 54.7% | 17.4% | 192.0% | 133.6% | ||||||||
| 25 Aug 23 | Q4 Jun 23 | 4 | 30 Jun 23 | 0.87 | 0.76 | 0.92 | 106.0% | 0.00 | 0.10 | 17.7% | 17.1% | 185.1% | 206.7% | ||||||||
| 26 May 23 | Q3 Mar 23 | 3 | 30 Jun 23 | 1.06 | -1.08 | -1.08 | -102.5% | 0.00 | -0.12 | 37.9% | 16.8% | 324.7% | 166.8% | ||||||||
| 22 Feb 23 | Q2 Dec 22 | 2 | 30 Jun 23 | 1.70 | -0.26 | -0.26 | -15.0% | 0.00 | -0.03 | 4.4% | 7.6% | 29.8% | 116.2% | ||||||||
| 22 Nov 22 | Q1 Sep 22 | 1 | 30 Jun 23 | 1.63 | -0.36 | -0.36 | -22.3% | 0.00 | -0.04 | 55.4% | 753.4% | 58.0% | 0.6% | ||||||||
| 22 Aug 22 | Q4 Jun 22 | 4 | 30 Jun 22 | 1.05 | -0.86 | -0.86 | -82.4% | 0.00 | -0.09 | 17.5% | 268.1% | 112.8% | 19.5% | ||||||||
| 26 May 22 | Q3 Mar 22 | 3 | 30 Jun 22 | 1.27 | -0.41 | -0.41 | -31.9% | 0.00 | -0.04 | 19.6% | 216.2% | 125.8% | 31.8% | ||||||||
| 21 Feb 22 | Q2 Dec 21 | 2 | 30 Jun 22 | 1.58 | 1.57 | 1.57 | 99.5% | 0.00 | 0.17 | 727.8% | 145.1% | 531.0% | 115.2% | ||||||||
| 24 Nov 21 | Q1 Sep 21 | 1 | 30 Jun 22 | 0.19 | -0.36 | -0.36 | -191.1% | 0.00 | -0.04 | 33.0% | 89.5% | 49.5% | 660.4% | ||||||||
| 22 Sep 21 | Q4 Jun 21 | 4 | 30 Jun 21 | 0.28 | -0.72 | -0.72 | -253.7% | 0.00 | -0.08 | 29.1% | 53.2% | 134.7% | 40.0% | ||||||||
| 24 May 21 | Q3 Mar 21 | 3 | 30 Jun 21 | 0.40 | -0.31 | -0.31 | -76.6% | 0.00 | -0.03 | 37.7% | 63.8% | 142.1% | 90.7% | ||||||||
| 23 Feb 21 | Q2 Dec 20 | 2 | 30 Jun 21 | 0.65 | 0.73 | 0.73 | 113.3% | 0.00 | 0.08 | 64.6% | 75.2% | 1622.9% | 157.4% | ||||||||
| 25 Nov 20 | Q1 Sep 20 | 1 | 30 Jun 21 | 1.82 | -0.05 | -0.05 | -2.6% | 0.00 | -0.01 | 880.6% | 13.9% | 96.0% | 110.0% | ||||||||
| 26 Aug 20 | Q4 Jun 20 | 4 | 30 Jun 20 | 0.19 | -1.23 | -1.21 | -648.4% | 0.00 | -0.13 | 83.2% | 89.7% | 63.6% | 85.5% | ||||||||
| 16 Jun 20 | Q3 Mar 20 | 3 | 30 Jun 20 | 1.11 | -3.31 | -3.31 | -298.6% | 0.00 | -0.36 | 57.4% | 42.7% | 1265.8% | 662.9% | ||||||||
| 26 Feb 20 | Q2 Dec 19 | 2 | 30 Jun 20 | 2.60 | 0.28 | 0.28 | 10.9% | 0.00 | 0.03 | 23.0% | 11.9% | 40.7% | 28300.0% | ||||||||
| 21 Nov 19 | Q1 Sep 19 | 1 | 30 Jun 20 | 2.12 | 0.48 | 0.48 | 22.6% | 0.00 | 0.05 | 17.7% | 8.4% | 173.7% | 308.3% | ||||||||
| 30 Aug 19 | Q4 Jun 19 | 4 | 30 Jun 19 | 1.80 | -0.62 | -0.65 | -36.1% | 0.00 | -0.07 | 7.0% | 7.1% | 49.8% | 26.6% | ||||||||
| 23 May 19 | Q3 Mar 19 | 3 | 30 Jun 19 | 1.94 | -0.43 | -0.43 | -22.4% | 0.00 | -0.05 | 16.9% | 7.3% | 43500.0% | 0.0 | ||||||||
| 26 Feb 19 | Q2 Dec 18 | 2 | 30 Jun 19 | 2.33 | 0.00 | 0.00 | 0.0% | 0.00 | 0.00 | 19.1% | 21.4% | 100.4% | 98.0% | ||||||||
| 21 Nov 18 | Q1 Sep 18 | 1 | 30 Jun 19 | 1.95 | -0.23 | -0.23 | -11.8% | 0.00 | -0.02 | 16.2% | 17.2% | 74.0% | 521.6% | ||||||||
| 28 Aug 18 | Q4 Jun 18 | 4 | 30 Jun 18 | 1.68 | -0.87 | -0.89 | -52.6% | 0.00 | -0.10 | 19.4% | 20.7% | 103.9% | 1783.0% | ||||||||
| 22 May 18 | Q3 Mar 18 | 3 | 30 Jun 18 | 2.09 | -0.43 | -0.43 | -20.8% | 0.00 | -0.05 | 29.5% | 2.5% | 951.0% | 221.6% | ||||||||
| 27 Feb 18 | Q2 Dec 17 | 2 | 30 Jun 18 | 2.96 | 0.05 | 0.05 | 1.7% | 0.00 | 0.01 | 25.6% | 2.7% | 237.8% | 59.8% | ||||||||
| 21 Nov 17 | Q1 Sep 17 | 1 | 30 Jun 18 | 2.36 | -0.04 | -0.04 | -1.6% | 0.00 | 0.00 | 11.2% | 11.5% | 21.3% | 88.7% | ||||||||
| 22 Aug 17 | Q4 Jun 17 | 4 | 30 Jun 17 | 2.12 | -0.04 | -0.05 | -2.2% | 0.00 | -0.01 | 0.9% | 20.8% | 113.2% | 92.2% | ||||||||
| 25 May 17 | Q3 Mar 17 | 3 | 30 Jun 17 | 2.14 | 0.36 | 0.36 | 16.7% | 0.00 | 0.04 | 25.8% | 6.6% | 181.1% | 188.2% | ||||||||
| 21 Feb 17 | Q2 Dec 16 | 2 | 30 Jun 17 | 2.88 | 0.13 | 0.13 | 4.4% | 0.00 | 0.01 | 36.4% | 5.1% | 138.7% | 57.1% | ||||||||
| 28 Nov 16 | Q1 Sep 16 | 1 | 30 Jun 17 | 2.12 | -0.33 | -0.33 | -15.5% | 0.00 | -0.04 | 20.4% | 4.7% | 45.3% | 362.0% | ||||||||
| 29 Aug 16 | 30 Jun 16 | Other | 30 Jun 16 | 1.76 | -0.59 | -0.60 | -34.2% | 0.00 | -0.06 | 12.6% | 20.0% | 48.1% | 203.0% | ||||||||
| 25 May 16 | 31 Mar 16 | Other | 30 Jun 16 | 2.01 | -0.41 | -0.41 | -20.2% | 0.00 | -0.04 | 26.8% | 5.5% | 236.8% | 836.4% | ||||||||
| 16 Feb 16 | 31 Dec 15 | Other | 30 Jun 16 | 2.75 | 0.30 | 0.30 | 10.8% | 0.00 | 0.03 | 35.9% | 1.5% | 516.9% | 122.6% | ||||||||
| 19 Nov 15 | 30 Sep 15 | Other | 30 Jun 16 | 2.02 | -0.07 | -0.07 | -3.5% | 0.00 | -0.01 | 7.9% | 10.1% | 64.1% | 89.2% | ||||||||
| 20 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 2.19 | -0.20 | -0.20 | -9.0% | 0.00 | -0.02 | 15.2% | 13.2% | 460.0% | 82.2% | ||||||||
| 25 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 1.91 | 0.06 | 0.06 | 2.9% | 0.00 | 0.01 | 31.6% | 12.5% | 104.2% | 132.0% | ||||||||
| 17 Feb 15 | 31/12/14 | 4 | 31/12/14 | 2.79 | -1.31 | -1.31 | -46.9% | 0.00 | -0.14 | 51.8% | 23.8% | 99.7% | 85.2% |
EXSIMHB Historical Dividends
EXSIMHB Financial Ratios
| EPS | -1.44 sen |
| Trailing PE (Sector Median: 13.6) | 0.0 |
| PEG | 0.0 |
| Altman Z | -1.1 |
| Beaver | -0.09 |
| Current Ratio | 4.25 |
| Debt-Equity (DE) Ratio | 0.63 |
| FCF Yield | -0.76 % |
| Revenue QoQ | 28.19 % |
| Revenue YoY | 72.99% |
| Profit QoQ | -620.48 % |
| Profit YoY | -1218.22 % |
| Profit Margin (Sector Median: 1.0) | -233.91 % |
| ROE (ROIC: -4.01) | -5.45 % |
| Dividend Per Share (DPS) | 0.0 sen |
| Dividend Yield (DY) | 0.0 % |
EXSIMHB Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 13.6) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 1.0) | |
| ROE (ROIC: -9.04) | |
| Altman Z |
EXSIMHB Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.03 | 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] | -10.31 |
| 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) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
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
EXSIMHB Directors Share Purchases (Beta)
No transaction in the last 2 months.
EXSIMHB Summary
Market Cap: 301 M.
Market Cap Class: Small caps
Number of Shares: 928 M.
Adjusted Float: 34.1%.
Stock highly correlated with
KLUANG (98%)
ABLEGLOB (97%)
CCK (97%)
FBM70 (97%)
Exsim Hospitality Berhad, (previously known as Pan Malaysia Holdings Berhad) is a Kuala Lumpur-based company primarily engaged in the travel agency and hotel operations sectors in Malaysia. In addition to hospitality services, it offers financial services including stock broking, corporate advisory, and money lending. The company has recently diversified into interior design and fit-out services to enhance its hospitality operations. Furthermore, it is involved in scheduled waste management through its subsidiary, Pentas Flora Sdn Bhd, which focuses on producing recycled fuel oil for industrial applications.
Sectors: Hotels, Penny Stocks, Consumer Products & Services, Travel, Leisure & Hospitality
Share Registrar: SYMPHONY CORPORATE SERVICES SDN BHD
Code: 1287
Website: https://exsim.com.my/
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
EXSIMHB Top Shareholdings
Updated on 3-Oct-2023
| Shareholder | % | Value (M) |
|---|---|---|
| Exsim Hospitality Holdings Sdn Bhd | 70.52% | 212.68 |
| Loyal Design Sdn Bhd | 38.59% | 116.39 |
| MUI Media Ltd | 18.4% | 55.49 |
| Megawise Sdn Bhd | 8.91% | 26.87 |
| Acquiline Sdn Bhd | 2.41% | 7.27 |
| Lee Kim Soon | 1.01% | 3.05 |
| Tay Mong Kwee | 0.61% | 1.84 |
| Foo Fook Min | 0.59% | 1.78 |
| Lim Hock Siang | 0.52% | 1.57 |
| Ong Yew Beng | 0.43% | 1.3 |
| Yu Chong Choo | 0.4% | 1.21 |
| Foong Kaye Ying | 0.4% | 1.21 |
| Ker Cherk Yee | 0.39% | 1.18 |
| Chan Weng Fui | 0.38% | 1.15 |
| Tey Heong Tiong | 0.37% | 1.12 |
| Kandasamy A/L Periasamy | 0.37% | 1.12 |
| Koh Lee Mui | 0.35% | 1.06 |
| Yap Kah Chin | 0.32% | 0.97 |
| Koh Peck Guan | 0.32% | 0.97 |
| Loke Meng Chong | 0.28% | 0.84 |
| B-Ok Sdn Bhd | 0.28% | 0.84 |
| Lim Tien Hok | 0.24% | 0.72 |
| Fong Kok Sang | 0.23% | 0.69 |
| Lee Chuen Haur | 0.22% | 0.66 |
| Kanthimathi Ramadas A/P Nagarathinam Naidu | 0.22% | 0.66 |
| Wong Wai Hong | 0.22% | 0.66 |
| Bank Kerjasama Rakyat Malaysia Berhad | 0.21% | 0.63 |
| Dato Sri Ker Cherk Yee | 0.19% | 0.57 |
| Zainalabidin Bin Mohamed Husain | 0.19% | 0.57 |
| Low Kah Wei | 0.16% | 0.48 |
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.