Pan Malaysia Holdings Bhd

Pan Malaysia Holdings Bhd

1287 · KLSE · Real Estate / Real Estate - Development

0.51MYR+0.01 (+0.99%)

Price History

Full chart

Market Stats

Previous Close0.505
Open0.505
Day Range0.495 – 0.51
52-Week Range0.2175 – 0.52
Volume2.21M
Market Cap1.16B
P/E (TTM)25.00
Forward P/E19.80
EPS0.02
Dividend Yield0.00%
Beta0.99
50-Day Avg0.4659
200-Day Avg0.3551

About

Exsim Hospitality Berhad, an investment holding company, operates in the hospitality industry in Malaysia. It operates through Own and Operate, Hospitality Operator, Fit-Out, and Investment Holding segments. The company owns and operates the Port Dickson hotel. It also manages properties owned by third-party owners, including serviced residences and en bloc boutique hotels; and leases these properties out to guests for short-term stays under the Mana Mana Hospitality brand. In addition, the company provides turnkey design, consultancy, and fit-out services for hospitality asset owners, including interior design, consultation, project management, and procurement solutions under the EXSIM Concepto brand. Further, it engages in the trading, import, export, distribution, and retail of goods. The company was formerly known as Pan Malaysia Holdings Berhad and changed its name to Exsim Hospitality Berhad in October 2024. Exsim Hospitality Berhad was incorporated in 1983 and is headquartered in Kuala Lumpur, Malaysia. Exsim Hospitality Berhad is a subsidiary of Exsim Hospitality Holdings Sdn Bhd.

Company Details

  • SectorReal Estate
  • IndustryReal Estate - Development
  • CEOMr. Hai Liang Tan
  • Employees43
  • HeadquartersEXSIM Tower, Kuala Lumpur, Malaysia, 58000, Malaysia
  • Websitehttps://www.exsimhospitality.com

Leadership

  • Mr. Hai Liang TanMD & Director · b. 1986
  • Mr. Paramjit Singh GillExecutive Director · b. 1986
  • Ms. Soo Pei LingHead of Operations
  • Mr. Yi Lang TanChief Principal Officer and Group Accountant · b. 1987
  • Nazirah Binti NazriJoint Secretary
  • Ms. Soon Mei Teo MAICSAJoint Secretary

Financials

Income Statement

Currency: MYR2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Revenue11.00M12.00M9.00M12.91M9.38M9.20M8.11M6.10M3.16M4.10M5.31M5.70M146.53M281.23M
Growth (%)-+9.09%-25.00%+43.42%-27.34%-1.89%-11.87%-24.82%-48.24%+30.04%+29.46%+7.19%+2472.98%+91.93%
Cost of Revenue5.00M5.00M4.00M5.66M4.07M3.75M3.44M4.92M1.33M1.58M2.74M3.20M109.79M208.46M
Gross Profit7.00M7.00M5.00M7.25M5.31M5.45M4.67M1.18M1.83M2.52M2.57M2.50M36.74M72.77M
Gross Margin63.64%58.33%55.56%56.16%56.62%59.23%57.64%19.39%57.86%61.53%48.41%43.83%25.08%25.88%
Operating Expense5.00M8.00M6.00M6.37M3.74M5.58M4.87M3.68M1.33M1.97M2.75M5.92M9.13M9.83M
Operating Income2.00M-1.00M-1.00M878.00K1.57M-125.00K-194.00K-2.50M491.00K560.00K-176.00K-3.42M27.61M62.94M
Operating Margin18.18%-8.33%-11.11%6.80%16.77%-1.36%-2.39%-40.92%15.56%13.65%-3.31%-60.12%18.85%22.38%
EBITDA----2.36M972.00K906.00K-1.35M1.59M840.00K1.52M-11.17M29.47M72.40M
EBITDA Margin----25.17%10.56%11.17%-22.09%50.44%20.47%28.57%-196.21%20.11%25.74%
Net Income-39.00M-10.00M-3.00M-923.00K109.00K-1.30M-1.31M-3.44M-348.00K-62.00K-800.00K-13.33M18.04M40.75M
Net Income Margin-354.55%-83.33%-33.33%-7.15%1.16%-14.18%-16.19%-56.45%-11.03%-1.51%-15.06%-234.06%12.31%14.49%
Interest Expense0000001.09M974.00K839.00K814.00K784.00K736.00K1.93M6.90M
Interest Expense % of Total Revenue0.00%0.00%0.00%0.00%0.00%0.00%13.40%15.98%26.58%19.83%14.76%12.92%1.32%2.45%

Balance Sheet

Currency: MYR2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Total Assets95.00M85.00M82.00M78.73M78.94M69.32M54.28M51.82M52.36M51.45M68.55M53.12M171.25M541.37M
Total Liabilities25.00M25.00M25.00M22.55M21.73M21.42M19.28M21.48M22.36M21.51M27.21M25.11M125.15M216.91M
Total Equity---56.18M57.21M47.90M34.99M30.35M30.00M29.94M41.34M28.01M46.05M323.51M
Cash1.00M2.00M5.00M2.00M2.43M2.23M268.00K194.00K197.00K267.00K74.00K327.00K7.05M93.00M
Total Debt---17.38M16.34M15.27M14.12M13.47M13.33M-----
Net Debt-----14.12M15.01M14.32M14.31M14.24M14.44M13.46M61.00M6.42M

Cash Flow

Currency: MYR2012-12-312013-12-312014-12-312015-12-312016-12-312017-12-312018-12-312019-12-312020-12-312021-12-312022-12-312023-12-312024-12-312025-12-31
Operating Cash Flow3.00M3.00M3.00M647.00K2.05M1.52M-437.00K760.00K517.00K82.00K-842.00K-2.37M-58.41M7.42M
Investing Cash Flow1.00M2.00M2.00M187.00K394.00K462.00K635.00K688.00K-88.00K258.00K192.00K---
Financing Cash Flow-5.00M-2.00M-1.00M-3.25M-2.17M-2.18M-2.16M-1.52M-426.00K-270.00K457.00K---
Capital Expenditure1.00M00248.00K186.00K607.00K95.00K181.00K39.00K251.00K328.00K103.00K834.00K187.88M
Free Cash Flow----1.86M913.00K-532.00K286.00K478.00K-169.00K-1.18M-2.47M-59.24M-180.47M
FCF to OCF----90.91%60.07%121.74%37.63%92.46%-206.10%140.02%104.35%101.43%-2433.45%

Earnings

Report DateMar 31, 2000Jun 30, 2000Sep 30, 2000Dec 31, 2000Mar 31, 2009Jun 30, 2009Sep 30, 2009Jun 30, 2010Sep 30, 2010Dec 31, 2010Mar 31, 2011Jun 30, 2011Sep 30, 2011Dec 31, 2011Mar 31, 2012Jun 30, 2012Sep 30, 2012Dec 31, 2012Mar 31, 2013Jun 30, 2013Sep 30, 2013Dec 31, 2013Mar 31, 2014Jun 30, 2014Sep 30, 2014Dec 31, 2014Sep 30, 2015Dec 31, 2015Mar 31, 2016Sep 30, 2016Dec 31, 2016Mar 31, 2017Jun 30, 2017Sep 30, 2017Dec 31, 2017Mar 31, 2018Jun 30, 2018Sep 30, 2018Dec 31, 2018Mar 31, 2019Jun 30, 2019Sep 30, 2019Dec 31, 2019Mar 31, 2020Jun 30, 2020Sep 30, 2020Dec 31, 2020Mar 31, 2021Jun 30, 2021Sep 30, 2021Dec 31, 2021Mar 31, 2022Jun 30, 2022Sep 30, 2022Dec 31, 2022Mar 31, 2023Jun 30, 2023Sep 30, 2023Dec 31, 2023Mar 31, 2024Jun 30, 2024Sep 30, 2024Dec 31, 2024Mar 31, 2025Aug 29, 2025Nov 27, 2025Feb 25, 2026May 19, 2026Aug 21, 2026
EPS Estimate---------------------------------------------------------------------
EPS Actual0.000.000.000.000.01-0.00-0.000.00-0.00-0.000.00-0.00-0.000.000.00-0.00-0.00-0.03-0.00-0.00-0.00-0.01-0.00-0.00-0.00-0.00-0.000.00-0.00-0.000.000.00-0.000.000.00-0.00-0.00-0.000.00-0.00-0.000.000.00-0.00-0.00-0.000.00-0.00-0.00-0.000.00-0.00-0.00-0.00-0.00-0.000.00-0.00-0.00-0.00-0.01-0.000.000.000.010.010.010.010.01
Surprise---------------------------------------------------------------------
Timing---------------------------------------------------------------------

Key Statistics & Ratios

Market Cap1.16B
Enterprise Value1.17B
Trailing P/E25.00
Forward P/E19.80
Price / Sales4.13
Price / Book3.56
EPS0.02
Book Value0.196
Revenue (TTM)281.23M
Gross Profit (TTM)72.77M
EBITDA64.09M
Profit Margin14.49%
Operating Margin20.45%
Return on Equity23.24%
Return on Assets11.29%
Shares Outstanding2.32B
Shares Float357.84M
Beta0.99
Dividend Yield0.00%
Dividend Rate0.00
Payout Ratio0.00%

Dividends

19951×
0.02Dec 12, 1995
19941×
0.01Oct 7, 1994

Stock Splits

  • Nov 21, 2025115:82
  • Jan 23, 19955:3