TSR Capital Bhd
TSR Capital Berhad, an investment holding company, engages in the construction and civil engineering works in Malaysia. It operates in two segments, Construction and Property Development. The Construction segment undertakes foundation engineering, soil improvement, construction, and civil engineering works. The Property Development segment engages in investment, development, and management of res… Read more
TSR Capital Bhd (5042) - Net Assets
Latest net assets as of September 2025: RM152.49 Million MYR
Based on the latest financial reports, TSR Capital Bhd (5042) has net assets worth RM152.49 Million MYR as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (RM290.43 Million) and total liabilities (RM137.94 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | RM152.49 Million |
| % of Total Assets | 52.5% |
| Annual Growth Rate | 1.67% |
| 5-Year Change | 8.98% |
| 10-Year Change | -8.0% |
| Growth Volatility | 10.79 |
TSR Capital Bhd - Net Assets Trend (2012–2024)
This chart illustrates how TSR Capital Bhd's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for TSR Capital Bhd (2012–2024)
The table below shows the annual net assets of TSR Capital Bhd from 2012 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | RM151.31 Million | +2.10% |
| 2023-12-31 | RM148.20 Million | +7.95% |
| 2022-12-31 | RM137.28 Million | +1.01% |
| 2021-12-31 | RM135.91 Million | -2.11% |
| 2020-12-31 | RM138.84 Million | -21.29% |
| 2019-12-31 | RM176.39 Million | +11.89% |
| 2018-12-31 | RM157.65 Million | -12.46% |
| 2017-12-31 | RM180.09 Million | +2.98% |
| 2016-12-31 | RM174.88 Million | +6.32% |
| 2015-12-31 | RM164.48 Million | +23.67% |
| 2014-12-31 | RM133.00 Million | +3.91% |
| 2013-12-31 | RM128.00 Million | +3.23% |
| 2012-12-31 | RM124.00 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to TSR Capital Bhd's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have grown by 4801300000.0% over the analyzed period, indicating profitable operations and earnings retention.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | RM38.01 Million | 25.12% |
| Common Stock | RM113.30 Million | 74.88% |
| Total Equity | RM151.31 Million | 100.00% |
TSR Capital Bhd Competitors by Market Cap
The table below lists competitors of TSR Capital Bhd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
Body and Mind Inc
PINK:BMMJ
|
$1.32 Million |
|
Nerds on Site Inc
OTCQB:NOSUF
|
$1.32 Million |
|
Phoenix Motor Inc. Common Stock
NASDAQ:PEV
|
$1.32 Million |
|
LEGRAND
MU:LRC
|
$1.32 Million |
|
zSpace, Inc. Common stock
NASDAQ:ZSPC
|
$1.32 Million |
|
Rebl Group
HE:REBL
|
$1.32 Million |
|
Digerati Technologies Inc
PINK:DTGI
|
$1.32 Million |
|
Plásticos Compuestos, S.A.
PA:ALKOM
|
$1.32 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in TSR Capital Bhd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 148,199,000 to 151,312,000, a change of 3,113,000 (2.1%).
- Net income of 3,113,000 contributed positively to equity growth.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | RM3.11 Million | +2.06% |
| Total Change | RM- | 2.10% |
Book Value vs Market Value Analysis
This analysis compares TSR Capital Bhd's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
- Current price-to-book ratio: 0.24x
- The company is trading below its book value, potentially indicating the market believes the assets are overvalued on the balance sheet or anticipates future losses.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2015-12-31 | RM0.94 | RM0.21 | x |
| 2016-12-31 | RM1.00 | RM0.21 | x |
| 2017-12-31 | RM1.03 | RM0.21 | x |
| 2018-12-31 | RM0.90 | RM0.21 | x |
| 2019-12-31 | RM1.01 | RM0.21 | x |
| 2020-12-31 | RM0.80 | RM0.21 | x |
| 2021-12-31 | RM0.78 | RM0.21 | x |
| 2022-12-31 | RM0.79 | RM0.21 | x |
| 2023-12-31 | RM0.85 | RM0.21 | x |
| 2024-12-31 | RM0.87 | RM0.21 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently TSR Capital Bhd utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 2.06%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: 2.52%
- • Asset Turnover: 0.44x
- • Equity Multiplier: 1.85x
- Recent ROE (2.06%) is above the historical average (-1.02%), indicating improving capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2014 | 2.25% | 2.56% | 0.38x | 2.31x | RM-10.31 Million |
| 2015 | 2.25% | 3.07% | 0.33x | 2.19x | RM-12.75 Million |
| 2016 | 5.95% | 5.68% | 0.42x | 2.51x | RM-7.09 Million |
| 2017 | 2.89% | 1.28% | 0.95x | 2.39x | RM-12.80 Million |
| 2018 | -16.43% | -12.65% | 0.52x | 2.51x | RM-41.67 Million |
| 2019 | 10.63% | 14.67% | 0.37x | 1.95x | RM1.11 Million |
| 2020 | -27.04% | -53.12% | 0.28x | 1.81x | RM-51.43 Million |
| 2021 | -2.16% | -6.70% | 0.20x | 1.63x | RM-16.52 Million |
| 2022 | 1.00% | 2.58% | 0.22x | 1.79x | RM-12.36 Million |
| 2023 | 7.37% | 14.30% | 0.32x | 1.63x | RM-3.90 Million |
| 2024 | 2.06% | 2.52% | 0.44x | 1.85x | RM-12.02 Million |
Industry Comparison
This section compares TSR Capital Bhd's net assets metrics with peer companies in the Engineering & Construction industry.
Industry Context
- Industry: Engineering & Construction
- Average net assets among peers: $122,625,026
- Average return on equity (ROE) among peers: 10.90%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| TSR Capital Bhd (5042) | RM152.49 Million | 2.25% | 0.90x | $1.32 Million |
| Southern Score Builders Berhad (0045) | $185.91 Million | 21.63% | 0.66x | $100.69 Million |
| Mega Sun City Holdings Bhd (0081) | $63.83 Million | 5.86% | 0.08x | $774.65K |
| Waja Konsortium Bhd (0102) | $41.21 Million | 2.11% | 0.40x | $3.75 Million |
| Kelington Group Bhd (0151) | $21.62 Million | 30.56% | 1.09x | $533.88 Million |
| Widad Group Bhd (0162) | $456.36 Million | -3.64% | 1.38x | $3.73 Million |
| Pasukhas Group Bhd (0177) | $74.27 Million | -9.78% | 1.27x | $1.72 Million |
| HSS Engineers Bhd (0185) | $227.91 Million | 1.33% | 0.61x | $19.35 Million |
| Cabnet Holdings Bhd (0191) | $44.67 Million | 2.71% | 1.17x | $1.84 Million |
| Inta Bina Group Bhd (0192) | $99.86 Million | 15.42% | 1.52x | $19.05 Million |
| Kejuruteraan Asastera Bhd (0193) | $10.62 Million | 42.83% | 4.18x | $86.27 Million |