Complete Logistic Services Bhd (5136) - Net Assets
Based on the latest financial reports, Complete Logistic Services Bhd (5136) has net assets worth RM71.81 Million MYR (≈ $18.03 Million USD) as of September 2025. Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets (RM139.37 Million ≈ $34.99 Million USD) and total liabilities (RM67.56 Million ≈ $16.96 Million USD). 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. For live market cap and overall valuation, see Complete Logistic Services Bhd stock valuation.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | RM71.81 Million |
| % of Total Assets | 51.53% |
| Annual Growth Rate | -0.48% |
| 5-Year Change | -49.06% |
| 10-Year Change | -29.75% |
| Growth Volatility | 14.96 |
Complete Logistic Services Bhd - Net Assets Trend (2013–2025)
This chart illustrates how Complete Logistic Services Bhd's net assets have evolved over time, based on quarterly financial data.
Annual Net Assets for Complete Logistic Services Bhd (2013–2025)
The table below shows the annual net assets of Complete Logistic Services Bhd from 2013 to 2025. See debt-free asset ratio of Complete Logistic Services Bhd to measure how much of total assets are equity-financed.
| Year | Net Assets | Change |
|---|---|---|
| 2025-03-31 | RM83.07 Million ≈ $20.86 Million |
-21.88% |
| 2024-03-31 | RM106.34 Million ≈ $26.70 Million |
-13.51% |
| 2023-03-31 | RM122.95 Million ≈ $30.87 Million |
-28.33% |
| 2022-03-31 | RM171.55 Million ≈ $43.07 Million |
+5.21% |
| 2021-03-31 | RM163.06 Million ≈ $40.94 Million |
-9.12% |
| 2020-03-31 | RM179.43 Million ≈ $45.05 Million |
+18.83% |
| 2019-03-31 | RM150.99 Million ≈ $37.91 Million |
+9.10% |
| 2018-03-31 | RM138.40 Million ≈ $34.75 Million |
+7.40% |
| 2017-03-31 | RM128.86 Million ≈ $32.35 Million |
+8.97% |
| 2016-03-31 | RM118.25 Million ≈ $29.69 Million |
+17.08% |
| 2015-03-31 | RM101.00 Million ≈ $25.36 Million |
-0.98% |
| 2014-03-31 | RM102.00 Million ≈ $25.61 Million |
+15.91% |
| 2013-03-31 | RM88.00 Million ≈ $22.09 Million |
-- |
Equity Component Analysis
This analysis shows how different components contribute to Complete Logistic Services 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 decreased by 76.1% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (March 2025)
| Component | Amount | Percentage |
|---|---|---|
| Retained Earnings | RM13.68 Million | 15.89% |
| Common Stock | RM72.40 Million | 84.11% |
| Total Equity | RM86.07 Million | 100.00% |
Complete Logistic Services Bhd Competitors by Market Cap
The table below lists competitors of Complete Logistic Services Bhd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
SK Chemicals Co Ltd
KO:285130
|
$578.95 Million |
|
Xiangyang Automobile Bearing Co Ltd
SHE:000678
|
$579.07 Million |
|
Shanghai New World Co Ltd
SHG:600628
|
$579.31 Million |
|
TVS Supply Chain Solutions Limited
NSE:TVSSCS
|
$579.41 Million |
|
Saha Pathanapibul Public Company Limited
BK:SPC
|
$578.58 Million |
|
STL Technology Co Ltd
TWO:4931
|
$578.39 Million |
|
Mesa Laboratories Inc
NASDAQ:MLAB
|
$578.17 Million |
|
ST Barbara Ltd
AU:SBM
|
$577.81 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Complete Logistic Services Bhd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2024 to 2025, total equity changed from 108,802,820 to 86,073,000, a change of -22,729,820 (-20.9%).
- Net loss of 22,730,000 reduced equity.
Equity Change Factors (2024 to 2025)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | RM-22.73 Million | -26.41% |
| Other Changes | RM180.00 | +0.0% |
| Total Change | RM- | -20.89% |
Book Value vs Market Value Analysis
This analysis compares Complete Logistic Services 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: 26.89x
- The company is trading at a significant premium to its book value, suggesting the market values its earnings potential, brand, or other intangibles highly.
- The price-to-book ratio has increased from 1.07x to 26.89x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2017-03-31 | RM1.04 | RM1.12 | x |
| 2018-03-31 | RM1.12 | RM1.12 | x |
| 2019-03-31 | RM1.21 | RM1.12 | x |
| 2020-03-31 | RM0.09 | RM1.12 | x |
| 2021-03-31 | RM0.08 | RM1.12 | x |
| 2022-03-31 | RM0.08 | RM1.12 | x |
| 2023-03-31 | RM0.96 | RM1.12 | x |
| 2024-03-31 | RM0.05 | RM1.12 | x |
| 2025-03-31 | RM0.04 | RM1.12 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Complete Logistic Services 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): -26.41%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -12.55%
- • Asset Turnover: 1.21x
- • Equity Multiplier: 1.74x
- Recent ROE (-26.41%) is below the historical average (3.41%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2016 | 13.72% | 12.91% | 0.82x | 1.30x | RM4.40 Million |
| 2017 | 7.41% | 8.13% | 0.70x | 1.29x | RM-3.34 Million |
| 2018 | 6.80% | 7.59% | 0.69x | 1.31x | RM-4.43 Million |
| 2019 | 7.08% | 8.61% | 0.64x | 1.28x | RM-4.41 Million |
| 2020 | 25.96% | 42.81% | 0.49x | 1.24x | RM28.47 Million |
| 2021 | 2.35% | 9.06% | 0.20x | 1.30x | RM-12.47 Million |
| 2022 | 7.49% | 11.29% | 0.58x | 1.15x | RM-4.31 Million |
| 2023 | 3.33% | 2.54% | 1.04x | 1.26x | RM-8.24 Million |
| 2024 | -13.64% | -7.85% | 1.20x | 1.45x | RM-25.72 Million |
| 2025 | -26.41% | -12.55% | 1.21x | 1.74x | RM-31.34 Million |
Industry Comparison
This section compares Complete Logistic Services Bhd's net assets metrics with peer companies in the Building Materials industry.
Industry Context
- Industry: Building Materials
- Average net assets among peers: $723,973,914
- Average return on equity (ROE) among peers: 4.69%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Complete Logistic Services Bhd (5136) | RM71.81 Million | 13.72% | 0.94x | $578.81 Million |
| SC Estate Builder Bhd (0109) | $36.98 Million | -4.71% | 0.11x | $6.07 Million |
| PLYTEC Holding Berhad (0289) | $126.01 Million | 5.13% | 0.85x | $25.87 Million |
| Cahya Mata Sarawak Bhd (2852) | $1.78 Billion | 21.85% | 0.57x | $269.98 Million |
| Johan Holdings Bhd (3441) | $165.26 Million | -9.73% | 0.63x | $7.33 Million |
| Lafarge Malayan Cement Bhd (3794) | $3.12 Billion | 8.19% | 0.28x | $2.28 Billion |
| Hume Industries Berhad (5000) | $435.96 Million | 11.18% | 2.58x | $532.58 Million |
| White Horse Bhd (5009) | $600.67 Million | 2.79% | 0.26x | $28.19 Million |
| YB Ventures Bhd (5048) | $197.00 Million | 5.58% | 0.13x | $4.40 Million |
| Dfcity Group Bhd (5165) | $52.00 Million | 1.92% | 1.12x | $10.47 Million |
About Complete Logistic Services Bhd
Hextar Technologies Solutions Berhad, together with its subsidiaries, trades in building materials in Malaysia. It operates in five segments: Logistics, Warehousing, Trading, Technology, and Others. The company trades in common clay bricks, cement, scaffolding and fitting, steel materials, and welded steel pipes. It also provides lorry transportation services, including tanker, bulk cargo, and si… Read more