Integrated Logistics Bhd
Nuenergy Holdings Berhad, an investment holding company, operates solar power plants in Malaysia. It operates two solar power plants with a total capacity of 16.33MWac. The company also designs, procures, supplies, installs, and commissions a solar PV module system. In addition, it engages in the solar power generation and supply; and engineering, procurement, construction, and commissioning for … Read more
Integrated Logistics Bhd (5614) - Net Assets
Latest net assets as of September 2025: RM213.95 Million MYR
Based on the latest financial reports, Integrated Logistics Bhd (5614) has net assets worth RM213.95 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 (RM298.12 Million) and total liabilities (RM84.17 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 | RM213.95 Million |
| % of Total Assets | 71.77% |
| Annual Growth Rate | -5.4% |
| 5-Year Change | 3.12% |
| 10-Year Change | -40.77% |
| Growth Volatility | 13.1 |
Integrated Logistics Bhd - Net Assets Trend (2012–2024)
This chart illustrates how Integrated Logistics 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 Integrated Logistics Bhd (2012–2024)
The table below shows the annual net assets of Integrated Logistics Bhd from 2012 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | RM221.50 Million | -5.19% |
| 2023-12-31 | RM233.62 Million | +2.90% |
| 2022-12-31 | RM227.05 Million | +3.45% |
| 2021-12-31 | RM219.47 Million | +2.18% |
| 2020-12-31 | RM214.79 Million | +19.24% |
| 2019-12-31 | RM180.13 Million | -5.77% |
| 2018-12-31 | RM191.15 Million | -34.46% |
| 2017-12-31 | RM291.64 Million | -3.70% |
| 2016-12-31 | RM302.83 Million | -19.03% |
| 2015-12-31 | RM374.00 Million | +7.78% |
| 2014-12-31 | RM347.00 Million | -8.92% |
| 2013-12-31 | RM381.00 Million | -11.60% |
| 2012-12-31 | RM431.00 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Integrated Logistics 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 120.8% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Other Components | RM241.32 Million | 112.55% |
| Total Equity | RM214.40 Million | 100.00% |
Integrated Logistics Bhd Competitors by Market Cap
The table below lists competitors of Integrated Logistics Bhd ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
KZTA
F:KZTA
|
$4.09 Million |
|
Cohen Dev
TA:CDEV
|
$4.10 Million |
|
Vastland Indonesia
JK:VAST
|
$4.10 Million |
|
INNO-GENE SA ZY -10
F:WQ3
|
$4.10 Million |
|
Render Cube S.A.
WAR:RND
|
$4.09 Million |
|
PT Informasi Teknologi Indones
JK:JATI
|
$4.09 Million |
|
Marwest Apartment Real Estate Investment Trust
V:MAR-UN
|
$4.09 Million |
|
Promino Nutritional Sciences Inc
PINK:MUSLF
|
$4.09 Million |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Integrated Logistics Bhd's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from 224,121,250 to 214,404,121, a change of -9,717,129 (-4.3%).
- Net loss of 6,786,686 reduced equity.
- Other factors decreased equity by 2,930,443.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | RM-6.79 Million | -3.17% |
| Other Changes | RM-2.93 Million | -1.37% |
| Total Change | RM- | -4.34% |
Book Value vs Market Value Analysis
This analysis compares Integrated Logistics 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: 0.49x
- 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.
- The price-to-book ratio has increased from 0.32x to 0.49x over the analyzed period, suggesting growing market confidence.
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2016-12-31 | RM1.75 | RM0.56 | x |
| 2017-12-31 | RM1.54 | RM0.56 | x |
| 2018-12-31 | RM1.01 | RM0.56 | x |
| 2019-12-31 | RM0.95 | RM0.56 | x |
| 2020-12-31 | RM1.14 | RM0.56 | x |
| 2021-12-31 | RM1.16 | RM0.56 | x |
| 2022-12-31 | RM1.15 | RM0.56 | x |
| 2023-12-31 | RM1.19 | RM0.56 | x |
| 2024-12-31 | RM1.14 | RM0.56 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Integrated Logistics 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): -3.17%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -55.53%
- • Asset Turnover: 0.04x
- • Equity Multiplier: 1.30x
- Recent ROE (-3.17%) is below the historical average (-3.05%), 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 | 1.93% | 26.99% | 0.05x | 1.51x | RM-24.44 Million |
| 2017 | -3.31% | -59.26% | 0.03x | 1.72x | RM-38.83 Million |
| 2018 | -51.42% | -1025.62% | 0.02x | 2.01x | RM-117.41 Million |
| 2019 | 8.48% | 156.98% | 0.03x | 1.99x | RM-2.73 Million |
| 2020 | 16.04% | 413.42% | 0.03x | 1.44x | RM12.97 Million |
| 2021 | 3.79% | 56.38% | 0.05x | 1.36x | RM-13.63 Million |
| 2022 | 0.08% | 1.04% | 0.06x | 1.33x | RM-21.61 Million |
| 2023 | 0.09% | 0.43% | 0.18x | 1.17x | RM-22.21 Million |
| 2024 | -3.17% | -55.53% | 0.04x | 1.30x | RM-28.23 Million |
Industry Comparison
This section compares Integrated Logistics Bhd's net assets metrics with peer companies in the Utilities - Renewable industry.
Industry Context
- Industry: Utilities - Renewable
- Average net assets among peers: $54,476,940
- Average return on equity (ROE) among peers: 37.53%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Integrated Logistics Bhd (5614) | RM213.95 Million | 1.93% | 0.39x | $4.09 Million |
| Sunview Group Bhd (0262) | $5.25 Million | 61.95% | 3.18x | $24.90 Million |
| Elridge Energy Holdings Berhad (0318) | $5.18 Million | 33.65% | 13.39x | $147.60 Million |
| Cypark Resources Berhad (5184) | $153.00 Million | 16.99% | 2.41x | $42.90 Million |