Data is not available at this time.
TBK & Sons Holdings Limited operates as a specialized engineering and construction contractor primarily serving Malaysia's oil and gas industry. The company generates revenue through civil and structural works, including critical site preparation, infrastructure construction for temporary facilities, and specialized civil works for process plants such as reinforced concrete foundations and drainage systems. Additionally, it engages in building construction for auxiliary structures and maintains a separate trading division for oil and related products in China. Operating in a competitive and cyclical sector, the company's market position is that of a niche service provider dependent on capital expenditure cycles within the energy sector. Its subsidiary structure under TBK & Sons International Limited provides a focused operational framework, though its scale remains modest relative to larger industrial conglomerates. The dual revenue streams from construction services and commodity trading present both diversification benefits and exposure to different market risks.
The company reported revenue of HKD 288.1 million for the period but experienced a net loss of HKD 32.7 million, indicating significant profitability challenges. Negative operating cash flow of HKD 12.0 million further highlights operational inefficiencies and potential working capital pressures within its project-based business model during this fiscal year.
Diluted EPS of -HKD 0.0327 reflects weak earnings power, exacerbated by negative cash flow from operations. The absence of capital expenditures suggests limited investment in maintaining or expanding operational capacity, which may constrain future earnings potential and indicate a defensive capital preservation stance.
The balance sheet shows a conservative debt level with total debt of HKD 4.8 million against cash and equivalents of HKD 28.9 million, providing liquidity. However, the net loss and negative cash flow position raise concerns about medium-term financial health despite the low leverage ratio.
Current performance indicates contraction rather than growth, with no dividend distribution reflecting a prioritization of capital preservation. The company's trajectory appears challenged by sector-specific headwinds and operational execution issues, with no immediate signs of positive momentum.
With a market capitalization of HKD 222.0 million, the market appears to be valuing the company at a significant discount to revenue, reflecting skepticism about future profitability and growth prospects. The low beta of 0.369 suggests the stock is considered less volatile than the market, possibly due to its small size and niche focus.
The company's long-established presence since 1975 provides industry experience and client relationships, while its low debt level offers financial flexibility. However, the outlook remains challenging due to operational losses, negative cash flow, and dependence on the cyclical oil and gas sector, requiring strategic improvements to restore stability.
Company descriptionFinancial data provided
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |