TSA Group Berhad (KLSE:TSA)
Malaysia · Delayed Price · Currency is MYR 0.7600
+0.0350 (4.83%)
At close: Dec 10, 2025
TSA Group Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 |
|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 |
| 270.26 | 290.69 | 332.65 | 357.27 | 302.69 | 234.63 | |
Revenue Growth (YoY) | -8.96% | -12.61% | -6.89% | 18.03% | 29.01% | - |
Cost of Revenue | 209.77 | 230.05 | 270.41 | 277.51 | 216.28 | 186.68 |
Gross Profit | 60.49 | 60.64 | 62.24 | 79.76 | 86.41 | 47.95 |
Selling, General & Admin | 31.18 | 32.44 | 32.6 | 35.43 | 28.08 | 21.3 |
Other Operating Expenses | - | - | - | - | 1.99 | 1.96 |
Operating Expenses | 30.83 | 34.06 | 32.65 | 34.65 | 31.96 | 23.42 |
Operating Income | 29.66 | 26.58 | 29.59 | 45.12 | 54.45 | 24.53 |
Interest Expense | -3.83 | -4.52 | -5.06 | -2.41 | -1.58 | -1.58 |
Interest & Investment Income | - | - | - | - | 0.72 | 0.44 |
Currency Exchange Gain (Loss) | - | - | - | - | -0.55 | 1.79 |
Other Non Operating Income (Expenses) | -1.79 | 2.12 | -0.39 | 7.42 | -0.49 | -10 |
EBT Excluding Unusual Items | 24.05 | 24.18 | 24.15 | 50.13 | 52.55 | 15.18 |
Gain (Loss) on Sale of Assets | - | - | - | - | 0 | 0.04 |
Pretax Income | 24.05 | 24.18 | 24.15 | 50.13 | 52.55 | 15.22 |
Income Tax Expense | 7.3 | 6.52 | 7.04 | 9.47 | 12.27 | 10.01 |
Earnings From Continuing Operations | 16.75 | 17.66 | 17.11 | 40.66 | 40.28 | 5.2 |
Earnings From Discontinued Operations | - | - | - | -0.52 | -1.31 | -0.17 |
Net Income to Company | 16.75 | 17.66 | 17.11 | 40.14 | 38.97 | 5.03 |
Minority Interest in Earnings | -0.12 | -0.18 | -0.78 | -0.81 | -0.83 | -0.3 |
Net Income | 16.63 | 17.48 | 16.33 | 39.33 | 38.15 | 4.73 |
Net Income to Common | 16.63 | 17.48 | 16.33 | 39.33 | 38.15 | 4.73 |
Net Income Growth | -11.46% | 7.09% | -58.49% | 3.10% | 705.83% | - |
Shares Outstanding (Basic) | 309 | 302 | 232 | 5 | 5 | 5 |
Shares Outstanding (Diluted) | 309 | 302 | 232 | 5 | 5 | 5 |
Shares Change (YoY) | -31.75% | 30.33% | 4538.57% | 0.02% | - | - |
EPS (Basic) | 0.05 | 0.06 | 0.07 | 7.86 | 7.63 | 0.95 |
EPS (Diluted) | 0.05 | 0.06 | 0.07 | 7.86 | 7.63 | 0.95 |
EPS Growth | 29.73% | -17.83% | -99.11% | 3.11% | 706.66% | - |
Free Cash Flow | 32.71 | 19.71 | 20.17 | 25.18 | 14.53 | 25.29 |
Free Cash Flow Per Share | 0.11 | 0.07 | 0.09 | 5.03 | 2.91 | 5.06 |
Dividend Per Share | 0.030 | 0.060 | 1.000 | 7.000 | - | - |
Dividend Growth | -40.00% | -94.00% | -85.71% | - | - | - |
Gross Margin | 22.38% | 20.86% | 18.71% | 22.33% | 28.55% | 20.44% |
Operating Margin | 10.97% | 9.14% | 8.90% | 12.63% | 17.99% | 10.46% |
Profit Margin | 6.15% | 6.02% | 4.91% | 11.01% | 12.60% | 2.02% |
Free Cash Flow Margin | 12.11% | 6.78% | 6.06% | 7.05% | 4.80% | 10.78% |
EBITDA | 31.82 | 28.43 | 31.54 | 47.17 | 57.03 | 26.94 |
EBITDA Margin | 11.77% | 9.78% | 9.48% | 13.20% | 18.84% | 11.48% |
D&A For EBITDA | 2.16 | 1.85 | 1.94 | 2.06 | 2.58 | 2.41 |
EBIT | 29.66 | 26.58 | 29.59 | 45.12 | 54.45 | 24.53 |
EBIT Margin | 10.97% | 9.14% | 8.90% | 12.63% | 17.99% | 10.46% |
Effective Tax Rate | 30.34% | 26.97% | 29.16% | 18.89% | 23.34% | 65.81% |
Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.