V

Vukile Property Fund Ltd
JSE:VKE

Watchlist Manager
Vukile Property Fund Ltd
JSE:VKE
Watchlist
Price: 2 316 Zac -1.74% Market Closed
Market Cap: 22B Zac

Income Statement

Earnings Waterfall
Vukile Property Fund Ltd

Revenue
5.3B ZAR
Cost of Revenue
-1.8B ZAR
Gross Profit
3.5B ZAR
Operating Expenses
-526.5m ZAR
Operating Income
3B ZAR
Other Expenses
1.4B ZAR
Net Income
4.3B ZAR

Income Statement
Vukile Property Fund Ltd

Rotate your device to view
Income Statement
Currency: ZAR
Mar-2006 Sep-2006 Mar-2007 Sep-2007 Mar-2008 Sep-2008 Mar-2009 Sep-2009 Mar-2010 Sep-2010 Mar-2011 Sep-2011 Mar-2012 Sep-2012 Mar-2013 Sep-2013 Mar-2014 Sep-2014 Mar-2015 Sep-2015 Mar-2016 Sep-2016 Mar-2017 Sep-2017 Mar-2018 Sep-2018 Mar-2019 Sep-2019 Mar-2020 Sep-2020 Mar-2021 Sep-2021 Sep-2022 Mar-2023 Sep-2023 Mar-2024 Sep-2024 Mar-2025 Sep-2025
Revenue
Interest Expense
201
349
213
360
260
336
289
297
319
349
404
425
437
481
554
648
947
821
273
0
394
0
362
0
368
0
510
0
615
0
707
0
0
834
0
1 103
0
1 288
0
Revenue
587
N/A
577
-2%
576
0%
598
+4%
620
+4%
643
+4%
680
+6%
713
+5%
759
+6%
800
+5%
916
+14%
944
+3%
1 033
+9%
1 042
+1%
1 250
+20%
1 359
+9%
1 536
+13%
1 583
+3%
1 676
+6%
2 011
+20%
2 340
+16%
2 312
-1%
1 803
-22%
1 721
-5%
2 020
+17%
2 332
+15%
2 835
+22%
3 352
+18%
3 501
+4%
3 115
-11%
3 050
-2%
3 413
+12%
1 841
-46%
3 652
+98%
3 814
+4%
3 983
+4%
4 100
+3%
4 531
+11%
5 314
+17%
Gross Profit
Cost of Revenue
(201)
(202)
(196)
(202)
(209)
(223)
(236)
(252)
(274)
(274)
(314)
(320)
(365)
(396)
(485)
(475)
(555)
(580)
(620)
(713)
(781)
(794)
(718)
(676)
(706)
(792)
(932)
(1 049)
(1 129)
(1 232)
(1 254)
(1 215)
(612)
(1 273)
(1 324)
(1 362)
(1 384)
(1 488)
(1 808)
Gross Profit
386
N/A
375
-3%
380
+1%
396
+4%
411
+4%
420
+2%
444
+6%
462
+4%
485
+5%
527
+9%
602
+14%
624
+4%
667
+7%
646
-3%
765
+18%
884
+16%
980
+11%
1 003
+2%
1 057
+5%
1 298
+23%
1 559
+20%
1 518
-3%
1 085
-29%
1 045
-4%
1 314
+26%
1 540
+17%
1 903
+24%
2 303
+21%
2 372
+3%
1 883
-21%
1 796
-5%
2 198
+22%
1 229
-44%
2 379
+94%
2 490
+5%
2 621
+5%
2 716
+4%
3 043
+12%
3 506
+15%
Operating Income
Operating Expenses
(19)
(22)
(12)
(16)
(21)
(19)
(20)
(22)
(24)
1
(24)
7
(26)
29
(28)
(137)
(10)
(99)
(12)
(23)
(69)
(101)
(88)
(101)
(115)
(167)
(192)
(243)
(248)
(293)
(296)
(284)
(148)
(304)
(363)
(414)
(413)
(433)
(527)
Selling, General & Administrative
(19)
(22)
(12)
(16)
(21)
(19)
(20)
(22)
(24)
(26)
(25)
(24)
(25)
(30)
(28)
(32)
(33)
(36)
(35)
(60)
(83)
(94)
(95)
(101)
(124)
(167)
(196)
(243)
(274)
(293)
(281)
(284)
(148)
(327)
(363)
(409)
(452)
(475)
(532)
Depreciation & Amortization
(0)
0
(0)
0
(0)
0
(0)
0
(0)
0
(1)
0
(1)
0
(1)
0
(2)
0
(2)
0
(1)
0
(1)
0
(4)
0
(4)
0
(5)
0
(5)
0
0
(3)
0
0
0
(3)
0
Other Operating Expenses
0
0
0
0
0
0
0
0
0
27
2
30
0
59
1
(104)
26
(63)
25
38
15
(7)
8
0
13
0
8
0
31
0
(10)
0
0
26
0
(5)
39
45
6
Operating Income
367
N/A
353
-4%
368
+4%
380
+3%
390
+3%
400
+3%
424
+6%
440
+4%
462
+5%
528
+14%
578
+10%
630
+9%
642
+2%
675
+5%
737
+9%
747
+1%
971
+30%
904
-7%
1 044
+15%
1 275
+22%
1 490
+17%
1 417
-5%
997
-30%
944
-5%
1 200
+27%
1 373
+14%
1 711
+25%
2 060
+20%
2 124
+3%
1 590
-25%
1 500
-6%
1 914
+28%
1 081
-44%
2 075
+92%
2 127
+3%
2 207
+4%
2 303
+4%
2 610
+13%
2 980
+14%
Pre-Tax Income
Interest Income Expense
108
74
90
328
(142)
(739)
(296)
(51)
(141)
151
(475)
(490)
9
(229)
(463)
(173)
(623)
(999)
332
326
410
313
614
821
1 228
1 061
333
(29)
(2 045)
(2 789)
(1 102)
(292)
125
63
(24)
(617)
(531)
823
1 672
Non-Reccuring Items
(2)
0
0
0
0
0
0
0
0
0
(55)
(56)
(51)
(81)
(116)
0
83
37
176
233
(5)
(17)
(227)
(227)
0
0
(49)
(66)
(30)
(22)
(13)
(4)
(2)
(2)
(18)
(5)
7
9
12
Gain/Loss on Disposition of Assets
0
(48)
0
(4)
0
0
0
0
0
0
0
0
1
2
1
1
0
0
(62)
(62)
0
0
0
0
0
0
(0)
0
0
0
0
0
0
(20)
0
11
2
(6)
0
Total Other Income
0
0
0
1
1
1
1
1
(6)
3
(12)
3
(42)
7
2
(51)
(44)
17
19
338
(243)
57
161
99
(5)
(21)
(29)
(20)
(48)
(4)
73
32
(72)
(43)
46
48
(44)
(121)
(12)
Pre-Tax Income
472
N/A
379
-20%
458
+21%
704
+54%
249
-65%
(338)
N/A
129
N/A
391
+203%
315
-19%
682
+117%
36
-95%
88
+143%
558
+538%
374
-33%
161
-57%
524
+226%
387
-26%
(41)
N/A
1 510
N/A
2 110
+40%
1 652
-22%
1 771
+7%
1 546
-13%
1 637
+6%
2 423
+48%
2 414
0%
1 967
-19%
1 945
-1%
1
-100%
(1 225)
N/A
458
N/A
1 650
+260%
1 132
-31%
2 073
+83%
2 131
+3%
1 644
-23%
1 737
+6%
3 315
+91%
4 651
+40%
Net Income
Tax Provision
(128)
(107)
(137)
(205)
(52)
144
(6)
(109)
(79)
(180)
(26)
23
(190)
(188)
413
464
(6)
(8)
(0)
1
(9)
(5)
(9)
(16)
(11)
(18)
(18)
(16)
(40)
(31)
(40)
(59)
(9)
(35)
(29)
(34)
(57)
(83)
(137)
Income from Continuing Operations
345
272
321
499
197
(194)
123
281
236
502
11
110
369
185
574
988
381
(48)
1 510
2 112
1 643
1 766
1 537
1 621
2 412
2 396
1 948
1 930
(39)
(1 256)
418
1 591
1 123
2 038
2 102
1 610
1 680
3 232
4 514
Income to Minority Interest
(27)
(17)
(1)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(10)
(35)
(57)
(65)
(37)
(9)
(10)
(136)
(239)
(223)
(64)
117
166
42
(58)
(106)
(61)
(23)
(23)
(23)
(184)
Net Income (Common)
318
N/A
255
-20%
321
+26%
498
+55%
197
-60%
(194)
N/A
123
N/A
281
+130%
236
-16%
502
+113%
11
-98%
110
+949%
369
+235%
185
-50%
574
+209%
988
+72%
381
-61%
(48)
N/A
1 500
N/A
2 077
+38%
1 586
-24%
1 702
+7%
1 499
-12%
1 612
+8%
2 402
+49%
2 259
-6%
1 709
-24%
1 706
0%
(103)
N/A
(1 139)
-1 006%
584
N/A
1 633
+180%
1 065
-35%
1 932
+81%
2 041
+6%
1 587
-22%
1 657
+4%
3 209
+94%
4 330
+35%
EPS (Diluted)
1.18
N/A
0.95
-19%
1.16
+22%
1.68
+45%
0.67
-60%
-0.66
N/A
0.41
N/A
0.96
+134%
0.77
-20%
1.5
+95%
0.03
-98%
0.32
+967%
1.05
+228%
0.46
-56%
1.39
+202%
2.16
+55%
0.81
-63%
-0.09
N/A
2.78
N/A
3.46
+24%
2.5
-28%
2.55
+2%
2.18
-15%
2.26
+4%
3.21
+42%
2.75
-14%
1.99
-28%
1.78
-11%
-0.11
N/A
-1.19
-982%
0.61
N/A
1.71
+180%
1.09
-36%
1.97
+81%
1.97
N/A
1.52
-23%
1.46
-4%
2.71
+86%
3.49
+29%