Bursa Malaysia Bhd
KLSE:BURSA
Income Statement
Earnings Waterfall
Bursa Malaysia Bhd
Revenue
|
592.8m
MYR
|
Operating Expenses
|
-289.6m
MYR
|
Operating Income
|
303.2m
MYR
|
Other Expenses
|
-50.8m
MYR
|
Net Income
|
252.4m
MYR
|
Income Statement
Bursa Malaysia Bhd
Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
440
N/A
|
453
+3%
|
447
-1%
|
456
+2%
|
471
+3%
|
476
+1%
|
481
+1%
|
482
+0%
|
488
+1%
|
494
+1%
|
496
+0%
|
485
-2%
|
473
-3%
|
481
+2%
|
494
+3%
|
505
+2%
|
522
+3%
|
532
+2%
|
532
0%
|
532
+0%
|
523
-2%
|
500
-4%
|
484
-3%
|
479
-1%
|
480
+0%
|
504
+5%
|
561
+11%
|
677
+21%
|
779
+15%
|
861
+11%
|
878
+2%
|
815
-7%
|
752
-8%
|
685
-9%
|
641
-6%
|
607
-5%
|
585
-4%
|
575
-2%
|
565
-2%
|
582
+3%
|
593
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(214)
|
(209)
|
(213)
|
(212)
|
(221)
|
(222)
|
(223)
|
(226)
|
(232)
|
(235)
|
(238)
|
(238)
|
(228)
|
(229)
|
(229)
|
(230)
|
(241)
|
(242)
|
(243)
|
(246)
|
(237)
|
(237)
|
(237)
|
(235)
|
(240)
|
(242)
|
(245)
|
(259)
|
(288)
|
(295)
|
(308)
|
(303)
|
(288)
|
(291)
|
(287)
|
(293)
|
(293)
|
(300)
|
(279)
|
(284)
|
(290)
|
|
Selling, General & Administrative |
(188)
|
(196)
|
(202)
|
(205)
|
(207)
|
(207)
|
(208)
|
(210)
|
(216)
|
(218)
|
(221)
|
(222)
|
(212)
|
(213)
|
(214)
|
(215)
|
(226)
|
(225)
|
(225)
|
(228)
|
(219)
|
(219)
|
(219)
|
(216)
|
(222)
|
(223)
|
(226)
|
(241)
|
(269)
|
(276)
|
(289)
|
(283)
|
(268)
|
(270)
|
(264)
|
(269)
|
(268)
|
(273)
|
(250)
|
(254)
|
(260)
|
|
Depreciation & Amortization |
(35)
|
(33)
|
(30)
|
(27)
|
(25)
|
(25)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(24)
|
(23)
|
(23)
|
(22)
|
(22)
|
(22)
|
(21)
|
(21)
|
(21)
|
(21)
|
(22)
|
(22)
|
(21)
|
(21)
|
(21)
|
(21)
|
(22)
|
(23)
|
(24)
|
(26)
|
(27)
|
(29)
|
(31)
|
(32)
|
(33)
|
|
Other Operating Expenses |
9
|
19
|
20
|
20
|
11
|
10
|
9
|
8
|
8
|
7
|
7
|
8
|
8
|
8
|
8
|
8
|
9
|
7
|
6
|
5
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
3
|
|
Operating Income |
226
N/A
|
244
+8%
|
234
-4%
|
244
+4%
|
250
+3%
|
254
+2%
|
258
+2%
|
256
-1%
|
255
0%
|
259
+1%
|
258
0%
|
247
-4%
|
245
-1%
|
252
+3%
|
265
+5%
|
274
+4%
|
281
+2%
|
291
+4%
|
289
0%
|
286
-1%
|
286
0%
|
263
-8%
|
247
-6%
|
244
-1%
|
240
-1%
|
263
+9%
|
316
+20%
|
417
+32%
|
490
+18%
|
567
+16%
|
570
+1%
|
512
-10%
|
463
-10%
|
394
-15%
|
354
-10%
|
314
-11%
|
293
-7%
|
276
-6%
|
287
+4%
|
297
+4%
|
303
+2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
10
|
9
|
8
|
7
|
22
|
21
|
21
|
22
|
24
|
24
|
25
|
25
|
26
|
26
|
27
|
26
|
25
|
24
|
24
|
24
|
22
|
22
|
21
|
21
|
19
|
19
|
18
|
17
|
16
|
16
|
16
|
16
|
15
|
15
|
16
|
18
|
17
|
18
|
19
|
20
|
21
|
|
Non-Reccuring Items |
10
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(0)
|
(3)
|
(3)
|
(3)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
(2)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
246
N/A
|
253
+3%
|
242
-5%
|
251
+4%
|
272
+8%
|
276
+1%
|
279
+1%
|
278
-1%
|
279
+0%
|
283
+1%
|
283
0%
|
272
-4%
|
271
-1%
|
279
+3%
|
291
+4%
|
300
+3%
|
306
+2%
|
315
+3%
|
313
-1%
|
311
-1%
|
308
-1%
|
285
-8%
|
268
-6%
|
264
-2%
|
256
-3%
|
279
+9%
|
331
+19%
|
431
+30%
|
507
+18%
|
582
+15%
|
586
+1%
|
528
-10%
|
478
-9%
|
408
-15%
|
370
-9%
|
332
-10%
|
310
-7%
|
294
-5%
|
306
+4%
|
317
+4%
|
321
+1%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(66)
|
(67)
|
(64)
|
(66)
|
(68)
|
(70)
|
(70)
|
(69)
|
(72)
|
(73)
|
(72)
|
(69)
|
(68)
|
(70)
|
(73)
|
(75)
|
(76)
|
(78)
|
(77)
|
(77)
|
(78)
|
(72)
|
(68)
|
(67)
|
(66)
|
(72)
|
(86)
|
(112)
|
(129)
|
(148)
|
(148)
|
(133)
|
(123)
|
(107)
|
(98)
|
(90)
|
(83)
|
(79)
|
(75)
|
(76)
|
(70)
|
|
Income from Continuing Operations |
179
|
186
|
177
|
184
|
204
|
206
|
210
|
208
|
206
|
210
|
211
|
203
|
203
|
209
|
218
|
225
|
230
|
237
|
236
|
234
|
231
|
213
|
201
|
198
|
190
|
206
|
245
|
318
|
378
|
434
|
437
|
395
|
355
|
302
|
272
|
243
|
227
|
215
|
232
|
242
|
251
|
|
Income to Minority Interest |
(6)
|
(6)
|
(5)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(6)
|
(6)
|
(6)
|
(4)
|
(2)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
|
Net Income (Common) |
173
N/A
|
180
+4%
|
172
-4%
|
179
+4%
|
198
+11%
|
200
+1%
|
203
+1%
|
201
-1%
|
199
-1%
|
202
+1%
|
202
N/A
|
194
-4%
|
194
0%
|
200
+3%
|
210
+5%
|
218
+4%
|
223
+2%
|
230
+3%
|
229
-1%
|
228
-1%
|
224
-2%
|
207
-8%
|
195
-6%
|
192
-2%
|
186
-3%
|
204
+10%
|
244
+20%
|
318
+31%
|
378
+19%
|
434
+15%
|
437
+1%
|
395
-10%
|
355
-10%
|
302
-15%
|
272
-10%
|
243
-11%
|
227
-7%
|
215
-5%
|
232
+8%
|
242
+4%
|
252
+4%
|
|
EPS (Diluted) |
0.22
N/A
|
0.23
+5%
|
0.22
-4%
|
0.23
+5%
|
0.25
+9%
|
0.26
+4%
|
0.26
N/A
|
0.25
-4%
|
0.25
N/A
|
0.24
-4%
|
0.24
N/A
|
0.23
-4%
|
0.24
+4%
|
0.24
N/A
|
0.25
+4%
|
0.26
+4%
|
0.28
+8%
|
0.28
N/A
|
0.28
N/A
|
0.28
N/A
|
0.28
N/A
|
0.25
-11%
|
0.24
-4%
|
0.24
N/A
|
0.23
-4%
|
0.26
+13%
|
0.31
+19%
|
0.4
+29%
|
0.47
+18%
|
0.54
+15%
|
0.54
N/A
|
0.49
-9%
|
0.44
-10%
|
0.37
-16%
|
0.33
-11%
|
0.29
-12%
|
0.28
-3%
|
0.26
-7%
|
0.28
+8%
|
0.29
+4%
|
0.31
+7%
|