HSS Engineers Bhd
KLSE:HSSEB
Income Statement
Earnings Waterfall
HSS Engineers Bhd
Revenue
|
187.3m
MYR
|
Cost of Revenue
|
-125.4m
MYR
|
Gross Profit
|
61.9m
MYR
|
Operating Expenses
|
-30.7m
MYR
|
Operating Income
|
31.2m
MYR
|
Other Expenses
|
-10.8m
MYR
|
Net Income
|
20.3m
MYR
|
Income Statement
HSS Engineers Bhd
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 |
139
N/A
|
136
-2%
|
140
+3%
|
141
+1%
|
146
+3%
|
150
+3%
|
168
+11%
|
184
+10%
|
190
+3%
|
192
+1%
|
173
-10%
|
155
-10%
|
148
-4%
|
154
+4%
|
159
+3%
|
165
+4%
|
170
+3%
|
172
+1%
|
170
-1%
|
171
+1%
|
165
-4%
|
157
-5%
|
156
-1%
|
154
-2%
|
186
+21%
|
195
+5%
|
206
+6%
|
213
+3%
|
187
-12%
|
|
Gross Profit | ||||||||||||||||||||||||||||||
Cost of Revenue |
(88)
|
(84)
|
(89)
|
(90)
|
(96)
|
(100)
|
(110)
|
(116)
|
(125)
|
(129)
|
(121)
|
(115)
|
(109)
|
(112)
|
(113)
|
(117)
|
(121)
|
(124)
|
(124)
|
(128)
|
(125)
|
(116)
|
(113)
|
(104)
|
(125)
|
(132)
|
(140)
|
(146)
|
(125)
|
|
Gross Profit |
51
N/A
|
52
+2%
|
52
+0%
|
51
-1%
|
50
-3%
|
50
+1%
|
58
+15%
|
69
+19%
|
65
-6%
|
63
-3%
|
51
-19%
|
40
-22%
|
39
-2%
|
42
+7%
|
46
+10%
|
48
+4%
|
49
+1%
|
48
-2%
|
46
-3%
|
43
-7%
|
40
-7%
|
41
+2%
|
43
+6%
|
49
+13%
|
61
+23%
|
63
+4%
|
67
+6%
|
68
+2%
|
62
-9%
|
|
Operating Income | ||||||||||||||||||||||||||||||
Operating Expenses |
(29)
|
(29)
|
(30)
|
(28)
|
(27)
|
(30)
|
(30)
|
(31)
|
(153)
|
(151)
|
(152)
|
(152)
|
(31)
|
(31)
|
(29)
|
(29)
|
(28)
|
(28)
|
(28)
|
(29)
|
(31)
|
(32)
|
(32)
|
(31)
|
(37)
|
(37)
|
(38)
|
(39)
|
(31)
|
|
Selling, General & Administrative |
(27)
|
(26)
|
(27)
|
(25)
|
(23)
|
(27)
|
(27)
|
(28)
|
(27)
|
(23)
|
(22)
|
(21)
|
(20)
|
(20)
|
(19)
|
(19)
|
(19)
|
(19)
|
(20)
|
(20)
|
(23)
|
(24)
|
(25)
|
(25)
|
(30)
|
(43)
|
(42)
|
(43)
|
(24)
|
|
Other Operating Expenses |
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(127)
|
(128)
|
(130)
|
(132)
|
(11)
|
(11)
|
(10)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(7)
|
6
|
4
|
4
|
(7)
|
|
Operating Income |
21
N/A
|
23
+7%
|
22
-2%
|
24
+7%
|
23
-3%
|
21
-10%
|
28
+35%
|
38
+36%
|
(89)
N/A
|
(88)
+0%
|
(101)
-15%
|
(112)
-11%
|
9
N/A
|
11
+25%
|
17
+57%
|
20
+15%
|
20
+4%
|
19
-5%
|
17
-10%
|
13
-23%
|
9
-35%
|
9
+6%
|
12
+25%
|
18
+56%
|
24
+33%
|
26
+9%
|
29
+10%
|
29
0%
|
31
+9%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(4)
|
(6)
|
(7)
|
(7)
|
(7)
|
(5)
|
(5)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(2)
|
(3)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(3)
|
(2)
|
|
Non-Reccuring Items |
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)
|
|
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
|
|
Pre-Tax Income |
20
N/A
|
21
+8%
|
21
-2%
|
23
+7%
|
22
-4%
|
19
-11%
|
25
+28%
|
33
+33%
|
(95)
N/A
|
(95)
-1%
|
(108)
-14%
|
(119)
-10%
|
3
N/A
|
6
+76%
|
13
+122%
|
16
+24%
|
17
+7%
|
16
-3%
|
15
-9%
|
11
-24%
|
6
-46%
|
7
+12%
|
10
+42%
|
16
+68%
|
22
+33%
|
24
+11%
|
26
+8%
|
26
+1%
|
29
+11%
|
|
Net Income | ||||||||||||||||||||||||||||||
Tax Provision |
(6)
|
(6)
|
(6)
|
(6)
|
(7)
|
(7)
|
(8)
|
(10)
|
(8)
|
(8)
|
(5)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(4)
|
(3)
|
(3)
|
(4)
|
(6)
|
(6)
|
(7)
|
(8)
|
(8)
|
(9)
|
|
Income from Continuing Operations |
14
|
15
|
15
|
16
|
15
|
13
|
17
|
23
|
(103)
|
(103)
|
(113)
|
(121)
|
1
|
3
|
9
|
11
|
11
|
11
|
9
|
7
|
3
|
4
|
6
|
11
|
15
|
17
|
18
|
18
|
20
|
|
Income to Minority Interest |
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
|
|
Net Income (Common) |
14
N/A
|
15
+9%
|
15
-2%
|
16
+9%
|
15
-8%
|
13
-15%
|
17
+31%
|
23
+38%
|
(103)
N/A
|
(103)
-1%
|
(113)
-9%
|
(121)
-7%
|
1
N/A
|
3
+164%
|
9
+175%
|
11
+22%
|
11
+3%
|
11
-3%
|
9
-10%
|
7
-27%
|
3
-56%
|
4
+19%
|
6
+64%
|
11
+81%
|
15
+41%
|
17
+11%
|
18
+8%
|
18
+1%
|
20
+11%
|
|
EPS (Diluted) |
0.05
N/A
|
0.05
N/A
|
0.05
N/A
|
0.05
N/A
|
0.05
N/A
|
0.04
-20%
|
0.05
+25%
|
0.06
+20%
|
-0.22
N/A
|
-0.2
+9%
|
-0.23
-15%
|
-0.25
-9%
|
0
N/A
|
0
N/A
|
0.02
N/A
|
0.03
+50%
|
0.02
-33%
|
0.03
+50%
|
0.02
-33%
|
0.01
-50%
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|
0.03
+50%
|
0.03
N/A
|
0.04
+33%
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|