Batu Kawan Bhd
KLSE:KAWAN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
B
|
Batu Kawan Bhd
KLSE:KAWAN
|
MY |
|
Hormel Foods Corp
NYSE:HRL
|
US |
Income Statement
Earnings Waterfall
Batu Kawan Bhd
Income Statement
Batu Kawan Bhd
| Jun-2006 | Sep-2006 | Dec-2006 | Mar-2007 | Jun-2007 | Sep-2007 | Dec-2007 | Mar-2008 | Jun-2008 | Sep-2008 | Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
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
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Revenue |
46
N/A
|
51
+9%
|
53
+4%
|
54
+4%
|
57
+4%
|
59
+4%
|
60
+3%
|
62
+2%
|
66
+7%
|
71
+8%
|
75
+6%
|
81
+7%
|
85
+6%
|
87
+2%
|
88
+1%
|
90
+3%
|
90
+0%
|
91
+1%
|
92
+2%
|
95
+3%
|
97
+2%
|
98
+1%
|
104
+6%
|
102
-2%
|
107
+5%
|
110
+4%
|
110
0%
|
115
+4%
|
118
+3%
|
122
+4%
|
126
+3%
|
132
+5%
|
141
+6%
|
145
+3%
|
150
+3%
|
153
+2%
|
156
+2%
|
161
+3%
|
166
+3%
|
170
+3%
|
181
+7%
|
185
+2%
|
187
+1%
|
193
+3%
|
193
0%
|
193
+0%
|
196
+2%
|
195
-1%
|
192
-1%
|
193
+0%
|
200
+4%
|
204
+2%
|
209
+2%
|
211
+1%
|
214
+2%
|
217
+2%
|
240
+10%
|
251
+5%
|
255
+2%
|
266
+5%
|
242
-9%
|
245
+1%
|
252
+3%
|
255
+1%
|
280
+10%
|
288
+3%
|
275
-5%
|
304
+11%
|
291
-4%
|
298
+3%
|
287
-4%
|
289
+1%
|
292
+1%
|
297
+2%
|
318
+7%
|
307
-3%
|
297
-4%
|
272
-8%
|
254
-7%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(28)
|
(30)
|
(31)
|
(32)
|
(34)
|
(36)
|
(37)
|
(39)
|
(42)
|
(46)
|
(47)
|
(49)
|
(50)
|
(49)
|
(50)
|
(51)
|
(51)
|
(51)
|
(52)
|
(54)
|
(56)
|
(59)
|
(62)
|
(60)
|
(62)
|
(64)
|
(65)
|
(68)
|
(70)
|
(73)
|
(75)
|
(79)
|
(82)
|
(84)
|
(86)
|
(87)
|
(88)
|
(88)
|
(89)
|
(90)
|
(96)
|
(98)
|
(99)
|
(105)
|
(107)
|
(110)
|
(112)
|
(111)
|
(112)
|
(114)
|
(121)
|
(127)
|
(134)
|
(138)
|
(142)
|
(140)
|
(149)
|
(151)
|
(154)
|
(162)
|
(150)
|
(157)
|
(161)
|
(166)
|
(179)
|
(187)
|
(192)
|
(201)
|
(198)
|
(200)
|
(205)
|
(208)
|
(210)
|
(212)
|
(218)
|
(211)
|
(209)
|
(198)
|
(183)
|
|
| Gross Profit |
19
N/A
|
21
+11%
|
22
+5%
|
22
+3%
|
23
+3%
|
23
+2%
|
23
-1%
|
23
0%
|
24
+5%
|
25
+4%
|
28
+13%
|
32
+12%
|
35
+11%
|
38
+7%
|
38
+1%
|
39
+3%
|
39
0%
|
40
+3%
|
40
+0%
|
40
0%
|
41
+0%
|
39
-5%
|
42
+9%
|
42
-1%
|
44
+6%
|
47
+6%
|
46
-2%
|
47
+4%
|
48
+2%
|
49
+2%
|
51
+5%
|
54
+5%
|
59
+10%
|
62
+5%
|
64
+4%
|
66
+3%
|
68
+4%
|
73
+7%
|
77
+4%
|
80
+4%
|
85
+7%
|
87
+3%
|
88
+1%
|
88
+0%
|
86
-2%
|
83
-3%
|
84
+1%
|
84
-1%
|
80
-4%
|
79
-1%
|
79
+1%
|
77
-3%
|
75
-2%
|
72
-4%
|
72
-1%
|
77
+7%
|
90
+17%
|
99
+10%
|
101
+2%
|
105
+3%
|
92
-12%
|
88
-4%
|
91
+3%
|
89
-2%
|
101
+14%
|
101
0%
|
83
-18%
|
103
+24%
|
93
-9%
|
98
+5%
|
82
-16%
|
81
-2%
|
82
+2%
|
85
+4%
|
99
+16%
|
96
-3%
|
88
-9%
|
74
-16%
|
71
-4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(10)
|
(10)
|
(11)
|
(12)
|
(13)
|
(14)
|
(13)
|
(14)
|
(14)
|
(14)
|
(16)
|
(17)
|
(19)
|
(20)
|
(20)
|
(20)
|
(21)
|
(21)
|
(22)
|
(23)
|
(23)
|
(23)
|
(24)
|
(24)
|
(26)
|
(29)
|
(29)
|
(29)
|
(29)
|
(28)
|
(30)
|
(31)
|
(35)
|
(36)
|
(37)
|
(38)
|
(37)
|
(34)
|
(36)
|
(41)
|
(44)
|
(47)
|
(47)
|
(46)
|
(45)
|
(45)
|
(49)
|
(50)
|
(51)
|
(52)
|
(50)
|
(50)
|
(52)
|
(54)
|
(56)
|
(56)
|
(62)
|
(67)
|
(69)
|
(70)
|
(61)
|
(56)
|
(54)
|
(53)
|
(60)
|
(58)
|
(43)
|
(63)
|
(60)
|
(66)
|
(48)
|
(45)
|
(43)
|
(38)
|
(56)
|
(56)
|
(52)
|
(50)
|
(50)
|
|
| Selling, General & Administrative |
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(15)
|
(14)
|
(15)
|
(15)
|
(15)
|
(16)
|
(18)
|
(19)
|
(21)
|
(22)
|
(22)
|
(23)
|
(23)
|
(24)
|
(24)
|
(25)
|
(24)
|
(26)
|
(27)
|
(28)
|
(31)
|
(30)
|
(30)
|
(30)
|
(29)
|
(34)
|
(35)
|
(39)
|
(40)
|
(41)
|
(41)
|
(41)
|
(43)
|
(45)
|
(48)
|
(51)
|
(50)
|
(50)
|
(49)
|
(48)
|
(49)
|
(52)
|
(53)
|
(54)
|
(56)
|
(52)
|
(52)
|
(54)
|
(57)
|
(59)
|
(62)
|
(69)
|
(72)
|
(75)
|
(75)
|
(66)
|
(61)
|
(61)
|
(59)
|
(67)
|
(69)
|
(54)
|
(74)
|
(75)
|
(79)
|
(57)
|
(57)
|
(51)
|
(45)
|
(63)
|
(60)
|
(55)
|
(54)
|
(56)
|
|
| Depreciation & Amortization |
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
|
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
|
|
| Other Operating Expenses |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
1
|
1
|
1
|
1
|
4
|
4
|
4
|
4
|
4
|
4
|
4
|
8
|
9
|
7
|
7
|
3
|
4
|
4
|
4
|
4
|
3
|
3
|
3
|
4
|
2
|
2
|
2
|
3
|
3
|
6
|
7
|
6
|
6
|
5
|
4
|
5
|
7
|
6
|
7
|
11
|
11
|
11
|
15
|
13
|
9
|
12
|
8
|
7
|
7
|
4
|
4
|
3
|
6
|
|
| Operating Income |
9
N/A
|
10
+13%
|
10
+2%
|
10
-2%
|
10
-3%
|
10
-3%
|
10
0%
|
9
-7%
|
10
+12%
|
11
+12%
|
12
+12%
|
15
+19%
|
17
+14%
|
17
+3%
|
18
+5%
|
19
+3%
|
18
-3%
|
19
+5%
|
18
-5%
|
18
-3%
|
17
-2%
|
16
-8%
|
18
+15%
|
17
-7%
|
18
+8%
|
18
-5%
|
17
-3%
|
18
+9%
|
19
+3%
|
21
+11%
|
21
0%
|
22
+6%
|
24
+7%
|
25
+6%
|
27
+5%
|
28
+7%
|
31
+10%
|
39
+25%
|
40
+3%
|
38
-4%
|
41
+5%
|
40
-2%
|
41
+3%
|
42
+3%
|
41
-2%
|
38
-8%
|
36
-6%
|
33
-6%
|
29
-12%
|
27
-9%
|
29
+10%
|
27
-9%
|
23
-13%
|
19
-20%
|
16
-15%
|
21
+34%
|
29
+34%
|
32
+13%
|
32
+0%
|
34
+6%
|
30
-11%
|
32
+6%
|
36
+12%
|
37
+1%
|
42
+15%
|
43
+2%
|
40
-7%
|
40
-1%
|
33
-16%
|
32
-3%
|
34
+4%
|
36
+6%
|
40
+11%
|
47
+19%
|
43
-9%
|
40
-7%
|
36
-9%
|
23
-35%
|
21
-10%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
66
|
66
|
67
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
(11)
|
(1)
|
(4)
|
(6)
|
4
|
(8)
|
|
| Total Other Income |
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(2)
|
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)
|
(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 |
9
N/A
|
10
+14%
|
10
+1%
|
10
-2%
|
9
-3%
|
9
-3%
|
9
+0%
|
9
-7%
|
10
+13%
|
11
+12%
|
12
+12%
|
14
+19%
|
16
+14%
|
17
+3%
|
18
+5%
|
18
+4%
|
18
-3%
|
19
+5%
|
18
-5%
|
17
-3%
|
17
-2%
|
16
-8%
|
18
+16%
|
84
+362%
|
85
+2%
|
84
-1%
|
17
-80%
|
18
+8%
|
19
+3%
|
21
+11%
|
21
-1%
|
22
+7%
|
24
+7%
|
25
+6%
|
26
+5%
|
28
+7%
|
31
+10%
|
39
+25%
|
40
+3%
|
38
-4%
|
40
+5%
|
40
-2%
|
42
+5%
|
43
+3%
|
42
-2%
|
39
-8%
|
36
-7%
|
34
-6%
|
30
-12%
|
27
-10%
|
29
+9%
|
27
-9%
|
23
-14%
|
18
-20%
|
15
-16%
|
21
+35%
|
28
+36%
|
32
+13%
|
32
+0%
|
34
+6%
|
30
-11%
|
32
+7%
|
37
+14%
|
37
+1%
|
42
+15%
|
43
+1%
|
40
-7%
|
40
-1%
|
33
-16%
|
32
-3%
|
34
+6%
|
36
+6%
|
40
+11%
|
37
-9%
|
42
+13%
|
36
-13%
|
31
-15%
|
28
-10%
|
13
-51%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(2)
|
(3)
|
(3)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(7)
|
(8)
|
(8)
|
(8)
|
(8)
|
(7)
|
(9)
|
(9)
|
(8)
|
(8)
|
(7)
|
(6)
|
(5)
|
(4)
|
(6)
|
(6)
|
(6)
|
(6)
|
(3)
|
(4)
|
(5)
|
(5)
|
(4)
|
(5)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(4)
|
(2)
|
(2)
|
(1)
|
(2)
|
(4)
|
(5)
|
(6)
|
(9)
|
(10)
|
(9)
|
(9)
|
(5)
|
(5)
|
|
| Income from Continuing Operations |
7
|
8
|
8
|
8
|
8
|
9
|
8
|
8
|
9
|
9
|
10
|
11
|
12
|
12
|
14
|
14
|
14
|
14
|
14
|
14
|
14
|
13
|
14
|
80
|
81
|
81
|
14
|
15
|
15
|
17
|
16
|
17
|
18
|
20
|
21
|
22
|
24
|
31
|
32
|
31
|
33
|
33
|
33
|
34
|
34
|
30
|
29
|
28
|
25
|
23
|
23
|
20
|
17
|
12
|
12
|
17
|
23
|
27
|
28
|
29
|
27
|
28
|
32
|
32
|
37
|
39
|
38
|
38
|
33
|
30
|
30
|
31
|
34
|
27
|
31
|
27
|
22
|
23
|
9
|
|
| 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)
|
(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)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
7
N/A
|
8
+6%
|
8
+8%
|
8
-2%
|
8
-2%
|
9
+7%
|
8
-2%
|
8
-6%
|
9
+11%
|
9
+2%
|
10
+8%
|
11
+16%
|
12
+11%
|
12
-5%
|
14
+17%
|
14
+2%
|
14
-2%
|
14
+7%
|
14
-2%
|
14
-1%
|
14
-4%
|
13
-5%
|
14
+11%
|
80
+463%
|
81
+1%
|
81
0%
|
14
-83%
|
15
+8%
|
15
+3%
|
17
+10%
|
16
-2%
|
17
+6%
|
18
+7%
|
20
+8%
|
21
+5%
|
22
+7%
|
24
+8%
|
31
+27%
|
32
+5%
|
31
-4%
|
33
+6%
|
33
0%
|
33
+1%
|
34
+3%
|
34
-1%
|
30
-10%
|
29
-4%
|
28
-5%
|
25
-11%
|
23
-7%
|
23
-1%
|
20
-11%
|
17
-16%
|
13
-26%
|
12
-3%
|
17
+41%
|
23
+35%
|
27
+15%
|
28
+5%
|
30
+6%
|
27
-9%
|
29
+6%
|
32
+11%
|
32
+1%
|
37
+14%
|
39
+7%
|
38
-2%
|
38
-2%
|
33
-14%
|
30
-8%
|
30
+1%
|
31
+4%
|
34
+9%
|
27
-20%
|
31
+14%
|
27
-14%
|
22
-19%
|
23
+3%
|
9
-61%
|
|
| EPS (Diluted) |
0.02
N/A
|
0.02
N/A
|
0.03
+50%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.02
-33%
|
0.03
+50%
|
0.03
N/A
|
0.03
N/A
|
0.04
+33%
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.26
+550%
|
0.26
N/A
|
0.26
N/A
|
0.04
-85%
|
0.05
+25%
|
0.05
N/A
|
0.05
N/A
|
0.05
N/A
|
0.05
N/A
|
0.05
N/A
|
0.06
+20%
|
0.06
N/A
|
0.06
N/A
|
0.07
+17%
|
0.09
+29%
|
0.08
-11%
|
0.08
N/A
|
0.09
+12%
|
0.09
N/A
|
0.1
+11%
|
0.11
+10%
|
0.11
N/A
|
0.09
-18%
|
0.08
-11%
|
0.08
N/A
|
0.07
-12%
|
0.07
N/A
|
0.06
-14%
|
0.06
N/A
|
0.05
-17%
|
0.04
-20%
|
0.03
-25%
|
0.05
+67%
|
0.06
+20%
|
0.07
+17%
|
0.08
+14%
|
0.08
N/A
|
0.08
N/A
|
0.08
N/A
|
0.09
+12%
|
0.09
N/A
|
0.1
+11%
|
0.11
+10%
|
0.11
N/A
|
0.1
-9%
|
0.09
-10%
|
0.08
-11%
|
0.08
N/A
|
0.09
+12%
|
0.09
N/A
|
0.07
-22%
|
0.08
+14%
|
0.07
-12%
|
0.06
-14%
|
0.06
N/A
|
0.02
-67%
|
|