KKB Engineering Berhad
KLSE:KKB
Income Statement
Earnings Waterfall
KKB Engineering Berhad
Revenue
|
471m
MYR
|
Cost of Revenue
|
-384.4m
MYR
|
Gross Profit
|
86.6m
MYR
|
Operating Expenses
|
-42m
MYR
|
Operating Income
|
44.6m
MYR
|
Other Expenses
|
-18m
MYR
|
Net Income
|
26.6m
MYR
|
Income Statement
KKB Engineering Berhad
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 |
229
N/A
|
207
-9%
|
196
-6%
|
184
-6%
|
202
+10%
|
236
+17%
|
218
-8%
|
181
-17%
|
128
-29%
|
73
-43%
|
71
-4%
|
90
+27%
|
103
+15%
|
124
+20%
|
144
+16%
|
165
+15%
|
209
+27%
|
231
+10%
|
277
+20%
|
340
+23%
|
412
+21%
|
466
+13%
|
492
+6%
|
546
+11%
|
559
+3%
|
550
-2%
|
519
-6%
|
472
-9%
|
408
-13%
|
399
-2%
|
391
-2%
|
373
-5%
|
392
+5%
|
385
-2%
|
414
+7%
|
417
+1%
|
387
-7%
|
354
-9%
|
349
-1%
|
387
+11%
|
471
+22%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(163)
|
(148)
|
(143)
|
(134)
|
(144)
|
(154)
|
(136)
|
(112)
|
(78)
|
(61)
|
(68)
|
(83)
|
(99)
|
(121)
|
(151)
|
(168)
|
(197)
|
(213)
|
(244)
|
(298)
|
(359)
|
(402)
|
(419)
|
(459)
|
(453)
|
(439)
|
(408)
|
(366)
|
(341)
|
(331)
|
(327)
|
(310)
|
(320)
|
(324)
|
(356)
|
(367)
|
(329)
|
(295)
|
(275)
|
(303)
|
(384)
|
|
Gross Profit |
66
N/A
|
59
-10%
|
53
-10%
|
49
-7%
|
58
+18%
|
82
+43%
|
82
0%
|
70
-15%
|
50
-28%
|
13
-74%
|
2
-84%
|
7
+229%
|
4
-44%
|
3
-35%
|
(7)
N/A
|
(3)
+66%
|
12
N/A
|
18
+46%
|
33
+84%
|
42
+27%
|
53
+26%
|
64
+20%
|
73
+14%
|
87
+19%
|
107
+22%
|
111
+4%
|
111
+0%
|
105
-6%
|
67
-36%
|
69
+2%
|
65
-6%
|
62
-4%
|
72
+15%
|
61
-14%
|
58
-6%
|
50
-15%
|
58
+17%
|
59
+2%
|
74
+25%
|
83
+13%
|
87
+4%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(19)
|
(21)
|
(22)
|
(22)
|
(24)
|
(19)
|
(18)
|
(15)
|
(18)
|
(12)
|
(12)
|
(13)
|
(17)
|
(11)
|
(10)
|
(10)
|
(15)
|
(13)
|
(16)
|
(19)
|
(28)
|
(30)
|
(32)
|
(34)
|
(35)
|
(35)
|
(35)
|
(35)
|
(32)
|
(33)
|
(34)
|
(35)
|
(34)
|
(34)
|
(33)
|
(32)
|
(33)
|
(35)
|
(37)
|
(38)
|
(42)
|
|
Selling, General & Administrative |
(19)
|
(22)
|
(22)
|
(23)
|
(22)
|
(20)
|
(19)
|
(18)
|
(17)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(16)
|
(15)
|
(17)
|
(19)
|
(22)
|
(28)
|
(31)
|
(33)
|
(34)
|
(35)
|
(35)
|
(35)
|
(35)
|
(32)
|
(33)
|
(34)
|
(35)
|
(34)
|
(34)
|
(33)
|
(32)
|
(33)
|
(34)
|
(37)
|
(38)
|
(42)
|
|
Other Operating Expenses |
1
|
1
|
1
|
1
|
(2)
|
1
|
1
|
3
|
(1)
|
4
|
4
|
4
|
0
|
6
|
6
|
7
|
0
|
4
|
4
|
3
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Operating Income |
48
N/A
|
38
-20%
|
31
-19%
|
27
-13%
|
34
+26%
|
63
+86%
|
64
+1%
|
54
-15%
|
33
-40%
|
1
-97%
|
(10)
N/A
|
(6)
+40%
|
(13)
-122%
|
(8)
+36%
|
(18)
-110%
|
(12)
+31%
|
(3)
+79%
|
5
N/A
|
18
+261%
|
23
+28%
|
25
+12%
|
34
+34%
|
41
+20%
|
53
+30%
|
71
+34%
|
76
+7%
|
76
0%
|
70
-8%
|
35
-50%
|
36
+3%
|
31
-15%
|
27
-11%
|
38
+39%
|
28
-28%
|
25
-9%
|
17
-31%
|
24
+41%
|
25
+0%
|
37
+51%
|
45
+22%
|
45
-1%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(2)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
5
|
(1)
|
0
|
1
|
4
|
0
|
0
|
2
|
9
|
5
|
5
|
4
|
4
|
(1)
|
(2)
|
(2)
|
2
|
0
|
1
|
1
|
1
|
(1)
|
(1)
|
(1)
|
1
|
(1)
|
(1)
|
1
|
5
|
2
|
2
|
1
|
8
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Gain/Loss on Disposition of Assets |
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
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
9
|
5
|
7
|
6
|
(1)
|
(0)
|
2
|
2
|
2
|
(5)
|
(2)
|
(2)
|
(5)
|
(4)
|
1
|
3
|
6
|
(0)
|
|
Pre-Tax Income |
47
N/A
|
37
-22%
|
29
-22%
|
24
-17%
|
32
+35%
|
61
+91%
|
63
+3%
|
53
-15%
|
38
-29%
|
1
-99%
|
(10)
N/A
|
(5)
+48%
|
(9)
-83%
|
(8)
+12%
|
(18)
-119%
|
(11)
+40%
|
6
N/A
|
10
+62%
|
23
+121%
|
27
+17%
|
29
+11%
|
34
+17%
|
42
+21%
|
60
+44%
|
78
+30%
|
83
+6%
|
83
-1%
|
71
-15%
|
35
-50%
|
36
+2%
|
31
-15%
|
28
-11%
|
34
+24%
|
24
-29%
|
22
-7%
|
13
-40%
|
25
+89%
|
28
+10%
|
41
+49%
|
52
+27%
|
52
+0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(12)
|
(10)
|
(6)
|
(6)
|
(8)
|
(12)
|
(15)
|
(10)
|
(9)
|
(2)
|
1
|
(0)
|
3
|
3
|
5
|
3
|
(3)
|
(4)
|
(8)
|
(8)
|
(6)
|
(8)
|
(10)
|
(13)
|
(16)
|
(17)
|
(18)
|
(16)
|
(14)
|
(12)
|
(10)
|
(10)
|
(5)
|
(5)
|
(4)
|
(1)
|
(7)
|
(7)
|
(10)
|
(13)
|
(18)
|
|
Income from Continuing Operations |
35
|
27
|
23
|
18
|
24
|
49
|
48
|
43
|
29
|
(2)
|
(9)
|
(5)
|
(6)
|
(5)
|
(12)
|
(7)
|
3
|
6
|
15
|
19
|
23
|
27
|
32
|
47
|
61
|
66
|
65
|
55
|
22
|
24
|
21
|
17
|
29
|
19
|
18
|
12
|
18
|
21
|
31
|
39
|
34
|
|
Income to Minority Interest |
(2)
|
(1)
|
(1)
|
(2)
|
(3)
|
(5)
|
(5)
|
(4)
|
(3)
|
(1)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(3)
|
(5)
|
(7)
|
(9)
|
(11)
|
(14)
|
(14)
|
(15)
|
(13)
|
(4)
|
(4)
|
(3)
|
(0)
|
(3)
|
(0)
|
0
|
(2)
|
(7)
|
(8)
|
(10)
|
(10)
|
(8)
|
|
Net Income (Common) |
34
N/A
|
26
-23%
|
22
-17%
|
16
-27%
|
21
+34%
|
44
+109%
|
43
-2%
|
38
-11%
|
26
-32%
|
(3)
N/A
|
(9)
-233%
|
(6)
+37%
|
(6)
-1%
|
(5)
+8%
|
(13)
-143%
|
(8)
+40%
|
2
N/A
|
4
+174%
|
13
+205%
|
15
+14%
|
18
+15%
|
20
+11%
|
23
+19%
|
36
+53%
|
48
+34%
|
51
+7%
|
50
-2%
|
42
-17%
|
18
-58%
|
20
+15%
|
19
-9%
|
17
-8%
|
26
+52%
|
19
-27%
|
18
-5%
|
9
-48%
|
12
+25%
|
13
+8%
|
21
+65%
|
30
+41%
|
27
-10%
|
|
EPS (Diluted) |
0.13
N/A
|
0.1
-23%
|
0.08
-20%
|
0.05
-38%
|
0.08
+60%
|
0.16
+100%
|
0.16
N/A
|
0.15
-6%
|
0.1
-33%
|
-0.01
N/A
|
-0.04
-300%
|
-0.03
+25%
|
-0.02
+33%
|
-0.03
-50%
|
-0.06
-100%
|
-0.04
+33%
|
0.01
N/A
|
0.02
+100%
|
0.06
+200%
|
0.07
+17%
|
0.07
N/A
|
0.08
+14%
|
0.09
+13%
|
0.14
+56%
|
0.18
+29%
|
0.21
+17%
|
0.21
N/A
|
0.17
-19%
|
0.07
-59%
|
0.08
+14%
|
0.07
-13%
|
0.07
N/A
|
0.1
+43%
|
0.08
-20%
|
0.08
N/A
|
0.04
-50%
|
0.04
N/A
|
0.04
N/A
|
0.06
+50%
|
0.09
+50%
|
0.09
N/A
|