Kim Loong Resources Bhd
KLSE:KMLOONG
Income Statement
Earnings Waterfall
Kim Loong Resources Bhd
Revenue
|
1.5B
MYR
|
Cost of Revenue
|
-1.3B
MYR
|
Gross Profit
|
275.9m
MYR
|
Operating Expenses
|
-41m
MYR
|
Operating Income
|
234.9m
MYR
|
Other Expenses
|
-87.2m
MYR
|
Net Income
|
147.7m
MYR
|
Income Statement
Kim Loong Resources Bhd
Jan-2014 | Apr-2014 | Jul-2014 | Oct-2014 | Jan-2015 | Apr-2015 | Jul-2015 | Oct-2015 | Jan-2016 | Apr-2016 | Jul-2016 | Oct-2016 | Jan-2017 | Apr-2017 | Jul-2017 | Oct-2017 | Jan-2018 | Apr-2018 | Jul-2018 | Oct-2018 | Jan-2019 | Apr-2019 | Jul-2019 | Oct-2019 | Jan-2020 | Apr-2020 | Jul-2020 | Oct-2020 | Jan-2021 | Apr-2021 | Jul-2021 | Oct-2021 | Jan-2022 | Apr-2022 | Jul-2022 | Oct-2022 | Jan-2023 | Apr-2023 | Jul-2023 | Oct-2023 | Jan-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
640
N/A
|
720
+12%
|
775
+8%
|
791
+2%
|
775
-2%
|
721
-7%
|
737
+2%
|
767
+4%
|
758
-1%
|
773
+2%
|
770
0%
|
809
+5%
|
893
+10%
|
971
+9%
|
1 020
+5%
|
1 062
+4%
|
1 075
+1%
|
1 056
-2%
|
1 006
-5%
|
944
-6%
|
873
-8%
|
805
-8%
|
749
-7%
|
697
-7%
|
680
-3%
|
712
+5%
|
796
+12%
|
899
+13%
|
972
+8%
|
1 083
+11%
|
1 246
+15%
|
1 460
+17%
|
1 703
+17%
|
1 900
+12%
|
2 064
+9%
|
1 973
-4%
|
1 908
-3%
|
1 725
-10%
|
1 547
-10%
|
1 593
+3%
|
1 526
-4%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(516)
|
(577)
|
(618)
|
(629)
|
(623)
|
(592)
|
(605)
|
(623)
|
(620)
|
(639)
|
(644)
|
(685)
|
(755)
|
(808)
|
(840)
|
(872)
|
(881)
|
(869)
|
(840)
|
(798)
|
(742)
|
(685)
|
(639)
|
(593)
|
(586)
|
(604)
|
(659)
|
(735)
|
(797)
|
(904)
|
(1 047)
|
(1 230)
|
(1 436)
|
(1 611)
|
(1 751)
|
(1 681)
|
(1 609)
|
(1 437)
|
(1 277)
|
(1 304)
|
(1 250)
|
|
Gross Profit |
125
N/A
|
144
+15%
|
158
+10%
|
162
+3%
|
152
-6%
|
129
-15%
|
132
+2%
|
144
+9%
|
138
-4%
|
133
-3%
|
126
-5%
|
124
-2%
|
137
+11%
|
162
+18%
|
180
+11%
|
189
+5%
|
195
+3%
|
187
-4%
|
166
-11%
|
146
-12%
|
131
-11%
|
121
-8%
|
110
-8%
|
104
-6%
|
94
-10%
|
108
+15%
|
137
+27%
|
164
+20%
|
175
+7%
|
179
+2%
|
199
+11%
|
230
+16%
|
267
+16%
|
289
+8%
|
313
+8%
|
293
-7%
|
299
+2%
|
288
-4%
|
270
-6%
|
289
+7%
|
276
-5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(28)
|
(25)
|
(28)
|
(32)
|
(40)
|
(31)
|
(30)
|
(28)
|
(29)
|
(30)
|
(28)
|
(26)
|
(34)
|
(28)
|
(31)
|
(32)
|
(48)
|
(36)
|
(37)
|
(38)
|
(51)
|
(41)
|
(37)
|
(36)
|
(47)
|
(34)
|
(28)
|
(29)
|
(47)
|
(25)
|
(35)
|
(49)
|
(66)
|
(54)
|
(56)
|
(43)
|
(53)
|
(49)
|
(43)
|
(43)
|
(41)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
(37)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(47)
|
0
|
0
|
0
|
(44)
|
0
|
0
|
0
|
(45)
|
0
|
0
|
0
|
(52)
|
0
|
0
|
0
|
(53)
|
0
|
0
|
0
|
0
|
|
Other Operating Expenses |
(28)
|
(25)
|
(28)
|
(32)
|
(3)
|
(31)
|
(30)
|
(28)
|
7
|
(29)
|
(28)
|
(26)
|
1
|
(27)
|
(30)
|
(32)
|
(2)
|
(36)
|
(37)
|
(38)
|
(3)
|
(41)
|
(37)
|
(36)
|
(3)
|
(34)
|
(28)
|
(29)
|
(2)
|
(25)
|
(35)
|
(49)
|
(15)
|
(54)
|
(56)
|
(43)
|
0
|
(49)
|
(43)
|
(43)
|
(41)
|
|
Operating Income |
97
N/A
|
118
+22%
|
130
+10%
|
130
0%
|
112
-14%
|
98
-13%
|
102
+4%
|
116
+14%
|
109
-6%
|
104
-4%
|
98
-6%
|
98
0%
|
104
+6%
|
134
+29%
|
149
+11%
|
157
+5%
|
147
-6%
|
151
+3%
|
129
-15%
|
108
-16%
|
80
-26%
|
79
-1%
|
73
-8%
|
68
-7%
|
47
-31%
|
74
+57%
|
109
+47%
|
135
+24%
|
128
-5%
|
154
+21%
|
164
+6%
|
181
+10%
|
201
+11%
|
234
+17%
|
257
+10%
|
250
-3%
|
246
-1%
|
240
-3%
|
227
-5%
|
247
+8%
|
235
-5%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(1)
|
(1)
|
(1)
|
(1)
|
7
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
7
|
(0)
|
(1)
|
(1)
|
8
|
(1)
|
(1)
|
(1)
|
8
|
(1)
|
(1)
|
(1)
|
10
|
(1)
|
(1)
|
(1)
|
9
|
(1)
|
(2)
|
(2)
|
5
|
(2)
|
(2)
|
(2)
|
6
|
(3)
|
(3)
|
(3)
|
(2)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
3
|
0
|
0
|
0
|
8
|
0
|
0
|
0
|
5
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
96
N/A
|
117
+22%
|
129
+10%
|
129
0%
|
119
-7%
|
97
-19%
|
101
+4%
|
115
+14%
|
108
-6%
|
103
-4%
|
97
-6%
|
96
0%
|
111
+15%
|
134
+20%
|
148
+11%
|
156
+5%
|
158
+1%
|
150
-5%
|
128
-15%
|
107
-16%
|
88
-17%
|
78
-11%
|
72
-8%
|
67
-7%
|
60
-10%
|
73
+21%
|
108
+48%
|
134
+23%
|
145
+8%
|
153
+6%
|
162
+6%
|
179
+10%
|
210
+18%
|
232
+10%
|
254
+10%
|
247
-3%
|
252
+2%
|
237
-6%
|
225
-5%
|
244
+9%
|
232
-5%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(22)
|
(27)
|
(30)
|
(31)
|
(29)
|
(24)
|
(24)
|
(27)
|
(22)
|
(21)
|
(20)
|
(19)
|
(25)
|
(31)
|
(34)
|
(36)
|
(36)
|
(34)
|
(30)
|
(25)
|
(29)
|
(26)
|
(23)
|
(23)
|
(15)
|
(19)
|
(28)
|
(34)
|
(34)
|
(35)
|
(38)
|
(38)
|
(43)
|
(48)
|
(52)
|
(52)
|
(53)
|
(50)
|
(48)
|
(53)
|
(54)
|
|
Income from Continuing Operations |
73
|
90
|
99
|
97
|
90
|
73
|
76
|
88
|
86
|
82
|
77
|
78
|
86
|
103
|
114
|
120
|
122
|
116
|
98
|
82
|
60
|
53
|
49
|
44
|
45
|
54
|
80
|
99
|
111
|
118
|
125
|
141
|
167
|
185
|
203
|
196
|
200
|
187
|
177
|
191
|
178
|
|
Income to Minority Interest |
(12)
|
(15)
|
(17)
|
(16)
|
(14)
|
(11)
|
(11)
|
(13)
|
(12)
|
(11)
|
(11)
|
(11)
|
(15)
|
(20)
|
(23)
|
(25)
|
(25)
|
(23)
|
(19)
|
(15)
|
(8)
|
(6)
|
(4)
|
(3)
|
(4)
|
(5)
|
(8)
|
(12)
|
(16)
|
(17)
|
(21)
|
(25)
|
(30)
|
(37)
|
(42)
|
(39)
|
(37)
|
(33)
|
(29)
|
(32)
|
(30)
|
|
Net Income (Common) |
61
N/A
|
75
+23%
|
82
+9%
|
82
-1%
|
75
-8%
|
62
-18%
|
66
+7%
|
75
+14%
|
74
-2%
|
72
-3%
|
66
-8%
|
67
+1%
|
71
+6%
|
82
+16%
|
92
+11%
|
95
+3%
|
97
+2%
|
93
-4%
|
79
-15%
|
67
-15%
|
52
-22%
|
46
-11%
|
45
-3%
|
42
-7%
|
41
-2%
|
50
+21%
|
72
+46%
|
87
+21%
|
95
+9%
|
100
+6%
|
103
+3%
|
116
+12%
|
137
+18%
|
147
+8%
|
161
+9%
|
157
-3%
|
162
+4%
|
155
-5%
|
148
-4%
|
159
+8%
|
148
-7%
|
|
EPS (Diluted) |
0.07
N/A
|
0.08
+14%
|
0.09
+13%
|
0.09
N/A
|
0.08
-11%
|
0.07
-13%
|
0.07
N/A
|
0.08
+14%
|
0.08
N/A
|
0.07
-13%
|
0.07
N/A
|
0.07
N/A
|
0.08
+14%
|
0.1
+25%
|
0.11
+10%
|
0.11
N/A
|
0.1
-9%
|
0.1
N/A
|
0.08
-20%
|
0.07
-13%
|
0.06
-14%
|
0.05
-17%
|
0.05
N/A
|
0.04
-20%
|
0.04
N/A
|
0.04
N/A
|
0.07
+75%
|
0.09
+29%
|
0.1
+11%
|
0.11
+10%
|
0.11
N/A
|
0.12
+9%
|
0.14
+17%
|
0.15
+7%
|
0.16
+7%
|
0.16
N/A
|
0.17
+6%
|
0.16
-6%
|
0.15
-6%
|
0.16
+7%
|
0.15
-6%
|