Watchlist Manager

Watchlist

Price: 3.02 MYR 0.67% Market Closed

Market Cap: 413.5m MYR

S	Southern Acids (M) Bhd KLSE:SAB	MY
	IVS Group SA MIL:IVS	IT
J	Jost Werke SE SWB:JST	DE
	Ten Lifestyle Group PLC LSE:TENG	UK
	Caleres Inc NYSE:CAL	US

Income Statement

Currency: MYR

	Jan-2002	Apr-2002	Jul-2002	Oct-2002	Jan-2003	Apr-2003	Jul-2003	Oct-2003	Jan-2004	Apr-2004	Jul-2004	Oct-2004	Jan-2005	Apr-2005	Jul-2005	Oct-2005	Jan-2006	Apr-2006	Jul-2006	Oct-2006	Jan-2007	Apr-2007	Jul-2007	Oct-2007	Jan-2008	Apr-2008	Jul-2008	Oct-2008	Jan-2009	Apr-2009	Jul-2009	Oct-2009	Jan-2010	Apr-2010	Jul-2010	Oct-2010	Jan-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	1	0	0	0	0	1	0	0	1	1	1	1	1	1	2	2	2	2	2	2	2	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	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	0	0	0	1	0	0	0	1	0	0	0	0	0	0	0
Revenue	212 N/A	215 +1%	235 +9%	261 +11%	283 +9%	312 +10%	325 +4%	329 +1%	342 +4%	360 +5%	379 +5%	396 +5%	398 +0%	384 -4%	362 -6%	350 -3%	340 -3%	341 +0%	354 +4%	352 -1%	366 +4%	374 +2%	390 +4%	426 +9%	444 +4%	466 +5%	500 +7%	500 +0%	465 -7%	442 -5%	404 -9%	389 -4%	433 +11%	453 +5%	474 +5%	491 +4%	514 +5%	402 -22%	422 +5%	418 -1%	561 +34%	577 +3%	584 +1%	589 +1%	581 -1%	563 -3%	536 -5%	539 +1%	544 +1%	565 +4%	585 +3%	575 -2%	562 -2%	533 -5%	515 -3%	505 -2%	503 0%	549 +9%	579 +6%	646 +12%	740 +15%	752 +2%	780 +4%	787 +1%	763 -3%	742 -3%	706 -5%	654 -7%	599 -8%	583 -3%	597 +2%	622 +4%	660 +6%	676 +2%	684 +1%	698 +2%	741 +6%	841 +13%	913 +9%	1 034 +13%	1 176 +14%	1 215 +3%	1 249 +3%	1 217 -3%	1 100 -10%	1 018 -7%	971 -5%	927 -4%	908 -2%	934 +3%	999 +7%	1 070 +7%	1 091 +2%	1 076 -1%	1 033 -4%	965 -7%
Gross Profit
Cost of Revenue	(179)	(115)	(218)	(242)	(264)	(197)	(303)	(311)	(324)	(244)	(366)	(385)	(390)	(280)	(337)	(315)	(298)	(234)	(246)	(239)	(242)	(238)	(259)	(288)	(306)	(310)	(340)	(360)	(339)	(313)	(277)	(252)	(276)	(282)	(353)	(362)	(376)	(331)	(355)	(355)	(368)	(366)	(370)	(379)	(367)	(355)	(325)	(320)	(317)	(344)	(371)	(367)	(330)	(335)	(318)	(315)	(314)	(428)	(455)	(508)	(508)	(577)	(607)	(617)	(567)	(619)	(578)	(533)	(408)	(461)	(474)	(492)	(464)	(545)	(555)	(578)	(538)	(621)	(680)	(777)	(883)	(989)	(1 022)	(1 010)	(862)	(896)	(873)	(833)	(732)	(837)	(888)	(930)	(866)	(938)	(889)	(843)
Gross Profit	33 N/A	100 +201%	17 -83%	19 +10%	19 +3%	115 +494%	22 -81%	19 -13%	18 -3%	116 +541%	13 -89%	11 -16%	8 -27%	103 +1 208%	17 -84%	27 +63%	34 +25%	107 +218%	104 -3%	109 +5%	119 +10%	136 +14%	128 -6%	135 +6%	135 0%	156 +15%	160 +3%	140 -12%	126 -10%	129 +3%	127 -2%	138 +9%	157 +14%	171 +9%	121 -29%	129 +7%	138 +7%	72 -48%	68 -5%	64 -6%	193 +203%	211 +9%	214 +2%	210 -2%	214 +2%	73 -66%	75 +3%	84 +12%	227 +170%	221 -3%	214 -3%	208 -3%	232 +12%	70 -70%	70 0%	62 -11%	189 +205%	120 -36%	124 +3%	138 +11%	232 +68%	175 -24%	173 -1%	169 -2%	196 +16%	123 -37%	128 +4%	121 -6%	190 +57%	123 -35%	123 +0%	130 +6%	197 +51%	131 -34%	129 -1%	121 -6%	203 +68%	220 +8%	233 +6%	258 +11%	293 +14%	227 -23%	227 N/A	207 -9%	238 +15%	122 -49%	97 -21%	95 -3%	176 +86%	97 -45%	111 +15%	140 +26%	225 +61%	138 -39%	144 +4%	122 -15%
Operating Income
Operating Expenses	(4)	(80)	0	(0)	(0)	(90)	0	0	0	(101)	0	0	0	(91)	(10)	(21)	(29)	(103)	(105)	(105)	(106)	(109)	(97)	(96)	(98)	(112)	(103)	(107)	(115)	(126)	(135)	(137)	(127)	(141)	(87)	(82)	(82)	(30)	(29)	(30)	(154)	(160)	(164)	(160)	(161)	(153)	(150)	(154)	(166)	(157)	(160)	(161)	(194)	(151)	(151)	(148)	(158)	(87)	(82)	(83)	(161)	(101)	(102)	(106)	(149)	(73)	(74)	(75)	(157)	(87)	(87)	(84)	(153)	(68)	(66)	(66)	(147)	(145)	(142)	(139)	(147)	(87)	(90)	(76)	(169)	(52)	(51)	(68)	(144)	(61)	(67)	(66)	(167)	(66)	(66)	(71)
Selling, General & Administrative	0	(20)	0	0	0	(23)	0	0	0	(26)	0	0	0	(25)	(7)	(17)	(23)	(26)	(28)	(27)	(29)	(29)	(61)	(62)	(64)	(31)	(44)	(43)	(42)	(69)	(45)	(45)	(45)	(36)	(29)	(30)	(32)	(29)	(31)	(32)	(42)	(34)	(33)	(31)	(45)	(33)	(35)	(38)	(48)	(40)	(42)	(41)	(50)	(40)	(39)	(41)	(47)	(105)	(103)	(100)	(51)	(112)	(113)	(114)	(56)	(82)	(84)	(86)	(55)	(97)	(97)	(97)	(62)	(81)	(80)	(79)	(69)	(164)	(164)	(166)	(77)	(119)	(123)	(110)	(81)	(95)	(93)	(110)	(82)	(94)	(102)	(104)	(88)	(103)	(101)	(103)
Depreciation & Amortization	0	(15)	0	0	0	(14)	0	0	0	(15)	0	0	0	(16)	0	0	0	(17)	0	0	0	(12)	0	0	0	(13)	0	0	0	(13)	0	0	0	(13)	0	0	0	0	0	0	(9)	0	0	0	(9)	0	0	0	(10)	0	0	0	(10)	0	0	0	(13)	0	0	0	(14)	0	0	0	(16)	0	0	0	(16)	0	0	0	(20)	0	0	0	(22)	0	0	0	(24)	0	0	0	(24)	0	0	0	(25)	0	0	0	(26)	0	0	0
Other Operating Expenses	(4)	(44)	0	0	0	(52)	0	0	0	(60)	0	0	0	(50)	(3)	(4)	(6)	(61)	(77)	(78)	(78)	(68)	(36)	(34)	(34)	(69)	(59)	(63)	(73)	(44)	(90)	(92)	(82)	(93)	(58)	(53)	(50)	(1)	3	2	(103)	(126)	(131)	(129)	(107)	(120)	(115)	(116)	(109)	(117)	(118)	(119)	(133)	(111)	(112)	(107)	(98)	18	20	18	(95)	11	11	9	(77)	10	10	11	(86)	9	11	13	(72)	14	13	13	(56)	19	22	27	(47)	32	33	33	(64)	42	43	41	(37)	33	36	38	(53)	37	35	32
Operating Income	30 N/A	20 -32%	17 -15%	19 +9%	19 +2%	25 +32%	22 -14%	19 -13%	18 -3%	15 -19%	13 -12%	11 -16%	8 -26%	13 +58%	15 +18%	15 -3%	13 -12%	4 -67%	3 -35%	8 +186%	17 +111%	26 +56%	35 +33%	43 +23%	41 -5%	43 +5%	56 +30%	34 -40%	11 -69%	3 -71%	(8) N/A	1 N/A	31 +2 442%	30 -3%	34 +15%	47 +38%	56 +19%	41 -26%	39 -6%	34 -12%	39 +14%	51 +33%	50 -2%	50 -2%	54 +8%	56 +4%	60 +8%	66 +9%	61 -7%	64 +5%	54 -16%	47 -13%	39 -17%	46 +20%	46 -1%	42 -9%	31 -25%	34 +7%	42 +24%	55 +33%	71 +28%	74 +5%	70 -5%	63 -10%	47 -26%	51 +8%	54 +7%	46 -15%	33 -28%	36 +7%	37 +3%	46 +26%	44 -5%	63 +45%	63 0%	55 -13%	56 +2%	75 +34%	91 +21%	118 +30%	146 +23%	140 -4%	137 -2%	131 -4%	69 -48%	70 +2%	46 -34%	26 -44%	32 +23%	35 +10%	45 +26%	74 +66%	58 -22%	72 +24%	78 +8%	51 -34%
Pre-Tax Income
Interest Income Expense	2	1	3	2	3	0	(1)	(2)	(2)	0	0	0	(0)	0	(1)	(2)	(2)	(2)	(1)	(2)	(1)	(1)	(0)	1	1	1	(1)	(1)	(0)	1	0	(0)	(0)	1	(2)	(2)	(2)	(0)	0	0	3	0	0	0	3	0	0	0	4	0	0	0	5	0	0	(0)	6	0	0	(1)	3	(1)	(1)	0	4	0	0	1	5	(0)	(0)	(1)	5	(1)	(1)	(1)	4	(1)	(1)	(1)	4	(1)	(1)	(1)	6	(1)	(2)	(2)	11	(1)	(0)	(1)	14	(2)	(2)	(2)
Non-Reccuring Items	(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	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	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
Pre-Tax Income	30 N/A	21 -29%	20 -8%	21 +7%	22 +4%	25 +16%	20 -20%	17 -15%	17 -2%	15 -10%	13 -14%	11 -16%	8 -28%	13 +65%	14 +9%	13 -7%	11 -17%	2 -81%	2 N/A	7 +225%	16 +142%	26 +62%	35 +36%	44 +26%	42 -4%	44 +5%	55 +26%	33 -40%	10 -70%	4 -57%	(9) N/A	1 N/A	30 +3 267%	31 +1%	33 +6%	46 +40%	54 +19%	41 -24%	39 -6%	34 -12%	41 +21%	51 +24%	50 -2%	50 -2%	57 +15%	56 -2%	60 +8%	66 +9%	66 0%	64 -2%	54 -16%	47 -13%	44 -7%	46 +6%	46 -1%	41 -10%	37 -11%	34 -8%	42 +24%	55 +31%	74 +35%	73 -2%	69 -5%	64 -8%	51 -20%	51 0%	54 +6%	47 -14%	39 -17%	35 -8%	36 +3%	45 +25%	49 +8%	62 +28%	62 -1%	54 -13%	60 +11%	75 +23%	91 +21%	118 +30%	150 +27%	139 -7%	136 -2%	130 -4%	75 -42%	69 -7%	45 -35%	25 -45%	43 +74%	34 -21%	44 +30%	74 +67%	72 -2%	71 -2%	76 +8%	49 -35%
Net Income
Tax Provision	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(5)	(5)	(5)	(5)	0	1	1	0	(2)	(3)	(3)	(3)	(8)	(8)	(9)	(9)	(15)	(19)	(15)	(13)	(3)	(1)	(4)	(10)	(11)	(11)	(14)	(17)	(13)	(12)	(9)	(13)	(15)	(14)	(12)	(11)	(12)	(15)	(18)	(17)	(17)	(14)	(10)	(10)	(10)	(11)	(12)	(11)	(11)	(12)	(14)	(16)	(15)	(14)	(13)	(14)	(14)	(14)	(13)	(13)	(13)	(14)	(15)	(10)	(10)	(10)	(9)	(13)	(18)	(21)	(24)	(32)	(30)	(30)	(32)	(21)	(22)	(20)	(16)	(19)	(18)	(18)	(24)	(21)	(21)	(21)	(16)
Income from Continuing Operations	29	21	19	21	22	25	20	17	17	11	8	6	3	13	15	14	11	0	(1)	4	12	18	27	35	32	29	37	18	(3)	1	(10)	(3)	20	20	21	31	38	28	26	25	28	37	37	38	46	44	46	49	48	48	41	37	34	36	35	30	26	23	30	41	57	57	55	50	37	37	40	34	25	23	23	30	39	53	52	46	48	57	70	94	118	110	106	98	54	47	25	9	25	16	26	50	51	50	55	33
Income to Minority Interest	1	1	1	0	(0)	(1)	(1)	(1)	(2)	(1)	(1)	(1)	(0)	(1)	0	1	(0)	0	(1)	(2)	(2)	(4)	(4)	(4)	(5)	(6)	(7)	(5)	(4)	(5)	(4)	(6)	(9)	(9)	(9)	(12)	(15)	(12)	(11)	(8)	(8)	(8)	(7)	(8)	(9)	(8)	(8)	(10)	(10)	(10)	(10)	(8)	(7)	(6)	(5)	(3)	(1)	0	(1)	(4)	(9)	(10)	(10)	(9)	(4)	(5)	(6)	(5)	(4)	(3)	(4)	(6)	(7)	(8)	(7)	(6)	(10)	(13)	(17)	(20)	(24)	(24)	(27)	(28)	(21)	(19)	(14)	(10)	(11)	(10)	(10)	(13)	(14)	(15)	(16)	(15)
Net Income (Common)	30 N/A	21 -28%	20 -8%	20 +4%	21 +5%	24 +14%	19 -22%	16 -14%	15 -8%	10 -32%	7 -27%	5 -36%	2 -53%	13 +473%	15 +17%	14 -3%	11 -24%	0 -98%	(1) N/A	2 N/A	10 +544%	14 +37%	23 +60%	31 +37%	28 -11%	23 -16%	30 +30%	13 -57%	(6) N/A	(4) +36%	(14) -264%	(9) +39%	11 N/A	12 +5%	12 +1%	19 +64%	23 +17%	16 -27%	15 -9%	17 +16%	20 +14%	28 +43%	29 +4%	31 +4%	37 +20%	36 -3%	38 +6%	39 +3%	38 -2%	38 -2%	31 -18%	29 -8%	28 -3%	30 +10%	30 N/A	27 -11%	25 -8%	23 -6%	29 +24%	37 +26%	49 +33%	47 -3%	45 -5%	41 -8%	33 -21%	32 -1%	34 +7%	29 -16%	21 -25%	19 -10%	19 -3%	24 +29%	32 +32%	44 +38%	45 +1%	40 -11%	37 -6%	44 +17%	53 +20%	74 +41%	94 +27%	86 -9%	80 -7%	69 -13%	33 -52%	28 -17%	11 -60%	(1) N/A	14 N/A	6 -55%	17 +171%	37 +122%	37 -1%	35 -5%	39 +12%	19 -52%
EPS (Diluted)	0.22 N/A	0.17 -23%	0.16 -6%	0.16 N/A	0.16 N/A	0.19 +19%	0.14 -26%	0.12 -14%	0.11 -8%	0.08 -27%	0.05 -38%	0.03 -40%	0.01 -67%	0.08 +700%	0.11 +38%	0.11 N/A	0.09 -18%	0 N/A	-0.01 N/A	0.01 N/A	0.07 +600%	0.1 +43%	0.17 +70%	0.23 +35%	0.21 -9%	0.17 -19%	0.23 +35%	0.1 -57%	-0.04 N/A	-0.03 +25%	-0.11 -267%	-0.07 +36%	0.07 N/A	0.09 +29%	0.08 -11%	0.14 +75%	0.17 +21%	0.13 -24%	0.12 -8%	0.13 +8%	0.15 +15%	0.21 +40%	0.21 N/A	0.22 +5%	0.27 +23%	0.25 -7%	0.27 +8%	0.28 +4%	0.28 N/A	0.28 N/A	0.23 -18%	0.21 -9%	0.2 -5%	0.22 +10%	0.22 N/A	0.2 -9%	0.18 -10%	0.18 N/A	0.22 +22%	0.27 +23%	0.36 +33%	0.34 -6%	0.32 -6%	0.3 -6%	0.24 -20%	0.23 -4%	0.25 +9%	0.21 -16%	0.16 -24%	0.15 -6%	0.15 N/A	0.19 +27%	0.23 +21%	0.33 +43%	0.33 N/A	0.29 -12%	0.27 -7%	0.32 +19%	0.39 +22%	0.55 +41%	0.69 +25%	0.63 -9%	0.58 -8%	0.5 -14%	0.24 -52%	0.2 -17%	0.08 -60%	-0.01 N/A	0.1 N/A	0.04 -60%	0.12 +200%	0.27 +125%	0.27 N/A	0.25 -7%	0.28 +12%	0.14 -50%

Income Statement Balance Sheet Cash Flow Statement

Southern Acids (M) Bhd
KLSE:SAB

Income Statement

Earnings Waterfall
Southern Acids (M) Bhd

Income Statement
Southern Acids (M) Bhd

See Also

Company

Help

Tools

Stocks

Southern Acids (M) Bhd KLSE:SAB

Income Statement

Earnings Waterfall Southern Acids (M) Bhd

Income Statement Southern Acids (M) Bhd

See Also

Company

Help

Tools

Stocks

Southern Acids (M) Bhd
KLSE:SAB

Earnings Waterfall
Southern Acids (M) Bhd

Income Statement
Southern Acids (M) Bhd