Watchlist Manager

Watchlist

Price: 3.53 MYR 0.28% Market Closed

Market Cap: 988.4m MYR

S	Sarawak Plantation Bhd KLSE:SWKPLNT	MY
	EXEO Group Inc TSE:1951	JP
Y	Yenher Holdings Bhd KLSE:YENHER	MY
	Aditya Birla Fashion and Retail Ltd NSE:ABFRL	IN
	JSL SA BOVESPA:JSLG3	BR
	Amplify Energy Corp NYSE:AMPY	US
	Ningbo Construction Co Ltd SSE:601789	CN
N	NBTM New Materials Group Co Ltd SSE:600114	CN
	Profit Cultural and Creative Group Co Ltd SZSE:300640	CN
A	American Realty Investors Inc NYSE:ARL	US
	HAKI Safety AB STO:HAKI B	SE

Income Statement

Currency: MYR

	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	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	6	0	0	0	7	0	0	0	4	0	0	0	2	0	0	0	1	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	0
Revenue	165 N/A	244 +48%	263 +8%	289 +10%	294 +2%	262 -11%	259 -1%	270 +4%	263 -3%	296 +12%	322 +9%	295 -9%	306 +4%	341 +11%	356 +4%	418 +17%	483 +16%	479 -1%	491 +2%	479 -2%	451 -6%	430 -5%	403 -6%	356 -12%	340 -4%	362 +7%	392 +8%	416 +6%	406 -2%	390 -4%	357 -8%	350 -2%	340 -3%	334 -2%	326 -3%	328 +1%	364 +11%	384 +5%	431 +12%	424 -2%	410 -3%	399 -3%	360 -10%	344 -4%	322 -7%	311 -3%	309 -1%	318 +3%	328 +3%	348 +6%	377 +8%	399 +6%	442 +11%	466 +5%	512 +10%	608 +19%	679 +12%	791 +16%	829 +5%	843 +2%	796 -6%	711 -11%	639 -10%	559 -12%	570 +2%	571 +0%	587 +3%	591 +1%	567 -4%	551 -3%	560 +1%	559 0%	550 -2%	572 +4%
Gross Profit
Cost of Revenue	(83)	(123)	(132)	(152)	(163)	(161)	(175)	(194)	(205)	(219)	(227)	(207)	(208)	(234)	(241)	(282)	(325)	(323)	(332)	(329)	(308)	(301)	(292)	(267)	(259)	(265)	(278)	(286)	(288)	(290)	(278)	(279)	(270)	(265)	(259)	(262)	(292)	(300)	(328)	(323)	(316)	(318)	(304)	(290)	(264)	(258)	(248)	(261)	(275)	(286)	(309)	(317)	(345)	(355)	(390)	(463)	(511)	(579)	(593)	(582)	(550)	(506)	(467)	(433)	(437)	(438)	(450)	(447)	(428)	(401)	(397)	(393)	(387)	(400)
Gross Profit	82 N/A	121 +47%	131 +9%	137 +5%	130 -5%	101 -22%	83 -18%	76 -9%	58 -24%	77 +33%	95 +23%	87 -8%	98 +12%	107 +9%	114 +7%	136 +19%	158 +16%	157 -1%	159 +2%	150 -6%	143 -4%	129 -10%	111 -14%	88 -20%	81 -8%	97 +20%	115 +18%	130 +14%	118 -10%	100 -15%	79 -21%	71 -10%	70 -1%	70 -1%	66 -5%	66 0%	73 +10%	84 +16%	104 +23%	101 -2%	94 -7%	81 -14%	57 -30%	54 -5%	58 +7%	53 -9%	62 +17%	58 -6%	53 -8%	62 +16%	68 +10%	82 +21%	97 +18%	111 +14%	122 +11%	145 +18%	168 +16%	212 +26%	235 +11%	261 +11%	246 -6%	205 -17%	171 -17%	126 -27%	132 +5%	133 +1%	137 +3%	144 +5%	139 -3%	150 +8%	163 +9%	166 +2%	163 -2%	172 +6%
Operating Income
Operating Expenses	(27)	(40)	(40)	(44)	(44)	(52)	(30)	(26)	(24)	(24)	(27)	(26)	(27)	(44)	(56)	(61)	(65)	(52)	(54)	(54)	(54)	(64)	(63)	(59)	(58)	(54)	(56)	(56)	(58)	(58)	(54)	(58)	(57)	(48)	(53)	(54)	(55)	(55)	(53)	(47)	(43)	(40)	(38)	(38)	(36)	(34)	(34)	(34)	(35)	(37)	(38)	(41)	(42)	(43)	(46)	(50)	(57)	(64)	(69)	(75)	(73)	(67)	(58)	(48)	(46)	(46)	(49)	(48)	(47)	(50)	(52)	(53)	(53)	(52)
Selling, General & Administrative	(30)	(17)	(42)	(35)	(32)	(38)	(37)	(42)	(43)	(37)	(39)	(39)	(41)	(46)	(48)	(50)	(54)	(55)	(57)	(57)	(57)	(55)	(53)	(51)	(49)	(49)	(51)	(51)	(52)	(60)	(59)	(63)	(62)	(55)	(54)	(54)	(57)	(57)	(56)	(50)	(45)	(42)	(40)	(39)	(37)	(36)	(36)	(36)	(36)	(38)	(40)	(42)	(43)	(45)	(47)	(52)	(58)	(65)	(70)	(76)	(75)	(69)	(62)	(53)	(50)	(50)	(52)	(52)	(51)	(54)	(55)	(55)	(55)	(55)
Other Operating Expenses	2	(22)	2	(9)	(11)	(14)	7	17	19	12	12	13	13	2	(8)	(10)	(11)	2	3	3	4	(10)	(9)	(9)	(9)	(5)	(5)	(6)	(6)	1	5	5	5	7	0	0	2	3	3	3	2	2	2	1	1	2	1	2	2	2	2	1	1	1	2	2	2	2	2	2	2	2	5	5	5	5	3	3	4	4	3	2	2	3
Operating Income	55 N/A	81 +47%	91 +12%	93 +2%	87 -7%	49 -44%	54 +11%	50 -7%	33 -33%	53 +57%	68 +29%	61 -9%	71 +15%	63 -11%	58 -8%	75 +29%	94 +24%	104 +11%	105 +1%	96 -9%	89 -6%	65 -27%	48 -26%	29 -40%	23 -19%	43 +83%	59 +37%	74 +26%	60 -19%	41 -31%	24 -41%	13 -48%	13 +4%	22 +68%	13 -43%	12 -4%	17 +43%	29 +70%	50 +71%	55 +9%	51 -7%	41 -20%	19 -54%	16 -17%	22 +38%	18 -15%	27 +48%	23 -15%	18 -22%	25 +38%	29 +17%	42 +41%	56 +34%	67 +21%	77 +14%	95 +24%	111 +17%	148 +33%	167 +13%	187 +12%	174 -7%	139 -20%	113 -18%	78 -31%	87 +11%	87 +1%	88 +1%	95 +8%	92 -3%	100 +9%	111 +11%	113 +2%	110 -3%	120 +9%
Pre-Tax Income
Interest Income Expense	(1)	2	(1)	(1)	1	12	0	0	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(0)	0	0	1	1	2	2	2	2	2	2	1	1	3	3	3	3	1	1	1	(1)	(0)	(1)	(2)	(2)	(3)	(3)	(3)	(3)	(4)	(3)	(3)	(2)	(1)	(1)	(1)	0	0	0	1	1	1	2	2	2	2	3	4	4	4	5	5	6	6	6	7	7	7
Non-Reccuring Items	0	0	0	0	0	7	0	0	0	0	0	0	0	(10)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	0	0	0	(1)	0	0	0	(7)	(5)	(8)	(2)	(24)	7	10	5	1	(0)	1	0	5	1	11	16	16	30	26	35	19	27	8	(7)	(7)	(16)	(1)	2	(4)	5	9	17	18	11	11	9	15
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	(0)	0	0	0	0	0	0	0	0	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	(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	29	28	28	28	0	0	0	4	4	(3)	(3)	(7)	(0)	(24)	(24)	(24)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(7)	(7)	(7)	0	0	0	0	0	0	0	0	0
Pre-Tax Income	54 N/A	83 +53%	90 +9%	93 +3%	87 -6%	68 -23%	54 -20%	50 -8%	33 -35%	52 +58%	67 +29%	61 -9%	70 +15%	52 -25%	58 +11%	75 +30%	94 +25%	104 +11%	105 +1%	96 -9%	91 -6%	66 -27%	50 -25%	31 -38%	25 -18%	45 +76%	61 +36%	75 +24%	61 -19%	70 +15%	56 -21%	44 -21%	44 +1%	22 -49%	14 -39%	13 -5%	21 +58%	26 +25%	41 +57%	42 +3%	40 -4%	14 -65%	(1) N/A	(1) -27%	(1) N/A	16 N/A	25 +58%	22 -11%	17 -22%	28 +64%	29 +3%	52 +78%	72 +37%	83 +15%	107 +28%	122 +14%	147 +20%	168 +15%	193 +15%	195 +1%	167 -14%	134 -20%	94 -30%	74 -21%	86 +16%	87 +2%	98 +12%	110 +12%	115 +5%	124 +8%	129 +4%	131 +2%	126 -4%	142 +13%
Net Income
Tax Provision	(13)	(11)	(11)	(13)	(12)	(14)	(13)	(10)	(6)	(12)	(16)	(16)	(17)	(18)	(19)	(23)	(28)	(27)	(28)	(26)	(23)	(22)	(14)	(10)	(9)	(9)	(15)	(18)	(11)	(9)	(4)	(2)	(3)	(2)	(1)	(1)	(3)	(6)	(10)	(11)	(13)	(8)	(5)	(6)	(6)	(5)	(8)	(5)	(4)	(8)	(7)	(13)	(18)	(21)	(27)	(32)	(35)	(40)	(45)	(46)	(42)	(37)	(28)	(22)	(25)	(23)	(26)	(29)	(30)	(31)	(33)	(34)	(28)	(35)
Income from Continuing Operations	41	71	79	80	75	54	41	40	27	40	51	45	53	34	39	52	65	77	77	71	68	45	36	21	16	36	46	58	50	61	51	42	41	21	13	12	18	19	30	30	27	6	(6)	(8)	(7)	11	17	17	13	21	22	39	54	62	80	90	112	128	148	149	125	97	66	52	61	65	72	81	85	93	96	98	98	107
Income to Minority Interest	(1)	(3)	(4)	(4)	(4)	(2)	(1)	(1)	(1)	(1)	(1)	(0)	(0)	0	0	0	1	4	4	4	4	2	2	2	2	4	4	4	3	0	0	0	1	1	1	1	1	3	3	3	3	0	0	0	0	0	0	0	0	0	0	0	(1)	(0)	(0)	(0)	0	(0)	(1)	(1)	(1)	(1)	(0)	(0)	(1)	(0)	(1)	(1)	(1)	(1)	(1)	(1)	(1)	(1)
Net Income (Common)	40 N/A	68 +73%	75 +10%	76 +2%	72 -6%	52 -28%	40 -23%	39 -3%	26 -32%	39 +49%	51 +28%	45 -11%	53 +18%	34 -35%	39 +14%	53 +34%	66 +26%	82 +24%	82 N/A	75 -8%	72 -4%	46 -36%	37 -20%	22 -40%	18 -20%	40 +122%	50 +25%	62 +24%	53 -14%	61 +16%	51 -16%	43 -17%	42 -2%	21 -49%	13 -38%	13 -3%	19 +46%	22 +20%	33 +49%	33 +0%	30 -10%	6 -79%	(5) N/A	(7) -33%	(7) +4%	11 N/A	18 +57%	18 N/A	14 -23%	21 +55%	22 +6%	39 +77%	53 +37%	61 +15%	79 +29%	89 +13%	112 +25%	128 +14%	147 +15%	148 +0%	124 -16%	97 -22%	65 -32%	52 -20%	61 +17%	64 +6%	72 +11%	81 +13%	85 +5%	92 +9%	96 +4%	97 +1%	97 +0%	106 +9%
EPS (Diluted)	0.15 N/A	0.26 +73%	0.27 +4%	0.27 N/A	0.25 -7%	0.19 -24%	0.14 -26%	0.13 -7%	0.09 -31%	0.14 +56%	0.18 +29%	0.16 -11%	0.19 +19%	0.12 -37%	0.14 +17%	0.19 +36%	0.23 +21%	0.29 +26%	0.29 N/A	0.27 -7%	0.26 -4%	0.17 -35%	0.14 -18%	0.08 -43%	0.07 -12%	0.14 +100%	0.17 +21%	0.22 +29%	0.19 -14%	0.22 +16%	0.19 -14%	0.16 -16%	0.15 -6%	0.08 -47%	0.05 -38%	0.04 -20%	0.06 +50%	0.08 +33%	0.11 +38%	0.12 +9%	0.11 -8%	0.02 -82%	-0.02 N/A	-0.03 -50%	-0.03 N/A	0.04 N/A	0.06 +50%	0.06 N/A	0.05 -17%	0.07 +40%	0.08 +14%	0.14 +75%	0.19 +36%	0.22 +16%	0.29 +32%	0.33 +14%	0.41 +24%	0.46 +12%	0.54 +17%	0.54 N/A	0.46 -15%	0.35 -24%	0.24 -31%	0.19 -21%	0.22 +16%	0.23 +5%	0.26 +13%	0.29 +12%	0.3 +3%	0.33 +10%	0.34 +3%	0.35 +3%	0.35 N/A	0.38 +9%

Income Statement Balance Sheet Cash Flow Statement

Sarawak Plantation Bhd
KLSE:SWKPLNT

Income Statement

Earnings Waterfall
Sarawak Plantation Bhd

Income Statement
Sarawak Plantation Bhd

See Also

Company

Help

Tools

Stocks

Sarawak Plantation Bhd KLSE:SWKPLNT

Income Statement

Earnings Waterfall Sarawak Plantation Bhd

Income Statement Sarawak Plantation Bhd

See Also

Company

Help

Tools

Stocks

Sarawak Plantation Bhd
KLSE:SWKPLNT

Earnings Waterfall
Sarawak Plantation Bhd

Income Statement
Sarawak Plantation Bhd