B

BJC Heavy Industries PCL
SET:BJCHI

Watchlist Manager
BJC Heavy Industries PCL
SET:BJCHI
Watchlist
Price: 0.58 THB Market Closed
Market Cap: ฿927.8m

Income Statement

Earnings Waterfall
BJC Heavy Industries PCL

Income Statement
BJC Heavy Industries PCL

Rotate your device to view
Income Statement
Currency: THB
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
Revenue
Interest Expense
1
1
1
1
1
1
1
1
1
1
1
2
2
2
2
2
1
1
1
1
1
1
0
0
1
1
0
0
0
0
1
1
1
1
0
0
0
0
0
1
1
2
2
2
1
1
1
1
0
0
0
0
Revenue
3 614
N/A
4 534
+25%
4 500
-1%
4 246
-6%
3 910
-8%
3 357
-14%
3 657
+9%
4 000
+9%
4 522
+13%
5 186
+15%
4 933
-5%
5 006
+1%
5 612
+12%
6 214
+11%
7 197
+16%
6 538
-9%
5 202
-20%
3 593
-31%
2 116
-41%
1 902
-10%
1 503
-21%
1 490
-1%
1 370
-8%
1 089
-21%
909
-17%
812
-11%
1 462
+80%
1 708
+17%
2 018
+18%
2 356
+17%
2 088
-11%
2 095
+0%
1 965
-6%
1 705
-13%
1 660
-3%
1 482
-11%
1 340
-10%
1 107
-17%
1 013
-8%
1 671
+65%
2 710
+62%
3 577
+32%
4 093
+14%
3 710
-9%
3 493
-6%
3 029
-13%
2 367
-22%
2 121
-10%
1 308
-38%
883
-32%
860
-3%
758
-12%
Gross Profit
Cost of Revenue
(2 567)
(3 114)
(3 015)
(2 677)
(2 335)
(2 045)
(2 334)
(2 755)
(3 188)
(3 657)
(3 505)
(3 581)
(4 053)
(4 628)
(5 578)
(5 424)
(4 913)
(3 768)
(2 492)
(2 221)
(1 701)
(1 668)
(1 651)
(1 293)
(970)
(849)
(1 263)
(1 470)
(1 656)
(1 950)
(1 802)
(1 979)
(1 923)
(1 716)
(1 617)
(1 258)
(1 196)
(974)
(952)
(1 588)
(2 343)
(3 143)
(3 643)
(3 537)
(3 196)
(2 540)
(1 865)
(1 343)
(875)
(741)
(724)
(675)
Gross Profit
1 046
N/A
1 420
+36%
1 485
+5%
1 569
+6%
1 575
+0%
1 311
-17%
1 323
+1%
1 245
-6%
1 334
+7%
1 529
+15%
1 428
-7%
1 425
0%
1 559
+9%
1 586
+2%
1 619
+2%
1 114
-31%
289
-74%
(174)
N/A
(377)
-116%
(319)
+15%
(198)
+38%
(178)
+10%
(281)
-58%
(204)
+27%
(61)
+70%
(38)
+38%
199
N/A
237
+19%
362
+52%
406
+12%
287
-29%
116
-59%
42
-64%
(11)
N/A
43
N/A
224
+423%
144
-36%
133
-8%
61
-54%
83
+35%
367
+342%
435
+18%
450
+4%
172
-62%
298
+73%
490
+64%
502
+3%
778
+55%
432
-44%
142
-67%
136
-4%
82
-39%
Operating Income
Operating Expenses
(257)
(285)
(303)
(320)
(301)
(306)
(321)
(318)
(289)
(309)
(346)
(350)
(334)
(311)
(238)
(212)
(217)
(183)
(204)
(189)
(162)
(120)
(114)
(119)
(188)
(179)
(193)
(199)
(194)
(293)
(268)
(275)
(264)
(156)
(173)
(149)
(172)
(170)
(153)
(185)
(175)
(199)
(194)
(178)
(156)
(139)
(131)
(117)
(131)
(139)
(140)
(144)
Selling, General & Administrative
(287)
(315)
(333)
(342)
(319)
(327)
(348)
(355)
(349)
(363)
(396)
(396)
(367)
(351)
(298)
(268)
(285)
(237)
(228)
(210)
(171)
(120)
(111)
(118)
(195)
(188)
(207)
(213)
(214)
(318)
(296)
(309)
(305)
(194)
(209)
(182)
(194)
(192)
(173)
(203)
(188)
(209)
(208)
(195)
(179)
(165)
(154)
(138)
(146)
(153)
(153)
(154)
Other Operating Expenses
30
30
30
22
18
21
27
36
60
54
50
46
32
40
60
57
68
53
24
22
9
(0)
(3)
(1)
8
9
14
13
20
25
28
34
41
37
36
33
22
22
20
18
13
10
14
17
23
26
23
21
16
14
12
11
Operating Income
789
N/A
1 135
+44%
1 182
+4%
1 249
+6%
1 274
+2%
1 005
-21%
1 002
0%
927
-7%
1 044
+13%
1 220
+17%
1 082
-11%
1 075
-1%
1 224
+14%
1 275
+4%
1 381
+8%
903
-35%
72
-92%
(357)
N/A
(581)
-62%
(508)
+13%
(360)
+29%
(298)
+17%
(395)
-33%
(322)
+18%
(249)
+23%
(216)
+13%
5
N/A
38
+612%
168
+342%
113
-33%
19
-83%
(159)
N/A
(221)
-39%
(167)
+24%
(130)
+22%
76
N/A
(29)
N/A
(37)
-31%
(91)
-145%
(102)
-11%
192
N/A
235
+22%
256
+9%
(5)
N/A
141
N/A
351
+148%
372
+6%
662
+78%
302
-54%
4
-99%
(4)
N/A
(61)
-1 277%
Pre-Tax Income
Interest Income Expense
9
(24)
(62)
(60)
(57)
9
72
4
(27)
(207)
(124)
50
104
226
133
(19)
41
(24)
(33)
(37)
(164)
(169)
(33)
(33)
24
96
(113)
(78)
(108)
55
43
95
28
(53)
60
104
182
121
150
140
(8)
(28)
(13)
(50)
25
173
128
(140)
32
(97)
(185)
26
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
(6)
(16)
(36)
(78)
(90)
(87)
(66)
(25)
(11)
(19)
(27)
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
(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
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
(3)
(2)
(2)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(20)
(102)
(102)
(77)
(405)
(323)
(323)
(348)
Pre-Tax Income
798
N/A
1 111
+39%
1 120
+1%
1 190
+6%
1 218
+2%
1 014
-17%
1 074
+6%
932
-13%
1 017
+9%
1 014
0%
958
-5%
1 125
+17%
1 328
+18%
1 501
+13%
1 514
+1%
883
-42%
113
-87%
(381)
N/A
(613)
-61%
(545)
+11%
(524)
+4%
(467)
+11%
(428)
+8%
(355)
+17%
(228)
+36%
(123)
+46%
(110)
+11%
(43)
+61%
60
N/A
167
+178%
61
-63%
(64)
N/A
(194)
-201%
(220)
-14%
(70)
+68%
180
N/A
154
-15%
84
-46%
58
-30%
38
-35%
185
+385%
202
+9%
228
+13%
(91)
N/A
68
N/A
332
+387%
311
-6%
378
+21%
(96)
N/A
(427)
-343%
(531)
-24%
(410)
+23%
Net Income
Tax Provision
(5)
(6)
(7)
(2)
(11)
(11)
(10)
(21)
(13)
(17)
(14)
(17)
(8)
(3)
(4)
9
(0)
(0)
(2)
(4)
0
0
2
0
(4)
(7)
(6)
(7)
(13)
(15)
(9)
(9)
(0)
5
(0)
1
1
1
1
1
5
6
6
15
7
16
16
2
68
58
55
59
Income from Continuing Operations
793
1 105
1 114
1 188
1 206
1 003
1 064
910
1 004
997
945
1 108
1 320
1 498
1 510
892
112
(382)
(615)
(549)
(524)
(466)
(426)
(355)
(231)
(130)
(116)
(50)
47
153
52
(73)
(194)
(215)
(70)
181
155
85
60
39
190
207
234
(76)
75
348
327
379
(28)
(370)
(477)
(351)
Net Income (Common)
793
N/A
1 105
+39%
1 114
+1%
1 188
+7%
1 206
+2%
1 003
-17%
1 064
+6%
910
-14%
1 004
+10%
997
-1%
945
-5%
1 108
+17%
1 320
+19%
1 498
+13%
1 510
+1%
892
-41%
112
-87%
(382)
N/A
(615)
-61%
(549)
+11%
(524)
+5%
(466)
+11%
(426)
+9%
(355)
+17%
(231)
+35%
(130)
+44%
(116)
+11%
(50)
+57%
47
N/A
153
+224%
52
-66%
(73)
N/A
(194)
-164%
(215)
-11%
(70)
+68%
181
N/A
155
-14%
85
-45%
60
-30%
39
-34%
190
+382%
207
+9%
234
+13%
(76)
N/A
75
N/A
348
+365%
327
-6%
379
+16%
(28)
N/A
(370)
-1 215%
(477)
-29%
(351)
+26%
EPS (Diluted)
0.71
N/A
0.98
+38%
0.95
-3%
1
+5%
0.99
-1%
0.62
-37%
0.66
+6%
0.56
-15%
0.63
+12%
0.62
-2%
0.59
-5%
0.69
+17%
0.83
+20%
0.93
+12%
0.94
+1%
0.56
-40%
0.07
-88%
-0.24
N/A
-0.39
-63%
-0.35
+10%
-0.33
+6%
-0.29
+12%
-0.26
+10%
-0.22
+15%
-0.14
+36%
-0.08
+43%
-0.07
+12%
-0.03
+57%
0.03
N/A
0.1
+233%
0.03
-70%
-0.05
N/A
-0.12
-140%
-0.13
-8%
-0.04
+69%
0.11
N/A
0.1
-9%
0.05
-50%
0.04
-20%
0.02
-50%
0.12
+500%
0.13
+8%
0.15
+15%
-0.05
N/A
0.05
N/A
0.22
+340%
0.2
-9%
0.24
+20%
-0.02
N/A
-0.23
-1 050%
-0.3
-30%
-0.22
+27%