Frasers Hospitality Trust
SGX:ACV
Income Statement
Earnings Waterfall
Frasers Hospitality Trust
Revenue
|
123.2m
SGD
|
Cost of Revenue
|
-40m
SGD
|
Gross Profit
|
83.2m
SGD
|
Operating Expenses
|
-9.8m
SGD
|
Operating Income
|
73.5m
SGD
|
Other Expenses
|
18.4m
SGD
|
Net Income
|
91.9m
SGD
|
Income Statement
Frasers Hospitality Trust
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 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||
Revenue |
48
N/A
|
129
+170%
|
110
-15%
|
113
+3%
|
121
+7%
|
124
+2%
|
132
+7%
|
143
+9%
|
151
+5%
|
159
+5%
|
161
+1%
|
159
-1%
|
159
0%
|
156
-2%
|
155
-1%
|
152
-2%
|
149
-2%
|
150
+1%
|
152
+1%
|
180
+18%
|
89
-51%
|
66
-26%
|
86
+30%
|
90
+5%
|
96
+7%
|
114
+19%
|
123
+8%
|
|
Gross Profit | ||||||||||||||||||||||||||||
Cost of Revenue |
(15)
|
(35)
|
(31)
|
(30)
|
(31)
|
(31)
|
(34)
|
(39)
|
(43)
|
(48)
|
(50)
|
(50)
|
(50)
|
(48)
|
(48)
|
(47)
|
(47)
|
(47)
|
(47)
|
(57)
|
(37)
|
(30)
|
(32)
|
(33)
|
(35)
|
(40)
|
(40)
|
|
Gross Profit |
33
N/A
|
93
+182%
|
79
-15%
|
83
+4%
|
90
+9%
|
93
+3%
|
98
+5%
|
105
+7%
|
108
+2%
|
111
+3%
|
110
0%
|
109
-1%
|
109
-1%
|
107
-1%
|
107
0%
|
105
-2%
|
102
-3%
|
102
+1%
|
104
+2%
|
122
+17%
|
52
-57%
|
36
-30%
|
54
+48%
|
57
+6%
|
61
+7%
|
74
+22%
|
83
+12%
|
|
Operating Income | ||||||||||||||||||||||||||||
Operating Expenses |
3
|
4
|
7
|
7
|
3
|
(0)
|
(6)
|
(24)
|
(22)
|
(13)
|
2
|
3
|
3
|
(11)
|
(11)
|
(28)
|
(23)
|
(10)
|
(11)
|
(13)
|
(9)
|
(19)
|
(11)
|
(2)
|
(10)
|
(9)
|
(10)
|
|
Selling, General & Administrative |
(1)
|
(3)
|
(2)
|
(3)
|
(3)
|
(3)
|
(4)
|
(5)
|
(5)
|
(6)
|
(4)
|
(5)
|
(5)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(7)
|
(8)
|
(5)
|
(6)
|
(8)
|
(6)
|
(6)
|
(7)
|
(6)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
(2)
|
(4)
|
(5)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(5)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
|
Other Operating Expenses |
3
|
7
|
9
|
10
|
6
|
2
|
(0)
|
(16)
|
(12)
|
(1)
|
12
|
12
|
12
|
0
|
0
|
(17)
|
(12)
|
0
|
0
|
0
|
0
|
(9)
|
0
|
8
|
0
|
0
|
0
|
|
Operating Income |
36
N/A
|
97
+171%
|
87
-11%
|
89
+3%
|
93
+4%
|
93
-1%
|
92
-1%
|
81
-12%
|
85
+5%
|
98
+14%
|
112
+15%
|
112
0%
|
112
0%
|
97
-14%
|
96
-1%
|
76
-20%
|
79
+3%
|
92
+17%
|
94
+2%
|
109
+16%
|
43
-61%
|
17
-61%
|
42
+150%
|
55
+32%
|
51
-8%
|
65
+28%
|
73
+13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||
Interest Income Expense |
(7)
|
102
|
53
|
51
|
37
|
(13)
|
(3)
|
(1)
|
10
|
90
|
78
|
77
|
76
|
(24)
|
(24)
|
(5)
|
(10)
|
(36)
|
(37)
|
(43)
|
(157)
|
(156)
|
(25)
|
(30)
|
(1)
|
2
|
29
|
|
Non-Reccuring Items |
0
|
(46)
|
(15)
|
(15)
|
(19)
|
(1)
|
(15)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(9)
|
0
|
8
|
0
|
1
|
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
|
18
|
0
|
(0)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
0
|
(1)
|
0
|
(1)
|
0
|
0
|
18
|
0
|
|
Pre-Tax Income |
29
N/A
|
153
+423%
|
125
-19%
|
126
+1%
|
112
-11%
|
79
-29%
|
74
-6%
|
80
+8%
|
95
+19%
|
186
+96%
|
190
+2%
|
189
0%
|
187
-1%
|
72
-61%
|
73
+0%
|
72
-1%
|
69
-4%
|
56
-19%
|
57
+3%
|
67
+17%
|
(123)
N/A
|
(139)
-12%
|
25
N/A
|
26
+4%
|
69
+168%
|
85
+23%
|
103
+21%
|
|
Net Income | ||||||||||||||||||||||||||||
Tax Provision |
(3)
|
(18)
|
(17)
|
(16)
|
(16)
|
(17)
|
(16)
|
(17)
|
(17)
|
(29)
|
(29)
|
(29)
|
(29)
|
(6)
|
(6)
|
(6)
|
(6)
|
(4)
|
(4)
|
(5)
|
10
|
11
|
(8)
|
(9)
|
(10)
|
(12)
|
(11)
|
|
Income from Continuing Operations |
27
|
135
|
108
|
110
|
95
|
62
|
57
|
62
|
77
|
157
|
161
|
160
|
159
|
67
|
66
|
65
|
63
|
52
|
53
|
62
|
(113)
|
(128)
|
16
|
17
|
58
|
72
|
92
|
|
Net Income (Common) |
27
N/A
|
135
+410%
|
108
-21%
|
110
+2%
|
95
-13%
|
60
-36%
|
54
-10%
|
58
+8%
|
73
+25%
|
152
+108%
|
156
+3%
|
156
0%
|
154
-1%
|
62
-60%
|
62
0%
|
61
-2%
|
59
-3%
|
47
-19%
|
49
+3%
|
56
+15%
|
(118)
N/A
|
(132)
-12%
|
14
N/A
|
17
+22%
|
58
+251%
|
72
+24%
|
92
+27%
|
|
EPS (Diluted) |
0.02
N/A
|
0.1
+400%
|
0.07
-30%
|
0.07
N/A
|
0.06
-14%
|
0.04
-33%
|
0.04
N/A
|
0.04
N/A
|
0.05
+25%
|
0.08
+60%
|
0.09
+13%
|
0.09
N/A
|
0.09
N/A
|
0.03
-67%
|
0.04
+33%
|
0.04
N/A
|
0.03
-25%
|
0.02
-33%
|
0.03
+50%
|
0.03
N/A
|
-0.06
N/A
|
-0.07
-17%
|
0.01
N/A
|
0.01
N/A
|
0.03
+200%
|
0.04
+33%
|
0.05
+25%
|