Bonvests Holdings Ltd
SGX:B28
Income Statement
Earnings Waterfall
Bonvests Holdings Ltd
Revenue
|
216.8m
SGD
|
Cost of Revenue
|
-97.9m
SGD
|
Gross Profit
|
118.9m
SGD
|
Operating Expenses
|
-95.9m
SGD
|
Operating Income
|
22.9m
SGD
|
Other Expenses
|
-15.8m
SGD
|
Net Income
|
7.2m
SGD
|
Income Statement
Bonvests Holdings Ltd
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 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
152
N/A
|
154
+2%
|
157
+2%
|
160
+2%
|
165
+3%
|
171
+4%
|
175
+3%
|
181
+3%
|
184
+1%
|
189
+3%
|
192
+2%
|
193
+0%
|
197
+2%
|
198
+1%
|
198
0%
|
200
+1%
|
212
+6%
|
220
+4%
|
226
+3%
|
229
+1%
|
221
-4%
|
217
-2%
|
216
-1%
|
217
+1%
|
219
+1%
|
222
+2%
|
223
+0%
|
225
+1%
|
225
0%
|
224
0%
|
223
0%
|
224
+0%
|
228
+2%
|
190
-16%
|
121
-37%
|
110
-8%
|
134
+22%
|
168
+25%
|
209
+25%
|
221
+6%
|
217
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(63)
|
(63)
|
(64)
|
(65)
|
(69)
|
(71)
|
(72)
|
(75)
|
(74)
|
(77)
|
(80)
|
(80)
|
(81)
|
(82)
|
(84)
|
(86)
|
(91)
|
(94)
|
(99)
|
(101)
|
(99)
|
(98)
|
(98)
|
(99)
|
(99)
|
(100)
|
(100)
|
(100)
|
(100)
|
(101)
|
(102)
|
(103)
|
(104)
|
(93)
|
(73)
|
(66)
|
(70)
|
(79)
|
(91)
|
(96)
|
(98)
|
|
Gross Profit |
89
N/A
|
92
+3%
|
93
+1%
|
96
+3%
|
96
+0%
|
100
+4%
|
104
+4%
|
107
+3%
|
110
+3%
|
112
+2%
|
113
+1%
|
113
+0%
|
116
+2%
|
115
0%
|
114
-1%
|
114
+0%
|
122
+6%
|
126
+4%
|
127
+1%
|
128
+1%
|
122
-5%
|
119
-2%
|
118
-1%
|
119
+0%
|
120
+1%
|
122
+2%
|
123
+1%
|
125
+1%
|
124
0%
|
123
-1%
|
122
-1%
|
121
-1%
|
124
+3%
|
97
-22%
|
47
-51%
|
44
-6%
|
64
+45%
|
89
+38%
|
118
+33%
|
125
+6%
|
119
-5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(68)
|
(70)
|
(72)
|
(74)
|
(77)
|
(80)
|
(81)
|
(82)
|
(82)
|
(81)
|
(81)
|
(82)
|
(83)
|
(82)
|
(81)
|
(82)
|
(84)
|
(87)
|
(89)
|
(91)
|
(63)
|
(100)
|
(99)
|
(100)
|
(91)
|
(104)
|
(106)
|
(107)
|
(99)
|
(100)
|
(102)
|
(106)
|
(107)
|
(97)
|
(85)
|
(70)
|
(75)
|
(80)
|
(93)
|
(98)
|
(96)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(11)
|
(11)
|
(13)
|
(13)
|
(15)
|
(16)
|
(16)
|
(17)
|
(16)
|
(16)
|
(17)
|
(17)
|
(17)
|
(17)
|
(17)
|
(18)
|
(19)
|
(20)
|
(21)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(23)
|
(22)
|
(23)
|
(23)
|
(27)
|
(28)
|
(30)
|
(33)
|
(30)
|
(32)
|
(34)
|
(33)
|
(33)
|
(32)
|
(30)
|
(29)
|
(26)
|
|
Other Operating Expenses |
(57)
|
(58)
|
(60)
|
(61)
|
(62)
|
(64)
|
(65)
|
(65)
|
(66)
|
(65)
|
(65)
|
(65)
|
(66)
|
(65)
|
(64)
|
(64)
|
(65)
|
(67)
|
(68)
|
(68)
|
(39)
|
(77)
|
(76)
|
(77)
|
(69)
|
(81)
|
(83)
|
(84)
|
(72)
|
(72)
|
(72)
|
(73)
|
(77)
|
(65)
|
(51)
|
(37)
|
(42)
|
(49)
|
(63)
|
(69)
|
(70)
|
|
Operating Income |
21
N/A
|
22
+6%
|
21
-7%
|
21
+4%
|
18
-14%
|
20
+8%
|
23
+14%
|
25
+10%
|
28
+12%
|
31
+9%
|
31
+2%
|
31
-2%
|
33
+7%
|
33
+2%
|
33
-3%
|
32
-1%
|
38
+16%
|
39
+4%
|
38
-3%
|
37
-2%
|
59
+58%
|
19
-68%
|
19
0%
|
19
+1%
|
29
+51%
|
19
-35%
|
17
-8%
|
17
+1%
|
25
+47%
|
23
-10%
|
20
-13%
|
15
-23%
|
17
+10%
|
0
-99%
|
(38)
N/A
|
(25)
+34%
|
(10)
+59%
|
9
N/A
|
25
+192%
|
27
+7%
|
23
-15%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
29
|
28
|
29
|
26
|
8
|
9
|
34
|
35
|
36
|
35
|
9
|
9
|
12
|
12
|
41
|
41
|
38
|
36
|
10
|
39
|
10
|
44
|
45
|
15
|
3
|
4
|
(4)
|
(5)
|
(7)
|
(10)
|
(9)
|
(11)
|
(5)
|
(8)
|
(17)
|
(6)
|
15
|
15
|
0
|
(6)
|
(11)
|
|
Non-Reccuring Items |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(16)
|
(16)
|
(16)
|
(16)
|
(5)
|
(1)
|
(1)
|
(1)
|
(13)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(2)
|
13
|
0
|
5
|
(1)
|
0
|
0
|
0
|
|
Total Other Income |
(1)
|
(1)
|
0
|
(0)
|
1
|
1
|
(1)
|
(1)
|
(1)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
51
N/A
|
50
-2%
|
50
-1%
|
48
-4%
|
26
-45%
|
29
+9%
|
57
+99%
|
60
+5%
|
63
+6%
|
65
+3%
|
40
-39%
|
40
+0%
|
44
+11%
|
44
+1%
|
73
+64%
|
72
-1%
|
59
-18%
|
59
+0%
|
32
-46%
|
61
+91%
|
65
+7%
|
62
-4%
|
63
+2%
|
34
-47%
|
19
-43%
|
23
+18%
|
12
-45%
|
12
-2%
|
18
+47%
|
13
-30%
|
11
-16%
|
3
-70%
|
10
+217%
|
(11)
N/A
|
(41)
-286%
|
(31)
+25%
|
10
N/A
|
23
+138%
|
26
+13%
|
21
-20%
|
13
-39%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(3)
|
(3)
|
(3)
|
(3)
|
(1)
|
(1)
|
(1)
|
(1)
|
(7)
|
(7)
|
(7)
|
(6)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(9)
|
(10)
|
(10)
|
(8)
|
(8)
|
(8)
|
(7)
|
(5)
|
(5)
|
(5)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(6)
|
(4)
|
1
|
1
|
2
|
1
|
(6)
|
(7)
|
(6)
|
|
Income from Continuing Operations |
48
|
47
|
47
|
44
|
25
|
27
|
56
|
59
|
57
|
58
|
33
|
33
|
35
|
36
|
64
|
63
|
50
|
50
|
22
|
50
|
56
|
54
|
55
|
26
|
14
|
17
|
8
|
8
|
13
|
8
|
6
|
(2)
|
4
|
(15)
|
(41)
|
(30)
|
12
|
24
|
20
|
14
|
7
|
|
Income to Minority Interest |
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
0
|
0
|
1
|
1
|
0
|
|
Net Income (Common) |
47
N/A
|
47
-1%
|
46
-1%
|
44
-5%
|
25
-44%
|
27
+10%
|
55
+105%
|
58
+5%
|
56
-3%
|
57
+2%
|
32
-44%
|
32
+0%
|
34
+6%
|
35
+1%
|
63
+83%
|
62
-2%
|
49
-21%
|
49
0%
|
21
-57%
|
49
+136%
|
55
+12%
|
53
-3%
|
54
+2%
|
25
-54%
|
13
-47%
|
17
+25%
|
7
-58%
|
7
+3%
|
12
+69%
|
7
-39%
|
5
-29%
|
(2)
N/A
|
4
N/A
|
(15)
N/A
|
(41)
-174%
|
(30)
+26%
|
12
N/A
|
25
+100%
|
21
-16%
|
15
-29%
|
7
-51%
|
|
EPS (Diluted) |
0.12
N/A
|
0.12
N/A
|
0.12
N/A
|
0.12
N/A
|
0.07
-42%
|
0.08
+14%
|
0.15
+88%
|
0.15
N/A
|
0.14
-7%
|
0.14
N/A
|
0.08
-43%
|
0.08
N/A
|
0.09
+13%
|
0.09
N/A
|
0.16
+78%
|
0.16
N/A
|
0.12
-25%
|
0.12
N/A
|
0.05
-58%
|
0.12
+140%
|
0.14
+17%
|
0.13
-7%
|
0.13
N/A
|
0.06
-54%
|
0.03
-50%
|
0.04
+33%
|
0.02
-50%
|
0.02
N/A
|
0.03
+50%
|
0.02
-33%
|
0.01
-50%
|
-0.01
N/A
|
0.01
N/A
|
-0.04
N/A
|
-0.1
-150%
|
-0.08
+20%
|
0.03
N/A
|
0.06
+100%
|
0.05
-17%
|
0.04
-20%
|
0.02
-50%
|