First Time Loading...

Bukit Sembawang Estates Ltd
SGX:B61

Watchlist Manager
Bukit Sembawang Estates Ltd Logo
Bukit Sembawang Estates Ltd
SGX:B61
Watchlist
Price: 3.33 SGD 0.3% Market Closed
Updated: Apr 27, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

340.8m
+73%
Revenue
Growth Rates:
1 Year
+62%
3 Years
-9%
5 Years
+49%
7 Years
+97%
10 Years
-9%
43.9m
+39%
Operating Income
Growth Rates:
1 Year
-24%
3 Years
-61%
5 Years
-64%
7 Years
-57%
10 Years
-70%
47m
+37%
Net Income
Growth Rates:
1 Year
+12%
3 Years
-43%
5 Years
-54%
7 Years
-51%
10 Years
-62%

Earnings Waterfall
Bukit Sembawang Estates Ltd

Revenue
340.8m SGD
Cost of Revenue
-295.1m SGD
Gross Profit
45.6m SGD
Operating Expenses
-1.7m SGD
Operating Income
43.9m SGD
Other Expenses
3.1m SGD
Net Income
47m SGD

Income Statement
Bukit Sembawang Estates Ltd

Rotate your device to view
Income Statement
Currency: SGD
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 Sep-2020 Mar-2021 Sep-2021 Dec-2021 Mar-2022 Sep-2022 Mar-2023 Sep-2023
Revenue
Revenue
391
N/A
375
-4%
398
+6%
360
-10%
355
-1%
411
+16%
376
-9%
365
-3%
408
+12%
310
-24%
375
+21%
405
+8%
383
-5%
438
+14%
393
-10%
337
-14%
282
-16%
209
-26%
173
-17%
140
-19%
143
+2%
114
-20%
73
-36%
80
+10%
98
+22%
148
+50%
229
+55%
334
+46%
358
+7%
370
+3%
398
+7%
354
-11%
370
+5%
374
+1%
581
+55%
557
-4%
0
N/A
288
N/A
210
-27%
197
-6%
341
+73%
Gross Profit
Cost of Revenue
(229)
(228)
(239)
(219)
(207)
(242)
(221)
(213)
(249)
(192)
(240)
(266)
(254)
(291)
(262)
(205)
(170)
(109)
(60)
(52)
(54)
(47)
(34)
(34)
(34)
(55)
(99)
(161)
(189)
(200)
(216)
(196)
(190)
(197)
(338)
(341)
0
(188)
(160)
(163)
(295)
Gross Profit
162
N/A
147
-9%
159
+8%
141
-12%
147
+5%
170
+15%
155
-9%
152
-2%
160
+5%
118
-26%
135
+14%
139
+3%
129
-7%
146
+14%
131
-10%
133
+1%
112
-15%
100
-11%
113
+13%
89
-21%
90
+1%
68
-24%
39
-42%
46
+18%
64
+37%
93
+45%
130
+40%
174
+33%
168
-3%
170
+1%
181
+7%
158
-13%
179
+14%
177
-1%
243
+38%
215
-12%
0
N/A
100
N/A
50
-50%
34
-32%
46
+34%
Operating Income
Operating Expenses
48
48
30
(6)
(7)
(7)
(7)
(6)
(27)
(27)
(27)
(27)
(21)
(21)
(21)
(21)
(9)
(9)
(10)
(11)
(15)
(15)
(15)
(12)
(7)
(8)
(9)
(14)
(35)
(38)
(40)
(40)
(67)
(63)
(12)
(10)
(386)
(2)
(37)
(2)
(2)
Selling, General & Administrative
(4)
(4)
(3)
(4)
(3)
(3)
(3)
(3)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(3)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(4)
(5)
(5)
(6)
(6)
(7)
(8)
(8)
(9)
(9)
(8)
(8)
0
(9)
(9)
(10)
(11)
Depreciation & Amortization
0
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
52
51
33
(2)
(4)
(3)
(3)
(3)
(23)
(23)
(23)
(23)
(18)
(17)
(17)
(18)
(5)
(6)
(6)
(7)
(11)
(11)
(11)
(8)
(2)
(3)
(4)
(8)
(29)
(31)
(32)
(32)
(58)
(54)
(3)
(1)
(386)
7
(27)
8
9
Operating Income
210
N/A
194
-7%
189
-3%
135
-29%
141
+4%
163
+16%
149
-9%
145
-2%
133
-8%
91
-31%
108
+18%
113
+4%
107
-5%
126
+17%
110
-12%
111
+1%
103
-7%
90
-12%
103
+14%
78
-25%
75
-4%
53
-29%
25
-54%
35
+43%
57
+63%
85
+49%
121
+43%
160
+32%
133
-17%
132
-1%
142
+7%
118
-17%
112
-4%
114
+1%
232
+104%
205
-11%
216
+5%
99
-54%
58
-41%
32
-46%
44
+39%
Pre-Tax Income
Interest Income Expense
(3)
(1)
4
3
2
1
1
0
0
0
1
1
2
2
3
3
4
5
5
5
5
5
4
4
3
2
1
1
(4)
(7)
(11)
(13)
(9)
(6)
(4)
(4)
0
(3)
0
6
9
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
(1)
0
0
0
(7)
0
(10)
0
0
Pre-Tax Income
207
N/A
193
-7%
193
0%
138
-29%
143
+4%
164
+15%
149
-9%
146
-2%
133
-8%
92
-31%
109
+18%
114
+5%
109
-4%
128
+17%
113
-12%
115
+1%
107
-7%
95
-11%
108
+14%
83
-23%
80
-4%
58
-28%
29
-50%
39
+34%
60
+55%
87
+45%
122
+41%
160
+31%
128
-20%
125
-3%
130
+4%
104
-20%
102
-2%
108
+5%
227
+111%
201
-12%
0
N/A
95
N/A
48
-49%
37
-22%
53
+41%
Net Income
Tax Provision
(24)
(27)
(30)
(27)
(28)
(28)
(25)
(27)
(22)
(16)
(18)
(10)
(16)
(19)
(13)
(23)
(15)
(6)
(12)
(6)
(7)
(12)
(5)
(8)
(9)
(14)
(20)
(26)
(27)
(25)
(31)
(26)
(26)
(25)
(38)
(32)
0
(12)
(6)
(3)
(6)
Income from Continuing Operations
183
166
163
110
115
136
124
119
111
76
90
104
93
109
100
92
92
89
96
77
72
46
24
31
51
73
102
135
101
100
100
79
76
83
189
169
0
83
42
34
47
Net Income (Common)
183
N/A
166
-9%
163
-2%
110
-32%
115
+4%
136
+19%
124
-9%
119
-4%
111
-6%
76
-31%
90
+18%
104
+15%
93
-11%
109
+18%
100
-8%
92
-8%
92
0%
89
-3%
96
+8%
77
-20%
72
-6%
46
-36%
24
-47%
31
+27%
51
+64%
73
+43%
102
+41%
135
+32%
101
-25%
100
-1%
100
0%
79
-21%
76
-3%
83
+9%
189
+128%
169
-11%
0
N/A
83
N/A
42
-49%
34
-18%
47
+37%
EPS (Diluted)
0.7
N/A
0.64
-9%
0.63
-2%
0.43
-32%
0.45
+5%
0.53
+18%
0.48
-9%
0.46
-4%
0.43
-7%
0.29
-33%
0.34
+17%
0.4
+18%
0.36
-10%
0.43
+19%
0.4
-7%
0.36
-10%
0.36
N/A
0.35
-3%
0.37
+6%
0.3
-19%
0.28
-7%
0.17
-39%
0.09
-47%
0.12
+33%
0.2
+67%
0.28
+40%
0.39
+39%
0.52
+33%
0.39
-25%
0.39
N/A
0.39
N/A
0.3
-23%
0.29
-3%
0.32
+10%
0.73
+128%
0.65
-11%
0
N/A
0.32
N/A
0.16
-50%
0.13
-19%
0.18
+38%

See Also

Summary
B61 intrinsic value, competitors valuation, and company profile.
DCF Valuation
B61 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
B61 stock valuation using valuation multiples.
Wall Street Estimates
B61 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
B61 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 131,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.