StarHub Ltd
SGX:CC3
Income Statement
Earnings Waterfall
StarHub Ltd
Revenue
|
2.4B
SGD
|
Cost of Revenue
|
-1.2B
SGD
|
Gross Profit
|
1.2B
SGD
|
Operating Expenses
|
-967.9m
SGD
|
Operating Income
|
226.4m
SGD
|
Other Expenses
|
-84.7m
SGD
|
Net Income
|
141.7m
SGD
|
Income Statement
StarHub Ltd
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 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 366
N/A
|
2 380
+1%
|
2 422
+2%
|
2 411
0%
|
2 407
0%
|
2 400
0%
|
2 370
-1%
|
2 361
0%
|
2 351
0%
|
2 364
+1%
|
2 387
+1%
|
2 434
+2%
|
2 447
+1%
|
2 458
+0%
|
2 444
-1%
|
2 417
-1%
|
2 414
0%
|
2 396
-1%
|
2 397
+0%
|
2 398
+0%
|
2 379
-1%
|
2 359
-1%
|
2 411
+2%
|
2 382
-1%
|
2 412
+1%
|
2 429
+1%
|
2 362
-3%
|
2 396
+1%
|
2 351
-2%
|
2 342
0%
|
2 331
0%
|
2 240
-4%
|
2 141
-4%
|
2 058
-4%
|
2 029
-1%
|
2 043
+1%
|
2 043
0%
|
2 128
+4%
|
2 327
+9%
|
2 375
+2%
|
2 373
0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(971)
|
(974)
|
(1 011)
|
(995)
|
(986)
|
(980)
|
(942)
|
(934)
|
(920)
|
(931)
|
(949)
|
(1 014)
|
(1 028)
|
(1 035)
|
(1 053)
|
(997)
|
(988)
|
(984)
|
(975)
|
(1 004)
|
(1 014)
|
(1 007)
|
(2 082)
|
(1 357)
|
(1 395)
|
(1 430)
|
(2 150)
|
(1 415)
|
(1 398)
|
(1 372)
|
(1 074)
|
0
|
0
|
0
|
(952)
|
(447)
|
(972)
|
(1 102)
|
(1 191)
|
(1 330)
|
(1 179)
|
|
Gross Profit |
1 396
N/A
|
1 406
+1%
|
1 411
+0%
|
1 416
+0%
|
1 421
+0%
|
1 420
0%
|
1 428
+1%
|
1 427
0%
|
1 431
+0%
|
1 433
+0%
|
1 438
+0%
|
1 420
-1%
|
1 419
0%
|
1 423
+0%
|
1 391
-2%
|
1 421
+2%
|
1 426
+0%
|
1 411
-1%
|
1 422
+1%
|
1 393
-2%
|
1 365
-2%
|
1 352
-1%
|
329
-76%
|
1 025
+212%
|
1 018
-1%
|
1 000
-2%
|
212
-79%
|
981
+363%
|
953
-3%
|
970
+2%
|
1 257
+30%
|
0
N/A
|
0
N/A
|
0
N/A
|
1 077
N/A
|
527
-51%
|
1 071
+103%
|
1 025
-4%
|
1 137
+11%
|
1 044
-8%
|
1 194
+14%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(964)
|
(950)
|
(963)
|
(964)
|
(954)
|
(955)
|
(955)
|
(957)
|
(967)
|
(965)
|
(962)
|
(959)
|
(953)
|
(949)
|
(952)
|
(941)
|
(944)
|
(963)
|
(992)
|
(989)
|
(981)
|
(992)
|
34
|
(676)
|
(690)
|
(685)
|
64
|
(719)
|
(718)
|
(731)
|
(1 001)
|
(1 997)
|
(1 903)
|
(1 836)
|
(846)
|
(1 371)
|
(839)
|
(803)
|
(982)
|
(878)
|
(968)
|
|
Selling, General & Administrative |
(633)
|
(623)
|
(623)
|
(624)
|
(629)
|
(637)
|
(649)
|
(652)
|
(655)
|
(659)
|
(645)
|
(634)
|
(625)
|
(620)
|
(642)
|
(652)
|
(658)
|
(646)
|
(650)
|
(635)
|
(620)
|
(618)
|
(614)
|
(604)
|
(609)
|
(607)
|
(602)
|
(575)
|
(543)
|
(512)
|
(521)
|
0
|
0
|
0
|
(468)
|
(162)
|
(412)
|
(432)
|
(518)
|
(557)
|
(555)
|
|
Depreciation & Amortization |
(277)
|
(274)
|
(273)
|
(273)
|
(271)
|
(271)
|
(270)
|
(268)
|
(270)
|
(270)
|
(271)
|
(273)
|
(274)
|
(274)
|
(271)
|
(269)
|
(265)
|
(263)
|
(265)
|
(266)
|
(268)
|
(276)
|
(280)
|
(283)
|
(286)
|
(283)
|
(291)
|
(304)
|
(318)
|
(332)
|
(361)
|
0
|
0
|
0
|
(307)
|
(125)
|
(279)
|
(268)
|
(267)
|
(259)
|
(241)
|
|
Other Operating Expenses |
(54)
|
(53)
|
(68)
|
(67)
|
(55)
|
(47)
|
(36)
|
(37)
|
(42)
|
(36)
|
(45)
|
(53)
|
(54)
|
(55)
|
(39)
|
(20)
|
(22)
|
(54)
|
(77)
|
(87)
|
(93)
|
(98)
|
928
|
212
|
205
|
206
|
957
|
160
|
143
|
113
|
(119)
|
(1 997)
|
(1 903)
|
(1 836)
|
(71)
|
(1 083)
|
(149)
|
(103)
|
(198)
|
(63)
|
(172)
|
|
Operating Income |
432
N/A
|
456
+5%
|
448
-2%
|
452
+1%
|
467
+3%
|
465
0%
|
474
+2%
|
470
-1%
|
464
-1%
|
468
+1%
|
477
+2%
|
460
-3%
|
466
+1%
|
474
+2%
|
439
-7%
|
480
+9%
|
482
+0%
|
448
-7%
|
430
-4%
|
405
-6%
|
384
-5%
|
360
-6%
|
362
+1%
|
349
-4%
|
328
-6%
|
315
-4%
|
276
-12%
|
262
-5%
|
235
-10%
|
239
+2%
|
256
+7%
|
243
-5%
|
238
-2%
|
222
-7%
|
231
+4%
|
225
-3%
|
232
+3%
|
223
-4%
|
155
-31%
|
166
+7%
|
226
+36%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(17)
|
(16)
|
(16)
|
(17)
|
(16)
|
(17)
|
(16)
|
(17)
|
(17)
|
(17)
|
(21)
|
(19)
|
(19)
|
(19)
|
(14)
|
(17)
|
(19)
|
(22)
|
(20)
|
(26)
|
(29)
|
(29)
|
(28)
|
(29)
|
(27)
|
(27)
|
(28)
|
(30)
|
(33)
|
(37)
|
(37)
|
(37)
|
(38)
|
(36)
|
(36)
|
(40)
|
(36)
|
(39)
|
(8)
|
(25)
|
(18)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
15
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
(60)
|
0
|
0
|
|
Total Other Income |
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
0
|
10
|
10
|
0
|
9
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
0
|
(5)
|
(3)
|
7
|
(29)
|
(12)
|
|
Pre-Tax Income |
415
N/A
|
439
+6%
|
431
-2%
|
434
+1%
|
450
+4%
|
448
0%
|
458
+2%
|
453
-1%
|
447
-1%
|
451
+1%
|
456
+1%
|
441
-3%
|
447
+1%
|
470
+5%
|
440
-6%
|
463
+5%
|
472
+2%
|
436
-8%
|
410
-6%
|
388
-5%
|
355
-9%
|
330
-7%
|
333
+1%
|
320
-4%
|
300
-6%
|
288
-4%
|
246
-15%
|
232
-6%
|
202
-13%
|
203
+1%
|
219
+8%
|
206
-6%
|
200
-3%
|
186
-7%
|
193
+4%
|
186
-3%
|
190
+2%
|
182
-4%
|
93
-49%
|
112
+21%
|
197
+75%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(71)
|
(75)
|
(72)
|
(72)
|
(74)
|
(73)
|
(78)
|
(81)
|
(81)
|
(82)
|
(86)
|
(81)
|
(82)
|
(84)
|
(68)
|
(71)
|
(71)
|
(68)
|
(69)
|
(64)
|
(59)
|
(55)
|
(60)
|
(58)
|
(55)
|
(51)
|
(45)
|
(46)
|
(40)
|
(42)
|
(40)
|
(35)
|
(34)
|
(31)
|
(33)
|
(34)
|
(40)
|
(38)
|
(23)
|
(29)
|
(51)
|
|
Income from Continuing Operations |
344
|
364
|
359
|
362
|
376
|
375
|
380
|
373
|
366
|
369
|
371
|
360
|
365
|
386
|
372
|
391
|
401
|
368
|
341
|
324
|
296
|
275
|
274
|
262
|
245
|
237
|
201
|
186
|
162
|
161
|
179
|
171
|
166
|
155
|
160
|
152
|
150
|
144
|
70
|
84
|
146
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(2)
|
(3)
|
(4)
|
1
|
7
|
8
|
11
|
8
|
1
|
4
|
2
|
(2)
|
(4)
|
(1)
|
(1)
|
(8)
|
(6)
|
4
|
|
Net Income (Common) |
344
N/A
|
364
+6%
|
359
-1%
|
362
+1%
|
376
+4%
|
375
0%
|
380
+1%
|
373
-2%
|
366
-2%
|
369
+1%
|
371
+1%
|
360
-3%
|
365
+1%
|
386
+6%
|
372
-3%
|
391
+5%
|
401
+2%
|
368
-8%
|
341
-7%
|
324
-5%
|
296
-9%
|
275
-7%
|
273
-1%
|
260
-5%
|
242
-7%
|
234
-3%
|
202
-14%
|
193
-4%
|
171
-12%
|
172
+1%
|
178
+4%
|
165
-8%
|
162
-1%
|
149
-8%
|
150
+1%
|
141
-6%
|
141
+1%
|
142
+1%
|
54
-62%
|
66
+22%
|
142
+114%
|
|
EPS (Diluted) |
0.19
N/A
|
0.21
+11%
|
0.21
N/A
|
0.21
N/A
|
0.22
+5%
|
0.22
N/A
|
0.22
N/A
|
0.22
N/A
|
0.21
-5%
|
0.21
N/A
|
0.21
N/A
|
0.2
-5%
|
0.21
+5%
|
0.22
+5%
|
0.21
-5%
|
0.23
+10%
|
0.23
N/A
|
0.21
-9%
|
0.2
-5%
|
0.18
-10%
|
0.17
-6%
|
0.16
-6%
|
0.15
-6%
|
0.16
+7%
|
0.15
-6%
|
0.14
-7%
|
0.11
-21%
|
0.11
N/A
|
0.09
-18%
|
0.09
N/A
|
0.1
+11%
|
0.09
-10%
|
0.09
N/A
|
0.08
-11%
|
0.09
+13%
|
0.08
-11%
|
0.08
N/A
|
0.08
N/A
|
0.03
-63%
|
0.04
+33%
|
0.08
+100%
|