Stamford Land Corporation Ltd
SGX:H07
Income Statement
Earnings Waterfall
Stamford Land Corporation Ltd
Revenue
|
154.7m
SGD
|
Cost of Revenue
|
-12.2m
SGD
|
Gross Profit
|
142.5m
SGD
|
Operating Expenses
|
119.1m
SGD
|
Operating Income
|
261.6m
SGD
|
Other Expenses
|
-91.7m
SGD
|
Net Income
|
169.9m
SGD
|
Income Statement
Stamford Land Corporation Ltd
Sep-2011 | 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 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
270
N/A
|
478
+77%
|
486
+2%
|
484
0%
|
481
-1%
|
269
-44%
|
267
-1%
|
270
+1%
|
275
+2%
|
288
+5%
|
279
-3%
|
270
-3%
|
273
+1%
|
257
-6%
|
307
+19%
|
316
+3%
|
293
-7%
|
278
-5%
|
226
-19%
|
208
-8%
|
206
-1%
|
209
+1%
|
315
+50%
|
339
+8%
|
427
+26%
|
430
+1%
|
453
+6%
|
508
+12%
|
444
-13%
|
446
+1%
|
304
-32%
|
223
-27%
|
247
+11%
|
195
-21%
|
140
-28%
|
114
-19%
|
157
+38%
|
161
+3%
|
148
-8%
|
152
+3%
|
155
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(42)
|
(228)
|
(232)
|
(232)
|
(229)
|
(42)
|
(43)
|
(45)
|
(55)
|
(66)
|
(63)
|
(59)
|
(57)
|
(46)
|
(76)
|
(82)
|
(74)
|
(68)
|
(35)
|
(27)
|
(25)
|
(25)
|
(114)
|
(133)
|
(206)
|
(210)
|
(212)
|
(253)
|
(195)
|
(197)
|
(99)
|
(40)
|
(31)
|
(21)
|
(15)
|
(14)
|
(16)
|
(13)
|
(10)
|
(10)
|
(12)
|
|
Gross Profit |
228
N/A
|
250
+10%
|
254
+1%
|
253
-1%
|
252
0%
|
228
-10%
|
224
-1%
|
225
+0%
|
220
-2%
|
222
+1%
|
216
-3%
|
211
-2%
|
216
+2%
|
211
-2%
|
231
+9%
|
234
+1%
|
220
-6%
|
210
-4%
|
191
-9%
|
181
-6%
|
181
+0%
|
184
+2%
|
201
+9%
|
206
+3%
|
220
+7%
|
220
0%
|
241
+10%
|
255
+6%
|
249
-3%
|
249
+0%
|
205
-18%
|
183
-11%
|
217
+18%
|
175
-19%
|
125
-28%
|
100
-20%
|
141
+41%
|
147
+4%
|
138
-6%
|
141
+2%
|
142
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(172)
|
(128)
|
(165)
|
(168)
|
(168)
|
(164)
|
(164)
|
(165)
|
(163)
|
(160)
|
(167)
|
(167)
|
(165)
|
(163)
|
(165)
|
(159)
|
(149)
|
(140)
|
(134)
|
(135)
|
(137)
|
(140)
|
(146)
|
(149)
|
(154)
|
(153)
|
(150)
|
(149)
|
(147)
|
(150)
|
(147)
|
(143)
|
(170)
|
(130)
|
(91)
|
(66)
|
(88)
|
(97)
|
(96)
|
(117)
|
119
|
|
Selling, General & Administrative |
(100)
|
(101)
|
(102)
|
(102)
|
(103)
|
(102)
|
(99)
|
(99)
|
(96)
|
(95)
|
(110)
|
(91)
|
(91)
|
(91)
|
(145)
|
(84)
|
(78)
|
(72)
|
(102)
|
(65)
|
(66)
|
(66)
|
(112)
|
(70)
|
(73)
|
(74)
|
(115)
|
(72)
|
(72)
|
(72)
|
(112)
|
(71)
|
(83)
|
(69)
|
(37)
|
(29)
|
(41)
|
(53)
|
(51)
|
(67)
|
(64)
|
|
Depreciation & Amortization |
(15)
|
(16)
|
(18)
|
(18)
|
(18)
|
(18)
|
(17)
|
(17)
|
(16)
|
(16)
|
(15)
|
(15)
|
(15)
|
(15)
|
(14)
|
(14)
|
(13)
|
(13)
|
(12)
|
(12)
|
(11)
|
(11)
|
(12)
|
(12)
|
(12)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(10)
|
(10)
|
(13)
|
(12)
|
(12)
|
(13)
|
(13)
|
(13)
|
(12)
|
(11)
|
(9)
|
|
Other Operating Expenses |
(57)
|
(12)
|
(45)
|
(48)
|
(47)
|
(44)
|
(48)
|
(48)
|
(49)
|
(50)
|
(43)
|
(61)
|
(59)
|
(57)
|
(6)
|
(59)
|
(56)
|
(55)
|
(20)
|
(58)
|
(60)
|
(62)
|
(22)
|
(67)
|
(69)
|
(68)
|
(24)
|
(66)
|
(65)
|
(68)
|
(25)
|
(63)
|
(76)
|
(49)
|
(41)
|
(25)
|
(34)
|
(31)
|
(33)
|
(39)
|
193
|
|
Operating Income |
56
N/A
|
122
+117%
|
89
-27%
|
85
-5%
|
84
-1%
|
63
-24%
|
61
-4%
|
60
-1%
|
57
-5%
|
61
+7%
|
49
-20%
|
45
-9%
|
50
+13%
|
48
-5%
|
65
+37%
|
75
+15%
|
71
-6%
|
70
-1%
|
58
-18%
|
46
-20%
|
44
-3%
|
45
+0%
|
54
+22%
|
57
+6%
|
67
+16%
|
67
+0%
|
91
+37%
|
106
+16%
|
102
-4%
|
99
-2%
|
59
-41%
|
41
-31%
|
47
+15%
|
45
-4%
|
35
-23%
|
34
-3%
|
54
+60%
|
51
-6%
|
42
-18%
|
24
-42%
|
262
+980%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(20)
|
(70)
|
(17)
|
(16)
|
(15)
|
(13)
|
(16)
|
(15)
|
(14)
|
(13)
|
(15)
|
(13)
|
(14)
|
(14)
|
(23)
|
(22)
|
(22)
|
(20)
|
(37)
|
(33)
|
(29)
|
(28)
|
(15)
|
(16)
|
(18)
|
(19)
|
(18)
|
(21)
|
(17)
|
(11)
|
(1)
|
0
|
(3)
|
(20)
|
(22)
|
(19)
|
(20)
|
(1)
|
(66)
|
(85)
|
(77)
|
|
Non-Reccuring Items |
0
|
0
|
(3)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
(2)
|
0
|
0
|
(2)
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
(0)
|
0
|
234
|
0
|
|
Total Other Income |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
36
N/A
|
52
+44%
|
69
+32%
|
68
-1%
|
69
+0%
|
50
-27%
|
42
-16%
|
45
+6%
|
43
-4%
|
46
+7%
|
34
-26%
|
31
-9%
|
36
+14%
|
33
-7%
|
41
+23%
|
54
+31%
|
49
-9%
|
48
-1%
|
21
-57%
|
13
-38%
|
16
+23%
|
16
+1%
|
39
+142%
|
42
+7%
|
49
+17%
|
48
-1%
|
74
+53%
|
85
+15%
|
85
+0%
|
89
+4%
|
59
-34%
|
41
-31%
|
43
+6%
|
25
-43%
|
12
-50%
|
15
+22%
|
33
+122%
|
50
+50%
|
(24)
N/A
|
173
N/A
|
185
+7%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(12)
|
(14)
|
(16)
|
(16)
|
(15)
|
(14)
|
(11)
|
(11)
|
(12)
|
(9)
|
(7)
|
(7)
|
(7)
|
(6)
|
(11)
|
(14)
|
(14)
|
(16)
|
2
|
5
|
4
|
5
|
(4)
|
(5)
|
(7)
|
(8)
|
(17)
|
(23)
|
(21)
|
(20)
|
(11)
|
(5)
|
(4)
|
3
|
3
|
(4)
|
(8)
|
(11)
|
(6)
|
(50)
|
(53)
|
|
Income from Continuing Operations |
25
|
39
|
53
|
53
|
54
|
37
|
32
|
34
|
32
|
37
|
27
|
24
|
30
|
27
|
30
|
39
|
35
|
33
|
22
|
18
|
20
|
21
|
35
|
37
|
41
|
40
|
56
|
62
|
64
|
68
|
48
|
36
|
39
|
28
|
15
|
11
|
26
|
39
|
(30)
|
123
|
132
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(3)
|
(3)
|
(2)
|
(3)
|
(7)
|
14
|
29
|
38
|
|
Net Income (Common) |
25
N/A
|
39
+57%
|
53
+36%
|
53
-1%
|
54
+2%
|
37
-32%
|
32
-14%
|
34
+6%
|
32
-6%
|
37
+18%
|
27
-27%
|
24
-11%
|
30
+22%
|
27
-7%
|
30
+9%
|
39
+32%
|
35
-12%
|
33
-5%
|
22
-32%
|
18
-20%
|
20
+13%
|
21
+1%
|
35
+68%
|
37
+8%
|
41
+11%
|
40
-4%
|
56
+42%
|
62
+10%
|
64
+3%
|
68
+7%
|
48
-30%
|
36
-26%
|
39
+8%
|
25
-35%
|
12
-52%
|
8
-30%
|
23
+179%
|
32
+38%
|
(16)
N/A
|
152
N/A
|
170
+11%
|
|
EPS (Diluted) |
0.02
N/A
|
0.04
+100%
|
0.06
+50%
|
0.06
N/A
|
0.07
+17%
|
0.05
-29%
|
0.05
N/A
|
0.05
N/A
|
0.04
-20%
|
0.05
+25%
|
0.03
-40%
|
0.02
-33%
|
0.03
+50%
|
0.02
-33%
|
0.03
+50%
|
0.04
+33%
|
0.03
-25%
|
0.03
N/A
|
0.03
N/A
|
0.01
-67%
|
0.02
+100%
|
0.02
N/A
|
0.04
+100%
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.06
+50%
|
0.07
+17%
|
0.07
N/A
|
0.08
+14%
|
0.05
-38%
|
0.04
-20%
|
0.05
+25%
|
0.03
-40%
|
0.01
-67%
|
0.01
N/A
|
0.03
+200%
|
0.03
N/A
|
-0.01
N/A
|
0.1
N/A
|
0.11
+10%
|