Sheng Siong Group Ltd
SGX:OV8
Income Statement
Earnings Waterfall
Sheng Siong Group Ltd
Revenue
|
1.4B
SGD
|
Cost of Revenue
|
-957.2m
SGD
|
Gross Profit
|
410.5m
SGD
|
Operating Expenses
|
-256.7m
SGD
|
Operating Income
|
153.8m
SGD
|
Other Expenses
|
-20.2m
SGD
|
Net Income
|
133.7m
SGD
|
Income Statement
Sheng Siong Group Ltd
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 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
687
N/A
|
698
+1%
|
710
+2%
|
718
+1%
|
726
+1%
|
735
+1%
|
742
+1%
|
756
+2%
|
764
+1%
|
775
+1%
|
784
+1%
|
787
+0%
|
797
+1%
|
805
+1%
|
818
+2%
|
827
+1%
|
830
+0%
|
841
+1%
|
853
+1%
|
869
+2%
|
891
+2%
|
914
+3%
|
939
+3%
|
965
+3%
|
991
+3%
|
1 069
+8%
|
1 249
+17%
|
1 323
+6%
|
1 394
+5%
|
1 403
+1%
|
1 328
-5%
|
1 349
+2%
|
1 370
+2%
|
1 390
+1%
|
1 365
-2%
|
1 350
-1%
|
1 339
-1%
|
1 338
0%
|
1 353
+1%
|
1 366
+1%
|
1 368
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(529)
|
(535)
|
(541)
|
(546)
|
(550)
|
(556)
|
(560)
|
(570)
|
(576)
|
(583)
|
(589)
|
(587)
|
(592)
|
(597)
|
(606)
|
(612)
|
(612)
|
(618)
|
(625)
|
(636)
|
(653)
|
(670)
|
(688)
|
(706)
|
(724)
|
(778)
|
(907)
|
(960)
|
(1 012)
|
(1 017)
|
(960)
|
(968)
|
(976)
|
(987)
|
(965)
|
(953)
|
(946)
|
(944)
|
(954)
|
(959)
|
(957)
|
|
Gross Profit |
158
N/A
|
163
+3%
|
168
+3%
|
172
+2%
|
176
+2%
|
179
+2%
|
182
+2%
|
186
+2%
|
189
+2%
|
191
+1%
|
196
+2%
|
200
+2%
|
205
+3%
|
208
+2%
|
212
+2%
|
214
+1%
|
217
+2%
|
223
+3%
|
228
+2%
|
233
+3%
|
238
+2%
|
244
+2%
|
251
+3%
|
260
+3%
|
267
+3%
|
290
+9%
|
342
+18%
|
362
+6%
|
382
+5%
|
386
+1%
|
368
-5%
|
381
+3%
|
393
+3%
|
403
+2%
|
400
-1%
|
397
-1%
|
393
-1%
|
394
+0%
|
400
+2%
|
406
+2%
|
411
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(112)
|
(114)
|
(116)
|
(118)
|
(119)
|
(121)
|
(121)
|
(122)
|
(122)
|
(122)
|
(124)
|
(127)
|
(129)
|
(131)
|
(134)
|
(134)
|
(136)
|
(140)
|
(144)
|
(150)
|
(155)
|
(159)
|
(164)
|
(168)
|
(174)
|
(186)
|
(205)
|
(212)
|
(216)
|
(219)
|
(215)
|
(225)
|
(236)
|
(239)
|
(239)
|
(239)
|
(231)
|
(236)
|
(243)
|
(249)
|
(257)
|
|
Selling, General & Administrative |
(115)
|
(117)
|
(119)
|
(121)
|
(122)
|
(124)
|
(126)
|
(128)
|
(130)
|
(131)
|
(133)
|
(135)
|
(138)
|
(139)
|
(141)
|
(140)
|
(143)
|
(148)
|
(151)
|
(157)
|
(160)
|
(164)
|
(170)
|
(175)
|
(180)
|
(193)
|
(217)
|
(226)
|
(252)
|
(254)
|
(245)
|
(250)
|
(238)
|
(241)
|
(241)
|
(241)
|
(244)
|
(248)
|
(255)
|
(261)
|
(271)
|
|
Other Operating Expenses |
4
|
3
|
3
|
4
|
3
|
3
|
5
|
6
|
7
|
9
|
9
|
8
|
9
|
7
|
7
|
7
|
8
|
8
|
8
|
8
|
5
|
5
|
5
|
6
|
6
|
7
|
12
|
14
|
37
|
35
|
29
|
25
|
2
|
2
|
2
|
3
|
13
|
11
|
11
|
12
|
16
|
|
Operating Income |
47
N/A
|
49
+6%
|
52
+7%
|
55
+4%
|
57
+4%
|
59
+3%
|
61
+4%
|
64
+5%
|
66
+4%
|
69
+4%
|
72
+3%
|
73
+2%
|
76
+4%
|
77
+2%
|
78
+2%
|
80
+2%
|
82
+2%
|
83
+1%
|
84
+1%
|
84
0%
|
84
0%
|
85
+2%
|
87
+2%
|
91
+5%
|
93
+1%
|
104
+13%
|
137
+31%
|
150
+10%
|
166
+11%
|
167
+1%
|
153
-9%
|
155
+2%
|
157
+1%
|
164
+4%
|
161
-1%
|
158
-2%
|
162
+3%
|
158
-3%
|
156
-1%
|
157
+1%
|
154
-2%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
1
|
1
|
1
|
1
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
1
|
3
|
5
|
7
|
9
|
|
Non-Reccuring Items |
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
|
2
|
4
|
4
|
5
|
4
|
3
|
2
|
0
|
0
|
0
|
0
|
0
|
|
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
48
N/A
|
50
+5%
|
53
+7%
|
56
+4%
|
58
+4%
|
60
+3%
|
62
+4%
|
65
+5%
|
68
+4%
|
71
+4%
|
73
+3%
|
74
+2%
|
76
+3%
|
77
+1%
|
78
+2%
|
80
+3%
|
82
+2%
|
84
+2%
|
85
+1%
|
84
0%
|
85
+0%
|
86
+1%
|
87
+2%
|
91
+5%
|
92
+1%
|
104
+13%
|
136
+31%
|
149
+10%
|
165
+11%
|
168
+2%
|
155
-7%
|
159
+2%
|
161
+1%
|
166
+3%
|
163
-2%
|
160
-2%
|
163
+2%
|
161
-1%
|
161
+0%
|
164
+2%
|
163
0%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(9)
|
(9)
|
(10)
|
(11)
|
(10)
|
(11)
|
(11)
|
(11)
|
(11)
|
(11)
|
(12)
|
(12)
|
(13)
|
(14)
|
(14)
|
(12)
|
(13)
|
(13)
|
(13)
|
(15)
|
(14)
|
(14)
|
(14)
|
(15)
|
(16)
|
(18)
|
(23)
|
(25)
|
(26)
|
(27)
|
(25)
|
(26)
|
(28)
|
(29)
|
(28)
|
(27)
|
(29)
|
(29)
|
(29)
|
(30)
|
(29)
|
|
Income from Continuing Operations |
39
|
41
|
44
|
45
|
48
|
49
|
52
|
54
|
57
|
59
|
61
|
62
|
63
|
63
|
64
|
68
|
70
|
71
|
72
|
70
|
71
|
72
|
73
|
76
|
76
|
85
|
113
|
124
|
139
|
141
|
130
|
133
|
133
|
137
|
135
|
133
|
134
|
132
|
132
|
134
|
134
|
|
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)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
39
N/A
|
41
+5%
|
44
+6%
|
45
+4%
|
48
+6%
|
49
+3%
|
52
+5%
|
54
+4%
|
57
+5%
|
59
+4%
|
61
+3%
|
62
+2%
|
63
+1%
|
63
+1%
|
64
+1%
|
68
+6%
|
70
+2%
|
71
+2%
|
72
+2%
|
70
-3%
|
71
+1%
|
72
+2%
|
73
+2%
|
76
+4%
|
76
0%
|
85
+12%
|
113
+33%
|
124
+10%
|
139
+12%
|
141
+2%
|
130
-8%
|
132
+2%
|
133
+0%
|
137
+3%
|
134
-2%
|
133
-1%
|
133
+0%
|
131
-1%
|
131
0%
|
133
+1%
|
134
+0%
|
|
EPS (Diluted) |
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.03
-25%
|
0.04
+33%
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.04
N/A
|
0.05
+25%
|
0.04
-20%
|
0.04
N/A
|
0.04
N/A
|
0.05
+25%
|
0.05
N/A
|
0.05
N/A
|
0.05
N/A
|
0.05
N/A
|
0.06
+20%
|
0.08
+33%
|
0.08
N/A
|
0.09
+13%
|
0.09
N/A
|
0.09
N/A
|
0.09
N/A
|
0.09
N/A
|
0.09
N/A
|
0.09
N/A
|
0.09
N/A
|
0.09
N/A
|
0.09
N/A
|
0.09
N/A
|
0.09
N/A
|
0.09
N/A
|