Singapore Post Ltd
SGX:S08
Income Statement
Earnings Waterfall
Singapore Post Ltd
Revenue
|
1.7B
SGD
|
Cost of Revenue
|
-1.1B
SGD
|
Gross Profit
|
666.5m
SGD
|
Operating Expenses
|
-583.3m
SGD
|
Operating Income
|
83.2m
SGD
|
Other Expenses
|
-48.1m
SGD
|
Net Income
|
35.2m
SGD
|
Income Statement
Singapore Post 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 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
574
N/A
|
579
+1%
|
588
+2%
|
601
+2%
|
622
+4%
|
659
+6%
|
709
+8%
|
759
+7%
|
810
+7%
|
821
+1%
|
831
+1%
|
847
+2%
|
864
+2%
|
920
+6%
|
963
+5%
|
1 006
+4%
|
1 083
+8%
|
1 152
+6%
|
1 230
+7%
|
1 289
+5%
|
1 342
+4%
|
1 348
+0%
|
1 375
+2%
|
1 414
+3%
|
1 455
+3%
|
1 513
+4%
|
1 526
+1%
|
1 483
-3%
|
1 436
-3%
|
1 323
-8%
|
1 323
+0%
|
1 330
+0%
|
1 322
-1%
|
1 314
-1%
|
1 376
+5%
|
1 405
+2%
|
1 428
+2%
|
1 666
+17%
|
1 893
+14%
|
1 872
-1%
|
1 741
-7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(154)
|
(158)
|
(162)
|
(168)
|
(180)
|
(202)
|
(236)
|
(270)
|
(307)
|
(311)
|
(314)
|
(324)
|
(334)
|
(366)
|
(395)
|
(423)
|
(476)
|
(535)
|
(589)
|
(634)
|
(679)
|
(704)
|
(732)
|
(761)
|
(791)
|
(816)
|
(828)
|
(796)
|
(764)
|
(679)
|
(688)
|
(699)
|
(705)
|
(711)
|
(801)
|
(842)
|
(852)
|
(1 051)
|
(1 254)
|
(1 214)
|
(1 074)
|
|
Gross Profit |
420
N/A
|
421
+0%
|
426
+1%
|
433
+2%
|
442
+2%
|
457
+3%
|
472
+3%
|
489
+3%
|
503
+3%
|
510
+1%
|
517
+1%
|
523
+1%
|
530
+1%
|
553
+4%
|
569
+3%
|
583
+2%
|
606
+4%
|
616
+2%
|
641
+4%
|
654
+2%
|
663
+1%
|
643
-3%
|
643
0%
|
653
+2%
|
664
+2%
|
697
+5%
|
698
+0%
|
687
-1%
|
672
-2%
|
644
-4%
|
636
-1%
|
630
-1%
|
618
-2%
|
603
-2%
|
575
-5%
|
562
-2%
|
576
+2%
|
615
+7%
|
639
+4%
|
658
+3%
|
667
+1%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(228)
|
(235)
|
(241)
|
(245)
|
(269)
|
(288)
|
(301)
|
(313)
|
(325)
|
(329)
|
(335)
|
(340)
|
(348)
|
(375)
|
(387)
|
(411)
|
(434)
|
(449)
|
(472)
|
(489)
|
(510)
|
(503)
|
(511)
|
(524)
|
(529)
|
(550)
|
(551)
|
(520)
|
(497)
|
(462)
|
(458)
|
(464)
|
(465)
|
(460)
|
(473)
|
(512)
|
(485)
|
(502)
|
(536)
|
(565)
|
(583)
|
|
Selling, General & Administrative |
(252)
|
(258)
|
(264)
|
(272)
|
(281)
|
(295)
|
(307)
|
(318)
|
(330)
|
(339)
|
(351)
|
(358)
|
(366)
|
(384)
|
(399)
|
(422)
|
(440)
|
(456)
|
(474)
|
(485)
|
(504)
|
(488)
|
(485)
|
(488)
|
(484)
|
(498)
|
(497)
|
(472)
|
(451)
|
(427)
|
(417)
|
(414)
|
(412)
|
(396)
|
(410)
|
(453)
|
(425)
|
(435)
|
(463)
|
(487)
|
(504)
|
|
Depreciation & Amortization |
(26)
|
(30)
|
(30)
|
(30)
|
(31)
|
(36)
|
(38)
|
(40)
|
(40)
|
(35)
|
(29)
|
(27)
|
(25)
|
(35)
|
(31)
|
(31)
|
(34)
|
(32)
|
(36)
|
(41)
|
(44)
|
(51)
|
(54)
|
(58)
|
(60)
|
(59)
|
(59)
|
(54)
|
(49)
|
(39)
|
(46)
|
(54)
|
(61)
|
(68)
|
(67)
|
(69)
|
(70)
|
(74)
|
(81)
|
(83)
|
(81)
|
|
Other Operating Expenses |
50
|
54
|
52
|
56
|
42
|
43
|
44
|
45
|
45
|
45
|
45
|
44
|
44
|
44
|
44
|
42
|
41
|
39
|
39
|
38
|
37
|
37
|
28
|
22
|
15
|
7
|
6
|
6
|
3
|
4
|
4
|
3
|
8
|
5
|
4
|
10
|
10
|
7
|
8
|
4
|
2
|
|
Operating Income |
193
N/A
|
186
-3%
|
184
-1%
|
187
+2%
|
173
-8%
|
169
-3%
|
171
+1%
|
176
+3%
|
179
+2%
|
181
+1%
|
182
+0%
|
183
+0%
|
183
N/A
|
178
-2%
|
182
+2%
|
172
-5%
|
173
+0%
|
167
-3%
|
169
+1%
|
166
-2%
|
153
-8%
|
141
-8%
|
132
-6%
|
129
-2%
|
135
+5%
|
147
+8%
|
147
+0%
|
167
+13%
|
176
+5%
|
182
+4%
|
177
-3%
|
166
-6%
|
153
-8%
|
144
-6%
|
102
-29%
|
51
-51%
|
91
+79%
|
112
+24%
|
102
-9%
|
93
-9%
|
83
-11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(12)
|
(13)
|
(12)
|
(13)
|
(3)
|
(5)
|
(6)
|
(7)
|
(5)
|
(1)
|
43
|
42
|
45
|
11
|
7
|
6
|
4
|
120
|
(1)
|
2
|
3
|
123
|
119
|
123
|
118
|
1
|
(10)
|
(19)
|
(23)
|
(14)
|
(3)
|
2
|
7
|
(7)
|
(8)
|
(13)
|
(8)
|
(6)
|
(13)
|
(20)
|
(20)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
5
|
4
|
(213)
|
(215)
|
(220)
|
(220)
|
5
|
7
|
5
|
44
|
42
|
40
|
44
|
4
|
(8)
|
(9)
|
23
|
(15)
|
3
|
3
|
(4)
|
(0)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(1)
|
2
|
3
|
3
|
0
|
(0)
|
(1)
|
(0)
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
(1)
|
(1)
|
(0)
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
3
|
3
|
4
|
2
|
(1)
|
(1)
|
6
|
10
|
11
|
3
|
14
|
41
|
44
|
0
|
110
|
82
|
78
|
5
|
6
|
5
|
7
|
(0)
|
(0)
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(23)
|
(1)
|
17
|
|
Pre-Tax Income |
181
N/A
|
174
-4%
|
172
-1%
|
174
+1%
|
173
-1%
|
167
-3%
|
168
+1%
|
171
+2%
|
173
+1%
|
179
+4%
|
230
+29%
|
234
+1%
|
238
+2%
|
193
-19%
|
203
+6%
|
219
+8%
|
221
+1%
|
287
+30%
|
278
-3%
|
254
-9%
|
238
-6%
|
55
-77%
|
43
-21%
|
38
-13%
|
43
+15%
|
155
+259%
|
147
-5%
|
155
+6%
|
196
+26%
|
210
+7%
|
214
+2%
|
212
-1%
|
164
-23%
|
129
-21%
|
86
-34%
|
60
-30%
|
68
+13%
|
107
+57%
|
69
-36%
|
68
-1%
|
80
+18%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(32)
|
(32)
|
(32)
|
(32)
|
(32)
|
(30)
|
(32)
|
(31)
|
(33)
|
(34)
|
(34)
|
(34)
|
(35)
|
(33)
|
(34)
|
(35)
|
(36)
|
(34)
|
(35)
|
(33)
|
(31)
|
(25)
|
(22)
|
(24)
|
(18)
|
(31)
|
(34)
|
(35)
|
(41)
|
(36)
|
(32)
|
(31)
|
(30)
|
(28)
|
(19)
|
(13)
|
(17)
|
(20)
|
(18)
|
(29)
|
(26)
|
|
Income from Continuing Operations |
149
|
142
|
141
|
143
|
141
|
137
|
136
|
140
|
140
|
145
|
197
|
200
|
204
|
160
|
169
|
184
|
185
|
253
|
243
|
221
|
207
|
30
|
21
|
14
|
25
|
125
|
113
|
121
|
155
|
174
|
182
|
181
|
134
|
100
|
67
|
47
|
51
|
88
|
50
|
39
|
55
|
|
Income to Minority Interest |
(0)
|
(0)
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(3)
|
4
|
8
|
12
|
13
|
11
|
10
|
9
|
(6)
|
(8)
|
(9)
|
(11)
|
4
|
3
|
2
|
1
|
1
|
(5)
|
(12)
|
(14)
|
(9)
|
|
Net Income (Common) |
148
N/A
|
142
-4%
|
141
-1%
|
143
+2%
|
141
-1%
|
137
-3%
|
136
-1%
|
139
+2%
|
138
0%
|
128
-7%
|
180
+40%
|
183
+2%
|
187
+2%
|
143
-24%
|
152
+7%
|
167
+10%
|
167
+0%
|
234
+40%
|
223
-5%
|
201
-10%
|
189
-6%
|
19
-90%
|
14
-24%
|
12
-18%
|
24
+103%
|
121
+411%
|
108
-10%
|
104
-4%
|
111
+7%
|
4
-96%
|
11
+169%
|
14
+24%
|
(6)
N/A
|
76
N/A
|
46
-39%
|
33
-29%
|
37
+13%
|
69
+88%
|
27
-62%
|
14
-48%
|
35
+152%
|
|
EPS (Diluted) |
0.08
N/A
|
0.08
N/A
|
0.08
N/A
|
0.08
N/A
|
0.08
N/A
|
0.1
+25%
|
0.08
-20%
|
0.08
N/A
|
0.08
N/A
|
0.07
-13%
|
0.08
+14%
|
0.07
-13%
|
0.07
N/A
|
0.07
N/A
|
0.08
+14%
|
0.08
N/A
|
0.08
N/A
|
0.11
+38%
|
0.11
N/A
|
0.1
-9%
|
0.09
-10%
|
0.01
-89%
|
0
N/A
|
0
N/A
|
0
N/A
|
0.05
N/A
|
0.05
N/A
|
0.05
N/A
|
0.06
+20%
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0.04
N/A
|
0.02
-50%
|
0.01
-50%
|
0.02
+100%
|
0.03
+50%
|
0.01
-67%
|
0.01
N/A
|
0.02
+100%
|