SIA Engineering Company Ltd
SGX:S59
Income Statement
Earnings Waterfall
SIA Engineering Company Ltd
Revenue
|
947.7m
SGD
|
Cost of Revenue
|
-147.9m
SGD
|
Gross Profit
|
799.8m
SGD
|
Operating Expenses
|
-811.5m
SGD
|
Operating Income
|
-11.6m
SGD
|
Other Expenses
|
104.9m
SGD
|
Net Income
|
93.2m
SGD
|
Income Statement
SIA Engineering Company Ltd
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 | Jun-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 170
N/A
|
1 193
+2%
|
1 205
+1%
|
1 180
-2%
|
1 147
-3%
|
1 136
-1%
|
1 145
+1%
|
1 151
+0%
|
1 178
+2%
|
1 183
+0%
|
1 174
-1%
|
1 156
-2%
|
1 121
-3%
|
1 104
-1%
|
1 085
-2%
|
1 095
+1%
|
1 113
+2%
|
1 107
-1%
|
1 106
0%
|
1 103
0%
|
1 104
+0%
|
1 105
+0%
|
1 115
+1%
|
1 114
0%
|
1 095
-2%
|
1 080
-1%
|
1 056
-2%
|
1 041
-1%
|
1 021
-2%
|
1 021
+0%
|
1 025
+0%
|
1 021
0%
|
994
-3%
|
704
-29%
|
443
-37%
|
0
N/A
|
484
N/A
|
566
+17%
|
665
+17%
|
796
+20%
|
948
+19%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(219)
|
(225)
|
(232)
|
(227)
|
(214)
|
(210)
|
(211)
|
(215)
|
(223)
|
(218)
|
(211)
|
(195)
|
(177)
|
(173)
|
(168)
|
(177)
|
(189)
|
(187)
|
(191)
|
(191)
|
(188)
|
(185)
|
(185)
|
(187)
|
(186)
|
(185)
|
(171)
|
(159)
|
(145)
|
(137)
|
(140)
|
(137)
|
(129)
|
(89)
|
(60)
|
(92)
|
(101)
|
(81)
|
(96)
|
(119)
|
(148)
|
|
Gross Profit |
951
N/A
|
968
+2%
|
973
+1%
|
953
-2%
|
933
-2%
|
926
-1%
|
934
+1%
|
936
+0%
|
955
+2%
|
965
+1%
|
963
0%
|
961
0%
|
944
-2%
|
930
-1%
|
917
-1%
|
918
+0%
|
924
+1%
|
920
0%
|
915
-1%
|
912
0%
|
916
+0%
|
921
+0%
|
931
+1%
|
927
0%
|
908
-2%
|
895
-1%
|
885
-1%
|
883
0%
|
876
-1%
|
885
+1%
|
885
+0%
|
884
0%
|
866
-2%
|
615
-29%
|
383
-38%
|
0
N/A
|
414
N/A
|
485
+17%
|
569
+17%
|
677
+19%
|
800
+18%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(821)
|
(839)
|
(847)
|
(823)
|
(804)
|
(804)
|
(816)
|
(824)
|
(840)
|
(856)
|
(868)
|
(866)
|
(860)
|
(846)
|
(822)
|
(818)
|
(820)
|
(842)
|
(835)
|
(836)
|
(844)
|
(826)
|
(840)
|
(845)
|
(826)
|
(809)
|
(808)
|
(820)
|
(819)
|
(820)
|
(811)
|
(810)
|
(794)
|
(609)
|
(407)
|
(585)
|
(550)
|
(507)
|
(603)
|
(703)
|
(811)
|
|
Selling, General & Administrative |
(519)
|
(526)
|
(528)
|
(535)
|
(547)
|
(552)
|
(561)
|
(563)
|
(559)
|
(559)
|
(550)
|
(539)
|
(530)
|
(520)
|
(514)
|
(515)
|
(513)
|
(536)
|
(540)
|
(549)
|
(563)
|
(549)
|
(555)
|
(553)
|
(544)
|
(542)
|
(540)
|
(539)
|
(538)
|
(532)
|
(528)
|
(523)
|
(504)
|
(354)
|
(221)
|
(316)
|
(339)
|
(297)
|
(363)
|
(445)
|
(533)
|
|
Depreciation & Amortization |
(40)
|
(39)
|
(37)
|
(36)
|
(35)
|
(35)
|
(36)
|
(36)
|
(37)
|
(39)
|
(41)
|
(42)
|
(43)
|
(43)
|
(43)
|
(43)
|
(44)
|
(45)
|
(48)
|
(50)
|
(53)
|
(54)
|
(54)
|
(54)
|
(54)
|
(54)
|
(55)
|
(55)
|
(53)
|
(58)
|
(64)
|
(71)
|
(76)
|
(77)
|
(71)
|
(86)
|
(80)
|
(63)
|
(63)
|
(64)
|
(64)
|
|
Other Operating Expenses |
(263)
|
(275)
|
(281)
|
(252)
|
(223)
|
(217)
|
(220)
|
(225)
|
(244)
|
(259)
|
(277)
|
(285)
|
(287)
|
(283)
|
(265)
|
(260)
|
(263)
|
(261)
|
(248)
|
(238)
|
(229)
|
(224)
|
(232)
|
(239)
|
(229)
|
(212)
|
(214)
|
(227)
|
(227)
|
(230)
|
(220)
|
(217)
|
(213)
|
(178)
|
(116)
|
(183)
|
(131)
|
(147)
|
(177)
|
(194)
|
(214)
|
|
Operating Income |
130
N/A
|
129
0%
|
127
-2%
|
130
+2%
|
128
-1%
|
121
-5%
|
118
-3%
|
112
-5%
|
116
+3%
|
109
-6%
|
96
-12%
|
95
-1%
|
84
-12%
|
84
+0%
|
95
+13%
|
100
+5%
|
104
+4%
|
78
-25%
|
79
+2%
|
76
-5%
|
72
-5%
|
95
+31%
|
90
-5%
|
82
-10%
|
82
+1%
|
86
+5%
|
77
-10%
|
63
-19%
|
57
-9%
|
64
+14%
|
74
+15%
|
74
0%
|
72
-2%
|
6
-91%
|
(25)
N/A
|
(103)
-313%
|
(35)
+66%
|
(22)
+38%
|
(34)
-55%
|
(26)
+23%
|
(12)
+56%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
172
|
175
|
175
|
176
|
168
|
172
|
177
|
174
|
178
|
154
|
136
|
122
|
116
|
108
|
98
|
105
|
102
|
137
|
135
|
132
|
139
|
100
|
106
|
116
|
114
|
126
|
134
|
113
|
121
|
115
|
112
|
133
|
134
|
107
|
41
|
1
|
38
|
78
|
95
|
88
|
105
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6
|
6
|
6
|
6
|
0
|
3
|
(4)
|
(4)
|
0
|
(7)
|
2
|
2
|
0
|
0
|
0
|
12
|
0
|
0
|
12
|
0
|
0
|
(1)
|
(1)
|
(4)
|
(39)
|
(47)
|
0
|
(11)
|
(8)
|
0
|
4
|
0
|
|
Gain/Loss on Disposition of Assets |
2
|
1
|
1
|
0
|
0
|
1
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
141
|
141
|
141
|
141
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
3
|
2
|
3
|
(5)
|
(5)
|
0
|
0
|
1
|
1
|
(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
|
(41)
|
31
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
303
N/A
|
305
+1%
|
303
-1%
|
306
+1%
|
297
-3%
|
294
-1%
|
296
+1%
|
287
-3%
|
294
+2%
|
269
-9%
|
238
-11%
|
223
-6%
|
205
-8%
|
193
-6%
|
196
+2%
|
201
+2%
|
202
+1%
|
356
+76%
|
348
-2%
|
351
+1%
|
355
+1%
|
195
-45%
|
197
+1%
|
198
+1%
|
210
+6%
|
213
+2%
|
212
-1%
|
189
-11%
|
179
-5%
|
181
+1%
|
189
+4%
|
207
+10%
|
204
-1%
|
70
-66%
|
(36)
N/A
|
0
N/A
|
22
N/A
|
49
+122%
|
62
+26%
|
66
+5%
|
93
+42%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(31)
|
(30)
|
(32)
|
(32)
|
(23)
|
(21)
|
(19)
|
(16)
|
(23)
|
(14)
|
(12)
|
(12)
|
(20)
|
(20)
|
(21)
|
(22)
|
(21)
|
(17)
|
(18)
|
(18)
|
(18)
|
(21)
|
(21)
|
(20)
|
(22)
|
(21)
|
(20)
|
(20)
|
(18)
|
(19)
|
(20)
|
(20)
|
(14)
|
7
|
16
|
0
|
10
|
19
|
13
|
1
|
(0)
|
|
Income from Continuing Operations |
272
|
274
|
270
|
274
|
274
|
274
|
278
|
272
|
271
|
255
|
226
|
211
|
185
|
172
|
175
|
179
|
181
|
339
|
331
|
333
|
337
|
174
|
176
|
178
|
188
|
192
|
191
|
169
|
161
|
162
|
169
|
188
|
190
|
76
|
(20)
|
0
|
33
|
68
|
75
|
67
|
93
|
|
Income to Minority Interest |
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(2)
|
(1)
|
(2)
|
(3)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(0)
|
0
|
1
|
3
|
3
|
11
|
8
|
0
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Net Income (Common) |
269
N/A
|
271
+1%
|
267
-2%
|
271
+1%
|
270
0%
|
269
0%
|
273
+1%
|
266
-2%
|
266
0%
|
250
-6%
|
221
-12%
|
207
-6%
|
183
-12%
|
171
-7%
|
174
+1%
|
177
+2%
|
177
+0%
|
334
+89%
|
325
-3%
|
328
+1%
|
332
+1%
|
171
-49%
|
174
+2%
|
177
+2%
|
187
+6%
|
191
+2%
|
190
0%
|
168
-12%
|
161
-4%
|
162
+1%
|
170
+5%
|
191
+12%
|
194
+2%
|
76
-61%
|
(11)
N/A
|
0
N/A
|
25
N/A
|
68
+170%
|
75
+11%
|
66
-12%
|
93
+40%
|
|
EPS (Diluted) |
0.24
N/A
|
0.24
N/A
|
0.24
N/A
|
0.24
N/A
|
0.24
N/A
|
0.24
N/A
|
0.24
N/A
|
0.23
-4%
|
0.24
+4%
|
0.22
-8%
|
0.2
-9%
|
0.19
-5%
|
0.16
-16%
|
0.16
N/A
|
0.16
N/A
|
0.16
N/A
|
0.16
N/A
|
0.3
+88%
|
0.29
-3%
|
0.3
+3%
|
0.3
N/A
|
0.15
-50%
|
0.15
N/A
|
0.15
N/A
|
0.17
+13%
|
0.17
N/A
|
0.17
N/A
|
0.15
-12%
|
0.14
-7%
|
0.14
N/A
|
0.15
+7%
|
0.17
+13%
|
0.17
N/A
|
0.07
-59%
|
-0.01
N/A
|
0
N/A
|
0.03
N/A
|
0.06
+100%
|
0.07
+17%
|
0.06
-14%
|
0.08
+33%
|