Singapore Technologies Engineering Ltd
SGX:S63
Income Statement
Earnings Waterfall
Singapore Technologies Engineering Ltd
Revenue
|
10.1B
SGD
|
Cost of Revenue
|
-8.1B
SGD
|
Gross Profit
|
2B
SGD
|
Operating Expenses
|
-1.1B
SGD
|
Operating Income
|
850.3m
SGD
|
Other Expenses
|
-263.8m
SGD
|
Net Income
|
586.5m
SGD
|
Income Statement
Singapore Technologies Engineering 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 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
5 991
N/A
|
5 965
0%
|
6 050
+1%
|
6 198
+2%
|
6 380
+3%
|
6 384
+0%
|
6 411
+0%
|
6 419
+0%
|
6 633
+3%
|
6 640
+0%
|
6 629
0%
|
6 632
+0%
|
6 539
-1%
|
6 499
-1%
|
6 458
-1%
|
6 405
-1%
|
6 335
-1%
|
6 451
+2%
|
6 529
+1%
|
6 642
+2%
|
6 684
+1%
|
6 567
-2%
|
6 651
+1%
|
6 647
0%
|
6 521
-2%
|
6 657
+2%
|
6 601
-1%
|
6 618
+0%
|
6 698
+1%
|
6 783
+1%
|
6 912
+2%
|
7 354
+6%
|
7 868
+7%
|
7 929
+1%
|
7 158
-10%
|
7 237
+1%
|
7 693
+6%
|
8 312
+8%
|
9 035
+9%
|
9 629
+7%
|
10 101
+5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(4 686)
|
(4 631)
|
(4 686)
|
(4 794)
|
(4 924)
|
(4 922)
|
(4 948)
|
(4 969)
|
(5 201)
|
(5 212)
|
(5 220)
|
(5 238)
|
(5 221)
|
(5 214)
|
(5 181)
|
(5 142)
|
(5 053)
|
(5 169)
|
(5 250)
|
(5 348)
|
(5 378)
|
(5 241)
|
(5 338)
|
(5 330)
|
(5 208)
|
(5 332)
|
(5 242)
|
(5 255)
|
(5 292)
|
(5 354)
|
(5 452)
|
(5 804)
|
(6 233)
|
(6 287)
|
(5 631)
|
(5 702)
|
(6 158)
|
(6 672)
|
(7 336)
|
(7 798)
|
(8 127)
|
|
Gross Profit |
1 305
N/A
|
1 334
+2%
|
1 365
+2%
|
1 404
+3%
|
1 456
+4%
|
1 462
+0%
|
1 463
+0%
|
1 450
-1%
|
1 432
-1%
|
1 428
0%
|
1 409
-1%
|
1 394
-1%
|
1 318
-5%
|
1 285
-3%
|
1 277
-1%
|
1 263
-1%
|
1 282
+2%
|
1 282
0%
|
1 279
0%
|
1 294
+1%
|
1 305
+1%
|
1 326
+2%
|
1 313
-1%
|
1 318
+0%
|
1 313
0%
|
1 326
+1%
|
1 359
+3%
|
1 363
+0%
|
1 406
+3%
|
1 428
+2%
|
1 460
+2%
|
1 550
+6%
|
1 635
+5%
|
1 642
+0%
|
1 527
-7%
|
1 535
+0%
|
1 535
+0%
|
1 640
+7%
|
1 699
+4%
|
1 830
+8%
|
1 974
+8%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(697)
|
(710)
|
(730)
|
(755)
|
(798)
|
(806)
|
(796)
|
(793)
|
(759)
|
(765)
|
(776)
|
(776)
|
(764)
|
(754)
|
(744)
|
(751)
|
(772)
|
(785)
|
(795)
|
(849)
|
(834)
|
(841)
|
(838)
|
(779)
|
(770)
|
(774)
|
(788)
|
(793)
|
(835)
|
(838)
|
(856)
|
(928)
|
(981)
|
(989)
|
(957)
|
(936)
|
(889)
|
(967)
|
(1 034)
|
(1 105)
|
(1 123)
|
|
Selling, General & Administrative |
(591)
|
(606)
|
(625)
|
(648)
|
(678)
|
(682)
|
(672)
|
(666)
|
(643)
|
(646)
|
(654)
|
(650)
|
(648)
|
(635)
|
(622)
|
(635)
|
(649)
|
(664)
|
(679)
|
(676)
|
(659)
|
(664)
|
(663)
|
(656)
|
(644)
|
(644)
|
(653)
|
(670)
|
(710)
|
(718)
|
(734)
|
(795)
|
(848)
|
(860)
|
(820)
|
(808)
|
(791)
|
(869)
|
(922)
|
(938)
|
(932)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(22)
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(32)
|
0
|
(45)
|
0
|
(41)
|
0
|
(43)
|
0
|
(42)
|
|
Other Operating Expenses |
(106)
|
(104)
|
(105)
|
(107)
|
(121)
|
(124)
|
(124)
|
(127)
|
(116)
|
(119)
|
(121)
|
(126)
|
(109)
|
(118)
|
(122)
|
(116)
|
(117)
|
(121)
|
(116)
|
(172)
|
(154)
|
(175)
|
(175)
|
(124)
|
(111)
|
(130)
|
(135)
|
(122)
|
(113)
|
(120)
|
(123)
|
(133)
|
(102)
|
(129)
|
(92)
|
(128)
|
(58)
|
(96)
|
(69)
|
(167)
|
(150)
|
|
Operating Income |
608
N/A
|
624
+3%
|
635
+2%
|
649
+2%
|
658
+1%
|
656
0%
|
667
+2%
|
658
-1%
|
673
+2%
|
663
-2%
|
633
-4%
|
619
-2%
|
555
-10%
|
532
-4%
|
534
+0%
|
512
-4%
|
510
0%
|
497
-3%
|
484
-3%
|
446
-8%
|
471
+6%
|
485
+3%
|
475
-2%
|
538
+13%
|
543
+1%
|
552
+2%
|
572
+4%
|
570
0%
|
570
+0%
|
590
+3%
|
603
+2%
|
623
+3%
|
654
+5%
|
653
0%
|
570
-13%
|
599
+5%
|
646
+8%
|
673
+4%
|
665
-1%
|
725
+9%
|
850
+17%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
9
|
19
|
14
|
21
|
21
|
17
|
23
|
17
|
17
|
28
|
32
|
31
|
56
|
59
|
52
|
75
|
65
|
56
|
62
|
49
|
53
|
51
|
50
|
44
|
31
|
36
|
14
|
17
|
16
|
10
|
28
|
14
|
4
|
(29)
|
(32)
|
(16)
|
(20)
|
(39)
|
(104)
|
(151)
|
(152)
|
|
Non-Reccuring Items |
0
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
1
|
(1)
|
0
|
0
|
(1)
|
1
|
0
|
0
|
0
|
11
|
0
|
0
|
0
|
12
|
0
|
(2)
|
(2)
|
(2)
|
0
|
(0)
|
(0)
|
(8)
|
0
|
0
|
0
|
(5)
|
0
|
(4)
|
0
|
12
|
0
|
37
|
0
|
6
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
15
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
9
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
39
|
37
|
53
|
50
|
30
|
47
|
31
|
30
|
34
|
42
|
43
|
43
|
38
|
43
|
43
|
45
|
44
|
57
|
76
|
80
|
53
|
58
|
44
|
42
|
40
|
36
|
44
|
47
|
41
|
37
|
25
|
20
|
33
|
28
|
0
|
5
|
0
|
15
|
0
|
24
|
0
|
|
Pre-Tax Income |
655
N/A
|
679
+4%
|
700
+3%
|
719
+3%
|
723
+1%
|
720
0%
|
721
+0%
|
705
-2%
|
724
+3%
|
733
+1%
|
708
-3%
|
691
-2%
|
651
-6%
|
633
-3%
|
628
-1%
|
631
+0%
|
630
0%
|
610
-3%
|
622
+2%
|
574
-8%
|
591
+3%
|
593
+0%
|
567
-4%
|
622
+10%
|
612
-2%
|
623
+2%
|
630
+1%
|
633
+1%
|
621
-2%
|
637
+3%
|
656
+3%
|
657
+0%
|
695
+6%
|
652
-6%
|
534
-18%
|
588
+10%
|
638
+8%
|
649
+2%
|
597
-8%
|
598
+0%
|
704
+18%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(115)
|
(115)
|
(125)
|
(136)
|
(138)
|
(136)
|
(134)
|
(132)
|
(132)
|
(138)
|
(128)
|
(124)
|
(114)
|
(102)
|
(107)
|
(97)
|
(99)
|
(99)
|
(103)
|
(115)
|
(98)
|
(104)
|
(96)
|
(91)
|
(86)
|
(83)
|
(84)
|
(79)
|
(104)
|
(106)
|
(105)
|
(107)
|
(103)
|
(79)
|
(9)
|
(24)
|
(71)
|
(93)
|
(54)
|
(51)
|
(100)
|
|
Income from Continuing Operations |
541
|
564
|
575
|
583
|
585
|
583
|
587
|
573
|
592
|
595
|
579
|
567
|
537
|
531
|
522
|
534
|
532
|
511
|
519
|
459
|
493
|
489
|
470
|
531
|
526
|
540
|
546
|
554
|
516
|
530
|
551
|
550
|
593
|
573
|
526
|
564
|
567
|
556
|
543
|
546
|
604
|
|
Income to Minority Interest |
(13)
|
(13)
|
(11)
|
(7)
|
(8)
|
(7)
|
(7)
|
(7)
|
(11)
|
(11)
|
(10)
|
(8)
|
(5)
|
(6)
|
(5)
|
(6)
|
(3)
|
(2)
|
(8)
|
(4)
|
(8)
|
(14)
|
(17)
|
(26)
|
(23)
|
(19)
|
(15)
|
(17)
|
(22)
|
(23)
|
(22)
|
(18)
|
(15)
|
(7)
|
(4)
|
(3)
|
4
|
(1)
|
(8)
|
(11)
|
(18)
|
|
Net Income (Common) |
528
N/A
|
551
+4%
|
564
+2%
|
576
+2%
|
576
+0%
|
576
0%
|
581
+1%
|
566
-3%
|
581
+3%
|
584
+1%
|
569
-3%
|
559
-2%
|
532
-5%
|
525
-1%
|
517
-2%
|
529
+2%
|
529
+0%
|
509
-4%
|
512
+0%
|
455
-11%
|
485
+6%
|
474
-2%
|
454
-4%
|
505
+11%
|
503
0%
|
520
+4%
|
531
+2%
|
538
+1%
|
494
-8%
|
508
+3%
|
528
+4%
|
533
+1%
|
578
+8%
|
566
-2%
|
522
-8%
|
560
+7%
|
571
+2%
|
554
-3%
|
535
-4%
|
536
+0%
|
586
+9%
|
|
EPS (Diluted) |
0.17
N/A
|
0.17
N/A
|
0.18
+6%
|
0.19
+6%
|
0.19
N/A
|
0.19
N/A
|
0.19
N/A
|
0.18
-5%
|
0.18
N/A
|
0.18
N/A
|
0.17
-6%
|
0.17
N/A
|
0.17
N/A
|
0.17
N/A
|
0.17
N/A
|
0.17
N/A
|
0.17
N/A
|
0.17
N/A
|
0.17
N/A
|
0.15
-12%
|
0.16
+7%
|
0.14
-13%
|
0.13
-7%
|
0.15
+15%
|
0.16
+7%
|
0.16
N/A
|
0.17
+6%
|
0.17
N/A
|
0.16
-6%
|
0.16
N/A
|
0.17
+6%
|
0.17
N/A
|
0.18
+6%
|
0.18
N/A
|
0.17
-6%
|
0.18
+6%
|
0.18
N/A
|
0.18
N/A
|
0.17
-6%
|
0.17
N/A
|
0.19
+12%
|