Singapore Telecommunications Ltd
SGX:Z74
Income Statement
Earnings Waterfall
Singapore Telecommunications Ltd
Revenue
|
14.4B
SGD
|
Cost of Revenue
|
-7.4B
SGD
|
Gross Profit
|
7B
SGD
|
Operating Expenses
|
-5.9B
SGD
|
Operating Income
|
1.1B
SGD
|
Other Expenses
|
2.1B
SGD
|
Net Income
|
3.2B
SGD
|
Income Statement
Singapore Telecommunications 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 |
18 688
N/A
|
18 825
+1%
|
18 753
0%
|
18 716
0%
|
18 482
-1%
|
18 183
-2%
|
17 943
-1%
|
17 534
-2%
|
17 201
-2%
|
16 848
-2%
|
16 702
-1%
|
16 849
+1%
|
17 012
+1%
|
17 223
+1%
|
17 284
+0%
|
17 159
-1%
|
17 206
+0%
|
16 961
-1%
|
16 661
-2%
|
16 563
-1%
|
16 498
0%
|
16 711
+1%
|
16 959
+1%
|
17 140
+1%
|
17 314
+1%
|
17 268
0%
|
17 246
0%
|
17 248
+0%
|
17 291
+0%
|
17 372
+0%
|
17 351
0%
|
17 233
-1%
|
16 985
-1%
|
16 542
-3%
|
15 702
-5%
|
15 644
0%
|
15 872
+1%
|
15 339
-3%
|
14 946
-3%
|
14 624
-2%
|
14 394
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5 593)
|
(1 342)
|
(2 751)
|
(4 286)
|
(5 827)
|
(6 032)
|
(6 136)
|
(6 332)
|
(6 251)
|
(6 079)
|
(6 106)
|
(6 215)
|
(6 484)
|
(5 084)
|
(3 546)
|
(1 707)
|
(7 180)
|
(3)
|
(1)
|
(0)
|
(7 835)
|
(1)
|
(2)
|
(8)
|
(7 667)
|
(11)
|
(7 474)
|
0
|
(7 010)
|
(1)
|
(6 318)
|
(3)
|
|
Gross Profit |
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
0
N/A
|
11 256
N/A
|
2 806
-75%
|
5 706
+103%
|
8 598
+51%
|
11 396
+33%
|
11 252
-1%
|
11 023
-2%
|
10 875
-1%
|
10 710
-2%
|
10 581
-1%
|
10 456
-1%
|
10 282
-2%
|
10 228
-1%
|
11 875
+16%
|
13 595
+14%
|
15 607
+15%
|
10 088
-35%
|
12 982
+29%
|
12 986
+0%
|
8 403
-35%
|
9 537
+13%
|
8 382
-12%
|
8 263
-1%
|
12 635
+53%
|
8 876
-30%
|
11 792
+33%
|
8 170
-31%
|
7 653
-6%
|
8 329
+9%
|
7 258
-13%
|
8 307
+14%
|
7 026
-15%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(15 487)
|
(15 598)
|
(15 581)
|
(15 572)
|
(15 357)
|
(15 105)
|
(14 842)
|
(14 390)
|
(14 063)
|
(8 224)
|
(12 357)
|
(11 080)
|
(9 756)
|
(8 469)
|
(8 342)
|
(8 153)
|
(8 012)
|
(7 846)
|
(7 731)
|
(7 673)
|
(7 520)
|
(7 466)
|
(9 117)
|
(10 848)
|
(12 755)
|
(7 283)
|
(14 471)
|
(14 573)
|
(14 744)
|
(7 076)
|
(14 996)
|
(14 934)
|
(14 790)
|
(6 923)
|
(14 204)
|
(7 120)
|
(14 736)
|
(7 280)
|
(13 882)
|
(7 192)
|
(13 281)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6 760)
|
(1 582)
|
(3 185)
|
(4 880)
|
(6 967)
|
(6 337)
|
(6 155)
|
(6 018)
|
(5 842)
|
(5 742)
|
(5 680)
|
(5 519)
|
(5 445)
|
(4 154)
|
(2 832)
|
(1 472)
|
(5 297)
|
(113)
|
(115)
|
(79)
|
(5 070)
|
(84)
|
(83)
|
(139)
|
(4 513)
|
(160)
|
(4 587)
|
(68)
|
(4 719)
|
(53)
|
(4 816)
|
(44)
|
|
Depreciation & Amortization |
(1 999)
|
(2 007)
|
(2 024)
|
(2 064)
|
(2 088)
|
(2 134)
|
(2 155)
|
(2 147)
|
(2 156)
|
(2 136)
|
(2 129)
|
(2 148)
|
(2 156)
|
(2 165)
|
(2 167)
|
(2 153)
|
(2 149)
|
(2 152)
|
(2 160)
|
(2 177)
|
(2 203)
|
(2 242)
|
(2 248)
|
(2 276)
|
(2 275)
|
(2 252)
|
(2 255)
|
(2 232)
|
(2 223)
|
(2 222)
|
(2 313)
|
(2 400)
|
(2 480)
|
(2 580)
|
(2 602)
|
(2 685)
|
(2 733)
|
(2 723)
|
(2 665)
|
(2 574)
|
(2 483)
|
|
Other Operating Expenses |
(13 487)
|
(13 591)
|
(13 557)
|
(13 508)
|
(13 269)
|
(12 971)
|
(12 687)
|
(12 244)
|
(11 907)
|
671
|
(8 646)
|
(5 747)
|
(2 720)
|
662
|
162
|
155
|
155
|
149
|
170
|
185
|
201
|
221
|
(2 715)
|
(5 740)
|
(9 008)
|
265
|
(12 103)
|
(12 226)
|
(12 443)
|
216
|
(12 600)
|
(12 451)
|
(12 171)
|
170
|
(11 442)
|
152
|
(11 934)
|
161
|
(11 164)
|
198
|
(10 754)
|
|
Operating Income |
3 201
N/A
|
3 227
+1%
|
3 172
-2%
|
3 143
-1%
|
3 125
-1%
|
3 078
-2%
|
3 101
+1%
|
3 144
+1%
|
3 138
0%
|
3 031
-3%
|
3 003
-1%
|
3 018
+0%
|
2 971
-2%
|
2 927
-1%
|
2 910
-1%
|
2 870
-1%
|
2 863
0%
|
2 864
+0%
|
2 850
0%
|
2 783
-2%
|
2 762
-1%
|
2 762
0%
|
2 758
0%
|
2 747
0%
|
2 853
+4%
|
2 805
-2%
|
2 772
-1%
|
2 674
-4%
|
2 547
-5%
|
2 461
-3%
|
2 354
-4%
|
2 297
-2%
|
2 188
-5%
|
1 952
-11%
|
1 487
-24%
|
1 051
-29%
|
1 136
+8%
|
1 049
-8%
|
1 063
+1%
|
1 114
+5%
|
1 110
0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
1 596
|
1 634
|
1 673
|
1 756
|
1 783
|
1 817
|
1 870
|
1 836
|
1 711
|
1 195
|
1 399
|
1 307
|
1 424
|
1 544
|
1 652
|
1 775
|
1 812
|
1 865
|
1 905
|
1 859
|
1 853
|
1 762
|
1 712
|
1 670
|
1 559
|
1 464
|
1 354
|
1 243
|
1 197
|
1 218
|
1 002
|
(344)
|
(481)
|
(791)
|
(324)
|
237
|
1 354
|
1 353
|
1 489
|
1 502
|
1 294
|
|
Non-Reccuring Items |
40
|
29
|
78
|
65
|
(2)
|
(121)
|
(55)
|
(45)
|
2
|
110
|
(81)
|
(7)
|
(8)
|
(12)
|
18
|
(55)
|
(75)
|
(147)
|
(163)
|
(150)
|
(123)
|
(9)
|
(5)
|
1 905
|
1 947
|
1 899
|
2 008
|
28
|
49
|
74
|
59
|
113
|
131
|
419
|
895
|
(503)
|
(1 207)
|
234
|
375
|
22
|
1 130
|
|
Total Other Income |
(543)
|
(576)
|
(585)
|
(627)
|
(646)
|
(643)
|
(681)
|
(674)
|
(507)
|
12
|
(160)
|
15
|
7
|
4
|
1
|
(1)
|
10
|
(2)
|
(9)
|
(11)
|
(7)
|
1
|
(4)
|
(7)
|
(21)
|
(14)
|
(13)
|
(12)
|
(11)
|
(7)
|
(7)
|
(6)
|
(8)
|
(15)
|
(21)
|
(30)
|
(21)
|
(15)
|
(31)
|
(40)
|
(39)
|
|
Pre-Tax Income |
4 293
N/A
|
4 314
+0%
|
4 337
+1%
|
4 337
0%
|
4 261
-2%
|
4 131
-3%
|
4 236
+3%
|
4 262
+1%
|
4 343
+2%
|
4 348
+0%
|
4 162
-4%
|
4 333
+4%
|
4 394
+1%
|
4 463
+2%
|
4 581
+3%
|
4 589
+0%
|
4 610
+0%
|
4 581
-1%
|
4 583
+0%
|
4 481
-2%
|
4 485
+0%
|
4 515
+1%
|
4 462
-1%
|
6 315
+42%
|
6 337
+0%
|
6 155
-3%
|
6 121
-1%
|
3 933
-36%
|
3 781
-4%
|
3 746
-1%
|
3 408
-9%
|
2 060
-40%
|
1 829
-11%
|
1 565
-14%
|
2 038
+30%
|
754
-63%
|
1 263
+67%
|
2 621
+108%
|
2 895
+10%
|
2 598
-10%
|
3 495
+35%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(600)
|
(325)
|
(319)
|
(331)
|
(331)
|
(621)
|
(658)
|
(680)
|
(716)
|
(691)
|
(682)
|
(685)
|
(648)
|
(679)
|
(692)
|
(712)
|
(755)
|
(723)
|
(725)
|
(682)
|
(670)
|
(684)
|
(687)
|
(660)
|
(698)
|
(703)
|
(727)
|
(727)
|
(709)
|
(675)
|
(628)
|
(615)
|
(581)
|
(513)
|
(378)
|
(194)
|
(212)
|
(662)
|
(721)
|
(365)
|
(296)
|
|
Income from Continuing Operations |
3 693
|
3 990
|
4 018
|
4 006
|
3 930
|
3 511
|
3 578
|
3 582
|
3 627
|
3 657
|
3 480
|
3 648
|
3 746
|
3 785
|
3 890
|
3 877
|
3 855
|
3 858
|
3 858
|
3 799
|
3 816
|
3 831
|
3 775
|
5 655
|
5 640
|
5 452
|
5 394
|
3 206
|
3 072
|
3 071
|
2 780
|
1 445
|
1 248
|
1 052
|
1 660
|
560
|
1 051
|
1 959
|
2 174
|
2 234
|
3 200
|
|
Income to Minority Interest |
(1)
|
(1)
|
(1)
|
(2)
|
(1)
|
(2)
|
(4)
|
(5)
|
(6)
|
(5)
|
(4)
|
(4)
|
(5)
|
(3)
|
(1)
|
3
|
8
|
13
|
16
|
18
|
20
|
22
|
23
|
25
|
27
|
21
|
21
|
21
|
19
|
23
|
24
|
24
|
26
|
22
|
8
|
(6)
|
(9)
|
(11)
|
(10)
|
(8)
|
(8)
|
|
Net Income (Common) |
3 691
N/A
|
3 989
+8%
|
4 018
+1%
|
4 004
0%
|
3 929
-2%
|
3 508
-11%
|
3 574
+2%
|
3 577
+0%
|
3 622
+1%
|
3 652
+1%
|
3 476
-5%
|
3 644
+5%
|
3 741
+3%
|
3 782
+1%
|
3 889
+3%
|
3 880
0%
|
3 864
0%
|
3 871
+0%
|
3 874
+0%
|
3 816
-1%
|
3 835
+1%
|
3 853
+0%
|
3 798
-1%
|
5 680
+50%
|
5 667
0%
|
5 473
-3%
|
5 415
-1%
|
3 228
-40%
|
3 091
-4%
|
3 095
+0%
|
2 804
-9%
|
1 469
-48%
|
1 273
-13%
|
1 075
-16%
|
1 668
+55%
|
554
-67%
|
1 042
+88%
|
1 949
+87%
|
2 164
+11%
|
2 225
+3%
|
3 192
+43%
|
|
EPS (Diluted) |
0.24
N/A
|
0.26
+8%
|
0.26
N/A
|
0.25
-4%
|
0.24
-4%
|
0.21
-13%
|
0.21
N/A
|
0.21
N/A
|
0.21
N/A
|
0.23
+10%
|
0.21
-9%
|
0.22
+5%
|
0.23
+5%
|
0.24
+4%
|
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
|
0.24
N/A
|
0.23
-4%
|
0.34
+48%
|
0.34
N/A
|
0.33
-3%
|
0.33
N/A
|
0.2
-39%
|
0.19
-5%
|
0.19
N/A
|
0.17
-11%
|
0.09
-47%
|
0.08
-11%
|
0.07
-13%
|
0.1
+43%
|
0.03
-70%
|
0.06
+100%
|
0.12
+100%
|
0.13
+8%
|
0.13
N/A
|
0.19
+46%
|