Yung Chi Paint & Varnish Mfg Co Ltd
TWSE:1726
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Y
|
Yung Chi Paint & Varnish Mfg Co Ltd
TWSE:1726
|
TW |
|
Megastar Foods Ltd
NSE:MEGASTAR
|
IN |
Income Statement
Earnings Waterfall
Yung Chi Paint & Varnish Mfg Co Ltd
Income Statement
Yung Chi Paint & Varnish Mfg Co Ltd
| Dec-2008 | Mar-2009 | Jun-2009 | Sep-2009 | Dec-2009 | Mar-2010 | Jun-2010 | Sep-2010 | Dec-2010 | Mar-2011 | Jun-2011 | Sep-2011 | 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 | 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 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | Dec-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
7
|
6
|
5
|
4
|
4
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
3
|
2
|
0
|
1
|
0
|
0
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
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
|
1
|
1
|
2
|
2
|
3
|
3
|
2
|
2
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
1
|
0
|
|
| Revenue |
7 243
N/A
|
6 731
-7%
|
6 390
-5%
|
6 196
-3%
|
6 405
+3%
|
6 940
+8%
|
6 965
+0%
|
7 150
+3%
|
7 196
+1%
|
7 223
+0%
|
7 342
+2%
|
7 628
+4%
|
7 787
+2%
|
7 718
-1%
|
8 050
+4%
|
8 029
0%
|
8 127
+1%
|
8 293
+2%
|
8 147
-2%
|
8 120
0%
|
8 147
+0%
|
8 095
-1%
|
8 216
+1%
|
8 283
+1%
|
8 303
+0%
|
8 381
+1%
|
8 317
-1%
|
8 155
-2%
|
8 076
-1%
|
7 778
-4%
|
7 713
-1%
|
7 661
-1%
|
7 628
0%
|
7 621
0%
|
7 567
-1%
|
7 697
+2%
|
7 658
-1%
|
7 964
+4%
|
8 002
+0%
|
8 042
+1%
|
8 042
0%
|
7 851
-2%
|
7 808
-1%
|
7 739
-1%
|
7 940
+3%
|
7 954
+0%
|
7 938
0%
|
7 986
+1%
|
7 988
+0%
|
8 167
+2%
|
8 483
+4%
|
8 675
+2%
|
8 866
+2%
|
9 236
+4%
|
9 349
+1%
|
9 516
+2%
|
9 736
+2%
|
9 738
+0%
|
9 624
-1%
|
9 471
-2%
|
9 354
-1%
|
9 176
-2%
|
9 231
+1%
|
9 395
+2%
|
9 526
+1%
|
9 785
+3%
|
10 028
+2%
|
9 936
-1%
|
9 785
-2%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(5 741)
|
(5 335)
|
(4 977)
|
(4 761)
|
(4 887)
|
(5 256)
|
(5 321)
|
(5 532)
|
(5 630)
|
(5 692)
|
(5 826)
|
(6 049)
|
(6 138)
|
(6 070)
|
(6 266)
|
(6 208)
|
(6 306)
|
(6 343)
|
(6 187)
|
(6 078)
|
(5 956)
|
(5 847)
|
(5 880)
|
(5 937)
|
(5 957)
|
(6 037)
|
(5 966)
|
(5 815)
|
(5 708)
|
(5 481)
|
(5 422)
|
(5 362)
|
(5 412)
|
(5 441)
|
(5 451)
|
(5 587)
|
(5 564)
|
(5 823)
|
(5 939)
|
(6 059)
|
(6 123)
|
(5 990)
|
(5 939)
|
(5 860)
|
(5 973)
|
(5 991)
|
(5 946)
|
(5 924)
|
(5 870)
|
(5 925)
|
(6 200)
|
(6 380)
|
(6 628)
|
(7 025)
|
(7 178)
|
(7 403)
|
(7 578)
|
(7 568)
|
(7 405)
|
(7 207)
|
(7 015)
|
(6 817)
|
(6 833)
|
(6 963)
|
(7 052)
|
(7 239)
|
(7 433)
|
(7 305)
|
(7 175)
|
|
| Gross Profit |
1 502
N/A
|
1 396
-7%
|
1 413
+1%
|
1 435
+2%
|
1 518
+6%
|
1 684
+11%
|
1 644
-2%
|
1 618
-2%
|
1 566
-3%
|
1 531
-2%
|
1 516
-1%
|
1 579
+4%
|
1 649
+4%
|
1 648
0%
|
1 784
+8%
|
1 821
+2%
|
1 821
+0%
|
1 950
+7%
|
1 960
+1%
|
2 042
+4%
|
2 191
+7%
|
2 248
+3%
|
2 336
+4%
|
2 346
+0%
|
2 346
0%
|
2 344
0%
|
2 351
+0%
|
2 340
0%
|
2 369
+1%
|
2 297
-3%
|
2 291
0%
|
2 299
+0%
|
2 216
-4%
|
2 179
-2%
|
2 116
-3%
|
2 110
0%
|
2 094
-1%
|
2 140
+2%
|
2 064
-4%
|
1 984
-4%
|
1 919
-3%
|
1 861
-3%
|
1 869
+0%
|
1 880
+1%
|
1 967
+5%
|
1 963
0%
|
1 992
+1%
|
2 062
+4%
|
2 118
+3%
|
2 242
+6%
|
2 283
+2%
|
2 295
+1%
|
2 238
-2%
|
2 211
-1%
|
2 172
-2%
|
2 113
-3%
|
2 157
+2%
|
2 170
+1%
|
2 219
+2%
|
2 264
+2%
|
2 340
+3%
|
2 360
+1%
|
2 398
+2%
|
2 432
+1%
|
2 474
+2%
|
2 546
+3%
|
2 595
+2%
|
2 630
+1%
|
2 610
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(822)
|
(804)
|
(789)
|
(736)
|
(765)
|
(795)
|
(794)
|
(803)
|
(800)
|
(816)
|
(819)
|
(837)
|
(809)
|
(795)
|
(829)
|
(827)
|
(874)
|
(971)
|
(988)
|
(1 035)
|
(1 052)
|
(1 029)
|
(1 065)
|
(1 080)
|
(1 117)
|
(1 114)
|
(1 117)
|
(1 115)
|
(1 142)
|
(1 100)
|
(1 066)
|
(1 049)
|
(1 060)
|
(1 024)
|
(1 047)
|
(1 068)
|
(1 046)
|
(1 118)
|
(1 129)
|
(1 148)
|
(1 175)
|
(1 176)
|
(1 190)
|
(1 183)
|
(1 180)
|
(1 157)
|
(1 121)
|
(1 116)
|
(1 140)
|
(1 161)
|
(1 181)
|
(1 207)
|
(1 235)
|
(1 268)
|
(1 303)
|
(1 335)
|
(1 288)
|
(1 288)
|
(1 298)
|
(1 297)
|
(1 395)
|
(1 411)
|
(1 448)
|
(1 489)
|
(1 482)
|
(1 503)
|
(1 508)
|
(1 490)
|
(1 522)
|
|
| Selling, General & Administrative |
(698)
|
(684)
|
(671)
|
(618)
|
(652)
|
(681)
|
(681)
|
(685)
|
(681)
|
(693)
|
(693)
|
(712)
|
(682)
|
(649)
|
(673)
|
(666)
|
(723)
|
(774)
|
(788)
|
(825)
|
(861)
|
(831)
|
(869)
|
(891)
|
(868)
|
(949)
|
(957)
|
(952)
|
(975)
|
(933)
|
(899)
|
(885)
|
(889)
|
(875)
|
(880)
|
(891)
|
(848)
|
(889)
|
(902)
|
(910)
|
(947)
|
(944)
|
(957)
|
(951)
|
(943)
|
(925)
|
(886)
|
(885)
|
(907)
|
(918)
|
(944)
|
(962)
|
(980)
|
(1 011)
|
(1 043)
|
(1 076)
|
(1 042)
|
(1 041)
|
(1 051)
|
(1 044)
|
(1 117)
|
(1 136)
|
(1 167)
|
(1 211)
|
(1 228)
|
(1 249)
|
(1 242)
|
(1 236)
|
(1 266)
|
|
| Research & Development |
(125)
|
(120)
|
(117)
|
(117)
|
(113)
|
(114)
|
(113)
|
(118)
|
(118)
|
(122)
|
(126)
|
(125)
|
(127)
|
(127)
|
(132)
|
(136)
|
(152)
|
(164)
|
(173)
|
(183)
|
(191)
|
(200)
|
(197)
|
(190)
|
(173)
|
(165)
|
(160)
|
(162)
|
(167)
|
(167)
|
(167)
|
(164)
|
(171)
|
(172)
|
(186)
|
(199)
|
(219)
|
(225)
|
(229)
|
(236)
|
(228)
|
(232)
|
(233)
|
(231)
|
(237)
|
(231)
|
(234)
|
(231)
|
(233)
|
(173)
|
(166)
|
(174)
|
(255)
|
(257)
|
(259)
|
(260)
|
(246)
|
(247)
|
(248)
|
(254)
|
(278)
|
(275)
|
(281)
|
(279)
|
(254)
|
(255)
|
(266)
|
(254)
|
(256)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(25)
|
(25)
|
0
|
(33)
|
(27)
|
(27)
|
0
|
0
|
0
|
0
|
(76)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
23
|
19
|
22
|
21
|
(3)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(71)
|
(71)
|
(71)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
680
N/A
|
592
-13%
|
625
+5%
|
699
+12%
|
753
+8%
|
889
+18%
|
851
-4%
|
815
-4%
|
767
-6%
|
715
-7%
|
697
-3%
|
742
+6%
|
840
+13%
|
853
+1%
|
955
+12%
|
994
+4%
|
947
-5%
|
979
+3%
|
972
-1%
|
1 007
+4%
|
1 139
+13%
|
1 218
+7%
|
1 270
+4%
|
1 266
0%
|
1 229
-3%
|
1 230
+0%
|
1 235
+0%
|
1 226
-1%
|
1 227
+0%
|
1 197
-2%
|
1 225
+2%
|
1 250
+2%
|
1 156
-8%
|
1 156
+0%
|
1 069
-7%
|
1 043
-2%
|
1 047
+0%
|
1 022
-2%
|
934
-9%
|
836
-11%
|
744
-11%
|
685
-8%
|
679
-1%
|
697
+3%
|
787
+13%
|
806
+2%
|
871
+8%
|
946
+9%
|
978
+3%
|
1 081
+11%
|
1 101
+2%
|
1 088
-1%
|
1 003
-8%
|
944
-6%
|
869
-8%
|
777
-11%
|
869
+12%
|
883
+2%
|
921
+4%
|
967
+5%
|
945
-2%
|
949
+0%
|
950
+0%
|
943
-1%
|
992
+5%
|
1 043
+5%
|
1 087
+4%
|
1 140
+5%
|
1 088
-5%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
13
|
15
|
19
|
43
|
86
|
61
|
45
|
25
|
11
|
18
|
10
|
26
|
44
|
152
|
173
|
167
|
169
|
136
|
139
|
144
|
140
|
73
|
66
|
63
|
66
|
63
|
52
|
66
|
47
|
37
|
60
|
41
|
101
|
72
|
63
|
61
|
(13)
|
(12)
|
53
|
78
|
108
|
134
|
98
|
73
|
50
|
62
|
25
|
11
|
12
|
8
|
(1)
|
18
|
24
|
40
|
84
|
115
|
111
|
89
|
72
|
60
|
49
|
68
|
64
|
51
|
78
|
63
|
27
|
34
|
50
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(31)
|
0
|
0
|
0
|
(28)
|
0
|
0
|
0
|
0
|
(50)
|
(50)
|
(76)
|
0
|
(32)
|
(32)
|
(6)
|
(43)
|
(38)
|
(41)
|
(41)
|
(4)
|
(4)
|
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
|
|
| Gain/Loss on Disposition of Assets |
1
|
0
|
1
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(0)
|
0
|
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
(0)
|
(1)
|
0
|
0
|
1
|
1
|
0
|
1
|
1
|
1
|
7
|
7
|
13
|
13
|
8
|
8
|
2
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
40
|
40
|
39
|
0
|
0
|
(0)
|
(0)
|
0
|
0
|
(0)
|
0
|
0
|
(1)
|
(1)
|
(8)
|
|
| Total Other Income |
3
|
31
|
13
|
15
|
(3)
|
(13)
|
(11)
|
(15)
|
(7)
|
2
|
11
|
50
|
49
|
42
|
42
|
13
|
24
|
21
|
2
|
(22)
|
(19)
|
(20)
|
(2)
|
24
|
(54)
|
(55)
|
(55)
|
(55)
|
(2)
|
(1)
|
(11)
|
(9)
|
8
|
9
|
23
|
22
|
23
|
23
|
20
|
20
|
21
|
20
|
18
|
15
|
14
|
33
|
34
|
38
|
53
|
36
|
36
|
32
|
37
|
35
|
37
|
41
|
20
|
58
|
18
|
33
|
49
|
58
|
61
|
47
|
37
|
33
|
31
|
40
|
32
|
|
| Pre-Tax Income |
697
N/A
|
638
-8%
|
657
+3%
|
757
+15%
|
836
+10%
|
938
+12%
|
885
-6%
|
825
-7%
|
770
-7%
|
736
-4%
|
719
-2%
|
816
+13%
|
901
+10%
|
1 045
+16%
|
1 168
+12%
|
1 174
+0%
|
1 112
-5%
|
1 135
+2%
|
1 113
-2%
|
1 130
+1%
|
1 260
+11%
|
1 220
-3%
|
1 284
+5%
|
1 277
-1%
|
1 241
-3%
|
1 208
-3%
|
1 201
-1%
|
1 232
+3%
|
1 229
0%
|
1 194
-3%
|
1 234
+3%
|
1 242
+1%
|
1 262
+2%
|
1 234
-2%
|
1 156
-6%
|
1 126
-3%
|
1 058
-6%
|
1 034
-2%
|
1 015
-2%
|
940
-7%
|
885
-6%
|
851
-4%
|
803
-6%
|
793
-1%
|
853
+8%
|
904
+6%
|
931
+3%
|
996
+7%
|
1 042
+5%
|
1 123
+8%
|
1 135
+1%
|
1 137
+0%
|
1 064
-6%
|
1 019
-4%
|
1 030
+1%
|
972
-6%
|
1 040
+7%
|
1 029
-1%
|
1 011
-2%
|
1 059
+5%
|
1 043
-2%
|
1 074
+3%
|
1 076
+0%
|
1 041
-3%
|
1 107
+6%
|
1 140
+3%
|
1 145
+0%
|
1 215
+6%
|
1 162
-4%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(240)
|
(218)
|
(186)
|
(200)
|
(84)
|
(115)
|
(141)
|
(131)
|
(210)
|
(198)
|
(177)
|
(196)
|
(203)
|
(212)
|
(236)
|
(241)
|
(240)
|
(248)
|
(257)
|
(237)
|
(244)
|
(267)
|
(227)
|
(232)
|
(206)
|
(213)
|
(258)
|
(264)
|
(289)
|
(228)
|
(228)
|
(235)
|
(207)
|
(211)
|
(198)
|
(269)
|
(268)
|
(268)
|
(222)
|
(131)
|
(139)
|
(149)
|
(179)
|
(190)
|
(171)
|
(180)
|
(168)
|
(172)
|
(211)
|
(191)
|
(194)
|
(201)
|
(182)
|
(205)
|
(214)
|
(203)
|
(225)
|
(222)
|
(220)
|
(222)
|
(211)
|
(214)
|
(214)
|
(210)
|
(251)
|
(264)
|
(274)
|
(285)
|
(270)
|
|
| Income from Continuing Operations |
457
|
420
|
471
|
558
|
753
|
823
|
745
|
694
|
560
|
538
|
542
|
620
|
698
|
833
|
932
|
932
|
872
|
887
|
855
|
893
|
1 015
|
953
|
1 057
|
1 045
|
1 035
|
995
|
943
|
967
|
940
|
966
|
1 006
|
1 007
|
1 056
|
1 023
|
958
|
857
|
790
|
766
|
793
|
809
|
746
|
702
|
624
|
602
|
683
|
724
|
763
|
824
|
831
|
933
|
941
|
936
|
882
|
815
|
816
|
769
|
814
|
807
|
792
|
838
|
831
|
860
|
862
|
831
|
856
|
876
|
872
|
930
|
892
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
2
|
9
|
7
|
10
|
10
|
3
|
4
|
2
|
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
|
0
|
0
|
0
|
0
|
|
| Net Income (Common) |
457
N/A
|
420
-8%
|
471
+12%
|
558
+18%
|
753
+35%
|
823
+9%
|
745
-9%
|
694
-7%
|
560
-19%
|
538
-4%
|
542
+1%
|
620
+14%
|
698
+13%
|
833
+19%
|
932
+12%
|
932
+0%
|
874
-6%
|
896
+3%
|
863
-4%
|
903
+5%
|
1 025
+14%
|
955
-7%
|
1 061
+11%
|
1 047
-1%
|
1 035
-1%
|
995
-4%
|
943
-5%
|
967
+3%
|
940
-3%
|
966
+3%
|
1 006
+4%
|
1 007
+0%
|
1 056
+5%
|
1 023
-3%
|
958
-6%
|
857
-10%
|
790
-8%
|
766
-3%
|
793
+4%
|
809
+2%
|
746
-8%
|
702
-6%
|
624
-11%
|
602
-3%
|
683
+13%
|
724
+6%
|
763
+5%
|
824
+8%
|
831
+1%
|
933
+12%
|
941
+1%
|
936
0%
|
882
-6%
|
815
-8%
|
816
+0%
|
769
-6%
|
814
+6%
|
807
-1%
|
792
-2%
|
838
+6%
|
831
-1%
|
860
+3%
|
862
+0%
|
831
-4%
|
856
+3%
|
876
+2%
|
872
-1%
|
930
+7%
|
892
-4%
|
|
| EPS (Diluted) |
2.82
N/A
|
2.58
-9%
|
2.9
+12%
|
3.43
+18%
|
4.64
+35%
|
5.07
+9%
|
4.59
-9%
|
4.28
-7%
|
3.45
-19%
|
3.32
-4%
|
3.34
+1%
|
3.82
+14%
|
4.31
+13%
|
5.13
+19%
|
5.74
+12%
|
5.75
+0%
|
5.39
-6%
|
5.52
+2%
|
5.32
-4%
|
5.56
+5%
|
6.32
+14%
|
5.89
-7%
|
6.54
+11%
|
6.45
-1%
|
6.38
-1%
|
6.14
-4%
|
5.82
-5%
|
5.97
+3%
|
5.79
-3%
|
5.96
+3%
|
6.2
+4%
|
6.21
+0%
|
6.51
+5%
|
6.3
-3%
|
5.9
-6%
|
5.28
-11%
|
4.87
-8%
|
4.72
-3%
|
4.89
+4%
|
4.99
+2%
|
4.6
-8%
|
4.34
-6%
|
3.85
-11%
|
3.71
-4%
|
4.21
+13%
|
4.46
+6%
|
4.7
+5%
|
5.08
+8%
|
5.12
+1%
|
5.75
+12%
|
5.8
+1%
|
5.77
-1%
|
5.44
-6%
|
5.02
-8%
|
5.03
+0%
|
4.74
-6%
|
5.02
+6%
|
4.97
-1%
|
4.88
-2%
|
5.16
+6%
|
5.12
-1%
|
5.3
+4%
|
5.31
+0%
|
5.12
-4%
|
5.27
+3%
|
5.4
+2%
|
5.37
-1%
|
5.73
+7%
|
5.49
-4%
|
|