Watchlist Manager

Watchlist

Price: 8.19 MYR -0.12%

Market Cap: 748.2m MYR

Income Statement

Operating Income

Revenue	274.8m MYR
Cost of Revenue	-123.2m MYR
Gross Profit	151.7m MYR
Operating Expenses	-38.2m MYR
Operating Income	113.5m MYR
Other Expenses	-14.9m MYR
Net Income	98.6m MYR

Currency: MYR

		Nov-2014	Feb-2015	May-2015	Aug-2015	Nov-2015	Feb-2016	May-2016	Aug-2016	Nov-2016	Feb-2017	May-2017	Aug-2017	Nov-2017	Feb-2018	May-2018	Aug-2018	Nov-2018	Feb-2019	May-2019	Aug-2019	Nov-2019	Feb-2020	May-2020	Aug-2020	Nov-2020	Feb-2021	May-2021	Aug-2021	Nov-2021	Feb-2022	May-2022	Aug-2022	Nov-2022	Feb-2023	May-2023	Aug-2023	Nov-2023	Feb-2024	May-2024	Aug-2024	Nov-2024
Revenue
Revenue		112 N/A	106 -5%	109 +2%	104 -4%	104 +0%	109 +5%	105 -4%	112 +7%	127 +13%	140 +11%	147 +5%	149 +1%	149 +0%	153 +3%	158 +3%	150 -5%	137 -9%	124 -9%	118 -5%	122 +4%	126 +3%	121 -5%	121 +0%	130 +8%	142 +9%	155 +9%	170 +10%	183 +7%	196 +7%	214 +10%	248 +16%	260 +5%	265 +2%	256 -3%	220 -14%	206 -6%	206 +0%	211 +2%	231 +9%	265 +15%	275 +4%
Gross Profit
Cost of Revenue		(51)	(52)	(56)	(55)	(55)	(59)	(57)	(65)	(72)	(74)	(75)	(72)	(68)	(68)	(76)	(75)	(73)	(66)	(61)	(62)	(68)	(70)	(67)	(69)	(70)	(73)	(79)	(83)	(86)	(94)	(109)	(115)	(120)	(122)	(116)	(116)	(116)	(111)	(110)	(122)	(123)
Gross Profit		61 N/A	54 -11%	53 -3%	49 -6%	49 0%	50 +1%	48 -4%	48 0%	55 +16%	66 +20%	72 +9%	76 +6%	81 +6%	85 +5%	82 -3%	75 -9%	63 -15%	58 -9%	57 -1%	60 +5%	58 -4%	50 -13%	54 +8%	61 +12%	72 +18%	82 +14%	91 +11%	100 +10%	109 +10%	120 +10%	139 +16%	145 +4%	145 0%	134 -7%	103 -23%	90 -13%	90 0%	100 +11%	120 +21%	143 +19%	152 +6%
Operating Income
Operating Expenses		(27)	(25)	(28)	(32)	(26)	(29)	(28)	(33)	(31)	(33)	(37)	(35)	(37)	(21)	0	(25)	10	(3)	(19)	(27)	(28)	(26)	(24)	(27)	(26)	(25)	(27)	(26)	(20)	(15)	(19)	(27)	(26)	(39)	(36)	(36)	(30)	(24)	(26)	(36)	(38)
Selling, General & Administrative		(24)	(24)	(26)	(26)	(26)	(25)	(24)	(23)	(23)	(23)	(25)	(25)	(25)	(26)	(25)	(26)	(25)	(26)	(26)	(28)	(28)	(27)	(27)	(27)	(28)	(28)	(28)	(27)	(27)	(28)	(29)	(29)	(30)	(34)	(36)	(38)	(40)	(37)	(36)	(37)	(37)
Other Operating Expenses		(3)	(2)	(2)	(6)	(0)	(4)	(4)	(9)	(7)	(10)	(12)	(10)	(11)	5	25	0	35	23	7	0	(0)	1	3	1	1	2	1	1	7	13	9	2	3	(5)	0	2	9	12	10	2	(1)
Operating Income		34 N/A	29 -14%	25 -15%	17 -30%	23 +34%	21 -10%	20 -5%	15 -23%	24 +61%	33 +37%	35 +4%	41 +18%	44 +8%	64 +43%	82 +30%	49 -40%	73 +48%	55 -25%	38 -31%	33 -13%	30 -11%	24 -18%	30 +25%	34 +14%	46 +33%	57 +24%	63 +12%	74 +16%	89 +21%	105 +18%	120 +14%	118 -1%	118 0%	95 -20%	67 -29%	54 -19%	59 +10%	75 +27%	94 +25%	107 +14%	114 +6%
Pre-Tax Income
Interest Income Expense		9	9	13	19	9	11	8	7	10	12	12	15	11	5	0	36	2	7	11	10	10	9	7	12	12	13	18	12	13	15	12	21	18	12	16	16	7	12	10	9	18
Non-Reccuring Items		0	0	0	0	0	0	0	0	0	0	0	(3)	0	0	0	(1)	0	0	0	(1)	0	0	0	1	0	0	0	2	0	0	0	1	0	0	0	(1)	0	0	0	2	0
Pre-Tax Income		42 N/A	38 -9%	37 -3%	36 -2%	32 -13%	32 +1%	28 -13%	22 -19%	34 +52%	45 +32%	46 +4%	53 +13%	55 +4%	69 +25%	83 +21%	84 +2%	75 -11%	62 -18%	49 -20%	42 -14%	40 -6%	33 -17%	38 +14%	47 +25%	57 +21%	69 +21%	81 +18%	88 +8%	102 +17%	120 +18%	132 +9%	140 +6%	137 -2%	107 -21%	83 -23%	70 -16%	66 -6%	87 +32%	104 +19%	117 +13%	131 +12%
Net Income
Tax Provision		(9)	(7)	(6)	(6)	(6)	(6)	(5)	(5)	(6)	(9)	(10)	(12)	(14)	(15)	(15)	(13)	(11)	(9)	(10)	(10)	(9)	(8)	(9)	(11)	(13)	(15)	(16)	(20)	(23)	(28)	(31)	(32)	(31)	(25)	(20)	(17)	(17)	(20)	(25)	(30)	(33)
Income from Continuing Operations		33	31	31	30	26	26	22	18	28	36	36	41	41	54	68	71	64	52	39	32	31	25	29	36	44	54	65	68	80	93	100	108	105	82	63	53	49	67	79	87	99
Net Income (Common)		33 N/A	31 -7%	31 +0%	30 -2%	26 -15%	26 +2%	22 -15%	18 -21%	28 +55%	36 +29%	36 +2%	41 +12%	41 +2%	54 +31%	68 +26%	71 +5%	64 -10%	52 -19%	39 -25%	32 -18%	31 -5%	25 -17%	29 +13%	36 +25%	44 +22%	54 +23%	65 +21%	68 +4%	80 +17%	93 +16%	100 +8%	108 +7%	105 -2%	82 -22%	63 -23%	53 -16%	49 -7%	67 +36%	79 +17%	87 +11%	99 +13%
EPS (Diluted)		0.37 N/A	0.34 -8%	0.34 N/A	0.33 -3%	0.29 -12%	0.3 +3%	0.25 -17%	0.19 -24%	0.3 +58%	0.39 +30%	0.4 +3%	0.44 +10%	0.45 +2%	0.59 +31%	0.75 +27%	0.78 +4%	0.71 -9%	0.57 -20%	0.43 -25%	0.35 -19%	0.34 -3%	0.29 -15%	0.32 +10%	0.39 +22%	0.48 +23%	0.58 +21%	0.71 +22%	0.75 +6%	0.87 +16%	1.02 +17%	1.1 +8%	1.18 +7%	1.16 -2%	0.9 -22%	0.7 -22%	0.58 -17%	0.54 -7%	0.74 +37%	0.86 +16%	0.96 +12%	1.08 +13%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 243,800+ value investors using Alpha Spread

Create a free account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.