Income Statement

Revenue

+25%

+48%

10Y

Currency: MYR

	Dec-2003	Mar-2004	Jun-2004	Sep-2004	Dec-2004	Mar-2005	Jun-2005	Sep-2005	Dec-2005	Mar-2006	Jun-2006	Sep-2006	Dec-2006	Mar-2007	Jun-2007	Sep-2007	Dec-2007	Mar-2008	Jun-2008	Sep-2008	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	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
Revenue
Interest Expense	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	0	0	0	0	0	0	142	0	0	0	98	0	0	0	126	0	0	0	75	0	0	0	69	0	0	0	64	0	0	0	62	0	0	0	65	0	0	0	0	0	0	0
Revenue	34 N/A	44 +30%	74 +69%	105 +42%	133 +27%	150 +12%	168 +12%	172 +2%	198 +15%	188 -5%	158 -16%	148 -7%	218 +48%	128 -41%	146 +14%	158 +8%	160 +1%	170 +6%	166 -2%	161 -3%	159 -2%	161 +2%	160 -1%	163 +2%	171 +5%	167 -2%	171 +2%	170 0%	175 +3%	176 +1%	180 +2%	188 +5%	186 -1%	89 -52%	71 -20%	54 -24%	118 +117%	127 +7%	130 +2%	129 0%	55 -57%	52 -6%	40 -23%	28 -29%	79 +182%	100 +26%	87 -13%	90 +4%	394 +337%	725 +84%	1 073 +48%	1 455 +36%	1 462 +0%	1 473 +1%	1 486 +1%	1 479 0%	1 487 +1%	1 499 +1%	1 517 +1%	1 560 +3%	1 605 +3%	1 649 +3%	1 656 +0%	1 552 -6%	1 515 -2%	1 460 -4%	1 436 -2%	1 468 +2%	1 464 0%	1 461 0%	1 456 0%	1 531 +5%	1 561 +2%	1 653 +6%	1 707 +3%	1 726 +1%	1 853 +7%	1 988 +7%	2 164 +9%	2 280 +5%	2 322 +2%	2 290 -1%	2 309 +1%	2 274 -1%	2 225 -2%	3 289 +48%	2 126 -35%
Gross Profit
Cost of Revenue	(4)	(6)	(16)	(28)	(50)	(64)	(92)	(107)	(125)	(121)	(98)	(92)	(154)	(81)	(97)	(107)	(108)	0	0	0	(111)	(33)	(61)	(90)	(117)	(115)	(118)	(121)	(127)	(128)	(133)	(139)	(141)	(61)	(44)	(26)	(72)	(80)	(82)	(85)	(29)	(26)	(16)	(6)	(45)	(54)	(44)	(44)	(265)	(505)	(750)	(1 036)	(1 043)	(1 034)	(1 060)	(1 015)	(1 013)	(1 031)	(1 027)	(1 089)	(1 133)	(1 176)	(1 189)	(1 051)	(1 029)	(1 007)	(1 008)	(1 153)	(1 166)	(1 166)	(1 153)	(1 192)	(1 209)	(1 277)	(1 333)	(1 393)	(1 502)	(1 632)	(1 798)	(1 892)	(1 919)	(1 887)	(1 889)	(1 825)	(1 819)	(2 792)	(1 859)
Gross Profit	30 N/A	37 +25%	58 +55%	77 +32%	83 +9%	86 +3%	76 -12%	65 -14%	73 +11%	67 -8%	60 -10%	56 -8%	65 +16%	48 -26%	49 +3%	51 +4%	52 +3%	0 N/A	0 N/A	0 N/A	48 N/A	12 -75%	24 +105%	36 +49%	53 +46%	53 -1%	53 +0%	50 -6%	47 -5%	48 +1%	46 -3%	49 +6%	45 -8%	28 -37%	27 -5%	28 +5%	47 +65%	47 0%	48 +2%	44 -7%	26 -42%	26 N/A	24 -9%	23 -4%	34 +51%	45 +33%	43 -6%	46 +8%	129 +181%	221 +71%	323 +46%	419 +30%	419 +0%	439 +5%	426 -3%	464 +9%	474 +2%	468 -1%	490 +5%	471 -4%	472 +0%	474 +0%	467 -1%	501 +7%	486 -3%	453 -7%	429 -5%	316 -26%	298 -6%	295 -1%	303 +3%	339 +12%	352 +4%	376 +7%	374 -1%	333 -11%	351 +5%	356 +2%	366 +3%	387 +6%	404 +4%	402 0%	420 +4%	450 +7%	407 -10%	497 +22%	267 -46%
Operating Income
Operating Expenses	(14)	(18)	(34)	(47)	(54)	(60)	(51)	(47)	(51)	(46)	(44)	(40)	(57)	(38)	(37)	(36)	(34)	(151)	(147)	(144)	(36)	(117)	(90)	(64)	(39)	(43)	(45)	(49)	(65)	(66)	(65)	(61)	(42)	(28)	(24)	(22)	(82)	(81)	(76)	(75)	(64)	(58)	(60)	(65)	(29)	(42)	(36)	(33)	(59)	(82)	(125)	(226)	(202)	(235)	(231)	(234)	(229)	(228)	(243)	(257)	(258)	(253)	(252)	(285)	(287)	(286)	(274)	(239)	(235)	(229)	(251)	(249)	(264)	(291)	(288)	(134)	(140)	(137)	(148)	(265)	(252)	(252)	(262)	(302)	(290)	(339)	(146)
Selling, General & Administrative	(8)	(10)	(13)	(16)	(24)	(31)	(36)	(41)	(41)	(36)	(34)	(31)	(44)	(28)	(27)	(28)	(28)	0	0	0	(27)	0	0	0	(29)	0	0	0	(37)	0	0	0	(39)	0	0	0	(30)	0	0	0	(13)	0	0	0	0	(31)	0	0	(43)	(99)	(152)	(232)	(241)	(253)	(250)	(246)	(248)	(247)	(261)	(261)	(268)	(262)	(261)	(298)	(302)	(303)	(294)	(244)	(245)	(237)	(256)	(279)	(296)	(323)	(332)	(338)	(349)	(359)	(366)	(383)	(399)	(396)	(401)	(373)	(350)	(553)	(359)
Depreciation & Amortization	(1)	(2)	(3)	(4)	(5)	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	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
Other Operating Expenses	(5)	(6)	(18)	(27)	(26)	(28)	(16)	(5)	(10)	(9)	(10)	(10)	(14)	(9)	(9)	(8)	(6)	(151)	(147)	(144)	(9)	(117)	(90)	(64)	(10)	(43)	(45)	(48)	(29)	(66)	(65)	(61)	(3)	(28)	(24)	(22)	(52)	(81)	(76)	(75)	(52)	(58)	(60)	(65)	(29)	(12)	(37)	(33)	(15)	17	27	6	40	18	19	12	19	18	18	4	10	8	9	12	16	17	20	5	10	9	6	30	33	33	44	203	210	223	218	118	148	144	139	71	61	214	213
Operating Income	16 N/A	19 +17%	24 +26%	29 +23%	29 -1%	27 -9%	24 -8%	18 -26%	22 +22%	21 -5%	16 -24%	15 -3%	7 -53%	10 +39%	13 +26%	16 +23%	19 +21%	19 -1%	19 +2%	17 -9%	12 -32%	11 -4%	10 -13%	9 -7%	15 +58%	9 -37%	8 -18%	1 -84%	(18) N/A	(18) N/A	(19) -3%	(12) +34%	3 N/A	0 N/A	3 N/A	6 +82%	(36) N/A	(34) +4%	(28) +18%	(30) -9%	(38) -26%	(33) +15%	(36) -10%	(43) -18%	5 N/A	3 -39%	6 +85%	13 +110%	70 +449%	139 +97%	198 +43%	193 -3%	217 +13%	204 -6%	195 -4%	230 +18%	245 +6%	240 -2%	247 +3%	214 -13%	214 +0%	220 +3%	215 -2%	215 +0%	200 -7%	167 -16%	155 -7%	77 -50%	63 -18%	66 +5%	52 -21%	91 +73%	88 -3%	86 -3%	85 0%	199 +133%	211 +6%	220 +4%	219 -1%	123 -44%	152 +24%	151 -1%	158 +5%	147 -7%	117 -21%	158 +35%	120 -24%
Pre-Tax Income
Interest Income Expense	(0)	(0)	(0)	(1)	(1)	(1)	(2)	(2)	(3)	(3)	(3)	(4)	(5)	(5)	(5)	(4)	(3)	(3)	(3)	(2)	(3)	(3)	(3)	(2)	(2)	(2)	(2)	(2)	(2)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(2)	(2)	(2)	(1)	(1)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(32)	(39)	(55)	(45)	(30)	(30)	(20)	(32)	(41)	(45)	(55)	(56)	(54)	(53)	(45)	18	1	7	10	25	14	11	14	24	2	7	9	18	4	8	9	32	0	(12)	(20)	(27)	(25)	67	(14)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	0	0	0	0	0	0	0	0	0	0	(8)	0	0	(5)	3	0	(1)	0	0	(5)	0	0	0	0	0	0	26	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	1	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	(1)	0	0	0	0	0	0	0	0	0	0	0	(0)	0	0	0	0	0	0	0	0	0	0	0	(1)	0	0	0	(1)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(3)	(3)	(4)	(5)	(3)	(4)	(4)	(1)	(1)	(0)	0	(6)	(7)	(7)	(7)	(23)	1	7	8	(6)	5	0	0	(22)	0	0	0	(14)	0	0	0	(7)	0	0	0	0	0	(80)	0
Pre-Tax Income	16 N/A	19 +18%	24 +26%	29 +22%	29 N/A	25 -11%	23 -11%	16 -29%	19 +18%	18 -5%	13 -29%	12 -7%	2 -84%	5 +184%	8 +50%	11 +40%	16 +37%	16 +2%	17 +4%	15 -9%	9 -38%	9 -5%	7 -16%	7 -8%	10 +43%	7 -25%	6 -23%	(1) N/A	(21) -2 463%	(21) -1%	(21) -2%	(15) +30%	0 N/A	(3) N/A	0 N/A	(5) N/A	(38) -631%	(36) +5%	(34) +6%	(28) +17%	(40) -39%	(34) +15%	(36) -8%	(43) -17%	0 N/A	3 N/A	6 +94%	13 +113%	36 +184%	96 +164%	139 +45%	169 +21%	184 +9%	171 -7%	171 +0%	198 +16%	203 +3%	195 -4%	192 -1%	152 -21%	154 +1%	160 +4%	164 +2%	210 +28%	202 -4%	181 -10%	173 -5%	96 -45%	82 -14%	77 -6%	66 -15%	93 +41%	90 -3%	93 +3%	94 +2%	203 +116%	215 +6%	227 +6%	228 +0%	148 -35%	152 +3%	138 -9%	138 0%	120 -13%	92 -23%	145 +57%	106 -27%
Net Income
Tax Provision	(4)	(4)	(6)	(8)	(8)	(8)	(8)	(5)	(0)	1	3	2	1	1	3	4	1	1	(0)	(2)	2	2	1	2	(7)	(7)	(7)	(7)	(1)	(0)	(0)	(1)	(4)	(2)	(2)	(3)	(4)	(4)	(4)	(3)	(3)	(3)	(3)	(2)	(2)	(4)	(5)	(6)	(19)	(30)	(48)	(71)	(72)	(81)	(76)	(78)	(78)	(73)	(76)	(67)	(66)	(68)	(71)	(105)	(102)	(92)	(89)	(31)	(32)	(35)	(30)	(27)	(25)	(28)	(29)	(61)	(64)	(66)	(65)	(50)	(51)	(51)	(42)	(45)	(40)	(51)	(38)
Income from Continuing Operations	12	15	17	21	21	18	15	11	19	19	15	14	3	7	11	15	16	16	16	13	11	11	8	8	3	1	(1)	(8)	(21)	(21)	(22)	(16)	(3)	(5)	(2)	(8)	(42)	(40)	(37)	(31)	(43)	(37)	(39)	(45)	(3)	(1)	1	7	17	66	91	97	112	89	96	121	125	122	116	85	87	92	93	105	100	89	84	64	50	42	36	66	65	65	66	142	151	161	162	98	101	88	96	75	52	94	68
Income to Minority Interest	0	(0)	0	(2)	(1)	(0)	0	2	(0)	(1)	(1)	(2)	(1)	(1)	(2)	(2)	(3)	(3)	(3)	(2)	(0)	0	1	1	0	0	0	0	(1)	(1)	(1)	(2)	(1)	(1)	(1)	(0)	(1)	(1)	(2)	(1)	(0)	(1)	0	1	0	(0)	(0)	(1)	(6)	(19)	(32)	(42)	(47)	(49)	(44)	(48)	(50)	(47)	(50)	(43)	(42)	(44)	(43)	(39)	(37)	(32)	(29)	(27)	(23)	(20)	(20)	(36)	(35)	(37)	(36)	(47)	(52)	(57)	(58)	(45)	(49)	(41)	(44)	(24)	(5)	(18)	4
Net Income (Common)	12 N/A	14 +16%	17 +21%	19 +9%	20 +7%	17 -14%	15 -13%	13 -14%	18 +40%	19 +7%	19 -4%	17 -9%	2 -88%	(0) N/A	1 N/A	4 +471%	13 +230%	14 +5%	13 -4%	11 -16%	11 -1%	11 -5%	9 -17%	9 N/A	3 -63%	1 -76%	(1) N/A	(8) -618%	(22) -176%	(22) -2%	(23) -2%	(17) +24%	(4) +77%	(2) +41%	1 N/A	(3) N/A	(39) -1 289%	(38) +3%	(42) -10%	(36) +14%	(39) -10%	(40) -3%	(37) +8%	(43) -17%	(2) +96%	(1) +63%	1 N/A	5 +657%	11 +106%	46 +324%	59 +27%	55 -6%	64 +16%	41 -36%	52 +27%	72 +39%	75 +3%	76 +1%	67 -12%	42 -37%	46 +8%	49 +7%	50 +2%	66 +31%	63 -5%	57 -9%	55 -4%	38 -31%	27 -29%	23 -15%	16 -29%	31 +91%	31 +0%	29 -7%	29 +3%	95 +224%	99 +4%	104 +5%	105 +1%	53 -50%	52 -1%	47 -11%	53 +13%	51 -3%	48 -7%	76 +59%	72 -4%
EPS (Diluted)	0.02 N/A	0.04 +100%	0.04 N/A	0.04 N/A	0.03 -25%	0.03 N/A	0.02 -33%	0.01 -50%	0.02 +100%	0.01 -50%	0.01 N/A	0.01 N/A	0 N/A	0 N/A	0 N/A	0.01 N/A	0.02 +100%	0.02 N/A	0.02 N/A	0.01 -50%	0.01 N/A	0.01 N/A	0.01 N/A	0.01 N/A	0 N/A	0 N/A	0 N/A	-0.01 N/A	-0.03 -200%	-0.03 N/A	-0.03 N/A	-0.02 +33%	0 N/A	-0.01 N/A	-0.01 N/A	-0.02 -100%	-0.06 -200%	-0.04 +33%	-0.07 -75%	-0.06 +14%	-0.06 N/A	-0.06 N/A	-0.06 N/A	-0.06 N/A	0 N/A	0 N/A	0 N/A	0 N/A	0.01 N/A	0.04 +300%	0.05 +25%	0.05 N/A	0.05 N/A	0.03 -40%	0.04 +33%	0.07 +75%	0.07 N/A	0.07 N/A	0.06 -14%	0.04 -33%	0.03 -25%	0.04 +33%	0.05 +25%	0.06 +20%	0.07 +17%	0.06 -14%	0.05 -17%	0.03 -40%	0.02 -33%	0.02 N/A	0.02 N/A	0.03 +50%	0.03 N/A	0.03 N/A	0.03 N/A	0.07 +133%	0.09 +29%	0.09 N/A	0.09 N/A	0.04 -56%	0.04 N/A	0.04 N/A	0.04 N/A	0.04 N/A	0.04 N/A	0.06 +50%	0.06 N/A

Income Statement Balance Sheet Cash Flow Statement

Ranhill Utilities Bhd
KLSE:RANHILL

Income Statement

Earnings Waterfall
Ranhill Utilities Bhd

Income Statement
Ranhill Utilities Bhd

See Also

Company

Help

Tools

Stocks

Ranhill Utilities Bhd KLSE:RANHILL

Income Statement

Earnings Waterfall Ranhill Utilities Bhd

Income Statement Ranhill Utilities Bhd

See Also

Company

Help

Tools

Stocks

Ranhill Utilities Bhd
KLSE:RANHILL

Earnings Waterfall
Ranhill Utilities Bhd

Income Statement
Ranhill Utilities Bhd