S

SAM Engineering & Equipment (M) Bhd
KLSE:SAM

Watchlist Manager
SAM Engineering & Equipment (M) Bhd
KLSE:SAM
Watchlist
Price: 4.47 MYR
Market Cap: 3B MYR
Have any thoughts about
SAM Engineering & Equipment (M) Bhd?
Write Note

Income Statement

Earnings Waterfall
SAM Engineering & Equipment (M) Bhd

Revenue
1.5B MYR
Cost of Revenue
-1.3B MYR
Gross Profit
211.9m MYR
Operating Expenses
-65.4m MYR
Operating Income
146.4m MYR
Other Expenses
-56m MYR
Net Income
90.4m MYR

Income Statement
SAM Engineering & Equipment (M) Bhd

Rotate your device to view
Income Statement
Currency: MYR
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
Revenue
Revenue
452
N/A
445
-2%
452
+2%
493
+9%
549
+11%
591
+8%
620
+5%
613
-1%
566
-8%
543
-4%
537
-1%
552
+3%
584
+6%
607
+4%
619
+2%
656
+6%
691
+5%
728
+5%
755
+4%
772
+2%
793
+3%
881
+11%
939
+7%
915
-3%
925
+1%
851
-8%
874
+3%
906
+4%
919
+2%
1 065
+16%
1 148
+8%
1 299
+13%
1 471
+13%
1 467
0%
1 445
-1%
1 399
-3%
1 421
+2%
1 461
+3%
1 497
+2%
1 523
+2%
1 464
-4%
Gross Profit
Cost of Revenue
(406)
(399)
(400)
(431)
(479)
(511)
(537)
(532)
(490)
(468)
(458)
(469)
(492)
(507)
(516)
(546)
(579)
(613)
(640)
(652)
(667)
(742)
(791)
(783)
(807)
(756)
(787)
(809)
(819)
(945)
(1 019)
(1 154)
(1 299)
(1 298)
(1 277)
(1 233)
(1 236)
(1 257)
(1 266)
(1 294)
(1 253)
Gross Profit
47
N/A
46
-2%
51
+12%
62
+20%
71
+15%
80
+13%
84
+4%
81
-3%
76
-7%
75
0%
79
+5%
82
+4%
93
+13%
100
+8%
103
+3%
110
+7%
113
+2%
115
+2%
115
-1%
119
+4%
125
+5%
139
+11%
148
+6%
131
-11%
118
-10%
95
-19%
87
-9%
96
+11%
101
+5%
120
+19%
129
+7%
145
+13%
172
+18%
168
-2%
168
0%
167
-1%
185
+11%
205
+11%
231
+13%
229
-1%
212
-8%
Operating Income
Operating Expenses
(19)
(12)
(11)
(9)
(5)
(12)
(14)
(17)
(23)
(24)
(24)
(25)
(23)
(22)
(30)
(28)
(28)
(29)
(17)
(20)
(24)
(28)
(35)
(29)
(18)
(12)
(2)
(16)
(22)
(25)
(26)
(28)
(38)
(41)
(38)
(36)
(40)
(40)
(56)
(66)
(65)
Selling, General & Administrative
(22)
(22)
(21)
(21)
(23)
(26)
(26)
(28)
(27)
(27)
(28)
(28)
(28)
(29)
(34)
(32)
(32)
(33)
(31)
(34)
(38)
(42)
(42)
(41)
(39)
(35)
(24)
(33)
(34)
(36)
(44)
(49)
(54)
(60)
(60)
(63)
(70)
(69)
(83)
(87)
(88)
Other Operating Expenses
4
10
10
13
18
14
12
11
4
4
4
3
5
7
3
4
5
3
14
14
14
14
8
12
21
23
22
17
12
12
18
21
16
18
22
26
31
29
27
21
23
Operating Income
28
N/A
33
+20%
40
+20%
53
+31%
66
+24%
68
+4%
69
+1%
64
-7%
53
-18%
52
-2%
55
+6%
57
+4%
70
+22%
78
+12%
72
-7%
82
+13%
85
+3%
86
+1%
97
+13%
99
+1%
102
+3%
112
+10%
113
+1%
102
-10%
100
-3%
83
-16%
85
+2%
80
-6%
78
-2%
95
+21%
103
+8%
117
+14%
134
+14%
127
-5%
130
+2%
131
+0%
145
+11%
165
+13%
175
+6%
163
-7%
146
-10%
Pre-Tax Income
Interest Income Expense
(1)
(1)
(1)
(1)
(1)
(1)
(0)
0
(0)
0
0
(0)
0
0
0
(0)
(1)
(2)
(3)
(4)
(4)
(5)
(4)
(4)
(4)
(3)
(3)
(2)
(2)
(2)
(2)
(3)
(5)
(8)
(15)
(20)
(27)
(30)
(31)
(29)
(23)
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
(9)
(9)
(10)
(9)
0
8
9
7
0
0
0
0
0
0
0
0
(1)
0
1
Pre-Tax Income
27
N/A
32
+21%
39
+22%
52
+32%
65
+24%
68
+4%
69
+1%
65
-6%
52
-19%
52
-1%
55
+7%
57
+3%
70
+23%
79
+12%
73
-8%
82
+13%
84
+3%
85
+0%
95
+12%
95
+0%
97
+2%
107
+10%
100
-7%
89
-11%
86
-3%
71
-17%
82
+15%
86
+5%
85
-1%
100
+17%
100
+0%
114
+14%
129
+13%
119
-8%
115
-3%
110
-4%
118
+7%
135
+14%
144
+7%
135
-6%
124
-8%
Net Income
Tax Provision
(4)
(3)
(5)
(6)
(7)
(7)
(6)
(5)
(5)
(9)
(12)
(14)
(16)
(13)
(10)
(11)
(11)
(13)
(16)
(16)
(16)
(20)
(20)
(20)
(22)
(21)
(22)
(22)
(20)
(22)
(25)
(27)
(32)
(28)
(26)
(24)
(27)
(33)
(35)
(37)
(34)
Income from Continuing Operations
23
29
35
46
58
61
63
60
47
43
44
43
54
66
63
71
73
72
79
79
81
87
80
69
64
50
60
65
66
78
75
87
97
91
89
86
92
102
109
98
90
Net Income (Common)
23
N/A
29
+24%
35
+19%
46
+34%
58
+25%
61
+5%
63
+3%
60
-6%
47
-20%
43
-10%
44
+3%
43
-1%
54
+25%
66
+23%
63
-4%
71
+13%
73
+3%
72
-2%
79
+10%
79
+1%
81
+3%
87
+7%
80
-9%
69
-14%
64
-7%
50
-22%
60
+19%
65
+8%
66
+2%
78
+20%
75
-4%
87
+15%
97
+12%
91
-6%
89
-3%
86
-3%
92
+7%
102
+11%
109
+7%
98
-10%
90
-8%
EPS (Diluted)
0.04
N/A
0.05
+25%
0.26
+420%
0.08
-69%
0.1
+25%
0.11
+10%
0.12
+9%
0.11
-8%
0.09
-18%
0.08
-11%
0.08
N/A
0.08
N/A
0.1
+25%
0.12
+20%
0.12
N/A
0.13
+8%
0.13
N/A
0.13
N/A
0.15
+15%
0.14
-7%
0.15
+7%
0.16
+7%
0.15
-6%
0.13
-13%
0.12
-8%
0.09
-25%
0.11
+22%
0.12
+9%
0.12
N/A
0.15
+25%
0.14
-7%
0.16
+14%
0.18
+13%
0.17
-6%
0.16
-6%
0.17
+6%
0.18
+6%
0.19
+6%
0.2
+5%
0.14
-30%
0.15
+7%

See Also

Discover More