SIME Income Statement - Sime Darby Bhd - Alpha Spread
S

Sime Darby Bhd
KLSE:SIME

Watchlist Manager
Sime Darby Bhd
KLSE:SIME
Watchlist
Price: 2.37 MYR -0.42%
Market Cap: 16.2B MYR
Have any thoughts about
Sime Darby Bhd?
Write Note

Income Statement

Earnings Waterfall
Sime Darby Bhd

Revenue
67.1B MYR
Operating Expenses
-64.6B MYR
Operating Income
2.5B MYR
Other Expenses
808m MYR
Net Income
3.3B MYR

Income Statement
Sime Darby Bhd

Rotate your device to view
Income Statement
Currency: MYR
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
Revenue
Revenue
43 908
N/A
43 448
-1%
43 482
+0%
43 378
0%
43 729
+1%
43 778
+0%
44 865
+2%
45 100
+1%
29 452
-35%
26 213
-11%
22 470
-14%
20 104
-11%
31 087
+55%
32 297
+4%
33 026
+2%
33 453
+1%
33 828
+1%
34 529
+2%
35 137
+2%
35 408
+1%
36 156
+2%
36 787
+2%
37 573
+2%
37 436
0%
36 934
-1%
38 335
+4%
39 369
+3%
41 962
+7%
44 302
+6%
44 098
0%
43 391
-2%
42 942
-1%
42 502
-1%
44 011
+4%
44 767
+2%
45 723
+2%
48 288
+6%
50 086
+4%
54 342
+8%
61 649
+13%
67 132
+9%
Gross Profit
Cost of Revenue
0
0
0
0
(36 691)
0
0
0
(27 322)
0
0
0
(28 916)
0
0
0
(31 399)
0
0
0
(33 351)
0
0
0
(33 994)
0
0
0
(41 063)
0
0
0
(39 213)
0
0
0
(44 848)
0
0
0
0
Gross Profit
0
N/A
0
N/A
0
N/A
0
N/A
7 038
N/A
0
N/A
0
N/A
0
N/A
2 130
N/A
0
N/A
0
N/A
0
N/A
2 171
N/A
0
N/A
0
N/A
0
N/A
2 429
N/A
0
N/A
0
N/A
0
N/A
2 805
N/A
0
N/A
0
N/A
0
N/A
2 940
N/A
0
N/A
0
N/A
0
N/A
3 239
N/A
0
N/A
0
N/A
0
N/A
3 289
N/A
0
N/A
0
N/A
0
N/A
3 440
N/A
0
N/A
0
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(39 790)
(39 307)
(39 537)
(39 556)
(4 131)
(40 402)
(41 758)
(41 988)
(1 319)
(25 644)
(22 224)
(20 476)
(1 506)
(31 459)
(32 269)
(32 722)
(1 564)
(33 415)
(33 809)
(33 920)
(1 446)
(35 215)
(35 912)
(35 836)
(1 446)
(36 779)
(37 438)
(39 882)
(1 419)
(41 989)
(41 609)
(41 213)
(1 593)
(42 280)
(43 126)
(44 072)
(1 855)
(47 599)
(51 687)
(58 748)
(64 634)
Selling, General & Administrative
0
0
0
0
(382)
0
0
0
(592)
0
0
0
(565)
0
0
0
(537)
0
0
0
(466)
0
0
0
(165)
0
0
0
(70)
0
0
0
(95)
0
0
0
(136)
0
0
0
0
Research & Development
0
0
0
0
(119)
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
Depreciation & Amortization
0
0
0
0
(1 372)
0
0
0
(550)
0
0
0
(566)
0
0
0
(610)
0
0
0
(584)
0
0
0
(1 046)
0
0
0
(1 095)
0
0
0
(1 106)
0
0
0
(1 262)
0
0
0
0
Other Operating Expenses
(39 790)
(39 307)
(39 537)
(39 556)
(2 258)
(40 402)
(41 758)
(41 988)
(177)
(25 644)
(22 224)
(20 476)
(375)
(31 459)
(32 269)
(32 722)
(417)
(33 415)
(33 809)
(33 920)
(396)
(35 215)
(35 912)
(35 836)
(235)
(36 779)
(37 438)
(39 882)
(254)
(41 989)
(41 609)
(41 213)
(392)
(42 280)
(43 126)
(44 072)
(457)
(47 599)
(51 687)
(58 748)
(64 634)
Operating Income
4 119
N/A
4 142
+1%
3 945
-5%
3 822
-3%
2 907
-24%
3 376
+16%
3 107
-8%
3 112
+0%
811
-74%
569
-30%
246
-57%
(372)
N/A
665
N/A
838
+26%
757
-10%
731
-3%
865
+18%
1 114
+29%
1 328
+19%
1 488
+12%
1 359
-9%
1 572
+16%
1 661
+6%
1 600
-4%
1 494
-7%
1 556
+4%
1 931
+24%
2 080
+8%
1 820
-13%
2 109
+16%
1 782
-16%
1 729
-3%
1 696
-2%
1 731
+2%
1 641
-5%
1 651
+1%
1 585
-4%
2 487
+57%
2 655
+7%
2 901
+9%
2 498
-14%
Pre-Tax Income
Interest Income Expense
(155)
(174)
(242)
(449)
(42)
(444)
(389)
(232)
176
320
455
591
561
232
164
90
80
(94)
(138)
(200)
(189)
(260)
(244)
(267)
(219)
(207)
(171)
(98)
95
(2)
(18)
(24)
0
(33)
(59)
(95)
107
(221)
(302)
(307)
(317)
Non-Reccuring Items
0
0
0
0
229
0
0
0
51
0
0
0
(220)
0
0
0
119
0
0
0
120
0
0
0
(11)
0
0
0
243
0
0
0
42
0
0
0
219
0
0
0
0
Total Other Income
0
0
3
0
51
0
0
0
8
8
8
8
1
0
0
0
1
0
0
0
1
0
0
0
11
0
0
0
1
0
0
0
(6)
0
0
0
(33)
0
0
0
0
Pre-Tax Income
3 965
N/A
3 970
+0%
3 706
-7%
3 375
-9%
3 145
-7%
2 932
-7%
2 718
-7%
2 880
+6%
1 046
-64%
897
-14%
709
-21%
227
-68%
1 007
+344%
1 071
+6%
922
-14%
822
-11%
1 065
+30%
1 020
-4%
1 190
+17%
1 288
+8%
1 291
+0%
1 312
+2%
1 417
+8%
1 333
-6%
1 275
-4%
1 349
+6%
1 760
+30%
1 982
+13%
2 159
+9%
2 107
-2%
1 764
-16%
1 705
-3%
1 732
+2%
1 698
-2%
1 582
-7%
1 556
-2%
1 878
+21%
2 266
+21%
2 353
+4%
2 594
+10%
2 181
-16%
Net Income
Tax Provision
(707)
(667)
(685)
(750)
(597)
(554)
(542)
(467)
(182)
(128)
(61)
(36)
(212)
(261)
(242)
(230)
(380)
(372)
(290)
(303)
(281)
(281)
(426)
(447)
(402)
(429)
(469)
(494)
(573)
(560)
(510)
(512)
(474)
(464)
(461)
(446)
(484)
(541)
(578)
(621)
(698)
Income from Continuing Operations
3 257
3 302
3 020
2 625
2 549
2 377
2 175
2 412
864
769
648
191
795
810
680
592
685
648
900
985
1 010
1 031
991
886
873
920
1 291
1 488
1 586
1 547
1 254
1 193
1 258
1 234
1 121
1 110
1 394
1 725
1 775
1 973
1 483
Income to Minority Interest
(145)
(150)
(128)
(140)
(119)
(125)
(150)
(134)
(157)
(151)
(107)
(98)
(119)
(140)
(146)
(142)
(67)
(53)
(60)
(58)
(62)
(62)
(57)
(59)
(53)
(65)
(85)
(97)
(107)
(113)
(108)
(103)
(86)
(75)
(52)
(45)
(54)
(43)
(84)
(156)
(186)
Net Income (Common)
3 353
N/A
3 365
+0%
3 059
-9%
2 621
-14%
2 430
-7%
2 253
-7%
2 026
-10%
2 275
+12%
2 418
+6%
2 618
+8%
2 986
+14%
3 014
+1%
2 438
-19%
3 232
+33%
2 884
-11%
2 327
-19%
1 919
-18%
828
-57%
840
+1%
927
+10%
948
+2%
969
+2%
934
-4%
827
-11%
820
-1%
855
+4%
1 206
+41%
1 391
+15%
1 425
+2%
1 380
-3%
1 092
-21%
1 036
-5%
1 103
+6%
1 074
-3%
1 118
+4%
1 114
0%
1 458
+31%
1 840
+26%
3 739
+103%
3 839
+3%
3 306
-14%
EPS (Diluted)
0.55
N/A
0.55
N/A
0.47
-15%
0.42
-11%
0.4
-5%
0.36
-10%
0.33
-8%
0.36
+9%
0.38
+6%
0.41
+8%
0.45
+10%
0.44
-2%
0.36
-18%
0.47
+31%
0.42
-11%
0.34
-19%
0.28
-18%
0.12
-57%
0.12
N/A
0.13
+8%
0.14
+8%
0.15
+7%
0.14
-7%
0.13
-7%
0.12
-8%
0.13
+8%
0.18
+38%
0.2
+11%
0.22
+10%
0.2
-9%
0.16
-20%
0.16
N/A
0.17
+6%
0.17
N/A
0.16
-6%
0.16
N/A
0.2
+25%
0.25
+25%
0.54
+116%
0.56
+4%
0.48
-14%

See Also

Discover More