Sembcorp Industries Ltd
SGX:U96

Watchlist Manager
Sembcorp Industries Ltd Logo
Sembcorp Industries Ltd
SGX:U96
Watchlist
Price: 5.35 SGD 0.19% Market Closed
Market Cap: 9.6B SGD
Have any thoughts about
Sembcorp Industries Ltd?
Write Note

Income Statement

Earnings Waterfall
Sembcorp Industries Ltd

Revenue
6.6B SGD
Cost of Revenue
-5.1B SGD
Gross Profit
1.5B SGD
Operating Expenses
-396m SGD
Operating Income
1.1B SGD
Other Expenses
-120m SGD
Net Income
952m SGD

Income Statement
Sembcorp Industries Ltd

Rotate your device to view
Income Statement
Currency: SGD
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 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024
Revenue
Revenue
9 476
N/A
9 977
+5%
9 620
-4%
10 189
+6%
10 108
-1%
9 939
-2%
10 639
+7%
10 798
+1%
11 075
+3%
11 109
+0%
11 204
+1%
10 895
-3%
10 606
-3%
10 460
-1%
9 790
-6%
9 545
-3%
9 102
-5%
8 560
-6%
8 300
-3%
7 907
-5%
8 133
+3%
8 568
+5%
8 647
+1%
9 026
+4%
9 662
+7%
10 725
+11%
11 528
+7%
11 689
+1%
11 411
-2%
10 439
-9%
9 868
-5%
6 735
-32%
11 802
+75%
5 447
-54%
5 214
-4%
6 408
+23%
7 019
+10%
7 825
+11%
6 728
-14%
7 042
+5%
6 592
-6%
Gross Profit
Cost of Revenue
(8 101)
(8 557)
(8 237)
(8 809)
(8 731)
(8 598)
(9 351)
(9 504)
(9 790)
(9 819)
(9 861)
(9 480)
(9 215)
(9 050)
(8 435)
(8 813)
(8 390)
(7 914)
(7 645)
(6 802)
(7 062)
(7 462)
(7 464)
(7 791)
(8 372)
(9 568)
(10 504)
(10 769)
(10 483)
(9 430)
(8 855)
(5 753)
(10 221)
(4 660)
(4 057)
(5 589)
(6 243)
(6 598)
(5 346)
(5 469)
(5 124)
Gross Profit
1 375
N/A
1 420
+3%
1 383
-3%
1 380
0%
1 376
0%
1 341
-3%
1 288
-4%
1 294
+0%
1 285
-1%
1 290
+0%
1 343
+4%
1 415
+5%
1 391
-2%
1 410
+1%
1 355
-4%
732
-46%
712
-3%
647
-9%
655
+1%
1 105
+69%
1 071
-3%
1 106
+3%
1 182
+7%
1 235
+4%
1 290
+4%
1 157
-10%
1 024
-11%
920
-10%
929
+1%
1 010
+9%
1 013
+0%
982
-3%
1 581
+61%
787
-50%
1 157
+47%
819
-29%
776
-5%
1 227
+58%
1 382
+13%
1 573
+14%
1 468
-7%
Operating Income
Operating Expenses
(299)
(243)
(230)
(230)
(196)
(244)
(164)
(188)
(207)
(216)
(276)
(267)
(264)
(268)
(326)
(434)
(421)
(409)
(365)
(282)
(264)
(298)
(309)
(368)
(370)
(342)
(357)
(302)
(317)
(335)
(324)
(167)
(400)
(250)
(334)
(365)
(340)
(412)
(464)
(388)
(396)
Selling, General & Administrative
(283)
(280)
(281)
(305)
(296)
(312)
(310)
(333)
(345)
(348)
(357)
(352)
(340)
(344)
(374)
(524)
(515)
(509)
(476)
(361)
(337)
(358)
(358)
(420)
(399)
(383)
(403)
(408)
(385)
(418)
(425)
(356)
(661)
(344)
(278)
(393)
(380)
(499)
(526)
(430)
(433)
Depreciation & Amortization
(17)
(18)
(19)
0
(15)
(14)
(13)
0
(13)
(13)
(13)
0
(14)
(14)
(14)
0
(15)
(16)
(14)
0
(14)
(15)
(19)
0
(20)
(19)
(12)
0
(12)
(13)
(18)
0
0
0
0
0
0
0
0
0
0
Other Operating Expenses
0
55
70
76
115
81
159
144
151
145
94
85
90
89
62
91
108
116
125
79
86
75
68
52
49
59
58
106
79
96
118
189
261
94
(56)
28
40
87
62
42
37
Operating Income
1 076
N/A
1 177
+9%
1 153
-2%
1 151
0%
1 181
+3%
1 097
-7%
1 124
+2%
1 105
-2%
1 078
-2%
1 074
0%
1 067
-1%
1 147
+8%
1 127
-2%
1 142
+1%
1 029
-10%
298
-71%
291
-2%
238
-18%
291
+22%
824
+183%
807
-2%
809
+0%
873
+8%
867
-1%
920
+6%
814
-11%
667
-18%
618
-7%
611
-1%
674
+10%
688
+2%
815
+18%
1 181
+45%
537
-55%
823
+53%
454
-45%
436
-4%
815
+87%
918
+13%
1 185
+29%
1 072
-10%
Pre-Tax Income
Interest Income Expense
162
0
(8)
0
7
22
39
88
121
128
124
106
78
47
29
(202)
(284)
(365)
(435)
(218)
(243)
(286)
(263)
(262)
(293)
(191)
(184)
(226)
(236)
(258)
(279)
(246)
(429)
(221)
(101)
15
185
69
(4)
(72)
(65)
Non-Reccuring Items
0
0
3
4
2
(9)
28
21
24
37
9
(7)
(18)
27
(7)
331
353
295
250
(68)
(43)
(33)
(20)
26
(51)
(49)
21
47
41
34
10
(113)
(213)
(95)
(186)
(180)
20
(1)
(4)
3
7
Total Other Income
47
142
60
0
(32)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(20)
5
5
5
(19)
3
(3)
(7)
(8)
(19)
(10)
(9)
(15)
(13)
(18)
106
114
130
Pre-Tax Income
1 285
N/A
1 319
+3%
1 208
-8%
1 155
-4%
1 158
+0%
1 111
-4%
1 191
+7%
1 214
+2%
1 223
+1%
1 238
+1%
1 200
-3%
1 246
+4%
1 187
-5%
1 216
+2%
1 051
-14%
426
-59%
359
-16%
168
-53%
106
-37%
537
+407%
522
-3%
489
-6%
591
+21%
611
+3%
582
-5%
580
0%
509
-12%
420
-18%
419
0%
447
+7%
412
-8%
448
+9%
520
+16%
211
-59%
527
+150%
274
-48%
628
+129%
865
+38%
1 016
+17%
1 230
+21%
1 144
-7%
Net Income
Tax Provision
(128)
(138)
(108)
(122)
(127)
(118)
(115)
(117)
(114)
(111)
(133)
(162)
(160)
(160)
(118)
28
39
52
33
(100)
(85)
(88)
(106)
(118)
(141)
(133)
(125)
(88)
(68)
(59)
(44)
(115)
(162)
(32)
(93)
(123)
(133)
(138)
(166)
(182)
(168)
Income from Continuing Operations
1 157
1 181
1 100
1 033
1 031
993
1 076
1 097
1 109
1 127
1 067
1 084
1 027
1 056
933
454
398
219
139
437
437
401
485
493
441
447
385
332
351
388
368
333
358
179
434
151
495
727
850
1 048
976
Income to Minority Interest
(331)
(340)
(300)
(280)
(278)
(265)
(275)
(277)
(281)
(285)
(283)
(283)
(269)
(253)
(204)
94
116
157
170
(42)
(33)
(27)
(72)
(110)
(97)
(77)
(26)
15
13
(8)
0
(28)
60
(22)
(100)
(21)
(22)
(23)
(28)
(28)
(24)
Net Income (Common)
826
N/A
842
+2%
801
-5%
753
-6%
754
+0%
728
-3%
801
+10%
816
+2%
824
+1%
838
+2%
780
-7%
792
+1%
749
-5%
793
+6%
719
-9%
521
-28%
486
-7%
349
-28%
280
-20%
356
+27%
365
+3%
335
-8%
374
+12%
340
-9%
343
+1%
369
+8%
359
-3%
304
-15%
363
+20%
379
+4%
368
-3%
211
-43%
151
-28%
(1 014)
N/A
(837)
+17%
279
N/A
723
+159%
848
+17%
888
+5%
942
+6%
952
+1%
EPS (Diluted)
0.46
N/A
0.47
+2%
0.45
-4%
0.42
-7%
0.42
N/A
0.4
-5%
0.44
+10%
0.45
+2%
0.45
N/A
0.46
+2%
0.43
-7%
0.44
+2%
0.42
-5%
0.44
+5%
0.4
-9%
0.29
-28%
0.27
-7%
0.2
-26%
0.16
-20%
0.2
+25%
0.2
N/A
0.18
-10%
0.2
+11%
0.19
-5%
0.19
N/A
0.21
+11%
0.21
N/A
0.17
-19%
0.21
+24%
0.21
N/A
0.2
-5%
0.11
-45%
0.08
-27%
-0.56
N/A
-0.46
+18%
0.15
N/A
0.39
+160%
0.46
+18%
0.48
+4%
0.52
+8%
0.53
+2%

See Also

Discover More