Frasers Property (Thailand) PCL (BKK:FPT)

BKK:FPT Income Statement

Financials in millions THB. Fiscal year is October - September.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Sep 30, 2025	Sep 30, 2024	Sep 30, 2023	Sep 30, 2022	Sep 30, 2021
Rental Revenue	3,313	3,329	3,160	2,799	2,392	2,192
Property Management Fees	763.48	763.93	729.31	714.65	711.74	716.36
Other Revenue	9,555	9,524	10,124	11,990	11,905	11,816
Total Revenue	13,632	13,616	14,013	15,504	15,009	14,725
Revenue Growth (YoY	-5.27%	-2.83%	-9.62%	3.30%	1.93%	-20.40%
Property Expenses	9,314	9,113	8,928	9,987	9,359	10,093
Selling, General & Administrative	3,006	3,040	2,981	3,648	3,106	2,761
Total Operating Expenses	12,320	12,154	11,909	13,635	12,465	12,854
Operating Income	1,311	1,463	2,104	1,869	2,544	1,871
Interest Expense	-1,268	-1,272	-1,233	-1,163	-964.14	-1,064
Interest & Investment Income	223.43	176.26	70.5	81	60.1	74.09
EBT Excluding Unusual Items	266.39	367.06	941	786.62	1,640	880.69
Gain (Loss) on Sale of Investments	-	-	179.27	-	492.48	113.76
Gain (Loss) on Sale of Assets	1,437	1,330	720.4	1,511	869.12	860.55
Other Unusual Items	-	-	-	-	-	-0.84
Pretax Income	1,704	1,697	1,841	2,298	3,001	1,854
Income Tax Expense	249.98	242.9	373.66	437.11	536.61	288.11
Earnings From Continuing Operations	1,454	1,455	1,467	1,861	2,465	1,566
Minority Interest in Earnings	14.72	6.23	-28.99	-9.02	-0.04	20.21
Net Income	1,468	1,461	1,438	1,852	2,464	1,586
Net Income to Common	1,468	1,461	1,438	1,852	2,464	1,586
Net Income Growth	1.40%	1.58%	-22.33%	-24.87%	55.36%	-43.18%
Basic Shares Outstanding	2,332	2,319	2,319	2,319	2,319	2,319
Diluted Shares Outstanding	2,332	2,319	2,319	2,319	2,319	2,319
Shares Change (YoY)	-0.18%	-	-	-	-	11.17%
EPS (Basic)	0.63	0.63	0.62	0.80	1.06	0.68
EPS (Diluted)	0.63	0.63	0.62	0.80	1.06	0.68
EPS Growth	1.59%	1.58%	-22.33%	-24.87%	55.36%	-48.88%
Dividend Per Share	0.320	0.320	0.310	0.400	0.430	0.340
Dividend Growth	3.23%	3.23%	-22.50%	-6.98%	26.47%	-43.33%
Operating Margin	9.62%	10.74%	15.01%	12.05%	16.95%	12.71%
Profit Margin	10.77%	10.73%	10.26%	11.94%	16.42%	10.77%
EBITDA	2,283	2,507	3,147	2,942	3,443	2,762
EBITDA Margin	16.74%	18.41%	22.46%	18.98%	22.94%	18.75%
D&A For Ebitda	971.52	1,044	1,044	1,073	899.86	890.5
EBIT	1,311	1,463	2,104	1,869	2,544	1,871
EBIT Margin	9.62%	10.74%	15.01%	12.05%	16.95%	12.71%
Effective Tax Rate	14.67%	14.31%	20.30%	19.02%	17.88%	15.54%
Revenue as Reported	14,941	14,686	14,621	16,809	16,347	15,721

Source: S&P Global Market Intelligence. Real Estate template. Financial Sources.