BWYS Group Berhad (KLSE:BWYS)
Malaysia · Delayed Price · Currency is MYR 0.1700
0.00 (0.00%)
At close: Jun 5, 2026
BWYS Group Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 282.39 | 276.61 | 236.33 | 246.08 | 236.23 | 222.44 | |
Revenue Growth (YoY) | 23.71% | 17.04% | -3.96% | 4.17% | 6.20% | 69.97% |
Cost of Revenue | 235.6 | 227.41 | 188.24 | 195.41 | 179.78 | 170.27 |
Gross Profit | 46.79 | 49.2 | 48.1 | 50.67 | 56.45 | 52.17 |
Selling, General & Admin | 42.15 | 34.22 | 36.54 | 31.56 | 28.13 | 22.22 |
Other Operating Expenses | -53.39 | -14.98 | -10.89 | -13.27 | -2.64 | -1.29 |
Operating Expenses | -6.35 | 20.91 | 27.47 | 19.61 | 26.59 | 23.8 |
Operating Income | 53.14 | 28.29 | 20.62 | 31.06 | 29.86 | 28.37 |
Interest Expense | -7.39 | -7.42 | -7.03 | -6.73 | -5.48 | -4.43 |
Interest & Investment Income | - | - | - | - | 0.44 | 7.19 |
Currency Exchange Gain (Loss) | - | - | - | - | 1.33 | - |
EBT Excluding Unusual Items | 45.75 | 20.88 | 13.59 | 24.33 | 26.15 | 31.13 |
Gain (Loss) on Sale of Investments | - | - | - | - | 1.29 | - |
Gain (Loss) on Sale of Assets | - | - | - | - | 4.29 | 0.02 |
Asset Writedown | - | - | - | - | -1.46 | -0.64 |
Legal Settlements | - | - | - | - | - | -1.47 |
Other Unusual Items | - | - | - | - | 3.19 | 0.11 |
Pretax Income | 45.75 | 20.88 | 13.59 | 24.33 | 33.45 | 29.6 |
Income Tax Expense | 8.68 | 5.82 | 5.91 | 6.68 | 9.94 | 4.76 |
Earnings From Continuing Operations | 37.07 | 15.05 | 7.68 | 17.65 | 23.51 | 24.84 |
Net Income | 37.07 | 15.05 | 7.68 | 17.65 | 23.51 | 24.84 |
Net Income to Common | 37.07 | 15.05 | 7.68 | 17.65 | 23.51 | 24.84 |
Net Income Growth | 385.73% | 96.06% | -56.51% | -24.93% | -5.35% | 626.07% |
Shares Outstanding (Basic) | 1,025 | 1,025 | 690 | 1,025 | 1,025 | 1,025 |
Shares Outstanding (Diluted) | 1,025 | 1,025 | 690 | 1,025 | 1,025 | 1,025 |
Shares Change (YoY) | 48.63% | 48.63% | -32.72% | - | - | - |
EPS (Basic) | 0.04 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 |
EPS (Diluted) | 0.04 | 0.01 | 0.01 | 0.02 | 0.02 | 0.02 |
EPS Growth | 226.82% | 31.92% | -35.36% | -24.93% | -5.35% | 626.26% |
Free Cash Flow | -33.89 | -17.35 | -19.85 | 16.23 | 11.77 | -16.33 |
Free Cash Flow Per Share | -0.03 | -0.02 | -0.03 | 0.02 | 0.01 | -0.02 |
Dividend Per Share | 0.001 | 0.001 | - | - | - | - |
Gross Margin | 16.57% | 17.79% | 20.35% | 20.59% | 23.90% | 23.45% |
Operating Margin | 18.82% | 10.23% | 8.73% | 12.62% | 12.64% | 12.76% |
Profit Margin | 13.13% | 5.44% | 3.25% | 7.17% | 9.95% | 11.17% |
Free Cash Flow Margin | -12.00% | -6.27% | -8.40% | 6.60% | 4.98% | -7.34% |
EBITDA | 63.87 | 38.61 | 29.18 | 38.66 | 36.48 | 33.82 |
EBITDA Margin | 22.62% | 13.96% | 12.35% | 15.71% | 15.44% | 15.20% |
D&A For EBITDA | 10.72 | 10.32 | 8.56 | 7.6 | 6.62 | 5.45 |
EBIT | 53.14 | 28.29 | 20.62 | 31.06 | 29.86 | 28.37 |
EBIT Margin | 18.82% | 10.23% | 8.73% | 12.62% | 12.64% | 12.76% |
Effective Tax Rate | 18.97% | 27.90% | 43.51% | 27.46% | 29.72% | 16.09% |