Far East Holdings Berhad Income Statement

Financials in millions MYR. Fiscal year is January - December.

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Operating Revenue	1,097	863.59	542.36	785.66	693.59
Other Revenue	-	-	2.49	5.28	5.2
Revenue	1,097	863.59	544.85	790.94	698.78
Revenue Growth (YoY)	27.04%	58.50%	-31.11%	13.19%	3.32%
Cost of Revenue	754.68	555.74	362.55	508.12	467.89
Gross Profit	342.45	307.85	182.3	282.82	230.89
Selling, General & Admin	71.09	64.69	53.23	51.62	44.07
Other Operating Expenses	18.29	16.55	13.68	14.26	14.32
Operating Expenses	127.69	116.88	101.73	98.67	90.27
Operating Income	214.76	190.97	80.58	184.15	140.62
Interest Expense	-4.14	-4.94	-5.25	-4.63	-4.97
Interest & Investment Income	6.94	6	5.85	2.17	1.26
Earnings From Equity Investments	91.93	64.32	47.03	93.83	68.05
EBT Excluding Unusual Items	309.5	256.34	128.2	275.51	204.96
Impairment of Goodwill	-	-5	-	-	-
Gain (Loss) on Sale of Investments	1.01	-	-	-	-
Asset Writedown	3.37	1.42	1.26	-0.83	5.5
Pretax Income	313.87	252.76	129.46	274.69	210.47
Income Tax Expense	58.42	50.41	24.04	46.77	35.63
Earnings From Continuing Operations	255.45	202.35	105.42	227.91	174.84
Minority Interest in Earnings	-16.08	-12.18	-6.9	-10.65	-10.49
Net Income	239.37	190.17	98.52	217.27	164.34
Net Income to Common	239.37	190.17	98.52	217.27	164.34
Net Income Growth	25.87%	93.04%	-54.66%	32.20%	67.73%
Shares Outstanding (Basic)	594	594	594	594	594
Shares Outstanding (Diluted)	594	594	594	594	594
EPS (Basic)	0.40	0.32	0.17	0.37	0.28
EPS (Diluted)	0.40	0.32	0.17	0.37	0.28
EPS Growth	25.87%	93.04%	-54.66%	32.20%	67.73%
Free Cash Flow	155.54	125.05	61.25	150.51	133.46
Free Cash Flow Per Share	0.26	0.21	0.10	0.25	0.23
Dividend Per Share	0.180	0.140	0.110	0.180	0.100
Dividend Growth	28.57%	27.27%	-38.89%	80.00%	42.86%
Gross Margin	31.21%	35.65%	33.46%	35.76%	33.04%
Operating Margin	19.57%	22.11%	14.79%	23.28%	20.12%
Profit Margin	21.82%	22.02%	18.08%	27.47%	23.52%
Free Cash Flow Margin	14.18%	14.48%	11.24%	19.03%	19.10%
EBITDA	245.78	219.25	108	209.73	165.34
EBITDA Margin	22.40%	25.39%	19.82%	26.52%	23.66%
D&A For EBITDA	31.02	28.28	27.42	25.57	24.72
EBIT	214.76	190.97	80.58	184.15	140.62
EBIT Margin	19.57%	22.11%	14.79%	23.28%	20.12%
Effective Tax Rate	18.61%	19.95%	18.57%	17.03%	16.93%

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