MISC Berhad (KLSE:MISC)
Malaysia
· Delayed Price · Currency is MYR 7.40
+0.04 (0.54%)
At close: May 9, 2025
MISC Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 13,237 | 14,272 | 13,867 | 10,672 | 9,401 | Upgrade
|
| Revenue Growth (YoY) | -7.25% | 2.92% | 29.94% | 13.51% | 4.89% | Upgrade
|
| Cost of Revenue | 9,544 | 10,662 | 10,160 | 8,054 | 6,521 | Upgrade
|
| Gross Profit | 3,693 | 3,610 | 3,707 | 2,617 | 2,880 | Upgrade
|
| Selling, General & Admin | 1,519 | 1,405 | 1,204 | 1,087 | 1,117 | Upgrade
|
| Other Operating Expenses | -184.85 | -362.05 | -398.63 | -335.09 | -115.56 | Upgrade
|
| Operating Expenses | 1,408 | 1,055 | 877 | 751.74 | 1,848 | Upgrade
|
| Operating Income | 2,286 | 2,555 | 2,830 | 1,866 | 1,032 | Upgrade
|
| Interest Expense | -718.8 | -730.47 | -651.24 | -417.34 | -368.08 | Upgrade
|
| Interest & Investment Income | 417.01 | 363.73 | 159.71 | 36.51 | 94.88 | Upgrade
|
| Earnings From Equity Investments | 97.1 | 115.67 | -25.05 | 301.1 | 429.02 | Upgrade
|
| Currency Exchange Gain (Loss) | 33.83 | 10.92 | 40.17 | 22 | 17.24 | Upgrade
|
| Other Non Operating Income (Expenses) | - | - | - | 13.67 | 18.82 | Upgrade
|
| EBT Excluding Unusual Items | 2,115 | 2,315 | 2,354 | 1,822 | 1,224 | Upgrade
|
| Gain (Loss) on Sale of Investments | 35.24 | 3.8 | 0.45 | 35.53 | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 101.04 | 14.32 | 15.36 | 29.33 | 25.14 | Upgrade
|
| Asset Writedown | -967.46 | -239.05 | -495.32 | -111.91 | -331.38 | Upgrade
|
| Legal Settlements | - | - | - | - | -1,049 | Upgrade
|
| Other Unusual Items | - | - | - | - | 7.79 | Upgrade
|
| Pretax Income | 1,284 | 2,094 | 1,874 | 1,775 | -123.58 | Upgrade
|
| Income Tax Expense | 50.27 | 134.77 | 39.3 | 41.08 | 46.25 | Upgrade
|
| Earnings From Continuing Operations | 1,233 | 1,959 | 1,835 | 1,734 | -169.83 | Upgrade
|
| Minority Interest in Earnings | -39.73 | 164.57 | -12.09 | 97.72 | 126.76 | Upgrade
|
| Net Income | 1,194 | 2,124 | 1,823 | 1,831 | -43.07 | Upgrade
|
| Net Income to Common | 1,194 | 2,124 | 1,823 | 1,831 | -43.07 | Upgrade
|
| Net Income Growth | -43.80% | 16.49% | -0.46% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 4,464 | 4,464 | 4,464 | 4,466 | 4,464 | Upgrade
|
| Shares Outstanding (Diluted) | 4,464 | 4,464 | 4,464 | 4,466 | 4,464 | Upgrade
|
| Shares Change (YoY) | - | - | -0.06% | 0.06% | - | Upgrade
|
| EPS (Basic) | 0.27 | 0.48 | 0.41 | 0.41 | -0.01 | Upgrade
|
| EPS (Diluted) | 0.27 | 0.48 | 0.41 | 0.41 | -0.01 | Upgrade
|
| EPS Growth | -43.88% | 16.60% | -0.49% | - | - | Upgrade
|
| Free Cash Flow | 2,464 | 3,173 | 748.56 | -866.61 | 479.63 | Upgrade
|
| Free Cash Flow Per Share | 0.55 | 0.71 | 0.17 | -0.19 | 0.11 | Upgrade
|
| Dividend Per Share | 0.360 | 0.360 | 0.330 | 0.330 | 0.330 | Upgrade
|
| Dividend Growth | - | 9.09% | - | - | 10.00% | Upgrade
|
| Gross Margin | 27.90% | 25.29% | 26.73% | 24.53% | 30.63% | Upgrade
|
| Operating Margin | 17.27% | 17.90% | 20.41% | 17.48% | 10.98% | Upgrade
|
| Profit Margin | 9.02% | 14.88% | 13.15% | 17.16% | -0.46% | Upgrade
|
| Free Cash Flow Margin | 18.61% | 22.23% | 5.40% | -8.12% | 5.10% | Upgrade
|
| EBITDA | 4,338 | 4,615 | 4,809 | 3,700 | 2,872 | Upgrade
|
| EBITDA Margin | 32.77% | 32.33% | 34.68% | 34.67% | 30.55% | Upgrade
|
| D&A For EBITDA | 2,052 | 2,060 | 1,979 | 1,834 | 1,839 | Upgrade
|
| EBIT | 2,286 | 2,555 | 2,830 | 1,866 | 1,032 | Upgrade
|
| EBIT Margin | 17.27% | 17.90% | 20.41% | 17.48% | 10.98% | Upgrade
|
| Effective Tax Rate | 3.92% | 6.44% | 2.10% | 2.31% | - | Upgrade
|
Updated Feb 21, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.