MISC Berhad (KLSE: MISC)
Malaysia
· Delayed Price · Currency is MYR 7.35
-0.01 (-0.14%)
At close: Dec 20, 2024
MISC Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 14,209 | 14,272 | 13,867 | 10,672 | 9,401 | 8,963 | Upgrade
|
| Revenue Growth (YoY) | 0.30% | 2.92% | 29.94% | 13.51% | 4.89% | 2.08% | Upgrade
|
| Cost of Revenue | 10,321 | 10,662 | 10,160 | 8,054 | 6,521 | 6,216 | Upgrade
|
| Gross Profit | 3,888 | 3,610 | 3,707 | 2,617 | 2,880 | 2,747 | Upgrade
|
| Selling, General & Admin | 1,513 | 1,482 | 1,204 | 1,087 | 1,117 | 1,106 | Upgrade
|
| Other Operating Expenses | -338.26 | -374.86 | -398.63 | -335.09 | -115.56 | -109.78 | Upgrade
|
| Operating Expenses | 1,175 | 1,107 | 877 | 751.74 | 1,848 | 996.13 | Upgrade
|
| Operating Income | 2,713 | 2,503 | 2,830 | 1,866 | 1,032 | 1,751 | Upgrade
|
| Interest Expense | -745.07 | -730.47 | -651.24 | -417.34 | -368.08 | -484.3 | Upgrade
|
| Interest & Investment Income | 363.73 | 363.73 | 159.71 | 36.51 | 94.88 | 154.34 | Upgrade
|
| Earnings From Equity Investments | 77.97 | 115.67 | -25.05 | 301.1 | 429.02 | 250.63 | Upgrade
|
| Currency Exchange Gain (Loss) | 10.92 | 10.92 | 40.17 | 22 | 17.24 | 7.5 | Upgrade
|
| Other Non Operating Income (Expenses) | - | - | - | 13.67 | 18.82 | 16.48 | Upgrade
|
| EBT Excluding Unusual Items | 2,421 | 2,263 | 2,354 | 1,822 | 1,224 | 1,696 | Upgrade
|
| Gain (Loss) on Sale of Investments | 3.8 | 3.8 | 0.45 | 35.53 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | 86.12 | 14.32 | 15.36 | 29.33 | 25.14 | 7.88 | Upgrade
|
| Asset Writedown | -127.61 | -187.21 | -495.32 | -111.91 | -331.38 | -195.34 | Upgrade
|
| Legal Settlements | - | - | - | - | -1,049 | - | Upgrade
|
| Other Unusual Items | - | - | - | - | 7.79 | 4.12 | Upgrade
|
| Pretax Income | 2,383 | 2,094 | 1,874 | 1,775 | -123.58 | 1,512 | Upgrade
|
| Income Tax Expense | 85.97 | 134.77 | 39.3 | 41.08 | 46.25 | 76.06 | Upgrade
|
| Earnings From Continuing Operations | 2,297 | 1,959 | 1,835 | 1,734 | -169.83 | 1,436 | Upgrade
|
| Net Income to Company | 2,297 | 1,959 | 1,835 | 1,734 | -169.83 | 1,436 | Upgrade
|
| Minority Interest in Earnings | -30.13 | 164.57 | -12.09 | 97.72 | 126.76 | -9.91 | Upgrade
|
| Net Income | 2,267 | 2,124 | 1,823 | 1,831 | -43.07 | 1,426 | Upgrade
|
| Net Income to Common | 2,267 | 2,124 | 1,823 | 1,831 | -43.07 | 1,426 | Upgrade
|
| Net Income Growth | 5.88% | 16.49% | -0.46% | - | - | 8.76% | Upgrade
|
| Shares Outstanding (Basic) | 4,464 | 4,464 | 4,464 | 4,466 | 4,464 | 4,464 | Upgrade
|
| Shares Outstanding (Diluted) | 4,464 | 4,464 | 4,464 | 4,466 | 4,464 | 4,464 | Upgrade
|
| Shares Change (YoY) | 0.00% | - | -0.06% | 0.06% | - | - | Upgrade
|
| EPS (Basic) | 0.51 | 0.48 | 0.41 | 0.41 | -0.01 | 0.32 | Upgrade
|
| EPS (Diluted) | 0.51 | 0.48 | 0.41 | 0.41 | -0.01 | 0.32 | Upgrade
|
| EPS Growth | 5.96% | 16.60% | -0.49% | - | - | 8.76% | Upgrade
|
| Free Cash Flow | 2,112 | 3,173 | 748.56 | -866.61 | 479.63 | 3,418 | Upgrade
|
| Free Cash Flow Per Share | 0.47 | 0.71 | 0.17 | -0.19 | 0.11 | 0.77 | Upgrade
|
| Dividend Per Share | 0.360 | 0.360 | 0.330 | 0.330 | 0.330 | 0.300 | Upgrade
|
| Dividend Growth | 0% | 9.09% | 0% | 0% | 10.00% | 0% | Upgrade
|
| Gross Margin | 27.36% | 25.29% | 26.73% | 24.53% | 30.63% | 30.65% | Upgrade
|
| Operating Margin | 19.10% | 17.54% | 20.41% | 17.48% | 10.98% | 19.54% | Upgrade
|
| Profit Margin | 15.95% | 14.88% | 13.15% | 17.16% | -0.46% | 15.91% | Upgrade
|
| Free Cash Flow Margin | 14.87% | 22.23% | 5.40% | -8.12% | 5.10% | 38.14% | Upgrade
|
| EBITDA | 4,858 | 4,563 | 4,809 | 3,700 | 2,872 | 3,594 | Upgrade
|
| EBITDA Margin | 34.19% | 31.97% | 34.68% | 34.67% | 30.55% | 40.09% | Upgrade
|
| D&A For EBITDA | 2,145 | 2,060 | 1,979 | 1,834 | 1,839 | 1,843 | Upgrade
|
| EBIT | 2,713 | 2,503 | 2,830 | 1,866 | 1,032 | 1,751 | Upgrade
|
| EBIT Margin | 19.10% | 17.54% | 20.41% | 17.48% | 10.98% | 19.54% | Upgrade
|
| Effective Tax Rate | 3.61% | 6.44% | 2.10% | 2.31% | - | 5.03% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.