Shin Yang Group Berhad (KLSE:SYGROUP)

Shin Yang Group Berhad Income Statement

Financials in millions MYR. Fiscal year is July - June.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Jun 30, 2025	Jun 30, 2024	Jun 30, 2023	Jun 30, 2022	Jun 30, 2021
Revenue	2,161	1,888	959.82	939.6	893.46	601.52
Revenue Growth (YoY)	58.28%	96.65%	2.15%	5.17%	48.53%	0.84%
Cost of Revenue	1,904	1,632	824.4	731.19	702.85	565.64
Gross Profit	256.41	255.73	135.42	208.41	190.61	35.88
Selling, General & Admin	120.16	94.74	50.56	47.56	33.62	25.06
Other Operating Expenses	-88.52	-36.99	-29.88	-34.52	-9.36	-20.3
Operating Expenses	20.68	48.81	18.24	24.36	34.22	4.03
Operating Income	235.72	206.92	117.18	184.05	156.38	31.85
Interest Expense	-7.16	-6.53	-5.44	-8.34	-9.08	-11.33
Interest & Investment Income	13.28	14.45	13.71	7.99	3.59	2.33
Earnings From Equity Investments	0.32	0.27	-0.44	-1.59	0.22	0.24
Other Non Operating Income (Expenses)	-	-	1.52	-1.85	-	-1.76
EBT Excluding Unusual Items	242.17	215.11	126.53	180.26	151.11	21.32
Pretax Income	242.17	215.11	126.53	180.26	151.11	21.32
Income Tax Expense	42.31	30.83	13.14	-2.34	8.27	3.57
Earnings From Continuing Operations	199.86	184.29	113.39	182.6	142.84	17.75
Minority Interest in Earnings	-28.66	-20.16	-2.77	-1.68	-0.92	-0.7
Net Income	171.2	164.13	110.62	180.92	141.92	17.05
Net Income to Common	171.2	164.13	110.62	180.92	141.92	17.05
Net Income Growth	23.49%	48.37%	-38.86%	27.48%	732.29%	-
Shares Outstanding (Basic)	1,140	1,125	1,132	1,143	1,160	1,168
Shares Outstanding (Diluted)	1,140	1,125	1,132	1,143	1,160	1,168
Shares Change (YoY)	0.94%	-0.62%	-0.95%	-1.46%	-0.72%	-0.19%
EPS (Basic)	0.15	0.15	0.10	0.16	0.12	0.01
EPS (Diluted)	0.15	0.15	0.10	0.16	0.12	0.01
EPS Growth	22.34%	49.29%	-38.27%	29.37%	738.37%	-
Free Cash Flow	188.52	134.89	105.63	206.53	192.91	94.05
Free Cash Flow Per Share	0.17	0.12	0.09	0.18	0.17	0.08
Dividend Per Share	0.050	0.050	0.030	0.030	0.013	-
Dividend Growth	66.67%	66.67%	-	140.00%	-	-
Gross Margin	11.87%	13.55%	14.11%	22.18%	21.33%	5.96%
Operating Margin	10.91%	10.96%	12.21%	19.59%	17.50%	5.29%
Profit Margin	7.92%	8.70%	11.53%	19.25%	15.88%	2.83%
Free Cash Flow Margin	8.73%	7.15%	11.00%	21.98%	21.59%	15.64%
EBITDA	331.35	297.62	205.25	278.32	243.94	115.26
EBITDA Margin	15.34%	15.77%	21.38%	29.62%	27.30%	19.16%
D&A For EBITDA	95.62	90.7	88.07	94.27	87.56	83.41
EBIT	235.72	206.92	117.18	184.05	156.38	31.85
EBIT Margin	10.91%	10.96%	12.21%	19.59%	17.50%	5.29%
Effective Tax Rate	17.47%	14.33%	10.38%	-	5.47%	16.76%

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