Shin Yang Group Berhad Income Statement

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

Millions MYR. Fiscal year is Jan - Dec.

Fiscal Year	FY 2025	FY 2025	FY 2024	FY 2023	FY 2022
Period Ending	Dec '25 Dec 31, 2025	Jun '25 Jun 30, 2025	Jun '24 Jun 30, 2024	Jun '23 Jun 30, 2023	Jun '22 Jun 30, 2022
Revenue	2,274	1,888	959.82	939.6	893.46
Revenue Growth (YoY)	20.50%	96.65%	2.15%	5.17%	48.53%
Cost of Revenue	1,925	1,632	824.4	731.19	702.85
Gross Profit	349.83	255.73	135.42	208.41	190.61
Selling, General & Admin	145.03	94.74	50.56	47.56	33.62
Other Operating Expenses	-31.85	-45.93	-29.88	-34.52	-9.36
Operating Expenses	113.18	48.81	18.24	24.36	34.22
Operating Income	236.66	206.92	117.18	184.05	156.38
Interest Expense	-6.99	-6.53	-5.44	-8.34	-9.08
Interest & Investment Income	13.29	14.45	13.71	7.99	3.59
Earnings From Equity Investments	0.46	0.27	-0.44	-1.59	0.22
Other Non Operating Income (Expenses)	-	-	1.52	-1.85	-
EBT Excluding Unusual Items	243.41	215.11	126.53	180.26	151.11
Pretax Income	243.41	215.11	126.53	180.26	151.11
Income Tax Expense	42.1	30.83	13.14	-2.34	8.27
Earnings From Continuing Operations	201.31	184.29	113.39	182.6	142.84
Minority Interest in Earnings	-36.39	-20.16	-2.77	-1.68	-0.92
Net Income	164.92	164.13	110.62	180.92	141.92
Net Income to Common	164.92	164.13	110.62	180.92	141.92
Net Income Growth	0.48%	48.37%	-38.86%	27.48%	732.29%
Shares Outstanding (Basic)	1,158	1,125	1,132	1,143	1,160
Shares Outstanding (Diluted)	1,158	1,125	1,132	1,143	1,160
Shares Change (YoY)	2.96%	-0.62%	-0.95%	-1.46%	-0.72%
EPS (Basic)	0.14	0.15	0.10	0.16	0.12
EPS (Diluted)	0.14	0.15	0.10	0.16	0.12
EPS Growth	-2.41%	49.29%	-38.27%	29.37%	738.37%
Free Cash Flow	126.26	134.89	105.63	206.53	192.91
Free Cash Flow Per Share	0.11	0.12	0.09	0.18	0.17
Dividend Per Share	-	0.050	0.030	0.030	0.013
Dividend Growth	-	66.67%	-	140.00%	-
Gross Margin	15.38%	13.55%	14.11%	22.18%	21.33%
Operating Margin	10.41%	10.96%	12.21%	19.59%	17.50%
Profit Margin	7.25%	8.70%	11.53%	19.25%	15.88%
Free Cash Flow Margin	5.55%	7.15%	11.00%	21.98%	21.59%
EBITDA	329.32	297.62	205.25	278.32	243.94
EBITDA Margin	14.48%	15.77%	21.38%	29.62%	27.30%
D&A For EBITDA	92.66	90.7	88.07	94.27	87.56
EBIT	236.66	206.92	117.18	184.05	156.38
EBIT Margin	10.41%	10.96%	12.21%	19.59%	17.50%
Effective Tax Rate	17.30%	14.33%	10.38%	-	5.47%

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