VICOM Ltd
SGX:WJP.SI
1.34 (SGD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) SGD.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 109.547 | 106.044 | 98.678 | 83.903 | 100.763 | 97.152 | 92.29 | 101.181 | 106.707 | 108.165 | 104.965 | 97.102 | 90.739 | 83.978 | 77.953 | 73.711 | 64.747 | 56.937 | 50.179 | 46.894 | 47.825 |
Cost of Revenue
| 67.864 | 55.911 | 57.214 | 46.817 | 58.279 | 55.411 | 51.416 | 4.102 | 4.083 | 4.965 | 4.991 | 4.607 | 2.709 | 2.723 | 2.132 | 6.677 | 6.238 | 0 | 4.168 | 3.206 | 0 |
Gross Profit
| 41.683 | 50.133 | 41.464 | 37.086 | 42.484 | 41.741 | 40.874 | 97.079 | 102.624 | 103.2 | 99.974 | 92.495 | 88.03 | 81.255 | 75.821 | 67.034 | 58.509 | 56.937 | 46.011 | 43.688 | 47.825 |
Gross Profit Ratio
| 0.381 | 0.473 | 0.42 | 0.442 | 0.422 | 0.43 | 0.443 | 0.959 | 0.962 | 0.954 | 0.952 | 0.953 | 0.97 | 0.968 | 0.973 | 0.909 | 0.904 | 1 | 0.917 | 0.932 | 1 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 3.074 | 6.078 | 4.723 | 3.647 | 5.09 | 4.902 | 4.946 | 8.937 | 9.235 | 10.004 | 10.27 | 8.84 | 9.485 | 8.144 | 7.401 | 1.293 | 1.189 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 3.074 | 6.078 | 4.723 | 3.647 | 5.09 | 4.902 | 4.946 | 8.937 | 9.235 | 10.004 | 10.27 | 8.84 | 9.485 | 8.144 | 7.401 | 1.293 | 1.189 | 0 | 0 | 0 | 0 |
Other Expenses
| 2.356 | 2.26 | 2.214 | 2.549 | 2.94 | 17.707 | 2.908 | 2.705 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 10.989 | 19.743 | 12.702 | 10.308 | 11.232 | 19.738 | 13.317 | 59.852 | 66.176 | 67.58 | 65.954 | 60.743 | 58.044 | 54.359 | 51.27 | 47.206 | 47.985 | 43.585 | 34.667 | 35.349 | 36.017 |
Operating Income
| 33.05 | 32.65 | 30.976 | 29.327 | 34.192 | 39.71 | 30.465 | 32.434 | 36.448 | 35.62 | 34.02 | 31.752 | 29.986 | 26.896 | 24.551 | 19.828 | 16.762 | 13.352 | 11.344 | 11.545 | 11.808 |
Operating Income Ratio
| 0.302 | 0.308 | 0.314 | 0.35 | 0.339 | 0.409 | 0.33 | 0.321 | 0.342 | 0.329 | 0.324 | 0.327 | 0.33 | 0.32 | 0.315 | 0.269 | 0.259 | 0.235 | 0.226 | 0.246 | 0.247 |
Total Other Income Expenses Net
| 1.02 | -0.099 | -0.602 | 0.049 | 0.739 | 1.427 | 1.511 | 1.527 | 1.133 | 0.669 | 0.425 | 0.224 | 0.151 | 0.178 | 0.149 | 0.19 | 0.258 | 0.23 | 0.221 | -0.034 | 0.139 |
Income Before Tax
| 34.07 | 32.551 | 30.374 | 29.376 | 34.931 | 41.137 | 31.976 | 33.961 | 37.581 | 36.289 | 34.445 | 31.976 | 30.137 | 27.074 | 24.7 | 20.018 | 17.02 | 13.582 | 11.565 | 11.511 | 11.947 |
Income Before Tax Ratio
| 0.311 | 0.307 | 0.308 | 0.35 | 0.347 | 0.423 | 0.346 | 0.336 | 0.352 | 0.335 | 0.328 | 0.329 | 0.332 | 0.322 | 0.317 | 0.272 | 0.263 | 0.239 | 0.23 | 0.245 | 0.25 |
Income Tax Expense
| 6.056 | 5.99 | 5.138 | 4.4 | 6.052 | 5.978 | 5.042 | 5.362 | 5.701 | 5.691 | 5.526 | 5.198 | 4.613 | 4.725 | 4.361 | 3.833 | 3.212 | 3.295 | 2.627 | 3.057 | 3.008 |
Net Income
| 27.601 | 26.184 | 24.776 | 24.494 | 28.412 | 34.7 | 26.503 | 28.162 | 31.417 | 30.142 | 28.448 | 26.409 | 25.1 | 22.165 | 20.037 | 15.794 | 13.192 | 10.295 | 8.658 | 7.676 | 8.158 |
Net Income Ratio
| 0.252 | 0.247 | 0.251 | 0.292 | 0.282 | 0.357 | 0.287 | 0.278 | 0.294 | 0.279 | 0.271 | 0.272 | 0.277 | 0.264 | 0.257 | 0.214 | 0.204 | 0.181 | 0.173 | 0.164 | 0.171 |
EPS
| 0.078 | 0.074 | 0.07 | 0.069 | 0.08 | 0.098 | 0.075 | 0.079 | 0.089 | 0.085 | 0.08 | 0.075 | 0.072 | 0.064 | 0.059 | 0.047 | 0.04 | 0.031 | 0.026 | 0.023 | 0.025 |
EPS Diluted
| 0.078 | 0.074 | 0.07 | 0.069 | 0.08 | 0.098 | 0.075 | 0.079 | 0.089 | 0.085 | 0.08 | 0.075 | 0.072 | 0.064 | 0.058 | 0.046 | 0.04 | 0.031 | 0.026 | 0.023 | 0.025 |
EBITDA
| 42.83 | 40.667 | 38.494 | 37.609 | 43.261 | 28.427 | 33.799 | 48.482 | 42.549 | 41.628 | 39.832 | 37.485 | 35.227 | 32.284 | 29.75 | 24.9 | 21.435 | 17.589 | 15.554 | 15.872 | 16.541 |
EBITDA Ratio
| 0.391 | 0.383 | 0.39 | 0.448 | 0.429 | 0.293 | 0.366 | 0.479 | 0.399 | 0.385 | 0.379 | 0.386 | 0.388 | 0.384 | 0.382 | 0.338 | 0.331 | 0.309 | 0.31 | 0.338 | 0.346 |