Also trades as: MLYBY (OTC) · $vol 0M · MLYNF (OTC) · $vol 0M

RM10.02 ($2.45)

+0.07 (+0.70%)

Weekly Expected Move ±2.2%

RM10 RM10 RM10 RM10 RM10

KLS · Financial Services · Banks - Regional · Tech Score Strong Sell · Power 30 · RM121.2B mcap · 9.74B float · 0.148% daily turnover

Revenue

$50.7B +5.4% ▲

5Y CAGR: +10.0%

Gross Profit

$33.0B +17.7% ▲

5Y CAGR: +7.3%

Operating Income

$14.3B +4.6% ▲

5Y CAGR: +10.6%

Net Income

$10.5B +4.2% ▲

5Y CAGR: +10.2%

EPS (Diluted)

$0.87 +3.6% ▲

5Y CAGR: +8.4%

EBITDA

$15.1B +2.1% ▲

5Y CAGR: +9.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$29.0B	$32.5B	$43.5B	$48.1B	$50.7B
YoY Growth	-7.8%	+12.1%	+33.6%	+10.5%	+5.4%
Cost of Revenue	$5.2B	$7.8B	$17.5B	$20.0B	$17.7B
Gross Profit	$23.8B	$24.7B	$26.0B	$28.0B	$33.0B
Gross Margin	82.0%	75.9%	59.8%	58.3%	65.1%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.8B	$1.9B	$2.0B	$2.1B	$10.1B
Operating Expenses	$12.9B	$12.8B	$13.5B	$14.3B	$18.6B
Operating Income	$10.9B	$11.9B	$12.5B	$13.7B	$14.3B
Operating Margin	37.5%	36.5%	28.8%	28.5%	28.3%
Interest Expense	$5.2B	$7.8B	$17.5B	$20.0B	$16.3B
Income Before Tax	$10.9B	$11.9B	$12.5B	$13.7B	$14.3B
Tax Expense	$2.6B	$3.9B	$2.9B	$3.2B	$3.5B
Net Income	$8.1B	$8.0B	$9.3B	$10.1B	$10.5B
Net Margin	27.9%	24.5%	21.5%	21.0%	20.8%
EPS (Diluted)	$0.70	$0.67	$0.78	$0.84	$0.87
EBITDA	$11.9B	$13.0B	$13.7B	$14.8B	$15.1B
Shares Outstanding	11.62B	11.97B	12.06B	12.07B	12.08B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$11.9B	$12.0B	$11.8B	$11.6B	$10.4B	$12.0B	$10.2B	$12.3B
Cost of Revenue	$5.0B	$4.7B	$4.5B	$4.4B	$3.9B	$3.8B	$3.2B	$3.8B
Gross Profit	$6.8B	$7.2B	$7.2B	$7.2B	$6.5B	$8.2B	$7.0B	$8.5B
Gross Margin	57.5%	60.6%	61.4%	62.3%	62.5%	68.5%	68.8%	68.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$485M	$583M	$533M	$539M	$529M	$2.5B	$475M	$2.5B
Operating Expenses	$3.4B	$3.8B	$3.6B	$3.7B	$3.0B	$4.5B	$3.7B	$4.9B
Operating Income	$3.4B	$3.4B	$3.6B	$3.5B	$3.5B	$3.7B	$3.3B	$3.6B
Operating Margin	28.7%	28.5%	30.5%	30.4%	33.7%	31.1%	32.4%	29.1%
Interest Expense	$5.0B	$4.7B	$4.5B	$4.4B	$3.9B	$3.5B	$3.2B	$3.3B
Income Before Tax	$3.4B	$3.4B	$3.6B	$3.5B	$3.5B	$3.7B	$3.3B	$3.6B
Tax Expense	$817M	$739M	$951M	$809M	$787M	$955M	$743M	$869M
Net Income	$2.5B	$2.5B	$2.6B	$2.6B	$2.6B	$2.7B	$2.5B	$2.7B
Net Margin	21.4%	21.2%	22.0%	22.7%	25.2%	22.4%	24.4%	21.8%
EPS (Diluted)	$0.21	$0.21	$0.21	$0.22	$0.22	$0.22	$0.21	$0.22
EBITDA	$3.7B	$3.7B	$3.9B	$3.8B	$3.8B	$4.0B	$3.5B	$3.6B
Shares Outstanding	12.07B	12.07B	12.07B	12.08B	12.08B	12.08B	12.08B	12.10B

1155.KL KLS