Keppel (BN4) 2016 Financials by Segment

Date: 1/31/2017
Info from Unaudited report 2016




==================

Revenue ($'000)	O&M	%of Grp	%of Seg	Property	%of Grp	%of Seg	Infra	%of Grp	%of Seg	Investments	%of Grp	%of Seg	Elimination	Total
External sales	2,853,509			2,035,435			1,744,075			134,245			–	6,767,264
Inter-segment sales	405			6,445			24,537			67,188			-98,575	–
Total	2,853,914	42.2%		2,041,880	30.2%		1,768,612	26.1%		201,433	3.0%		-98,575	6,767,264
Segment
Operating profit	134,972	17.0%	4.7%	504,744	63.5%	24.7%	93,766	11.8%	5.3%	48,429	6.1%	24.0%	13,302	795,213
Investment income	940			12,031			-6			2,214			–	15,179
Interest income	58,180			26,845			45,729			251,312			-257,973	124,093
Interest expenses	-151,718			-62,036			-18,347			-237,119			244,671	-224,549
Share of results of associated companies	47,384			277,277			1,900			18,425			–	344,986
Profit before tax	89,758	8.5%	3.1%	758,861	71.9%	37.2%	123,042	11.7%	7.0%	83,261	7.9%	41.3%	–	1,054,922
Taxation	-40,911		-45.6%	-132,631		-17.5%	-23,005	9.9%	-18.7%	-36,600	15.7%	-44.0%	–	-233,147
Profit	48,847	5.9%	1.7%	626,230	76.2%	30.7%	100,037	12.2%	5.7%	46,661	5.7%	23.2%	–	821,775
Attributable to:
Shareholders of Company	28,491			620,281			98,856			36,300			–	783,928
Non-controlling interests	20,356			5,949			1,181			10,361			–	37,847
	48,847			626,230			100,037			46,661			–	821,775
Other info
Segment assets	10,321,883	35.3%		16,043,419	54.9%		3,338,699	11.4%		6,873,596	23.5%		-7,343,443	29,234,154
Segment liabilities	8,418,854	49.8%		6,901,118	40.8%		1,833,488	10.8%		7,090,497	42.0%		-7,343,443	16,900,514
Net assets	1,903,029	15.4%		9,142,301	74.1%		1,505,211	12.2%		-216,901	-1.8%		–	12,333,640
Investment in associated companies	587,366			2,709,067			993,847			1,024,798			–	5,315,078
Additions to non-current assets	93,434			388,564			311,650			1,283			–	794,931
Depreciation & amortisation	164,775			27,888			42,076			1,736			–	236,475

To to used for reference.