Sunway Berhad (KLSE:SUNWAY)
Malaysia
· Delayed Price · Currency is MYR 4.840
0.00 (0.00%)
At close: Jun 12, 2025
Sunway Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 8,831 | 7,883 | 6,136 | 5,195 | 3,717 | 3,209 | Upgrade
|
| Revenue Growth (YoY) | 40.36% | 28.46% | 18.12% | 39.75% | 15.85% | -32.88% | Upgrade
|
| Cost of Revenue | 6,941 | 6,046 | 4,590 | 3,954 | 2,705 | 2,372 | Upgrade
|
| Gross Profit | 1,890 | 1,837 | 1,546 | 1,241 | 1,013 | 836.82 | Upgrade
|
| Selling, General & Admin | 795.22 | 795.22 | 723.73 | 654.53 | 621.35 | 555.71 | Upgrade
|
| Other Operating Expenses | 256.15 | 265.3 | 278.99 | 146.37 | 170.3 | 230.27 | Upgrade
|
| Operating Expenses | 1,072 | 1,080 | 1,029 | 838.24 | 791.65 | 785.98 | Upgrade
|
| Operating Income | 818.14 | 756.16 | 516.86 | 402.93 | 220.93 | 50.84 | Upgrade
|
| Interest Expense | -373.83 | -369.13 | -328.01 | -202.15 | -102.3 | -132.67 | Upgrade
|
| Interest & Investment Income | 367.49 | 350.18 | 246.26 | 181.7 | 156.02 | 160.28 | Upgrade
|
| Earnings From Equity Investments | 645.12 | 643.12 | 397.65 | 351.05 | 81.19 | 230.83 | Upgrade
|
| Currency Exchange Gain (Loss) | 6.1 | 6.1 | 12.08 | 4.68 | 15.75 | 17.78 | Upgrade
|
| Other Non Operating Income (Expenses) | 12.65 | 12.67 | 10.83 | 5.98 | 1.21 | 0.66 | Upgrade
|
| EBT Excluding Unusual Items | 1,476 | 1,399 | 855.68 | 744.2 | 372.8 | 327.71 | Upgrade
|
| Gain (Loss) on Sale of Investments | 54.25 | 55.09 | 3.36 | 75.33 | -2.86 | 25.27 | Upgrade
|
| Gain (Loss) on Sale of Assets | 8.56 | 8.56 | 6.59 | 48.14 | 3.33 | 26.56 | Upgrade
|
| Asset Writedown | 56.62 | 54.92 | 108.33 | 40.04 | 82.62 | 58.83 | Upgrade
|
| Other Unusual Items | 6.12 | 6.12 | 19.39 | 1.51 | 8.01 | 51.75 | Upgrade
|
| Pretax Income | 1,601 | 1,524 | 993.34 | 909.21 | 463.9 | 490.12 | Upgrade
|
| Income Tax Expense | 274.39 | 242.67 | 137.69 | 164.35 | 116.23 | 102.64 | Upgrade
|
| Earnings From Continuing Operations | 1,327 | 1,281 | 855.66 | 744.86 | 347.67 | 387.49 | Upgrade
|
| Earnings From Discontinued Operations | - | - | - | - | 2,371 | 16.99 | Upgrade
|
| Net Income to Company | 1,327 | 1,281 | 855.66 | 744.86 | 2,719 | 404.48 | Upgrade
|
| Minority Interest in Earnings | -155.39 | -128.03 | -117.79 | -76.26 | -54.17 | -47.22 | Upgrade
|
| Net Income | 1,171 | 1,153 | 737.87 | 668.61 | 2,664 | 357.25 | Upgrade
|
| Preferred Dividends & Other Adjustments | 38.5 | 51.33 | 51.33 | 51.33 | 29.74 | - | Upgrade
|
| Net Income to Common | 1,133 | 1,102 | 686.54 | 617.27 | 2,635 | 357.25 | Upgrade
|
| Net Income Growth | 52.44% | 56.27% | 10.36% | -74.91% | 645.81% | -49.62% | Upgrade
|
| Shares Outstanding (Basic) | 6,639 | 6,588 | 5,941 | 5,867 | 5,867 | 4,963 | Upgrade
|
| Shares Outstanding (Diluted) | 6,639 | 6,588 | 6,110 | 5,996 | 5,936 | 4,963 | Upgrade
|
| Shares Change (YoY) | 6.06% | 7.83% | 1.89% | 1.03% | 19.59% | 1.83% | Upgrade
|
| EPS (Basic) | 0.17 | 0.17 | 0.12 | 0.11 | 0.45 | 0.07 | Upgrade
|
| EPS (Diluted) | 0.17 | 0.17 | 0.11 | 0.10 | 0.44 | 0.07 | Upgrade
|
| EPS Growth | 48.91% | 48.75% | 9.23% | -76.82% | 516.62% | -50.53% | Upgrade
|
| Free Cash Flow | 1,748 | 1,159 | 361.55 | 213.91 | 634.86 | 419.41 | Upgrade
|
| Free Cash Flow Per Share | 0.26 | 0.18 | 0.06 | 0.04 | 0.11 | 0.09 | Upgrade
|
| Dividend Per Share | 0.060 | 0.060 | 0.055 | 0.055 | 0.025 | 0.015 | Upgrade
|
| Dividend Growth | 9.09% | 9.09% | - | 120.00% | 66.67% | -80.00% | Upgrade
|
| Gross Margin | 21.40% | 23.30% | 25.19% | 23.89% | 27.24% | 26.08% | Upgrade
|
| Operating Margin | 9.26% | 9.59% | 8.42% | 7.76% | 5.94% | 1.58% | Upgrade
|
| Profit Margin | 12.83% | 13.98% | 11.19% | 11.88% | 70.88% | 11.13% | Upgrade
|
| Free Cash Flow Margin | 19.80% | 14.70% | 5.89% | 4.12% | 17.08% | 13.07% | Upgrade
|
| EBITDA | 917.41 | 852.89 | 610.9 | 496.36 | 354.41 | 207.88 | Upgrade
|
| EBITDA Margin | 10.39% | 10.82% | 9.96% | 9.55% | 9.53% | 6.48% | Upgrade
|
| D&A For EBITDA | 99.27 | 96.73 | 94.04 | 93.42 | 133.48 | 157.04 | Upgrade
|
| EBIT | 818.14 | 756.16 | 516.86 | 402.93 | 220.93 | 50.84 | Upgrade
|
| EBIT Margin | 9.26% | 9.59% | 8.42% | 7.76% | 5.94% | 1.58% | Upgrade
|
| Effective Tax Rate | 17.14% | 15.93% | 13.86% | 18.08% | 25.05% | 20.94% | Upgrade
|
Updated Feb 26, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.