Sunway Berhad (KLSE:SUNWAY)
Malaysia · Delayed Price · Currency is MYR 5.40
+0.10 (1.89%)
At close: May 29, 2026
Sunway Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 10,003 | 9,813 | 7,883 | 6,136 | 5,195 | 3,717 | |
Revenue Growth (YoY) | 13.28% | 24.49% | 28.46% | 18.12% | 39.75% | 15.85% |
Cost of Revenue | 7,694 | 7,486 | 6,046 | 4,590 | 3,954 | 2,705 |
Gross Profit | 2,310 | 2,327 | 1,837 | 1,546 | 1,241 | 1,013 |
Selling, General & Admin | 1,274 | 1,274 | 795.22 | 723.73 | 654.53 | 621.35 |
Other Operating Expenses | -9,065 | 164.31 | 265.47 | 278.99 | 146.37 | 170.3 |
Operating Expenses | -7,811 | 1,437 | 1,081 | 1,029 | 838.24 | 791.65 |
Operating Income | 10,121 | 889.89 | 755.98 | 516.86 | 402.93 | 220.93 |
Interest Expense | -421.15 | -404.71 | -369.13 | -328.01 | -202.15 | -102.3 |
Interest & Investment Income | 309.79 | 290.57 | 350.18 | 246.26 | 181.7 | 156.02 |
Earnings From Equity Investments | 582.4 | 562.22 | 643.12 | 397.65 | 351.05 | 81.19 |
Currency Exchange Gain (Loss) | 22.83 | 22.83 | 6.1 | 12.08 | 4.68 | 15.75 |
Other Non Operating Income (Expenses) | 9.68 | 9.76 | 12.67 | 10.83 | 5.98 | 1.21 |
EBT Excluding Unusual Items | 10,625 | 1,371 | 1,399 | 855.68 | 744.2 | 372.8 |
Gain (Loss) on Sale of Investments | 161.16 | 161.16 | 55.26 | 3.36 | 75.33 | -2.86 |
Gain (Loss) on Sale of Assets | 8.85 | 8.85 | 8.56 | 6.59 | 48.14 | 3.33 |
Asset Writedown | 277.58 | 277.58 | 54.92 | 108.33 | 40.04 | 82.62 |
Other Unusual Items | 56.45 | 56.44 | 6.12 | 19.39 | 1.51 | 8.01 |
Pretax Income | 11,129 | 1,875 | 1,524 | 993.34 | 909.21 | 463.9 |
Income Tax Expense | 368.53 | 353.77 | 242.67 | 137.69 | 164.35 | 116.23 |
Earnings From Continuing Operations | 10,760 | 1,521 | 1,281 | 855.66 | 744.86 | 347.67 |
Earnings From Discontinued Operations | - | - | - | - | - | 2,371 |
Net Income to Company | 10,760 | 1,521 | 1,281 | 855.66 | 744.86 | 2,719 |
Minority Interest in Earnings | -232.87 | -216.59 | -128.03 | -117.79 | -76.26 | -54.17 |
Net Income | 10,527 | 1,304 | 1,153 | 737.87 | 668.61 | 2,664 |
Preferred Dividends & Other Adjustments | 12.83 | 25.67 | 51.33 | 51.33 | 51.33 | 29.74 |
Net Income to Common | 10,514 | 1,279 | 1,102 | 686.54 | 617.27 | 2,635 |
Net Income Growth | 798.67% | 13.11% | 56.27% | 10.36% | -74.91% | 645.81% |
Shares Outstanding (Basic) | 6,730 | 6,707 | 6,588 | 5,941 | 5,867 | 5,867 |
Shares Outstanding (Diluted) | 6,730 | 6,707 | 6,588 | 6,110 | 5,996 | 5,936 |
Shares Change (YoY) | 1.38% | 1.80% | 7.83% | 1.89% | 1.03% | 19.59% |
EPS (Basic) | 1.56 | 0.19 | 0.17 | 0.12 | 0.11 | 0.45 |
EPS (Diluted) | 1.56 | 0.19 | 0.17 | 0.11 | 0.10 | 0.44 |
EPS Growth | 815.41% | 14.00% | 48.75% | 9.23% | -76.82% | 516.62% |
Free Cash Flow | 2,186 | 2,709 | 1,159 | 361.55 | 213.91 | 634.86 |
Free Cash Flow Per Share | 0.33 | 0.40 | 0.18 | 0.06 | 0.04 | 0.11 |
Dividend Per Share | 0.060 | 0.060 | 0.060 | 0.055 | 0.055 | 0.025 |
Dividend Growth | - | - | 9.09% | - | 120.00% | 66.67% |
Gross Margin | 23.09% | 23.71% | 23.30% | 25.19% | 23.89% | 27.24% |
Operating Margin | 101.17% | 9.07% | 9.59% | 8.42% | 7.76% | 5.94% |
Profit Margin | 105.11% | 13.03% | 13.98% | 11.19% | 11.88% | 70.88% |
Free Cash Flow Margin | 21.86% | 27.61% | 14.70% | 5.89% | 4.12% | 17.08% |
EBITDA | 10,223 | 991.73 | 852.72 | 610.9 | 496.36 | 354.41 |
EBITDA Margin | 102.19% | 10.11% | 10.82% | 9.96% | 9.55% | 9.53% |
D&A For EBITDA | 101.84 | 101.84 | 96.73 | 94.04 | 93.42 | 133.48 |
EBIT | 10,121 | 889.89 | 755.98 | 516.86 | 402.93 | 220.93 |
EBIT Margin | 101.17% | 9.07% | 9.59% | 8.42% | 7.76% | 5.94% |
Effective Tax Rate | 3.31% | 18.87% | 15.93% | 13.86% | 18.08% | 25.05% |