UEM Sunrise Berhad (KLSE: UEMS)
Malaysia
· Delayed Price · Currency is MYR 0.985
0.00 (0.00%)
At close: Dec 20, 2024
UEM Sunrise Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '24 Sep 30, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | Dec '19 Dec 31, 2019 | 2018 - 2014 |
| Revenue | 1,221 | 1,339 | 1,473 | 1,185 | 1,137 | 2,909 | Upgrade
|
| Revenue Growth (YoY) | -2.54% | -9.12% | 24.39% | 4.19% | -60.92% | 42.34% | Upgrade
|
| Cost of Revenue | 795.38 | 865.35 | 1,042 | 963.48 | 838.11 | 2,104 | Upgrade
|
| Gross Profit | 426.11 | 473.71 | 431.18 | 221.03 | 298.78 | 805.83 | Upgrade
|
| Selling, General & Admin | 35.4 | 24.3 | 15.7 | 20.69 | 24.88 | 37.98 | Upgrade
|
| Other Operating Expenses | 177.18 | 177.18 | 166.73 | 285.62 | 278.88 | 320.07 | Upgrade
|
| Operating Expenses | 212.58 | 201.48 | 182.43 | 306.31 | 303.77 | 358.05 | Upgrade
|
| Operating Income | 213.52 | 272.23 | 248.75 | -85.28 | -4.99 | 447.78 | Upgrade
|
| Interest Expense | -153.74 | -157.01 | -142.45 | -143.81 | -131.83 | -116.55 | Upgrade
|
| Interest & Investment Income | 4.12 | 4.12 | 0.27 | 3.09 | 7.19 | 40.17 | Upgrade
|
| Earnings From Equity Investments | 29.82 | 21.93 | 29.83 | 12.98 | -64.68 | 19.88 | Upgrade
|
| Currency Exchange Gain (Loss) | -6.01 | - | - | - | - | -8.55 | Upgrade
|
| Other Non Operating Income (Expenses) | 37.36 | -0.77 | -1.02 | -0.9 | -1.02 | -0.96 | Upgrade
|
| Pretax Income | 125.08 | 140.49 | 135.38 | -213.92 | -195.33 | 381.77 | Upgrade
|
| Income Tax Expense | 46.3 | 53.04 | 51.48 | -1.8 | 81.39 | 161.3 | Upgrade
|
| Earnings From Continuing Operations | 78.78 | 87.45 | 83.91 | -212.13 | -276.72 | 220.47 | Upgrade
|
| Earnings From Discontinued Operations | 2.98 | -1.24 | -1.48 | - | - | - | Upgrade
|
| Net Income to Company | 81.76 | 86.21 | 82.43 | -212.13 | -276.72 | 220.47 | Upgrade
|
| Minority Interest in Earnings | -4.41 | -10.48 | -1.89 | -0.92 | -0.57 | 1.13 | Upgrade
|
| Net Income | 77.35 | 75.73 | 80.54 | -213.05 | -277.28 | 221.6 | Upgrade
|
| Net Income to Common | 77.35 | 75.73 | 80.54 | -213.05 | -277.28 | 221.6 | Upgrade
|
| Net Income Growth | 12.34% | -5.97% | - | - | - | -20.86% | Upgrade
|
| Shares Outstanding (Basic) | 5,058 | 5,058 | 5,058 | 5,058 | 5,058 | 4,537 | Upgrade
|
| Shares Outstanding (Diluted) | 5,058 | 5,058 | 5,058 | 5,058 | 5,058 | 5,155 | Upgrade
|
| Shares Change (YoY) | - | - | - | - | -1.86% | - | Upgrade
|
| EPS (Basic) | 0.02 | 0.01 | 0.02 | -0.04 | -0.05 | 0.05 | Upgrade
|
| EPS (Diluted) | 0.02 | 0.01 | 0.02 | -0.04 | -0.05 | 0.04 | Upgrade
|
| EPS Growth | 12.34% | -5.97% | - | - | - | -18.87% | Upgrade
|
| Free Cash Flow | 187.2 | 360 | 380.88 | -56.31 | -106.62 | 1,622 | Upgrade
|
| Free Cash Flow Per Share | 0.04 | 0.07 | 0.08 | -0.01 | -0.02 | 0.31 | Upgrade
|
| Dividend Per Share | 0.007 | 0.007 | 0.005 | - | - | - | Upgrade
|
| Dividend Growth | 50.00% | 50.00% | - | - | - | - | Upgrade
|
| Gross Margin | 34.88% | 35.38% | 29.26% | 18.66% | 26.28% | 27.70% | Upgrade
|
| Operating Margin | 17.48% | 20.33% | 16.88% | -7.20% | -0.44% | 15.39% | Upgrade
|
| Profit Margin | 6.33% | 5.66% | 5.47% | -17.99% | -24.39% | 7.62% | Upgrade
|
| Free Cash Flow Margin | 15.33% | 26.88% | 25.85% | -4.75% | -9.38% | 55.76% | Upgrade
|
| EBITDA | 255.75 | 319.27 | 292.95 | -38.71 | 41.08 | 483.98 | Upgrade
|
| EBITDA Margin | 20.94% | 23.84% | 19.88% | -3.27% | 3.61% | 16.63% | Upgrade
|
| D&A For EBITDA | 42.23 | 47.04 | 44.2 | 46.57 | 46.07 | 36.2 | Upgrade
|
| EBIT | 213.52 | 272.23 | 248.75 | -85.28 | -4.99 | 447.78 | Upgrade
|
| EBIT Margin | 17.48% | 20.33% | 16.88% | -7.20% | -0.44% | 15.39% | Upgrade
|
| Effective Tax Rate | 37.02% | 37.76% | 38.02% | - | - | 42.25% | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.