UEM Sunrise Berhad (KLSE:UEMS)
Malaysia · Delayed Price · Currency is MYR 0.6000
-0.0250 (-4.00%)
At close: Aug 28, 2026
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 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
| 1,795 | 1,702 | 1,340 | 1,339 | 1,473 | 1,185 | |
Revenue Growth | 1.43% | 26.99% | 0.09% | -9.12% | 24.39% | 4.19% |
Cost of Revenue | 1,324 | 1,261 | 922.72 | 865.35 | 1,042 | 963.48 |
Gross Profit | 471.91 | 440.82 | 417.6 | 473.71 | 431.18 | 221.03 |
Selling, General & Admin | 45.72 | 20.42 | 22.05 | 24.3 | 15.7 | 20.69 |
Other Operating Expenses | 249.91 | 249.91 | 187.27 | 173.06 | 166.73 | 285.62 |
Operating Expenses | 295.63 | 270.32 | 209.32 | 197.36 | 182.43 | 306.31 |
Operating Income | 176.28 | 170.49 | 208.28 | 276.35 | 248.75 | -85.28 |
Interest Expense | -136.11 | -140.22 | -146.24 | -157.01 | -142.45 | -143.81 |
Interest & Investment Income | - | - | - | - | 0.27 | 3.09 |
Earnings From Equity Investments | 120.87 | 82.93 | 101.53 | 21.93 | 29.83 | 12.98 |
Currency Exchange Gain (Loss) | 3.34 | - | - | - | - | - |
Other Non Operating Income (Expenses) | -9.7 | -3.87 | -2.53 | -0.77 | -1.02 | -0.9 |
Pretax Income | 154.68 | 109.33 | 161.04 | 140.49 | 135.38 | -213.92 |
Income Tax Expense | 61.48 | 35.35 | 61.17 | 53.04 | 51.48 | -1.8 |
Earnings From Continuing Operations | 93.19 | 73.98 | 99.87 | 87.45 | 83.91 | -212.13 |
Earnings From Discontinued Operations | -1.21 | -0.17 | 2.12 | -1.24 | -1.48 | - |
Net Income to Company | 91.99 | 73.82 | 101.99 | 86.21 | 82.43 | -212.13 |
Minority Interest in Earnings | -0.82 | -2.8 | 2.34 | -10.48 | -1.89 | -0.92 |
Net Income | 91.17 | 71.02 | 104.34 | 75.73 | 80.54 | -213.05 |
Net Income to Common | 91.17 | 71.02 | 104.34 | 75.73 | 80.54 | -213.05 |
Net Income Growth | -24.16% | -31.94% | 37.78% | -5.97% | - | - |
Shares Outstanding (Basic) | 5,058 | 5,058 | 5,058 | 5,058 | 5,058 | 5,058 |
Shares Outstanding (Diluted) | 5,058 | 5,058 | 5,058 | 5,058 | 5,058 | 5,058 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 0.02 | 0.01 | 0.02 | 0.01 | 0.02 | -0.04 |
EPS (Diluted) | 0.02 | 0.01 | 0.02 | 0.01 | 0.02 | -0.04 |
EPS Growth | -24.17% | -31.94% | 37.78% | -5.97% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 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 |
Free Cash Flow | 338.22 | 438.27 | 377.5 | 360 | 380.88 | -56.31 |
Free Cash Flow Per Share | 0.07 | 0.09 | 0.07 | 0.07 | 0.07 | -0.01 |
Dividend Per Share | 0.008 | 0.008 | 0.012 | 0.007 | 0.005 | - |
Dividend Growth | -32.26% | -32.26% | 65.33% | 50.00% | - | - |
Gross Margin | 26.28% | 25.90% | 31.16% | 35.38% | 29.26% | 18.66% |
Operating Margin | 9.82% | 10.02% | 15.54% | 20.64% | 16.88% | -7.20% |
Profit Margin | 5.08% | 4.17% | 7.79% | 5.66% | 5.47% | -17.99% |
Free Cash Flow Margin | 18.84% | 25.75% | 28.17% | 26.88% | 25.85% | -4.75% |
EBITDA | 215.56 | 207.05 | 249.94 | 323.39 | 292.95 | -38.71 |
EBITDA Margin | 12.01% | 12.16% | 18.65% | 24.15% | 19.88% | -3.27% |
D&A For EBITDA | 39.28 | 36.55 | 41.65 | 47.04 | 44.2 | 46.57 |
EBIT | 176.28 | 170.49 | 208.28 | 276.35 | 248.75 | -85.28 |
EBIT Margin | 9.82% | 10.02% | 15.54% | 20.64% | 16.88% | -7.20% |
Effective Tax Rate | 39.75% | 32.33% | 37.98% | 37.76% | 38.02% | - |