UEM Sunrise Berhad (KLSE:UEMS)
Malaysia
· Delayed Price · Currency is MYR 0.580
-0.005 (-0.85%)
At close: Dec 5, 2025
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 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 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 | 2019 - 2015 |
| Revenue | 1,819 | 1,340 | 1,339 | 1,473 | 1,185 | 1,137 | Upgrade
|
| Revenue Growth (YoY) | 48.89% | 0.09% | -9.12% | 24.39% | 4.19% | -60.92% | Upgrade
|
| Cost of Revenue | 1,335 | 922.72 | 865.35 | 1,042 | 963.48 | 838.11 | Upgrade
|
| Gross Profit | 483.28 | 417.6 | 473.71 | 431.18 | 221.03 | 298.78 | Upgrade
|
| Selling, General & Admin | 46.95 | 22.05 | 24.3 | 15.7 | 20.69 | 24.88 | Upgrade
|
| Other Operating Expenses | 187.27 | 187.27 | 173.06 | 166.73 | 285.62 | 278.88 | Upgrade
|
| Operating Expenses | 234.23 | 209.32 | 197.36 | 182.43 | 306.31 | 303.77 | Upgrade
|
| Operating Income | 249.06 | 208.28 | 276.35 | 248.75 | -85.28 | -4.99 | Upgrade
|
| Interest Expense | -139.93 | -146.24 | -157.01 | -142.45 | -143.81 | -131.83 | Upgrade
|
| Interest & Investment Income | - | - | - | 0.27 | 3.09 | 7.19 | Upgrade
|
| Earnings From Equity Investments | 99.8 | 101.53 | 21.93 | 29.83 | 12.98 | -64.68 | Upgrade
|
| Currency Exchange Gain (Loss) | 3.07 | - | - | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -13.63 | -2.53 | -0.77 | -1.02 | -0.9 | -1.02 | Upgrade
|
| Pretax Income | 198.37 | 161.04 | 140.49 | 135.38 | -213.92 | -195.33 | Upgrade
|
| Income Tax Expense | 81.52 | 61.17 | 53.04 | 51.48 | -1.8 | 81.39 | Upgrade
|
| Earnings From Continuing Operations | 116.86 | 99.87 | 87.45 | 83.91 | -212.13 | -276.72 | Upgrade
|
| Earnings From Discontinued Operations | -0.77 | 2.12 | -1.24 | -1.48 | - | - | Upgrade
|
| Net Income to Company | 116.09 | 101.99 | 86.21 | 82.43 | -212.13 | -276.72 | Upgrade
|
| Minority Interest in Earnings | -0.37 | 2.34 | -10.48 | -1.89 | -0.92 | -0.57 | Upgrade
|
| Net Income | 115.72 | 104.34 | 75.73 | 80.54 | -213.05 | -277.28 | Upgrade
|
| Net Income to Common | 115.72 | 104.34 | 75.73 | 80.54 | -213.05 | -277.28 | Upgrade
|
| Net Income Growth | 49.60% | 37.78% | -5.97% | - | - | - | Upgrade
|
| Shares Outstanding (Basic) | 5,058 | 5,058 | 5,058 | 5,058 | 5,058 | 5,058 | Upgrade
|
| Shares Outstanding (Diluted) | 5,058 | 5,058 | 5,058 | 5,058 | 5,058 | 5,058 | Upgrade
|
| Shares Change (YoY) | - | - | - | - | - | -1.86% | Upgrade
|
| EPS (Basic) | 0.02 | 0.02 | 0.01 | 0.02 | -0.04 | -0.05 | Upgrade
|
| EPS (Diluted) | 0.02 | 0.02 | 0.01 | 0.02 | -0.04 | -0.05 | Upgrade
|
| EPS Growth | 49.61% | 37.78% | -5.97% | - | - | - | Upgrade
|
| Free Cash Flow | 565.92 | 377.39 | 360 | 380.88 | -56.31 | -106.62 | Upgrade
|
| Free Cash Flow Per Share | 0.11 | 0.07 | 0.07 | 0.07 | -0.01 | -0.02 | Upgrade
|
| Dividend Per Share | 0.012 | 0.012 | 0.007 | 0.005 | - | - | Upgrade
|
| Dividend Growth | 65.33% | 65.33% | 50.00% | - | - | - | Upgrade
|
| Gross Margin | 26.57% | 31.16% | 35.38% | 29.26% | 18.66% | 26.28% | Upgrade
|
| Operating Margin | 13.69% | 15.54% | 20.64% | 16.88% | -7.20% | -0.44% | Upgrade
|
| Profit Margin | 6.36% | 7.79% | 5.66% | 5.47% | -17.99% | -24.39% | Upgrade
|
| Free Cash Flow Margin | 31.12% | 28.16% | 26.88% | 25.85% | -4.75% | -9.38% | Upgrade
|
| EBITDA | 285.55 | 249.94 | 323.39 | 292.95 | -38.71 | 41.08 | Upgrade
|
| EBITDA Margin | 15.70% | 18.65% | 24.15% | 19.88% | -3.27% | 3.61% | Upgrade
|
| D&A For EBITDA | 36.49 | 41.65 | 47.04 | 44.2 | 46.57 | 46.07 | Upgrade
|
| EBIT | 249.06 | 208.28 | 276.35 | 248.75 | -85.28 | -4.99 | Upgrade
|
| EBIT Margin | 13.69% | 15.54% | 20.64% | 16.88% | -7.20% | -0.44% | Upgrade
|
| Effective Tax Rate | 41.09% | 37.98% | 37.76% | 38.02% | - | - | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.