Watchlist Manager

Watchlist

Price: 2.32 MYR Market Closed

Market Cap: 7.9B MYR

S	Sunway Bhd KLSE:SUNREIT	MY
	Samsung SDI Co Ltd KRX:006400	KR
P	Pimpinan Ehsan Bhd KLSE:PEB	MY

Income Statement

Currency: MYR

	Sep-2011	Dec-2011	Mar-2012	Jun-2012	Sep-2012	Dec-2012	Mar-2013	Jun-2013	Sep-2013	Dec-2013	Mar-2014	Jun-2014	Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025	Dec-2025
Revenue
Interest Expense	0	0	0	81	0	0	0	63	0	0	0	63	0	0	0	69	0	0	0	84	0	0	0	87	0	0	0	103	0	0	0	114	0	0	0	0	0	0	0	0	0	132	0	0	0	97	0	0	0	136	0	0	0	166	0	0	0	0
Revenue	263 N/A	288 +10%	304 +5%	406 +34%	411 +1%	406 -1%	415 +2%	416 +0%	416 +0%	421 +1%	423 +0%	428 +1%	441 +3%	445 +1%	448 +1%	453 +1%	461 +2%	479 +4%	498 +4%	507 +2%	515 +2%	510 -1%	514 +1%	523 +2%	535 +2%	550 +3%	557 +1%	560 +1%	563 +0%	561 0%	571 +2%	580 +2%	592 +2%	608 +3%	598 -2%	557 -7%	509 -9%	449 -12%	412 -8%	411 0%	410 0%	676 +65%	522 -23%	563 +8%	623 +11%	651 +5%	680 +4%	702 +3%	712 +1%	716 +1%	711 -1%	720 +1%	737 +2%	767 +4%	807 +5%	843 +4%	888 +5%	894 +1%
Gross Profit
Cost of Revenue	(84)	(95)	(98)	(130)	(133)	(129)	(133)	(131)	(129)	(128)	(128)	(134)	(139)	(140)	(141)	(142)	(147)	(155)	(162)	(165)	(167)	(165)	(166)	(167)	(165)	(171)	(174)	(176)	(179)	(176)	(178)	(178)	(182)	(186)	(186)	(178)	(180)	(169)	(169)	(183)	(181)	(274)	(186)	(184)	(187)	(194)	(205)	(218)	(219)	(233)	(237)	(234)	(243)	(245)	(261)	(273)	(282)	(290)
Gross Profit	179 N/A	194 +8%	206 +6%	277 +34%	278 +1%	277 0%	282 +2%	285 +1%	288 +1%	293 +2%	294 +0%	294 0%	303 +3%	305 +1%	307 +1%	312 +2%	314 +1%	324 +3%	336 +4%	342 +2%	348 +2%	345 -1%	348 +1%	356 +2%	370 +4%	378 +2%	383 +1%	384 +0%	384 0%	385 +0%	393 +2%	403 +3%	410 +2%	422 +3%	411 -3%	379 -8%	330 -13%	280 -15%	244 -13%	228 -7%	230 +1%	402 +75%	336 -16%	379 +13%	435 +15%	457 +5%	476 +4%	485 +2%	493 +2%	482 -2%	474 -2%	487 +3%	493 +1%	522 +6%	547 +5%	571 +4%	605 +6%	605 0%
Operating Income
Operating Expenses	(2)	(2)	(2)	(7)	(4)	(4)	(4)	(4)	(1)	(0)	0	(1)	1	1	(1)	(5)	3	7	6	1	(1)	2	5	3	229	201	2	(1)	(1)	(3)	(4)	(4)	(4)	(4)	(3)	(3)	(2)	(3)	(3)	(3)	(3)	(5)	(3)	(3)	(2)	(4)	(4)	(4)	(4)	(3)	(3)	(4)	(4)	(4)	(3)	(3)	(3)	(3)
Selling, General & Administrative	0	0	0	(2)	0	0	0	(2)	0	0	0	(0)	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	0	0	0	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	(1)	0	0	0	0
Other Operating Expenses	(2)	(2)	(2)	(5)	(4)	(4)	(4)	(2)	(1)	(0)	0	(1)	1	1	(1)	(5)	3	7	6	2	(1)	2	5	3	229	201	2	(0)	(1)	(3)	(4)	(3)	(4)	(3)	(3)	(3)	(2)	(3)	(3)	(3)	(3)	(4)	(3)	(3)	(3)	(3)	(4)	(4)	(4)	(2)	(3)	(4)	(4)	(3)	(3)	(3)	(3)	(3)
Operating Income	177 N/A	192 +8%	204 +6%	270 +32%	274 +2%	274 0%	278 +2%	281 +1%	287 +2%	293 +2%	294 +1%	293 -1%	304 +4%	306 +1%	306 +0%	306 0%	318 +4%	331 +4%	343 +4%	343 0%	347 +1%	347 N/A	353 +2%	358 +2%	599 +67%	580 -3%	385 -34%	383 0%	383 0%	381 0%	389 +2%	399 +3%	407 +2%	419 +3%	408 -2%	377 -8%	327 -13%	277 -15%	241 -13%	225 -7%	227 +1%	397 +75%	333 -16%	376 +13%	433 +15%	453 +5%	472 +4%	480 +2%	489 +2%	479 -2%	471 -2%	483 +3%	489 +1%	518 +6%	544 +5%	568 +4%	603 +6%	602 0%
Pre-Tax Income
Interest Income Expense	(46)	(54)	(62)	151	154	160	163	111	109	109	111	118	148	181	214	241	383	388	392	156	150	151	151	247	(24)	(49)	100	48	39	37	34	(1)	(7)	(8)	(7)	(169)	(164)	(158)	(150)	(87)	(82)	(198)	(137)	(139)	(145)	(117)	(149)	(160)	(168)	(136)	(141)	(80)	(89)	10	1	(38)	(30)	(54)
Non-Reccuring Items	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0
Total Other Income	0	0	0	0	0	0	0	0	0	0	0	(0)	(33)	(66)	(101)	0	(152)	(161)	(170)	(175)	(173)	(174)	(176)	(181)	(135)	(91)	(46)	(3)	0	0	0	(4)	0	0	0	0	0	0	0	0	0	(5)	0	0	0	(3)	0	0	0	(3)	0	0	0	(1)	0	0	0	0
Pre-Tax Income	133 N/A	138 +4%	142 +3%	421 +196%	429 +2%	434 +1%	442 +2%	392 -11%	396 +1%	402 +1%	405 +1%	411 +2%	419 +2%	421 +0%	419 0%	547 +31%	548 +0%	557 +1%	565 +1%	324 -43%	323 0%	323 0%	329 +2%	424 +29%	440 +4%	439 0%	439 N/A	429 -2%	423 -1%	418 -1%	423 +1%	394 -7%	400 +1%	411 +3%	401 -2%	207 -48%	163 -21%	119 -27%	90 -24%	138 +53%	145 +5%	195 +34%	196 +1%	237 +21%	288 +21%	333 +16%	323 -3%	321 -1%	321 +0%	340 +6%	330 -3%	403 +22%	400 -1%	528 +32%	545 +3%	529 -3%	572 +8%	548 -4%
Net Income
Tax Provision	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(6)	(6)	(6)	(6)	0	0	0	0	0	0	0	0	(1)	(1)	(1)	(8)	(8)	(8)	(8)	(1)	1	1	1	1	0	0	1	1	1	1	(9)	(9)	(9)	(9)	(1)	(1)	(1)	(1)	(3)	(3)	(3)	(7)	(8)
Income from Continuing Operations	133	138	142	421	429	434	442	392	396	402	405	411	419	421	419	541	543	551	559	324	323	323	329	424	440	439	439	428	422	417	415	386	392	403	400	208	164	120	91	138	145	195	197	238	289	324	314	311	312	338	329	402	399	525	542	526	565	539
Net Income (Common)	133 N/A	138 +4%	142 +3%	421 +196%	429 +2%	434 +1%	442 +2%	392 -11%	396 +1%	402 +1%	405 +1%	411 +2%	419 +2%	421 +0%	419 0%	541 +29%	543 +0%	551 +2%	559 +1%	324 -42%	323 0%	323 0%	329 +2%	424 +29%	440 +4%	439 0%	439 N/A	428 -3%	422 -1%	417 -1%	415 0%	382 -8%	383 +0%	389 +2%	381 -2%	188 -51%	144 -24%	100 -30%	71 -29%	118 +66%	125 +6%	166 +32%	177 +7%	218 +23%	269 +23%	304 +13%	294 -3%	292 -1%	292 +0%	318 +9%	309 -3%	386 +25%	388 +1%	515 +33%	531 +3%	510 -4%	543 +6%	516 -5%
EPS (Diluted)	0.06 N/A	0.06 N/A	0.06 N/A	0.16 +167%	0.16 N/A	0.16 N/A	0.16 N/A	0.14 -12%	0.14 N/A	0.14 N/A	0.14 N/A	0.14 N/A	0.14 N/A	0.14 N/A	0.14 N/A	0.18 +29%	0.18 N/A	0.18 N/A	0.18 N/A	0.11 -39%	0.1 -9%	0.1 N/A	0.1 N/A	0.14 +40%	0.14 N/A	0.14 N/A	0.14 N/A	0.15 +7%	0.13 -13%	0.13 N/A	0.13 N/A	0.13 N/A	0.13 N/A	0.13 N/A	0.13 N/A	0.06 -54%	0.04 -33%	0.03 -25%	0.02 -33%	0.04 +100%	0.04 N/A	0.05 +25%	0.05 N/A	0.06 +20%	0.08 +33%	0.09 +12%	0.09 N/A	0.09 N/A	0.09 N/A	0.09 N/A	0.1 +11%	0.12 +20%	0.11 -8%	0.15 +36%	0.16 +7%	0.11 -31%	0.15 +36%	0.15 N/A

Income Statement Balance Sheet Cash Flow Statement

Sunway Bhd
KLSE:SUNREIT

Income Statement

Earnings Waterfall
Sunway Bhd

Income Statement
Sunway Bhd

See Also

Company

Help

Tools

Stocks

Sunway Bhd KLSE:SUNREIT

Income Statement

Earnings Waterfall Sunway Bhd

Income Statement Sunway Bhd

See Also

Company

Help

Tools

Stocks

Sunway Bhd
KLSE:SUNREIT

Earnings Waterfall
Sunway Bhd

Income Statement
Sunway Bhd