UEM Sunrise Bhd
KLSE:UEMS
Income Statement
Earnings Waterfall
UEM Sunrise Bhd
Revenue
|
1.3B
MYR
|
Cost of Revenue
|
-865.4m
MYR
|
Gross Profit
|
473.7m
MYR
|
Operating Expenses
|
-197.4m
MYR
|
Operating Income
|
276.3m
MYR
|
Other Expenses
|
-200.6m
MYR
|
Net Income
|
75.7m
MYR
|
Income Statement
UEM Sunrise Bhd
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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 425
N/A
|
2 115
-13%
|
2 074
-2%
|
1 851
-11%
|
2 662
+44%
|
2 678
+1%
|
2 602
-3%
|
2 484
-5%
|
1 750
-30%
|
1 590
-9%
|
1 756
+10%
|
1 824
+4%
|
1 841
+1%
|
2 004
+9%
|
1 757
-12%
|
2 182
+24%
|
1 861
-15%
|
1 728
-7%
|
2 011
+16%
|
1 595
-21%
|
2 044
+28%
|
2 176
+6%
|
2 603
+20%
|
2 500
-4%
|
2 909
+16%
|
2 686
-8%
|
1 798
-33%
|
1 687
-6%
|
1 137
-33%
|
1 194
+5%
|
1 331
+11%
|
1 326
0%
|
1 185
-11%
|
1 348
+14%
|
1 464
+9%
|
1 607
+10%
|
1 473
-8%
|
1 298
-12%
|
1 297
0%
|
1 253
-3%
|
1 339
+7%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 497)
|
(1 404)
|
(1 417)
|
(1 315)
|
(1 836)
|
(1 841)
|
(1 767)
|
(1 678)
|
(1 225)
|
(1 131)
|
(1 269)
|
(1 332)
|
(1 331)
|
(1 446)
|
(1 301)
|
(1 560)
|
(1 317)
|
(1 230)
|
(1 196)
|
(966)
|
(1 303)
|
(1 390)
|
(1 979)
|
(1 823)
|
(2 104)
|
(1 929)
|
(1 262)
|
(1 228)
|
(838)
|
(882)
|
(941)
|
(951)
|
(963)
|
(1 108)
|
(1 177)
|
(1 287)
|
(1 042)
|
(859)
|
(858)
|
(827)
|
(865)
|
|
Gross Profit |
928
N/A
|
711
-23%
|
658
-8%
|
536
-18%
|
825
+54%
|
837
+1%
|
835
0%
|
806
-3%
|
525
-35%
|
459
-13%
|
486
+6%
|
492
+1%
|
510
+4%
|
558
+9%
|
456
-18%
|
622
+37%
|
543
-13%
|
498
-8%
|
815
+64%
|
628
-23%
|
741
+18%
|
786
+6%
|
624
-21%
|
677
+9%
|
806
+19%
|
757
-6%
|
536
-29%
|
460
-14%
|
299
-35%
|
312
+4%
|
390
+25%
|
376
-4%
|
221
-41%
|
240
+9%
|
287
+19%
|
320
+12%
|
431
+35%
|
438
+2%
|
439
+0%
|
427
-3%
|
474
+11%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(340)
|
(344)
|
(345)
|
(347)
|
(305)
|
(318)
|
(280)
|
(283)
|
(232)
|
(210)
|
(263)
|
(243)
|
(293)
|
(287)
|
(258)
|
(273)
|
(294)
|
(275)
|
(278)
|
(273)
|
(265)
|
(277)
|
(310)
|
(320)
|
(326)
|
(317)
|
(278)
|
(266)
|
(297)
|
(316)
|
(319)
|
(321)
|
(303)
|
(296)
|
(292)
|
(267)
|
(182)
|
(179)
|
(171)
|
(178)
|
(197)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
(90)
|
0
|
0
|
0
|
(145)
|
0
|
0
|
0
|
(87)
|
0
|
0
|
0
|
(57)
|
0
|
0
|
0
|
(43)
|
0
|
0
|
0
|
(38)
|
0
|
0
|
0
|
(25)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
(24)
|
|
Other Operating Expenses |
(340)
|
(343)
|
(345)
|
(347)
|
(215)
|
(318)
|
(280)
|
(283)
|
(87)
|
(210)
|
(263)
|
(243)
|
(206)
|
(286)
|
(258)
|
(273)
|
(237)
|
(275)
|
(278)
|
(273)
|
(222)
|
(277)
|
(310)
|
(320)
|
(288)
|
(317)
|
(278)
|
(266)
|
(272)
|
(316)
|
(319)
|
(321)
|
(283)
|
(296)
|
(292)
|
(267)
|
(166)
|
(179)
|
(171)
|
(178)
|
(173)
|
|
Operating Income |
588
N/A
|
368
-37%
|
313
-15%
|
190
-39%
|
521
+174%
|
518
0%
|
555
+7%
|
524
-6%
|
293
-44%
|
249
-15%
|
224
-10%
|
249
+11%
|
218
-13%
|
272
+25%
|
198
-27%
|
349
+77%
|
249
-29%
|
223
-10%
|
537
+140%
|
356
-34%
|
476
+34%
|
509
+7%
|
314
-38%
|
357
+14%
|
479
+34%
|
440
-8%
|
257
-41%
|
194
-25%
|
2
-99%
|
(4)
N/A
|
71
N/A
|
55
-22%
|
(82)
N/A
|
(56)
+32%
|
(5)
+92%
|
53
N/A
|
249
+368%
|
260
+4%
|
267
+3%
|
249
-7%
|
276
+11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
98
|
115
|
124
|
107
|
89
|
76
|
53
|
44
|
50
|
35
|
28
|
10
|
5
|
(19)
|
(32)
|
(29)
|
(50)
|
(41)
|
(50)
|
(53)
|
(55)
|
(80)
|
(88)
|
(109)
|
(96)
|
(109)
|
(115)
|
(119)
|
(191)
|
(180)
|
(180)
|
(186)
|
(125)
|
(122)
|
(114)
|
(107)
|
(109)
|
(135)
|
(129)
|
(123)
|
(133)
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(6)
|
0
|
0
|
0
|
(5)
|
0
|
0
|
0
|
(3)
|
|
Pre-Tax Income |
686
N/A
|
483
-30%
|
437
-10%
|
297
-32%
|
609
+105%
|
594
-3%
|
608
+2%
|
568
-7%
|
343
-40%
|
284
-17%
|
252
-11%
|
260
+3%
|
218
-16%
|
253
+16%
|
165
-35%
|
320
+94%
|
194
-39%
|
183
-6%
|
486
+166%
|
303
-38%
|
416
+37%
|
429
+3%
|
226
-47%
|
248
+10%
|
382
+54%
|
331
-13%
|
142
-57%
|
75
-47%
|
(195)
N/A
|
(185)
+5%
|
(110)
+41%
|
(131)
-20%
|
(214)
-63%
|
(178)
+17%
|
(119)
+33%
|
(54)
+55%
|
135
N/A
|
125
-8%
|
139
+11%
|
127
-9%
|
140
+11%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(107)
|
(53)
|
(40)
|
(12)
|
(129)
|
(123)
|
(127)
|
(111)
|
(86)
|
(77)
|
(75)
|
(92)
|
(69)
|
(84)
|
(60)
|
(109)
|
(87)
|
(74)
|
(155)
|
(93)
|
(136)
|
(143)
|
(114)
|
(131)
|
(161)
|
(163)
|
(110)
|
(96)
|
(81)
|
(72)
|
(59)
|
(60)
|
2
|
(11)
|
(42)
|
(36)
|
(51)
|
(47)
|
(53)
|
(51)
|
(53)
|
|
Income from Continuing Operations |
579
|
430
|
397
|
285
|
480
|
471
|
481
|
457
|
257
|
207
|
178
|
167
|
148
|
169
|
105
|
211
|
107
|
108
|
332
|
210
|
280
|
286
|
112
|
117
|
220
|
168
|
32
|
(21)
|
(277)
|
(257)
|
(169)
|
(192)
|
(212)
|
(189)
|
(161)
|
(90)
|
84
|
78
|
86
|
75
|
87
|
|
Income to Minority Interest |
0
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
(2)
|
(2)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(0)
|
0
|
1
|
2
|
2
|
2
|
(1)
|
(1)
|
(2)
|
(4)
|
(1)
|
(1)
|
(1)
|
(0)
|
(2)
|
(2)
|
(5)
|
(6)
|
(10)
|
|
Net Income (Common) |
579
N/A
|
430
-26%
|
397
-8%
|
286
-28%
|
480
+68%
|
472
-2%
|
481
+2%
|
457
-5%
|
257
-44%
|
207
-20%
|
165
-20%
|
154
-7%
|
135
-12%
|
155
+15%
|
103
-33%
|
210
+103%
|
106
-50%
|
108
+2%
|
323
+200%
|
209
-35%
|
272
+30%
|
277
+2%
|
111
-60%
|
109
-2%
|
222
+103%
|
169
-24%
|
34
-80%
|
(19)
N/A
|
(277)
-1 383%
|
(258)
+7%
|
(170)
+34%
|
(195)
-15%
|
(213)
-9%
|
(190)
+11%
|
(162)
+15%
|
(91)
+44%
|
81
N/A
|
77
-4%
|
81
+5%
|
69
-15%
|
76
+10%
|
|
EPS (Diluted) |
0.13
N/A
|
0.09
-31%
|
0.09
N/A
|
0.06
-33%
|
0.09
+50%
|
0.09
N/A
|
0.09
N/A
|
0.09
N/A
|
0.06
-33%
|
0.04
-33%
|
0.03
-25%
|
0.03
N/A
|
0.03
N/A
|
0.03
N/A
|
0.02
-33%
|
0.04
+100%
|
0.02
-50%
|
0.02
N/A
|
0.06
+200%
|
0.03
-50%
|
0.05
+67%
|
0.05
N/A
|
0.02
-60%
|
0.03
+50%
|
0.04
+33%
|
0.04
N/A
|
0.01
-75%
|
-0.01
N/A
|
-0.05
-400%
|
-0.05
N/A
|
-0.03
+40%
|
-0.03
N/A
|
-0.04
-33%
|
-0.04
N/A
|
-0.04
N/A
|
-0.03
+25%
|
0.02
N/A
|
0
N/A
|
0.01
N/A
|
0.01
N/A
|
0.02
+100%
|