25 XP   0   0   10

UEM Sunrise Bhd
Buy, Hold or Sell?

Let's analyse UEM Sunrise Bhd together

PenkeI guess you are interested in UEM Sunrise Bhd. Buy, hold or sell? I don't know! However, I do recommend doing research before doing anything. I will help you with that.

I'm going to help you getting a better view of UEM Sunrise Bhd. At the end you don't have to ask anyone for trading advice. You can make your own decision, with more confidence, the odds in your favor, backed by data.

You can find me behind Let's Analyse Together in the top-right of each section.

Get notifications about UEM Sunrise Bhd

I send you an email if I find something interesting about UEM Sunrise Bhd.

Quick analysis of UEM Sunrise Bhd (30 sec.)










What can you expect buying and holding a share of UEM Sunrise Bhd? (30 sec.)

How much money do you get?

How much money do you get?
RM0.00
When do you have the money?
1 year
How often do you get paid?
2.5%

What is your share worth?

Current worth
RM1.37
Expected worth in 1 year
RM1.38
How sure are you?
60.0%

+ What do you gain per year?

Total Gains per Share
RM0.02
Return On Investment
2.0%

For what price can you sell your share?

Current Price per Share
RM0.84
Expected price per share
RM0.65 - RM
How sure are you?
50%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1. Valuation of UEM Sunrise Bhd (5 min.)




Live pricePrice per Share (EOD)

RM0.84

Intrinsic Value Per Share

RM0.23 - RM1.42

Total Value Per Share

RM1.60 - RM2.78

2. Growth of UEM Sunrise Bhd (5 min.)




Is UEM Sunrise Bhd growing?

Current yearPrevious yearGrowGrow %
How rich?$1.4b$1.4b$3.3m0.2%

How much money is UEM Sunrise Bhd making?

Current yearPrevious yearGrowGrow %
Making money$4.3m-$8.7m$13m301.7%
Net Profit Margin6.2%-11.5%--

How much money comes from the company's main activities?

3. Financial Health of UEM Sunrise Bhd (5 min.)




4. Comparing to competitors in the Real Estate-Development industry (5 min.)




  Industry Rankings (Real Estate-Development)  

3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

What can you expect buying and holding a share of UEM Sunrise Bhd? (5 min.)

Welcome investor! UEM Sunrise Bhd's management wants to use your money to grow the business. In return you get a share of UEM Sunrise Bhd.

What can you expect buying and holding a share of UEM Sunrise Bhd?

First you should know what it really means to hold a share of UEM Sunrise Bhd. And how you can make/lose money.

Speculation

The Price per Share of UEM Sunrise Bhd is RM0.835. The market price reflects what other people think it is worth; not what it's really worth. Your job is to find out if the market price is fair, overpriced, or underpriced. I will help you with that.

If you buy blind, there is a 50% chance of making or losing money by selling the stock in the future. However, we can look at a few things to determine the odds in our favor:

  • The fundamentals: the financial health trends of UEM Sunrise Bhd.
  • The technials: based on market psychology, we can make a calculated estimate of what the price will do in the future. We can do this through technical analysis. We can calculate the probabilities and the expected value (millionaire math). That's called speculation.
  • The book value: what is the market price compared to it's book value.

Investing

If you really want to invest in UEM Sunrise Bhd, you will have to let go of the thought of selling in the future. If you have to sell the share for less than you bought it, it can still be a good investment. Focus on what it means to hold the stock forever:

  • You own a part of the company. The equity of this part can grow or shrink. The current Book Value per Share is RM1.37. Based on the TTM, the Book Value Change Per Share is RM0.00 per quarter. Based on the YOY, the Book Value Change Per Share is RM-0.01 per quarter.
  • You may receive quarterly/yearly dividend in the form of additional shares.
  • You may receive quarterly/yearly dividend in the form of cash. Based on the TTM the Dividend per Share is RM0.00 per quarter.
Based on historical numbers we can estimate the returns while holding a share of UEM Sunrise Bhd.

How much money are you going to get?

 MRQTTMYOY5Y10Y
 RM% of Price per ShareRM% of Price per ShareRM% of Price per ShareRM% of Price per ShareRM% of Price per Share
Usd Eps0.000.1%0.000.1%0.00-0.2%0.000.0%0.000.2%
Usd Book Value Change Per Share0.000.3%0.000.1%0.00-0.2%0.00-0.1%0.000.1%
Usd Dividend Per Share0.000.1%0.000.0%0.000.0%0.000.0%0.000.0%
Usd Total Gains Per Share0.000.4%0.000.1%0.00-0.2%0.00-0.1%0.000.1%
Usd Price Per Share0.06-0.06-0.07-0.10-0.20-
Price to Earnings Ratio13.82-16.89-7.40-2.14-26.18-
Price-to-Total Gains Ratio16.36-40.13-39.44--3,700.20--1,920.90-
Price to Book Ratio0.20-0.19-0.25-0.33-0.68-
Price-to-Total Gains Ratio16.36-40.13-39.44--3,700.20--1,920.90-

When do you get the money?

Usd Investment
$.00
Usd Price Per Share0.1782725
Number of shares5609
Gains per QuarterTrailing 12 Months5 Year
Usd Dividend Per Share0.000.00
Usd Book Value Change Per Share0.000.00
Usd Total Gains Per Share0.000.00
Gains per Quarter (5609 shares)5.02-4.10
Gains per Year (5609 shares)20.07-16.42
YearsReturn on Investment (TTM)Return on Investment (5Y)
 DividendBook Value gainTotal gainsDividendBook Value gainTotal gains
Broker costs---10---10
1614101-18-26
21228302-35-42
31842504-53-58
42456705-70-74
53070906-88-90
636841107-106-106
742981308-123-122
84811215010-141-138
95412717011-159-154
106014119012-176-170

How sure are you?

Based on the past periods, how sure are you to get value out of your investment.

Linear %
 Trailing 12 Months3Y5 Year10 YearALLTIME
  % % % % %
Earnings Per Share4.00.00.0100.0%6.06.00.050.0%12.08.00.060.0%32.08.00.080.0%46.08.00.085.2%
Book Value Change Per Share3.01.00.075.0%6.06.00.050.0%11.09.00.055.0%24.016.00.060.0%35.016.03.064.8%
Dividend per Share1.00.03.025.0%1.00.011.08.3%1.00.019.05.0%1.00.039.02.5%1.00.053.01.9%
Total Gains per Share3.01.00.075.0%6.06.00.050.0%11.09.00.055.0%24.016.00.060.0%35.016.03.064.8%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

Fundamentals of UEM Sunrise Bhd

About UEM Sunrise Bhd

UEM Sunrise Berhad, an investment holding company, engages in the township and property development business in Malaysia, Singapore, Australia, and South Africa. It operates through three segments: Property Development, Property Investment and Hotel Operation, and Others. The company develops residential, commercial, industrial, and retail properties. It also engages in the land trading, property investment, project procurement and management, land leasing, assets and facilities management, and harvesting operations. In addition, the company provides consultancy, advisory, and technical services related to project development; and cooling plant facility services, as well as operates hotel. Further, it constructs, manages, and operates specialized buildings for long term lease; provides general trading services; owns and operates a convention center; undertakes construction and turnkey development contracts; and provides digital services. Additionally, it provides management, money lending, and real estate management services. The company was formerly known as UEM Land Holdings Berhad and changed its name to UEM Sunrise Berhad in June 2013. UEM Sunrise Berhad was incorporated in 2008 and is based in Kuala Lumpur, Malaysia. UEM Sunrise Berhad is a subsidiary of UEM Group Berhad.

Fundamental data was last updated by Penke on 2023-09-16 23:14:04.

Financial Health

Profitability Details
 Compared to previous yearCompared to industry
The company is making a profit.
Using its assets, the company is inefficient in making profit.
Using its investors money, the company is inefficient in making profit.
Operating Efficiency Details
 Compared to previous yearCompared to industry
The company is operating efficient.
The company is very efficient in keeping operating costs low.
Liquidity Details
 Compared to previous yearCompared to industry
The company is just able to pay all its short-term debts.
The company is just not able to pay all its short-term debts with the most liquid assets.
Solvency Details
 Compared to previous yearCompared to industry
The company is very able to pay all its debts by selling its assets.
The company is very able to pay all its debts with equity.

Valuation

Valuation Details
 Compared to previous yearCompared to industry
Based on the equity, the company is cheap.
Based on the earnings, the company is fair priced.
Based on how much money comes from the company's main activities, the company is cheap.
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.1. Profitability of UEM Sunrise Bhd.

1.1. Profitability
1.1.1. Net Profit Margin

Measures how much net profit UEM Sunrise Bhd earns for each RM1 of revenue.

  • Above 10% is considered healthy but always compare UEM Sunrise Bhd to the Real Estate-Development industry mean.
  • A Net Profit Margin of 6.8% means that RM0.07 for each RM1 in revenue is generated as profit.

Let's take a look of the Net Profit Margin trends of UEM Sunrise Bhd:

  • The MRQ is 6.8%. The company is making a profit. +1
  • The TTM is 6.2%. The company is making a profit. +1
Trends
Current periodCompared to+/- 
MRQ6.8%TTM6.2%+0.5%
TTM6.2%YOY-11.5%+17.7%
TTM6.2%5Y-5.9%+12.1%
5Y-5.9%10Y4.1%-10.0%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ6.8%4.4%+2.4%
TTM6.2%3.6%+2.6%
YOY-11.5%5.8%-17.3%
5Y-5.9%4.7%-10.6%
10Y4.1%7.6%-3.5%
1.1.2. Return on Assets

Shows how efficient UEM Sunrise Bhd is using its assets to generate profit.

  • Above 5% is considered healthy but always compare UEM Sunrise Bhd to the Real Estate-Development industry mean.
  • 0.2% Return on Assets means that UEM Sunrise Bhd generated RM0.00 profit for each $1 in assets.

Let's take a look of the Return on Assets trends of UEM Sunrise Bhd:

  • The MRQ is 0.2%. Using its assets, the company is inefficient in making profit. -1
  • The TTM is 0.2%. Using its assets, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.2%TTM0.2%+0.0%
TTM0.2%YOY-0.3%+0.5%
TTM0.2%5Y0.0%+0.2%
5Y0.0%10Y0.3%-0.4%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.2%0.2%0.0%
TTM0.2%0.3%-0.1%
YOY-0.3%0.5%-0.8%
5Y0.0%0.6%-0.6%
10Y0.3%0.9%-0.6%
1.1.3. Return on Equity

Shows how efficient UEM Sunrise Bhd is using its investors money to generate profit.

  • Above 15%-20% is considered healthy but always compare UEM Sunrise Bhd to the Real Estate-Development industry mean.
  • 0.4% Return on Equity means UEM Sunrise Bhd generated RM0.00 for each RM1 the owners (shareholders) invested.

Let's take a look of the Return on Equity trends of UEM Sunrise Bhd:

  • The MRQ is 0.4%. Using its investors money, the company is inefficient in making profit. -1
  • The TTM is 0.3%. Using its investors money, the company is inefficient in making profit. -1
Trends
Current periodCompared to+/- 
MRQ0.4%TTM0.3%+0.1%
TTM0.3%YOY-0.6%+0.9%
TTM0.3%5Y-0.1%+0.4%
5Y-0.1%10Y0.6%-0.7%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4%0.7%-0.3%
TTM0.3%0.9%-0.6%
YOY-0.6%1.5%-2.1%
5Y-0.1%1.4%-1.5%
10Y0.6%2.6%-2.0%
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.2. Operating Efficiency of UEM Sunrise Bhd.

1.2. Operating Efficiency
1.2.1. Operating Margin

Measures how efficient UEM Sunrise Bhd is operating .

  • Measures how much profit UEM Sunrise Bhd makes for each RM1 of sales after paying variable costs (production costs, wages, etc) but before taxes.
  • Above 15% is considered healthy but always compare UEM Sunrise Bhd to the Real Estate-Development industry mean.
  • An Operating Margin of 0.0% means the company generated RM0.00  for each RM1 in revenue (before taxes).

Let's take a look of the Operating Margin trends of UEM Sunrise Bhd:

  • The MRQ is 0.0%. The data is not here.
Trends
Current periodCompared to+/- 
MRQ-TTM18.8%-18.8%
TTM18.8%YOY-10.1%+28.8%
TTM18.8%5Y2.8%+16.0%
5Y2.8%10Y2.7%+0.1%
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ-13.2%-13.2%
TTM18.8%5.1%+13.7%
YOY-10.1%11.5%-21.6%
5Y2.8%11.2%-8.4%
10Y2.7%9.8%-7.1%
1.2.2. Operating Ratio

Measures how efficient UEM Sunrise Bhd is keeping operating costs low.

  • Below 1 is considered healthy (always compare to Real Estate-Development industry mean).
  • An Operation Ratio of 0.85 means that the operating costs are RM0.85 for each RM1 in net sales.

Let's take a look of the Operating Ratio trends of UEM Sunrise Bhd:

  • The MRQ is 0.852. The company is less efficient in keeping operating costs low.
  • The TTM is 0.591. The company is very efficient in keeping operating costs low. +2
Trends
Current periodCompared to+/- 
MRQ0.852TTM0.591+0.261
TTM0.591YOY1.451-0.859
TTM0.5915Y1.141-0.550
5Y1.14110Y0.983+0.159
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8521.507-0.655
TTM0.5911.529-0.938
YOY1.4511.492-0.041
5Y1.1411.381-0.240
10Y0.9831.086-0.103
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.3. Liquidity of UEM Sunrise Bhd.

1.3. Liquidity
1.3.1. Current Ratio

Measures if UEM Sunrise Bhd is able to pay off Short-term Debt.

  • Above 1.5 is considered healthy (always compare to Real Estate-Development industry mean).
  • A Current Ratio of 1.33 means the company has RM1.33 in assets for each RM1 in short-term debts.

Let's take a look of the Current Ratio trends of UEM Sunrise Bhd:

  • The MRQ is 1.325. The company is just able to pay all its short-term debts.
  • The TTM is 1.139. The company is just able to pay all its short-term debts.
Trends
Current periodCompared to+/- 
MRQ1.325TTM1.139+0.186
TTM1.139YOY1.441-0.302
TTM1.1395Y1.419-0.279
5Y1.41910Y2.232-0.813
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ1.3251.692-0.367
TTM1.1391.641-0.502
YOY1.4411.688-0.247
5Y1.4191.815-0.396
10Y2.2321.571+0.661
1.3.2. Quick Ratio

Measures if UEM Sunrise Bhd is able to pay off Short-term Debt but only using the most liquid assets.

  • Above 1 is considered healthy but always compare UEM Sunrise Bhd to the Real Estate-Development industry mean.
  • A Quick Ratio of 0.86 means the company can pay off RM0.86 for each RM1 in debt (using most liquid assets).

Let's take a look of the Quick Ratio trends of UEM Sunrise Bhd:

  • The MRQ is 0.860. The company is just not able to pay all its short-term debts with the most liquid assets. -1
  • The TTM is 0.677. The company is just not able to pay all its short-term debts with the most liquid assets. -1
Trends
Current periodCompared to+/- 
MRQ0.860TTM0.677+0.182
TTM0.677YOY0.817-0.140
TTM0.6775Y0.697-0.020
5Y0.69710Y0.751-0.054
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.8600.164+0.696
TTM0.6770.168+0.509
YOY0.8170.319+0.498
5Y0.6970.344+0.353
10Y0.7510.308+0.443
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

1.4. Solvency of UEM Sunrise Bhd.

1.3. Liquidity
1.4.1. Debt to Asset Ratio

Measures how much % of UEM Sunrise Bhd assets are financed with debt.

  • Below 1 (100%) is considered healthy but always compare UEM Sunrise Bhd to Real Estate-Development industry mean.
  • A Debt to Asset Ratio of 0.48 means that UEM Sunrise Bhd assets are financed with 48.3% credit (debt) and the remaining percentage (100% - 48.3%) is financed by its owners/shareholders. 

Let's take a look of the Debt to Asset Ratio trends of UEM Sunrise Bhd:

  • The MRQ is 0.483. The company is very able to pay all its debts by selling its assets. +2
  • The TTM is 0.477. The company is very able to pay all its debts by selling its assets. +2
Trends
Current periodCompared to+/- 
MRQ0.483TTM0.477+0.006
TTM0.477YOY0.473+0.004
TTM0.4775Y0.464+0.013
5Y0.46410Y0.440+0.024
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.4830.629-0.146
TTM0.4770.635-0.158
YOY0.4730.638-0.165
5Y0.4640.614-0.150
10Y0.4400.601-0.161
1.4.2. Debt to Equity Ratio

Measures if UEM Sunrise Bhd is able to pay off its debts by using shareholders equity.

  • Below 2 is considered healthy but always compare UEM Sunrise Bhd to the Real Estate-Development industry mean.
  • A Debt to Equity ratio of 94.9% means that company has RM0.95 debt for each RM1 in shareholders equity.

Let's take a look of the Debt to Equity Ratio trends of UEM Sunrise Bhd:

  • The MRQ is 0.949. The company is very able to pay all its debts with equity. +2
  • The TTM is 0.926. The company is very able to pay all its debts with equity. +2
Trends
Current periodCompared to+/- 
MRQ0.949TTM0.926+0.023
TTM0.926YOY0.912+0.013
TTM0.9265Y0.903+0.023
5Y0.90310Y0.837+0.066
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
MRQ0.9491.658-0.709
TTM0.9261.732-0.806
YOY0.9121.757-0.845
5Y0.9031.791-0.888
10Y0.8371.691-0.854
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

2. Market Valuation of UEM Sunrise Bhd

2.1. Earnings Per Share
2.1. Price to Earnings Ratio

Measures how much money you pay for each share for every RM1 in earnings UEM Sunrise Bhd generates.

  • Above 15 is considered overpriced but always compare UEM Sunrise Bhd to the Real Estate-Development industry mean.
  • A PE ratio of 13.82 means the investor is paying RM13.82 for every RM1 in earnings.

Let's take a look of the Price to Earnings Ratio trends of UEM Sunrise Bhd:

  • The EOD is 42.755. Based on the earnings, the company is overpriced. -1
  • The MRQ is 13.825. Based on the earnings, the company is underpriced. +1
  • The TTM is 16.891. Based on the earnings, the company is fair priced.
Trends
Current periodCompared to+/- 
EOD42.755MRQ13.825+28.930
MRQ13.825TTM16.891-3.066
TTM16.891YOY7.400+9.491
TTM16.8915Y2.145+14.746
5Y2.14510Y26.180-24.035
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD42.7552.844+39.911
MRQ13.8253.517+10.308
TTM16.8913.512+13.379
YOY7.4005.581+1.819
5Y2.1456.660-4.515
10Y26.18010.276+15.904
2.2. Price To Free Cash Flow Ratio

Let's take a look of the Price To Free Cash Flow Ratio trends of UEM Sunrise Bhd:

  • The EOD is 11.340. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The MRQ is 3.667. Based on how much money comes from the company's main activities, the company is cheap. +2
  • The TTM is 14.441. Based on how much money comes from the company's main activities, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD11.340MRQ3.667+7.673
MRQ3.667TTM14.441-10.774
TTM14.441YOY-15.425+29.866
TTM14.4415Y-2.621+17.062
5Y-2.62110Y-8.586+5.966
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD11.3400.213+11.127
MRQ3.6670.335+3.332
TTM14.4410.023+14.418
YOY-15.4250.827-16.252
5Y-2.6210.135-2.756
10Y-8.5860.121-8.707
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.
2. Book Value per Share
2.3. Price to Book Ratio

Measures if the stock price of UEM Sunrise Bhd is to cheap or to expensive compared to its book value.

  • At or below 1 is considered healthy (always compare to Real Estate-Development industry mean).
  • A PB ratio of 0.20 means the investor is paying RM0.20 for each RM1 in book value.

Let's take a look of the Price to Book Ratio trends of UEM Sunrise Bhd:

  • The EOD is 0.612. Based on the equity, the company is cheap. +2
  • The MRQ is 0.198. Based on the equity, the company is cheap. +2
  • The TTM is 0.193. Based on the equity, the company is cheap. +2
Trends
Current periodCompared to+/- 
EOD0.612MRQ0.198+0.414
MRQ0.198TTM0.193+0.005
TTM0.193YOY0.247-0.054
TTM0.1935Y0.326-0.133
5Y0.32610Y0.680-0.354
Compared to industry (Real Estate-Development)
PeriodCompanyIndustry (mean)+/- 
EOD0.6120.544+0.068
MRQ0.1980.601-0.403
TTM0.1930.623-0.430
YOY0.2470.709-0.462
5Y0.3260.732-0.406
10Y0.6800.925-0.245
2. Total Gains per Share
3rd Party Ad. No recommendation by Penke. PLUS is ad-free.

3. Summary

3.1. Key Performance Indicators

The key performance indicators of UEM Sunrise Bhd compared to the Most Recent Quarter (MRQ).

 End of day+/-Most Recent QuarterTrailing 12 Months+/-Year-Over-Year+/-5 Year+/-10 Year+/-
Book Value Change Per Share--0.0110.003+291%-0.008+171%-0.004+132%0.004+171%
Book Value Per Share--1.3651.358+1%1.355+1%1.424-4%1.397-2%
Current Ratio--1.3251.139+16%1.441-8%1.419-7%2.232-41%
Debt To Asset Ratio--0.4830.477+1%0.473+2%0.464+4%0.440+10%
Debt To Equity Ratio--0.9490.926+3%0.912+4%0.903+5%0.837+13%
Dividend Per Share--0.0050.001+300%-+100%0.000+1900%0.000+3900%
Eps--0.0050.004+22%-0.008+265%-0.001+121%0.008-36%
Free Cash Flow Per Share--0.0180.007+150%-0.003+115%0.021-12%0.010+93%
Free Cash Flow To Equity Per Share--0.0550.011+393%-0.009+117%0.010+467%0.016+253%
Gross Profit Margin--1.0001.0000%1.0000%1.0000%1.0000%
Intrinsic Value_10Y_max--1.419--------
Intrinsic Value_10Y_min--0.232--------
Intrinsic Value_1Y_max--0.053--------
Intrinsic Value_1Y_min--0.011--------
Intrinsic Value_3Y_max--0.228--------
Intrinsic Value_3Y_min--0.045--------
Intrinsic Value_5Y_max--0.484--------
Intrinsic Value_5Y_min--0.089--------
Market Cap4223830906.880+68%1365789634.5601327851033.600+3%1694590842.880-19%2391816841.848-43%4739444934.502-71%
Net Profit Margin--0.0680.062+9%-0.115+269%-0.059+186%0.041+64%
Operating Margin---0.188-100%-0.1010%0.028-100%0.027-100%
Operating Ratio--0.8520.591+44%1.451-41%1.141-25%0.983-13%
Pb Ratio0.612+68%0.1980.193+2%0.247-20%0.326-39%0.680-71%
Pe Ratio42.755+68%13.82516.891-18%7.400+87%2.145+545%26.180-47%
Price Per Share0.835+68%0.2700.263+3%0.335-19%0.470-42%0.931-71%
Price To Free Cash Flow Ratio11.340+68%3.66714.441-75%-15.425+521%-2.621+171%-8.586+334%
Price To Total Gains Ratio50.610+68%16.36540.125-59%39.443-59%-3700.199+22711%-1920.902+11838%
Quick Ratio--0.8600.677+27%0.817+5%0.697+23%0.751+14%
Return On Assets--0.0020.002+20%-0.003+270%0.000+123%0.003-45%
Return On Equity--0.0040.003+22%-0.006+267%-0.001+123%0.006-40%
Total Gains Per Share--0.0160.004+294%-0.008+149%-0.003+121%0.004+279%
Usd Book Value--1474208746.5001466864453.250+1%1463465213.000+1%1545463111.850-5%1518144735.363-3%
Usd Book Value Change Per Share--0.0020.001+291%-0.002+171%-0.001+132%0.001+171%
Usd Book Value Per Share--0.2910.290+1%0.289+1%0.304-4%0.298-2%
Usd Dividend Per Share--0.0010.000+300%-+100%0.000+1900%0.000+3900%
Usd Eps--0.0010.001+22%-0.002+265%0.000+121%0.002-36%
Usd Free Cash Flow--19881547.0007944281.625+150%-2983822.625+115%22698903.675-12%10252077.850+94%
Usd Free Cash Flow Per Share--0.0040.002+150%-0.001+115%0.004-12%0.002+93%
Usd Free Cash Flow To Equity Per Share--0.0120.002+393%-0.002+117%0.002+467%0.003+253%
Usd Market Cap901787898.619+68%291596086.979283496195.674+3%361795144.955-19%510652895.735-43%1011871493.516-71%
Usd Price Per Share0.178+68%0.0580.056+3%0.072-19%0.100-42%0.199-71%
Usd Profit--5273023.0004316436.250+22%-8706049.625+265%-1133215.300+121%8316743.050-37%
Usd Revenue--77704392.50069211896.250+12%78147778.625-1%90651107.225-14%105332061.100-26%
Usd Total Gains Per Share--0.0040.001+294%-0.002+149%-0.001+121%0.001+279%
 EOD+4 -4MRQTTM+28 -7YOY+24 -105Y+19 -1610Y+18 -17

3.2. Fundamental Score

Let's check the fundamental score of UEM Sunrise Bhd based on Penke's default stock scanner.

Penke's Stock Scanner

  
  
IndicatorConditionValue
Price to Earnings Ratio (EOD)Between0-1542.755
Price to Book Ratio (EOD)Between0-10.612
Net Profit Margin (MRQ)Greater than00.068
Operating Margin (MRQ)Greater than00.000
Quick Ratio (MRQ)Greater than10.860
Current Ratio (MRQ)Greater than11.325
Debt to Asset Ratio (MRQ)Less than10.483
Debt to Equity Ratio (MRQ)Less than10.949
Return on Equity (MRQ)Greater than0.150.004
Return on Assets (MRQ)Greater than0.050.002
Total5/10 (50.0%)

3.3. Technical Score

Let's check the technical score of UEM Sunrise Bhd based on Penke's default Symbol scanner.

Penke's Symbol Scanner

  
  
IndicatorConditionValue
RsiGreater than5061.975
Ma 20Greater thanMa 500.775
Ma 50Greater thanMa 1000.639
Ma 100Greater thanMa 2000.457
OpenGreater thanClose0.850
Total5/5 (100.0%)



Latest Balance Sheet

Balance Sheet of 2023-06-30. Currency in MYR. All numbers in thousands.

Summary
Total Assets13,354,717
Total Liabilities6,449,758
Total Stockholder Equity6,796,869
 As reported
Total Liabilities 6,449,758
Total Stockholder Equity+ 6,796,869
Total Assets = 13,354,717

Assets

Total Assets13,354,717
Total Current Assets3,824,559
Long-term Assets3,824,559
Total Current Assets
Cash And Cash Equivalents 1,544,899
Short-term Investments 5
Net Receivables 935,685
Inventory 1,218,370
Total Current Assets  (as reported)3,824,559
Total Current Assets  (calculated)3,698,959
+/- 125,600
Long-term Assets
Property Plant Equipment 415,765
Goodwill 621,409
Long-term Assets Other 6,470,610
Long-term Assets  (as reported)9,530,158
Long-term Assets  (calculated)7,507,784
+/- 2,022,374

Liabilities & Shareholders' Equity

Total Current Liabilities2,885,641
Long-term Liabilities3,564,117
Total Stockholder Equity6,796,869
Total Current Liabilities
Short-term Debt 1,773,687
Short Long Term Debt 1,769,958
Accounts payable 867,135
Other Current Liabilities 244,819
Total Current Liabilities  (as reported)2,885,641
Total Current Liabilities  (calculated)4,655,599
+/- 1,769,958
Long-term Liabilities
Long term Debt Total 2,901,601
Long term Debt 2,885,069
Capital Lease Obligations Min Short Term Debt-1,753,426
Long-term Liabilities  (as reported)3,564,117
Long-term Liabilities  (calculated)4,033,244
+/- 469,127
Total Stockholder Equity
Common Stock4,960,276
Retained Earnings 1,711,015
Other Stockholders Equity 125,578
Total Stockholder Equity (as reported)6,796,869
Total Stockholder Equity (calculated)6,796,869
+/-0
Other
Capital Stock4,960,276
Cash And Equivalents1,544,899
Cash and Short Term Investments 1,544,904
Common Stock Shares Outstanding 5,058,476
Liabilities and Stockholders Equity 13,354,717
Net Debt 3,130,389
Net Invested Capital 11,451,896
Net Working Capital 938,918
Short Long Term Debt Total 4,675,288



Balance Sheet

Currency in MYR. All numbers in thousands.

 Trend2023-06-302023-03-312022-12-312022-09-302022-06-302022-03-312021-12-312021-09-302021-06-302021-03-312020-12-312020-09-302020-06-302020-03-312019-12-312019-09-302019-06-302019-03-312018-12-312018-09-302018-06-302018-03-312017-12-312017-09-302017-06-302017-03-312016-12-312016-09-302016-06-302016-03-312015-12-312015-09-302015-06-302015-03-312014-12-312014-09-302014-06-302014-03-312013-12-312013-09-302013-06-302013-03-312012-12-312012-09-302012-06-302012-03-312011-12-312011-09-302011-06-302011-03-312010-12-312010-09-302010-06-302010-03-31
> Total Assets 
0
0
0
3,971,457
7,021,704
7,417,876
7,773,453
7,793,757
7,874,556
8,071,633
8,234,528
9,086,485
9,243,487
9,375,158
9,576,626
9,809,468
9,935,114
10,053,616
10,137,988
11,109,885
11,086,567
11,277,878
11,476,623
11,895,400
11,807,702
12,468,379
12,499,215
13,523,970
13,750,947
13,885,590
14,107,814
14,397,397
14,374,823
14,880,639
14,829,436
14,137,513
13,856,191
13,929,369
13,797,880
13,470,926
13,196,982
13,733,815
13,958,382
13,479,913
13,905,803
13,254,098
13,097,826
12,952,413
12,962,112
13,035,826
13,026,945
13,053,903
13,094,592
13,354,717
13,354,71713,094,59213,053,90313,026,94513,035,82612,962,11212,952,41313,097,82613,254,09813,905,80313,479,91313,958,38213,733,81513,196,98213,470,92613,797,88013,929,36913,856,19114,137,51314,829,43614,880,63914,374,82314,397,39714,107,81413,885,59013,750,94713,523,97012,499,21512,468,37911,807,70211,895,40011,476,62311,277,87811,086,56711,109,88510,137,98810,053,6169,935,1149,809,4689,576,6269,375,1589,243,4879,086,4858,234,5288,071,6337,874,5567,793,7577,773,4537,417,8767,021,7043,971,457000
   > Total Current Assets 
0
0
0
1,782,609
2,889,534
3,049,985
3,455,575
3,115,162
3,177,201
3,327,666
3,412,152
4,083,978
3,833,677
3,888,828
4,195,961
4,622,270
4,660,254
4,513,412
4,610,872
5,698,930
5,590,024
5,977,199
6,083,099
5,149,475
4,970,338
5,409,758
5,481,655
5,829,161
6,231,251
6,324,007
6,745,537
7,358,357
5,911,550
6,259,201
6,056,582
5,457,980
5,151,067
4,288,206
4,040,844
3,760,923
3,400,087
3,969,621
4,147,118
3,641,065
3,941,296
3,760,976
3,631,421
3,123,326
2,970,453
3,215,840
3,197,945
3,528,482
3,611,672
3,824,559
3,824,5593,611,6723,528,4823,197,9453,215,8402,970,4533,123,3263,631,4213,760,9763,941,2963,641,0654,147,1183,969,6213,400,0873,760,9234,040,8444,288,2065,151,0675,457,9806,056,5826,259,2015,911,5507,358,3576,745,5376,324,0076,231,2515,829,1615,481,6555,409,7584,970,3385,149,4756,083,0995,977,1995,590,0245,698,9304,610,8724,513,4124,660,2544,622,2704,195,9613,888,8283,833,6774,083,9783,412,1523,327,6663,177,2013,115,1623,455,5753,049,9852,889,5341,782,609000
       Cash And Cash Equivalents 
0
0
0
437,889
733,070
947,763
1,187,027
632,140
558,412
502,039
575,456
865,754
788,354
600,893
840,514
1,057,575
1,092,712
942,701
771,895
739,271
694,670
899,299
743,765
1,005,600
704,683
529,873
648,195
788,542
769,661
657,569
916,016
808,004
827,506
713,379
417,272
1,078,601
411,255
677,395
561,264
877,223
655,913
788,947
1,044,510
892,511
970,783
1,147,405
871,800
601,102
812,613
934,835
950,311
682,412
1,100,671
1,544,899
1,544,8991,100,671682,412950,311934,835812,613601,102871,8001,147,405970,783892,5111,044,510788,947655,913877,223561,264677,395411,2551,078,601417,272713,379827,506808,004916,016657,569769,661788,542648,195529,873704,6831,005,600743,765899,299694,670739,271771,895942,7011,092,7121,057,575840,514600,893788,354865,754575,456502,039558,412632,1401,187,027947,763733,070437,889000
       Short-term Investments 
0
0
0
7
18,248
8,703
121,107
272,190
274,354
251,485
149,429
144,905
35,025
165,938
20,971
28,491
150,073
9
200,996
202,635
8
8
7
7
7
200,467
8
8
8
8
8
125,197
51,521
15
15
102,957
401,710
14,120
14,122
329
329
596,328
464,129
216,936
492,284
151,038
301,712
5,005
5,005
5,005
5
45,005
157,015
5
5157,01545,00555,0055,0055,005301,712151,038492,284216,936464,129596,32832932914,12214,120401,710102,957151551,521125,19788888200,46777788202,635200,9969150,07328,49120,971165,93835,025144,905149,429251,485274,354272,190121,1078,70318,2487000
       Net Receivables 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,820,000
2,840,000
1,459,000
1,480,000
0
0
0
0
0
0
0
0
0
0
0
819,870
722,443
633,227
817,729
693,524
670,650
725,919
737,042
841,194
861,456
902,819
958,914
484,419
1,157,080
1,094,911
1,047,641
634,051
935,685
935,685634,0511,047,6411,094,9111,157,080484,419958,914902,819861,456841,194737,042725,919670,650693,524817,729633,227722,443819,870000000000001,480,0001,459,0002,840,0002,820,000000000000000000000000
       Other Current Assets 
0
0
0
1,302,461
2,041,647
1,986,947
2,030,877
2,086,338
2,233,174
2,465,064
2,583,862
2,950,697
2,900,772
3,019,462
3,236,677
3,430,348
3,268,536
3,413,480
3,489,872
4,580,402
4,629,994
4,761,969
4,834,528
3,740,769
3,858,001
4,285,962
4,440,086
4,455,367
4,828,048
5,055,397
5,175,463
5,815,466
4,468,841
5,000,901
1,723,125
1,152,124
1,349,394
1,148,465
996,939
1,051,155
956,790
729,752
797,134
992,854
906,333
931,790
978,405
1,239,791
715,966
770,079
1,206,376
0
0
0
0001,206,376770,079715,9661,239,791978,405931,790906,333992,854797,134729,752956,7901,051,155996,9391,148,4651,349,3941,152,1241,723,1255,000,9014,468,8415,815,4665,175,4635,055,3974,828,0484,455,3674,440,0864,285,9623,858,0013,740,7694,834,5284,761,9694,629,9944,580,4023,489,8723,413,4803,268,5363,430,3483,236,6773,019,4622,900,7722,950,6972,583,8622,465,0642,233,1742,086,3382,030,8771,986,9472,041,6471,302,461000
   > Long-term Assets 
0
0
0
2,188,848
4,132,170
4,367,891
4,317,878
4,678,595
4,697,355
4,743,967
4,822,376
5,002,507
5,409,810
5,486,330
5,380,665
5,187,198
5,274,860
5,540,204
5,527,116
5,410,955
5,496,543
5,300,679
5,393,524
6,745,925
6,837,364
7,058,621
7,017,560
7,694,809
7,519,696
7,561,583
7,362,277
7,039,040
8,463,273
8,621,438
8,772,854
8,679,533
8,705,124
9,641,163
9,757,036
9,710,003
9,796,895
9,764,194
9,811,264
9,838,848
9,964,507
9,493,122
9,466,405
9,829,087
9,991,659
9,819,986
9,829,000
9,525,421
9,482,920
9,530,158
9,530,1589,482,9209,525,4219,829,0009,819,9869,991,6599,829,0879,466,4059,493,1229,964,5079,838,8489,811,2649,764,1949,796,8959,710,0039,757,0369,641,1638,705,1248,679,5338,772,8548,621,4388,463,2737,039,0407,362,2777,561,5837,519,6967,694,8097,017,5607,058,6216,837,3646,745,9255,393,5245,300,6795,496,5435,410,9555,527,1165,540,2045,274,8605,187,1985,380,6655,486,3305,409,8105,002,5074,822,3764,743,9674,697,3554,678,5954,317,8784,367,8914,132,1702,188,848000
       Property Plant Equipment 
0
0
0
62,037
173,248
184,497
176,594
162,334
162,895
163,235
174,477
184,141
185,170
189,603
191,920
189,947
190,032
188,272
186,897
218,173
228,204
234,857
246,161
234,067
249,612
264,345
279,880
300,036
306,879
320,259
347,299
377,136
377,912
380,949
406,811
445,552
478,968
481,889
483,033
484,585
478,079
467,171
460,787
496,025
488,161
478,052
469,993
454,371
447,679
438,953
431,984
429,091
422,495
415,765
415,765422,495429,091431,984438,953447,679454,371469,993478,052488,161496,025460,787467,171478,079484,585483,033481,889478,968445,552406,811380,949377,912377,136347,299320,259306,879300,036279,880264,345249,612234,067246,161234,857228,204218,173186,897188,272190,032189,947191,920189,603185,170184,141174,477163,235162,895162,334176,594184,497173,24862,037000
       Goodwill 
0
0
0
39,223
0
0
0
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409
621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,409621,40900039,223000
       Long Term Investments 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1,142,000
1,179,000
1,632,000
1,673,000
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
000000000000000000000000000001,673,0001,632,0001,179,0001,142,000000000000000000000000
       Other Assets 
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
286,799
289,338
299,358
294,788
255,760
257,970
280,179
284,805
290,191
283,457
279,745
286,714
305,400
296,694
286,520
286,520296,694305,400286,714279,745283,457290,191284,805280,179257,970255,760294,788299,358289,338286,799000000000000000000000000000000000000000
> Total Liabilities 
0
0
0
829,183
2,690,978
2,678,161
2,616,036
2,497,144
2,515,933
2,597,251
2,621,144
3,269,450
3,217,347
3,326,380
3,334,203
3,339,852
3,377,308
3,587,196
3,612,885
4,291,300
4,227,193
4,442,407
4,540,131
4,726,495
4,660,140
5,335,865
5,402,751
6,330,618
6,474,848
6,530,243
6,642,935
6,965,237
7,112,812
7,465,357
7,379,206
6,683,357
6,369,237
6,294,636
6,136,814
5,716,428
5,539,573
6,218,645
6,465,814
6,109,332
6,520,289
6,243,705
6,156,191
6,156,362
6,126,828
6,190,244
6,170,226
6,180,235
6,247,700
6,449,758
6,449,7586,247,7006,180,2356,170,2266,190,2446,126,8286,156,3626,156,1916,243,7056,520,2896,109,3326,465,8146,218,6455,539,5735,716,4286,136,8146,294,6366,369,2376,683,3577,379,2067,465,3577,112,8126,965,2376,642,9356,530,2436,474,8486,330,6185,402,7515,335,8654,660,1404,726,4954,540,1314,442,4074,227,1934,291,3003,612,8853,587,1963,377,3083,339,8523,334,2033,326,3803,217,3473,269,4502,621,1442,597,2512,515,9332,497,1442,616,0362,678,1612,690,978829,183000
   > Total Current Liabilities 
0
0
0
259,864
602,492
638,728
722,995
724,785
703,705
730,502
720,950
1,529,472
1,492,021
1,535,330
1,737,107
1,355,544
1,484,039
1,301,502
1,251,365
1,346,159
1,452,087
1,378,756
1,547,772
1,705,390
1,569,968
1,745,759
1,622,968
2,584,811
2,620,826
2,582,392
2,643,084
2,869,607
3,070,312
3,789,840
3,944,032
3,518,861
2,892,948
2,829,113
2,566,733
2,458,921
2,260,914
2,891,926
3,095,783
2,734,911
2,755,297
2,375,472
1,868,662
2,218,006
2,181,760
3,053,972
3,124,134
3,120,979
3,352,127
2,885,641
2,885,6413,352,1273,120,9793,124,1343,053,9722,181,7602,218,0061,868,6622,375,4722,755,2972,734,9113,095,7832,891,9262,260,9142,458,9212,566,7332,829,1132,892,9483,518,8613,944,0323,789,8403,070,3122,869,6072,643,0842,582,3922,620,8262,584,8111,622,9681,745,7591,569,9681,705,3901,547,7721,378,7561,452,0871,346,1591,251,3651,301,5021,484,0391,355,5441,737,1071,535,3301,492,0211,529,472720,950730,502703,705724,785722,995638,728602,492259,864000
       Short-term Debt 
0
0
0
0
107,550
111,497
116,253
51,684
65,654
57,181
25,227
224,972
270,844
107,000
405,055
217,983
361,416
229,357
229,494
238,423
473,481
480,328
626,571
522,976
526,499
583,827
576,069
1,310,449
1,304,334
1,303,430
1,313,762
1,485,514
1,697,026
2,478,054
2,783,837
2,288,689
1,805,670
1,424,378
1,134,204
1,059,358
976,474
1,597,128
1,889,491
1,504,971
1,494,397
1,132,316
664,595
1,008,422
967,813
1,924,744
1,987,189
1,958,228
2,168,812
1,773,687
1,773,6872,168,8121,958,2281,987,1891,924,744967,8131,008,422664,5951,132,3161,494,3971,504,9711,889,4911,597,128976,4741,059,3581,134,2041,424,3781,805,6702,288,6892,783,8372,478,0541,697,0261,485,5141,313,7621,303,4301,304,3341,310,449576,069583,827526,499522,976626,571480,328473,481238,423229,494229,357361,416217,983405,055107,000270,844224,97225,22757,18165,65451,684116,253111,497107,5500000
       Short Long Term Debt 
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2,709,000
2,779,000
2,751,000
2,821,000
0
0
0
0
0
0
0
0
0
0
0
1,796,074
1,414,566
1,124,250
1,048,978
966,048
1,585,988
1,877,059
1,493,103
1,482,844
1,121,532
655,319
999,706
961,394
1,920,889
1,984,911
1,954,611
2,165,168
1,769,958
1,769,9582,165,1681,954,6111,984,9111,920,889961,394999,706655,3191,121,5321,482,8441,493,1031,877,0591,585,988966,0481,048,9781,124,2501,414,5661,796,074000000000002,821,0002,751,0002,779,0002,709,000000000000000000000000
       Accounts payable 
0
0
0
155,669
392,083
353,542
434,188
515,787
487,652
537,532
557,711
279,470
1,008,801
1,084,768
1,133,555
292,207
651,865
639,689
599,286
584,748
603,021
497,673
488,080
706,062
564,413
703,000
573,280
784,821
770,479
733,112
784,569
888,590
983,590
852,835
790,319
845,790
772,303
991,464
994,753
1,083,888
962,705
1,035,405
940,504
1,007,008
1,041,436
1,044,544
1,002,993
995,062
987,275
949,357
934,111
937,938
988,585
867,135
867,135988,585937,938934,111949,357987,275995,0621,002,9931,044,5441,041,4361,007,008940,5041,035,405962,7051,083,888994,753991,464772,303845,790790,319852,835983,590888,590784,569733,112770,479784,821573,280703,000564,413706,062488,080497,673603,021584,748599,286639,689651,865292,2071,133,5551,084,7681,008,801279,470557,711537,532487,652515,787434,188353,542392,083155,669000
       Other Current Liabilities 
0
0
0
104,195
102,859
173,689
172,554
157,314
150,399
135,789
138,012
1,025,030
212,376
343,562
198,497
845,354
470,758
432,456
422,585
522,988
375,585
400,755
433,121
476,352
479,056
458,932
473,619
489,541
546,013
545,850
544,753
495,503
389,696
458,951
369,876
384,382
314,975
413,271
437,776
315,675
321,735
259,393
265,788
222,932
219,464
198,612
195,884
214,522
226,672
179,871
202,834
224,813
194,730
244,819
244,819194,730224,813202,834179,871226,672214,522195,884198,612219,464222,932265,788259,393321,735315,675437,776413,271314,975384,382369,876458,951389,696495,503544,753545,850546,013489,541473,619458,932479,056476,352433,121400,755375,585522,988422,585432,456470,758845,354198,497343,562212,3761,025,030138,012135,789150,399157,314172,554173,689102,859104,195000
   > Long-term Liabilities 
0
0
0
569,319
2,088,486
2,039,433
1,893,041
1,772,359
1,812,228
1,866,749
1,900,194
1,739,978
1,725,326
1,791,050
1,597,096
1,984,308
1,893,269
2,285,694
2,361,520
2,945,141
2,775,106
3,063,651
2,992,359
3,021,105
3,090,172
3,590,106
3,779,783
3,745,807
3,854,022
3,947,851
3,999,851
4,095,630
4,042,500
3,675,517
3,435,174
3,164,496
3,476,289
3,465,523
3,570,081
3,257,507
3,278,659
3,326,719
3,370,031
3,374,421
3,764,992
3,868,233
4,287,529
3,938,356
3,945,068
3,136,272
3,046,092
3,059,256
2,895,573
3,564,117
3,564,1172,895,5733,059,2563,046,0923,136,2723,945,0683,938,3564,287,5293,868,2333,764,9923,374,4213,370,0313,326,7193,278,6593,257,5073,570,0813,465,5233,476,2893,164,4963,435,1743,675,5174,042,5004,095,6303,999,8513,947,8513,854,0223,745,8073,779,7833,590,1063,090,1723,021,1052,992,3593,063,6512,775,1062,945,1412,361,5202,285,6941,893,2691,984,3081,597,0961,791,0501,725,3261,739,9781,900,1941,866,7491,812,2281,772,3591,893,0412,039,4332,088,486569,319000
       Long term Debt Total 
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
2,600,043
2,608,852
3,033,453
3,148,953
3,572,104
3,212,840
3,249,687
2,427,135
2,376,909
2,379,051
2,251,328
2,901,601
2,901,6012,251,3282,379,0512,376,9092,427,1353,249,6873,212,8403,572,1043,148,9533,033,4532,608,8522,600,043000000000000000000000000000000000000000000
> Total Stockholder Equity
0
0
0
2,687,494
3,876,272
4,280,902
4,698,088
4,836,427
4,898,234
5,013,938
5,111,451
5,315,968
5,525,484
5,548,049
5,741,046
6,019,012
6,071,909
5,980,531
6,039,303
6,332,832
6,373,640
6,349,739
6,450,769
6,808,560
6,787,222
6,772,255
6,734,814
6,831,796
6,913,955
6,992,637
7,101,756
7,069,033
6,899,029
7,051,855
7,086,484
7,090,434
7,122,986
7,154,328
7,180,674
7,286,166
7,189,048
7,047,127
7,024,784
6,901,607
6,916,172
6,908,041
6,837,246
6,693,120
6,732,193
6,742,189
6,752,327
6,769,201
6,741,967
6,796,869
6,796,8696,741,9676,769,2016,752,3276,742,1896,732,1936,693,1206,837,2466,908,0416,916,1726,901,6077,024,7847,047,1277,189,0487,286,1667,180,6747,154,3287,122,9867,090,4347,086,4847,051,8556,899,0297,069,0337,101,7566,992,6376,913,9556,831,7966,734,8146,772,2556,787,2226,808,5606,450,7696,349,7396,373,6406,332,8326,039,3035,980,5316,071,9096,019,0125,741,0465,548,0495,525,4845,315,9685,111,4515,013,9384,898,2344,836,4274,698,0884,280,9023,876,2722,687,494000
   Common Stock
0
0
0
1,822,681
2,011,429
2,082,605
2,163,323
2,163,358
2,165,300
2,165,389
2,165,485
2,164,009
2,166,472
2,174,819
2,176,304
2,268,718
2,268,718
2,268,718
2,268,718
2,268,718
2,268,718
2,268,718
2,268,718
2,268,718
2,276,643
2,276,643
2,276,643
2,268,718
5,110,276
5,110,276
5,110,276
4,317,760
5,110,276
5,110,276
5,110,276
5,110,276
5,110,276
5,110,276
5,110,276
4,317,760
5,110,276
4,960,276
4,960,276
4,960,276
4,960,276
4,960,276
4,960,276
4,960,276
4,960,276
4,960,276
4,960,276
4,960,276
4,960,276
4,960,276
4,960,2764,960,2764,960,2764,960,2764,960,2764,960,2764,960,2764,960,2764,960,2764,960,2764,960,2764,960,2764,960,2765,110,2764,317,7605,110,2765,110,2765,110,2765,110,2765,110,2765,110,2765,110,2764,317,7605,110,2765,110,2765,110,2762,268,7182,276,6432,276,6432,276,6432,268,7182,268,7182,268,7182,268,7182,268,7182,268,7182,268,7182,268,7182,268,7182,176,3042,174,8192,166,4722,164,0092,165,4852,165,3892,165,3002,163,3582,163,3232,082,6052,011,4291,822,681000
   Retained Earnings Total Equity000000000000000000000000000000000000000000000000000000
   Accumulated Other Comprehensive Income 000000000000000000000000000000000000000000000000000000
   Capital Surplus 000000000000000000000000000000000000000000000000000000
   Treasury Stock000000000000000000000000000000000000000000000000000000
   Other Stockholders Equity 
0
0
0
576,729
1,559,153
1,803,672
2,085,530
2,083,273
2,088,967
2,096,995
2,109,086
2,112,256
1,995,848
2,035,684
2,044,429
2,152,025
2,143,400
2,158,994
2,146,270
2,167,415
2,155,086
2,183,396
2,236,684
2,979,315
2,954,960
2,970,609
2,977,535
3,015,896
203,152
187,280
209,797
135,509
112,623
104,956
118,412
98,546
101,001
91,982
91,230
48,001
-27,180
74,256
80,785
112,568
131,452
130,688
110,274
117,128
137,181
126,476
116,261
112,670
95,374
125,578
125,57895,374112,670116,261126,476137,181117,128110,274130,688131,452112,56880,78574,256-27,18048,00191,23091,982101,00198,546118,412104,956112,623135,509209,797187,280203,1523,015,8962,977,5352,970,6092,954,9602,979,3152,236,6842,183,3962,155,0862,167,4152,146,2702,158,9942,143,4002,152,0252,044,4292,035,6841,995,8482,112,2562,109,0862,096,9952,088,9672,083,2732,085,5301,803,6721,559,153576,729000



Balance Sheet

Currency in MYR. All numbers in thousands.




Cash Flow

Currency in MYR. All numbers in thousands.