Hang Lung Group Ltd
HKEX:10
Income Statement
Earnings Waterfall
Hang Lung Group Ltd
Revenue
|
10.9B
HKD
|
Cost of Revenue
|
-3.1B
HKD
|
Gross Profit
|
7.8B
HKD
|
Operating Expenses
|
-680m
HKD
|
Operating Income
|
7.1B
HKD
|
Other Expenses
|
-4.3B
HKD
|
Net Income
|
2.8B
HKD
|
Income Statement
Hang Lung Group Ltd
Dec-2003 | Jun-2004 | Dec-2004 | Jun-2005 | Dec-2005 | Jun-2006 | Dec-2006 | Jun-2007 | Dec-2007 | Jun-2008 | Dec-2008 | Jun-2009 | Dec-2009 | Jun-2010 | Dec-2010 | Jun-2011 | Dec-2011 | Jun-2012 | Dec-2012 | Jun-2013 | Dec-2013 | Jun-2014 | Dec-2014 | Jun-2015 | Dec-2015 | Jun-2016 | Dec-2016 | Jun-2017 | Dec-2017 | Jun-2018 | Dec-2018 | Jun-2019 | Dec-2019 | Jun-2020 | Dec-2020 | Jun-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
3 283
N/A
|
5 449
+66%
|
9 087
+67%
|
7 472
-18%
|
4 632
-38%
|
4 200
-9%
|
3 836
-9%
|
4 778
+25%
|
10 623
+122%
|
10 553
-1%
|
4 878
-54%
|
4 696
-4%
|
12 373
+163%
|
12 580
+2%
|
5 375
-57%
|
5 714
+6%
|
6 286
+10%
|
7 900
+26%
|
7 986
+1%
|
7 052
-12%
|
9 734
+38%
|
10 875
+12%
|
17 606
+62%
|
17 753
+1%
|
9 528
-46%
|
11 245
+18%
|
13 648
+21%
|
13 679
+0%
|
11 774
-14%
|
10 590
-10%
|
10 015
-5%
|
9 063
-10%
|
9 435
+4%
|
9 387
-1%
|
9 526
+1%
|
10 344
+9%
|
10 919
+6%
|
11 249
+3%
|
10 941
-3%
|
10 861
-1%
|
10 881
+0%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 699)
|
(2 832)
|
(5 015)
|
(3 704)
|
(1 753)
|
(1 577)
|
(1 215)
|
(1 816)
|
(4 183)
|
(3 780)
|
(1 090)
|
(880)
|
(3 072)
|
(3 228)
|
(1 115)
|
(1 138)
|
(1 318)
|
(1 815)
|
(1 826)
|
(1 415)
|
(2 482)
|
(2 919)
|
(4 200)
|
(4 235)
|
(2 573)
|
(3 484)
|
(4 310)
|
(4 129)
|
(3 462)
|
(3 119)
|
(2 766)
|
(2 284)
|
(2 537)
|
(2 682)
|
(2 646)
|
(2 855)
|
(3 112)
|
(3 361)
|
(3 258)
|
(3 073)
|
(3 087)
|
|
Gross Profit |
1 584
N/A
|
2 617
+65%
|
4 072
+56%
|
3 769
-7%
|
2 880
-24%
|
2 624
-9%
|
2 621
0%
|
2 962
+13%
|
6 441
+117%
|
6 773
+5%
|
3 787
-44%
|
3 815
+1%
|
9 301
+144%
|
9 352
+1%
|
4 260
-54%
|
4 576
+7%
|
4 968
+9%
|
6 085
+22%
|
6 160
+1%
|
5 637
-8%
|
7 252
+29%
|
7 956
+10%
|
13 406
+69%
|
13 518
+1%
|
6 955
-49%
|
7 761
+12%
|
9 338
+20%
|
9 550
+2%
|
8 312
-13%
|
7 471
-10%
|
7 249
-3%
|
6 779
-6%
|
6 898
+2%
|
6 705
-3%
|
6 880
+3%
|
7 489
+9%
|
7 807
+4%
|
7 888
+1%
|
7 683
-3%
|
7 788
+1%
|
7 794
+0%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(32)
|
173
|
561
|
361
|
52
|
34
|
(50)
|
871
|
(10)
|
(163)
|
(261)
|
(285)
|
(476)
|
(483)
|
(545)
|
(488)
|
(427)
|
(624)
|
(631)
|
(625)
|
(697)
|
(708)
|
(703)
|
(729)
|
(728)
|
(707)
|
(671)
|
(631)
|
(654)
|
(657)
|
(707)
|
(707)
|
(614)
|
(566)
|
(508)
|
(480)
|
(577)
|
(632)
|
(668)
|
(695)
|
(680)
|
|
Selling, General & Administrative |
(120)
|
(182)
|
(236)
|
(225)
|
(237)
|
(252)
|
(295)
|
(328)
|
(336)
|
(451)
|
(483)
|
(449)
|
(549)
|
(526)
|
(570)
|
(490)
|
(439)
|
(636)
|
(695)
|
(689)
|
(698)
|
(709)
|
(705)
|
(731)
|
(728)
|
(707)
|
(671)
|
(651)
|
(656)
|
(659)
|
(707)
|
(712)
|
(623)
|
(596)
|
(559)
|
(538)
|
(618)
|
(652)
|
(673)
|
(692)
|
(680)
|
|
Other Operating Expenses |
87
|
354
|
796
|
585
|
289
|
285
|
245
|
1 199
|
326
|
288
|
223
|
165
|
73
|
43
|
25
|
0
|
12
|
12
|
64
|
64
|
1
|
0
|
2
|
0
|
0
|
0
|
0
|
20
|
2
|
0
|
0
|
5
|
9
|
30
|
51
|
58
|
41
|
20
|
5
|
(3)
|
0
|
|
Operating Income |
1 553
N/A
|
2 790
+80%
|
4 633
+66%
|
4 130
-11%
|
2 932
-29%
|
2 657
-9%
|
2 571
-3%
|
3 833
+49%
|
6 430
+68%
|
6 611
+3%
|
3 528
-47%
|
3 531
+0%
|
8 825
+150%
|
8 869
+0%
|
3 715
-58%
|
4 088
+10%
|
4 541
+11%
|
5 461
+20%
|
5 529
+1%
|
5 012
-9%
|
6 555
+31%
|
7 248
+11%
|
12 703
+75%
|
12 789
+1%
|
6 227
-51%
|
7 054
+13%
|
8 667
+23%
|
8 919
+3%
|
7 658
-14%
|
6 814
-11%
|
6 542
-4%
|
6 072
-7%
|
6 284
+3%
|
6 139
-2%
|
6 372
+4%
|
7 009
+10%
|
7 230
+3%
|
7 256
+0%
|
7 015
-3%
|
7 093
+1%
|
7 114
+0%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(363)
|
(243)
|
(199)
|
5 981
|
7 037
|
3 495
|
4 748
|
6 239
|
9 000
|
11 080
|
7 152
|
3 653
|
19 146
|
21 802
|
7 743
|
3 905
|
2 687
|
3 082
|
5 780
|
5 429
|
3 573
|
3 301
|
2 401
|
1 882
|
980
|
136
|
(290)
|
514
|
3 127
|
4 984
|
4 091
|
3 769
|
10 825
|
3 601
|
(7 222)
|
(1 890)
|
115
|
(595)
|
(575)
|
(184)
|
(443)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
879
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
27
|
27
|
868
|
869
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
1
|
1
|
(1)
|
0
|
1
|
0
|
1
|
1
|
0
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(74)
|
0
|
(79)
|
(85)
|
(88)
|
(91)
|
(97)
|
|
Pre-Tax Income |
1 190
N/A
|
2 548
+114%
|
4 435
+74%
|
10 110
+128%
|
9 969
-1%
|
6 153
-38%
|
8 198
+33%
|
10 073
+23%
|
15 431
+53%
|
17 691
+15%
|
10 681
-40%
|
7 185
-33%
|
27 971
+289%
|
30 671
+10%
|
11 458
-63%
|
7 993
-30%
|
7 228
-10%
|
8 543
+18%
|
11 309
+32%
|
10 441
-8%
|
10 128
-3%
|
10 549
+4%
|
15 104
+43%
|
14 671
-3%
|
7 207
-51%
|
7 190
0%
|
8 377
+17%
|
9 433
+13%
|
10 785
+14%
|
11 825
+10%
|
10 660
-10%
|
10 709
+0%
|
17 978
+68%
|
9 741
-46%
|
(924)
N/A
|
5 119
N/A
|
7 266
+42%
|
6 576
-9%
|
6 352
-3%
|
6 818
+7%
|
6 574
-4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(360)
|
(610)
|
(848)
|
(1 905)
|
(1 986)
|
(1 151)
|
(1 555)
|
(1 480)
|
(2 436)
|
(3 033)
|
(1 976)
|
(1 616)
|
(5 047)
|
(5 119)
|
(1 493)
|
(1 117)
|
(1 145)
|
(1 337)
|
(1 379)
|
(1 284)
|
(1 567)
|
(1 602)
|
(2 368)
|
(2 387)
|
(1 216)
|
(1 208)
|
(1 472)
|
(1 547)
|
(1 447)
|
(1 453)
|
(1 364)
|
(1 309)
|
(5 403)
|
(5 102)
|
(1 261)
|
(1 936)
|
(2 191)
|
(1 866)
|
(1 557)
|
(1 621)
|
(1 659)
|
|
Income from Continuing Operations |
830
|
1 937
|
3 586
|
8 206
|
7 984
|
5 002
|
6 643
|
8 592
|
12 994
|
14 658
|
8 705
|
5 569
|
22 924
|
25 552
|
9 965
|
6 876
|
6 083
|
7 206
|
9 930
|
9 157
|
8 561
|
8 947
|
12 736
|
12 284
|
5 991
|
5 982
|
6 905
|
7 886
|
9 338
|
10 372
|
9 296
|
9 400
|
12 575
|
4 639
|
(2 185)
|
3 183
|
5 075
|
4 710
|
4 795
|
5 197
|
4 915
|
|
Income to Minority Interest |
(425)
|
(951)
|
(1 496)
|
(3 562)
|
(3 644)
|
(2 169)
|
(2 606)
|
(3 806)
|
(6 457)
|
(7 141)
|
(4 329)
|
(2 931)
|
(11 156)
|
(12 413)
|
(4 961)
|
(3 347)
|
(2 877)
|
(3 527)
|
(4 668)
|
(4 230)
|
(4 004)
|
(4 096)
|
(5 911)
|
(5 740)
|
(2 780)
|
(2 760)
|
(3 192)
|
(3 567)
|
(4 024)
|
(4 417)
|
(4 011)
|
(3 443)
|
(5 759)
|
(3 127)
|
644
|
(1 621)
|
(2 486)
|
(2 190)
|
(2 077)
|
(2 236)
|
(2 104)
|
|
Net Income (Common) |
406
N/A
|
987
+143%
|
2 091
+112%
|
4 644
+122%
|
4 339
-7%
|
2 833
-35%
|
4 037
+42%
|
4 786
+19%
|
6 538
+37%
|
7 516
+15%
|
4 375
-42%
|
2 638
-40%
|
11 768
+346%
|
13 139
+12%
|
5 004
-62%
|
3 529
-29%
|
3 206
-9%
|
3 679
+15%
|
5 262
+43%
|
4 927
-6%
|
4 557
-8%
|
4 851
+6%
|
6 825
+41%
|
6 544
-4%
|
3 211
-51%
|
3 222
+0%
|
3 713
+15%
|
4 319
+16%
|
5 314
+23%
|
5 955
+12%
|
5 285
-11%
|
5 957
+13%
|
6 816
+14%
|
1 512
-78%
|
(1 541)
N/A
|
1 562
N/A
|
2 589
+66%
|
2 520
-3%
|
2 718
+8%
|
2 961
+9%
|
2 811
-5%
|
|
EPS (Diluted) |
0.31
N/A
|
0.74
+139%
|
1.57
+112%
|
3.48
+122%
|
3.25
-7%
|
2.12
-35%
|
3.01
+42%
|
3.56
+18%
|
4.84
+36%
|
5.56
+15%
|
3.24
-42%
|
1.96
-40%
|
8.71
+344%
|
9.71
+11%
|
3.69
-62%
|
2.6
-30%
|
2.36
-9%
|
2.71
+15%
|
3.88
+43%
|
3.63
-6%
|
3.36
-7%
|
3.58
+7%
|
5.03
+41%
|
4.81
-4%
|
2.37
-51%
|
2.38
+0%
|
2.73
+15%
|
3.17
+16%
|
3.9
+23%
|
4.37
+12%
|
3.88
-11%
|
4.37
+13%
|
5.01
+15%
|
1.11
-78%
|
-1.13
N/A
|
1.15
N/A
|
1.9
+65%
|
1.85
-3%
|
2
+8%
|
2.17
+9%
|
2.06
-5%
|