K Wah International Holdings Ltd
HKEX:173
K Wah International Holdings Ltd
HKEX:173
Price:
1.86 HKD
-1.59%
Market Closed
Updated:
May 8, 2024
Income Statement
Earnings Waterfall
K Wah International Holdings Ltd
K Wah International Holdings Ltd
|
Revenue
|
6.1B
HKD
|
|
Cost of Revenue
|
-4.1B
HKD
|
|
Gross Profit
|
2B
HKD
|
|
Operating Expenses
|
-337.8m
HKD
|
|
Operating Income
|
1.7B
HKD
|
|
Other Expenses
|
-878.2m
HKD
|
|
Net Income
|
802.2m
HKD
|
Income Statement
K Wah International Holdings Ltd
K Wah International Holdings Ltd
Currency: HKD
| 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 |
3 076
N/A
|
2 338
-24%
|
419
-82%
|
(308)
N/A
|
290
N/A
|
245
-16%
|
276
+13%
|
1 906
+591%
|
4 800
+152%
|
3 757
-22%
|
1 153
-69%
|
1 526
+32%
|
2 737
+79%
|
2 232
-18%
|
897
-60%
|
1 177
+31%
|
3 197
+172%
|
5 171
+62%
|
3 347
-35%
|
3 814
+14%
|
7 288
+91%
|
4 733
-35%
|
2 394
-49%
|
4 003
+67%
|
4 720
+18%
|
7 897
+67%
|
9 620
+22%
|
9 002
-6%
|
11 294
+25%
|
6 999
-38%
|
10 760
+54%
|
15 261
+42%
|
10 652
-30%
|
13 935
+31%
|
11 732
-16%
|
5 837
-50%
|
16 218
+178%
|
19 099
+18%
|
8 794
-54%
|
6 502
-26%
|
6 103
-6%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 892)
|
(2 156)
|
(290)
|
417
|
(158)
|
(96)
|
(159)
|
(1 411)
|
(3 623)
|
(2 699)
|
(554)
|
(672)
|
(1 197)
|
(892)
|
(245)
|
(360)
|
(1 027)
|
(1 751)
|
(1 213)
|
(1 522)
|
(4 142)
|
(3 194)
|
(985)
|
(1 510)
|
(1 680)
|
(3 793)
|
(5 097)
|
(3 817)
|
(5 634)
|
(4 117)
|
(5 930)
|
(8 605)
|
(5 048)
|
(6 465)
|
(5 739)
|
(2 709)
|
(10 657)
|
(13 063)
|
(6 126)
|
(4 455)
|
(4 085)
|
|
| Gross Profit |
185
N/A
|
182
-2%
|
129
-29%
|
108
-16%
|
131
+21%
|
149
+14%
|
116
-22%
|
494
+326%
|
1 177
+138%
|
1 058
-10%
|
600
-43%
|
855
+43%
|
1 540
+80%
|
1 340
-13%
|
652
-51%
|
817
+25%
|
2 170
+166%
|
3 420
+58%
|
2 134
-38%
|
2 292
+7%
|
3 147
+37%
|
1 540
-51%
|
1 409
-9%
|
2 493
+77%
|
3 041
+22%
|
4 104
+35%
|
4 523
+10%
|
5 185
+15%
|
5 660
+9%
|
2 881
-49%
|
4 830
+68%
|
6 656
+38%
|
5 604
-16%
|
7 470
+33%
|
5 993
-20%
|
3 128
-48%
|
5 561
+78%
|
6 035
+9%
|
2 668
-56%
|
2 048
-23%
|
2 018
-1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(39)
|
(69)
|
(62)
|
(29)
|
(98)
|
(94)
|
(3)
|
35
|
(97)
|
1 269
|
(201)
|
(974)
|
(104)
|
(126)
|
(322)
|
(272)
|
(276)
|
127
|
34
|
(591)
|
(414)
|
(239)
|
(338)
|
(525)
|
(468)
|
(490)
|
(776)
|
(829)
|
(833)
|
(707)
|
(782)
|
(833)
|
(594)
|
(765)
|
(852)
|
(720)
|
(1 149)
|
(1 071)
|
(395)
|
(256)
|
(338)
|
|
| Selling, General & Administrative |
(78)
|
(89)
|
(86)
|
(55)
|
(92)
|
(110)
|
(131)
|
(132)
|
(148)
|
(201)
|
(222)
|
(221)
|
(211)
|
(233)
|
(288)
|
(334)
|
(343)
|
(362)
|
(449)
|
(479)
|
(440)
|
(427)
|
(442)
|
(459)
|
(446)
|
(446)
|
(428)
|
(439)
|
(493)
|
(496)
|
(490)
|
(515)
|
(508)
|
(504)
|
(526)
|
(581)
|
(659)
|
(671)
|
(574)
|
(560)
|
(609)
|
|
| Other Operating Expenses |
38
|
20
|
24
|
26
|
(5)
|
16
|
128
|
167
|
52
|
1 470
|
20
|
(753)
|
107
|
107
|
(34)
|
61
|
66
|
489
|
482
|
(112)
|
28
|
190
|
105
|
(66)
|
(22)
|
(42)
|
(348)
|
(390)
|
(339)
|
(211)
|
(292)
|
(318)
|
(86)
|
(261)
|
(326)
|
(139)
|
(490)
|
(400)
|
178
|
304
|
271
|
|
| Operating Income |
146
N/A
|
113
-23%
|
66
-42%
|
79
+20%
|
34
-57%
|
55
+62%
|
113
+105%
|
529
+368%
|
1 080
+104%
|
2 327
+115%
|
398
-83%
|
(120)
N/A
|
1 436
N/A
|
1 213
-16%
|
328
-73%
|
543
+66%
|
1 893
+249%
|
3 547
+87%
|
2 168
-39%
|
1 701
-22%
|
2 733
+61%
|
1 301
-52%
|
1 071
-18%
|
1 968
+84%
|
2 572
+31%
|
3 615
+41%
|
3 747
+4%
|
4 357
+16%
|
4 828
+11%
|
2 175
-55%
|
4 048
+86%
|
5 822
+44%
|
5 010
-14%
|
6 706
+34%
|
5 141
-23%
|
2 408
-53%
|
4 412
+83%
|
4 964
+13%
|
2 273
-54%
|
1 791
-21%
|
1 680
-6%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
37
|
160
|
165
|
36
|
360
|
843
|
896
|
615
|
396
|
279
|
(138)
|
(358)
|
616
|
787
|
113
|
108
|
(67)
|
1 588
|
2 938
|
1 375
|
270
|
306
|
1 636
|
1 629
|
243
|
809
|
1 324
|
1 833
|
1 908
|
1 441
|
1 491
|
895
|
289
|
(89)
|
(281)
|
472
|
678
|
130
|
(205)
|
(326)
|
(191)
|
|
| Non-Reccuring Items |
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
1 374
|
0
|
(667)
|
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
|
0
|
1
|
1
|
0
|
(1)
|
(2)
|
(1)
|
1
|
1
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
183
N/A
|
268
+46%
|
231
-14%
|
115
-50%
|
394
+243%
|
898
+128%
|
1 009
+12%
|
1 144
+13%
|
2 850
+149%
|
2 606
-9%
|
(407)
N/A
|
(478)
-17%
|
2 052
N/A
|
2 001
-2%
|
442
-78%
|
651
+47%
|
1 825
+180%
|
5 133
+181%
|
5 105
-1%
|
3 077
-40%
|
3 004
-2%
|
1 607
-47%
|
2 707
+68%
|
3 596
+33%
|
2 815
-22%
|
4 424
+57%
|
5 072
+15%
|
6 189
+22%
|
6 735
+9%
|
3 616
-46%
|
5 539
+53%
|
6 717
+21%
|
5 299
-21%
|
6 617
+25%
|
4 860
-27%
|
2 880
-41%
|
5 090
+77%
|
5 094
+0%
|
2 068
-59%
|
1 465
-29%
|
1 489
+2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(46)
|
(29)
|
1
|
2
|
(143)
|
(324)
|
(307)
|
(220)
|
(221)
|
(231)
|
(164)
|
(260)
|
(773)
|
(701)
|
(194)
|
(156)
|
(543)
|
(1 346)
|
(733)
|
(724)
|
(1 302)
|
(582)
|
(815)
|
(1 366)
|
(1 368)
|
(1 639)
|
(1 846)
|
(2 678)
|
(2 218)
|
(678)
|
(1 362)
|
(1 593)
|
(2 063)
|
(2 391)
|
(1 565)
|
(1 336)
|
(1 651)
|
(1 357)
|
(642)
|
(638)
|
(647)
|
|
| Income from Continuing Operations |
137
|
239
|
232
|
117
|
251
|
574
|
702
|
924
|
2 630
|
2 375
|
(572)
|
(737)
|
1 280
|
1 300
|
248
|
495
|
1 282
|
3 787
|
4 372
|
2 352
|
1 702
|
1 026
|
1 892
|
2 231
|
1 447
|
2 785
|
3 226
|
3 511
|
4 517
|
2 938
|
4 177
|
5 124
|
3 236
|
4 226
|
3 296
|
1 544
|
3 439
|
3 738
|
1 426
|
827
|
842
|
|
| Income to Minority Interest |
(17)
|
(6)
|
(22)
|
(20)
|
(160)
|
(417)
|
(472)
|
(363)
|
(179)
|
(113)
|
(46)
|
24
|
(364)
|
(376)
|
(50)
|
(49)
|
(39)
|
(56)
|
(73)
|
(65)
|
(55)
|
(52)
|
(62)
|
(81)
|
(80)
|
(55)
|
(44)
|
(64)
|
(611)
|
(616)
|
(130)
|
(130)
|
(86)
|
(45)
|
(27)
|
(55)
|
(84)
|
(78)
|
(54)
|
(54)
|
(40)
|
|
| Net Income (Common) |
120
N/A
|
234
+95%
|
242
+3%
|
718
+197%
|
3 644
+408%
|
3 120
-14%
|
229
-93%
|
560
+145%
|
2 451
+338%
|
2 263
-8%
|
(617)
N/A
|
(713)
-16%
|
917
N/A
|
919
+0%
|
193
-79%
|
447
+132%
|
1 244
+178%
|
3 732
+200%
|
4 300
+15%
|
2 289
-47%
|
1 647
-28%
|
973
-41%
|
1 830
+88%
|
2 150
+17%
|
1 367
-36%
|
2 730
+100%
|
3 182
+17%
|
3 447
+8%
|
3 906
+13%
|
2 322
-41%
|
4 046
+74%
|
4 994
+23%
|
3 150
-37%
|
4 180
+33%
|
3 268
-22%
|
1 489
-54%
|
3 355
+125%
|
3 660
+9%
|
1 372
-62%
|
773
-44%
|
802
+4%
|
|
| EPS (Diluted) |
0.06
N/A
|
0.11
+83%
|
0.09
-18%
|
0.29
+222%
|
1.54
+431%
|
1.27
-18%
|
0.09
-93%
|
0.23
+156%
|
0.99
+330%
|
0.91
-8%
|
-0.25
N/A
|
-0.29
-16%
|
0.37
N/A
|
0.38
+3%
|
0.08
-79%
|
0.17
+113%
|
0.48
+182%
|
1.44
+200%
|
1.58
+10%
|
0.85
-46%
|
0.6
-29%
|
0.35
-42%
|
0.65
+86%
|
0.77
+18%
|
0.48
-38%
|
0.96
+100%
|
1.07
+11%
|
1.15
+7%
|
1.28
+11%
|
0.74
-42%
|
1.29
+74%
|
1.59
+23%
|
1.01
-36%
|
1.34
+33%
|
1.05
-22%
|
0.48
-54%
|
1.07
+123%
|
1.17
+9%
|
0.44
-62%
|
0.25
-43%
|
0.26
+4%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
