Chow Tai Fook Jewellery Group Ltd
HKEX:1929
Income Statement
Earnings Waterfall
Chow Tai Fook Jewellery Group Ltd
Revenue
|
97.7B
HKD
|
Cost of Revenue
|
-75.1B
HKD
|
Gross Profit
|
22.6B
HKD
|
Operating Expenses
|
-12.9B
HKD
|
Operating Income
|
9.7B
HKD
|
Other Expenses
|
-3.1B
HKD
|
Net Income
|
6.6B
HKD
|
Income Statement
Chow Tai Fook Jewellery Group Ltd
Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||
Revenue |
56 572
N/A
|
58 133
+3%
|
57 434
-1%
|
69 766
+21%
|
77 407
+11%
|
68 959
-11%
|
64 277
-7%
|
63 082
-2%
|
56 592
-10%
|
49 994
-12%
|
51 246
+3%
|
54 473
+6%
|
59 156
+9%
|
64 105
+8%
|
66 661
+4%
|
66 491
0%
|
56 751
-15%
|
51 891
-9%
|
70 164
+35%
|
89 676
+28%
|
98 938
+10%
|
101 287
+2%
|
94 684
-7%
|
97 675
+3%
|
|
Gross Profit | |||||||||||||||||||||||||
Cost of Revenue |
(40 124)
|
(42 120)
|
(41 151)
|
(50 211)
|
(56 255)
|
(48 457)
|
(45 205)
|
(45 480)
|
(40 950)
|
(35 381)
|
(36 283)
|
(39 174)
|
(42 943)
|
(46 529)
|
(48 059)
|
(48 271)
|
(40 655)
|
(35 799)
|
(50 089)
|
(66 950)
|
(76 598)
|
(78 780)
|
(73 513)
|
(75 122)
|
|
Gross Profit |
16 448
N/A
|
16 013
-3%
|
16 283
+2%
|
19 555
+20%
|
21 152
+8%
|
20 502
-3%
|
19 072
-7%
|
17 602
-8%
|
15 641
-11%
|
14 613
-7%
|
14 963
+2%
|
15 301
+2%
|
16 213
+6%
|
17 576
+8%
|
18 602
+6%
|
18 220
-2%
|
16 096
-12%
|
16 092
0%
|
20 075
+25%
|
22 726
+13%
|
22 340
-2%
|
22 508
+1%
|
21 172
-6%
|
22 553
+7%
|
|
Operating Income | |||||||||||||||||||||||||
Operating Expenses |
(8 044)
|
(8 574)
|
(8 965)
|
(10 231)
|
(12 029)
|
(12 313)
|
(12 143)
|
(12 190)
|
(11 373)
|
(10 828)
|
(10 195)
|
(10 157)
|
(10 554)
|
(11 315)
|
(11 752)
|
(12 026)
|
(11 210)
|
(10 353)
|
(11 430)
|
(12 542)
|
(13 319)
|
(13 485)
|
(13 157)
|
(12 850)
|
|
Selling, General & Administrative |
(8 035)
|
(8 606)
|
(9 182)
|
(10 633)
|
(12 207)
|
(12 412)
|
(12 344)
|
(12 346)
|
(11 623)
|
(10 763)
|
(10 307)
|
(10 254)
|
(10 920)
|
(11 550)
|
(12 025)
|
(12 257)
|
(11 557)
|
(10 735)
|
(11 849)
|
(13 113)
|
(13 955)
|
(14 211)
|
(13 693)
|
(13 406)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(20)
|
(40)
|
(40)
|
(49)
|
(40)
|
(43)
|
(40)
|
|
Other Operating Expenses |
(10)
|
32
|
216
|
402
|
178
|
101
|
201
|
155
|
250
|
(65)
|
112
|
96
|
366
|
235
|
273
|
232
|
347
|
402
|
458
|
610
|
685
|
766
|
578
|
596
|
|
Operating Income |
8 403
N/A
|
7 438
-11%
|
7 318
-2%
|
9 324
+27%
|
9 123
-2%
|
8 188
-10%
|
6 929
-15%
|
5 410
-22%
|
4 268
-21%
|
3 785
-11%
|
4 768
+26%
|
5 143
+8%
|
5 659
+10%
|
6 261
+11%
|
6 850
+9%
|
6 194
-10%
|
4 886
-21%
|
5 739
+17%
|
8 645
+51%
|
10 184
+18%
|
9 021
-11%
|
9 022
+0%
|
8 014
-11%
|
9 703
+21%
|
|
Pre-Tax Income | |||||||||||||||||||||||||
Interest Income Expense |
(250)
|
(393)
|
(220)
|
(195)
|
44
|
(114)
|
(253)
|
(168)
|
(321)
|
(4)
|
(379)
|
(130)
|
180
|
(211)
|
(480)
|
(338)
|
(651)
|
(471)
|
106
|
84
|
(70)
|
(369)
|
(612)
|
(674)
|
|
Non-Reccuring Items |
13
|
0
|
(2)
|
0
|
(4)
|
0
|
(17)
|
0
|
(11)
|
0
|
(10)
|
0
|
(7)
|
0
|
(18)
|
(26)
|
(31)
|
20
|
(356)
|
(348)
|
32
|
39
|
45
|
(28)
|
|
Total Other Income |
0
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
8 166
N/A
|
7 044
-14%
|
7 095
+1%
|
9 129
+29%
|
9 163
+0%
|
8 074
-12%
|
6 659
-18%
|
5 242
-21%
|
3 936
-25%
|
3 781
-4%
|
4 378
+16%
|
5 014
+15%
|
5 832
+16%
|
6 050
+4%
|
6 352
+5%
|
5 830
-8%
|
4 205
-28%
|
5 289
+26%
|
8 395
+59%
|
9 920
+18%
|
8 983
-9%
|
8 692
-3%
|
7 447
-14%
|
9 002
+21%
|
|
Net Income | |||||||||||||||||||||||||
Tax Provision |
(1 595)
|
(1 402)
|
(1 417)
|
(1 741)
|
(1 714)
|
(1 490)
|
(1 123)
|
(882)
|
(957)
|
(1 095)
|
(1 227)
|
(1 301)
|
(1 629)
|
(1 682)
|
(1 668)
|
(1 560)
|
(1 221)
|
(1 591)
|
(2 219)
|
(2 375)
|
(2 103)
|
(2 088)
|
(1 957)
|
(2 284)
|
|
Income from Continuing Operations |
6 571
|
5 643
|
5 679
|
7 389
|
7 449
|
6 583
|
5 536
|
4 361
|
2 979
|
2 686
|
3 151
|
3 712
|
4 203
|
4 368
|
4 684
|
4 270
|
2 983
|
3 698
|
6 176
|
7 546
|
6 880
|
6 605
|
5 490
|
6 718
|
|
Income to Minority Interest |
(230)
|
(169)
|
(173)
|
(199)
|
(177)
|
(128)
|
(80)
|
(40)
|
(38)
|
(80)
|
(96)
|
(100)
|
(108)
|
(116)
|
(107)
|
(97)
|
(82)
|
(98)
|
(150)
|
(171)
|
(168)
|
(137)
|
(105)
|
(118)
|
|
Net Income (Common) |
6 341
N/A
|
5 474
-14%
|
5 506
+1%
|
7 190
+31%
|
7 272
+1%
|
6 456
-11%
|
5 456
-15%
|
4 320
-21%
|
2 941
-32%
|
2 606
-11%
|
3 055
+17%
|
3 613
+18%
|
4 095
+13%
|
4 252
+4%
|
4 577
+8%
|
4 173
-9%
|
2 901
-30%
|
3 600
+24%
|
6 026
+67%
|
7 375
+22%
|
6 712
-9%
|
6 467
-4%
|
5 384
-17%
|
6 600
+23%
|
|
EPS (Diluted) |
0.71
N/A
|
0.54
-24%
|
0.55
+2%
|
0.72
+31%
|
0.73
+1%
|
0.65
-11%
|
0.55
-15%
|
0.44
-20%
|
0.29
-34%
|
0.26
-10%
|
0.31
+19%
|
0.36
+16%
|
0.41
+14%
|
0.43
+5%
|
0.46
+7%
|
0.42
-9%
|
0.29
-31%
|
0.36
+24%
|
0.6
+67%
|
0.74
+23%
|
0.67
-9%
|
0.65
-3%
|
0.54
-17%
|
0.66
+22%
|