San Miguel Brewery Hong Kong Ltd
HKEX:236
Income Statement
Earnings Waterfall
San Miguel Brewery Hong Kong Ltd
Revenue
|
741.6m
HKD
|
Cost of Revenue
|
-456.2m
HKD
|
Gross Profit
|
285.4m
HKD
|
Operating Expenses
|
-219.8m
HKD
|
Operating Income
|
65.6m
HKD
|
Other Expenses
|
20.3m
HKD
|
Net Income
|
85.9m
HKD
|
Income Statement
San Miguel Brewery Hong Kong 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 |
834
N/A
|
891
+7%
|
938
+5%
|
947
+1%
|
807
-15%
|
738
-9%
|
827
+12%
|
813
-2%
|
755
-7%
|
756
+0%
|
753
0%
|
721
-4%
|
697
-3%
|
658
-6%
|
589
-10%
|
606
+3%
|
684
+13%
|
710
+4%
|
686
-3%
|
680
-1%
|
687
+1%
|
718
+4%
|
729
+2%
|
645
-11%
|
570
-12%
|
557
-2%
|
541
-3%
|
538
-1%
|
566
+5%
|
576
+2%
|
585
+2%
|
585
+0%
|
580
-1%
|
558
-4%
|
556
0%
|
578
+4%
|
596
+3%
|
642
+8%
|
681
+6%
|
784
+15%
|
742
-5%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(501)
|
(552)
|
(573)
|
(584)
|
(517)
|
(450)
|
(444)
|
(411)
|
(354)
|
(360)
|
(326)
|
(317)
|
(335)
|
(323)
|
(334)
|
(342)
|
(387)
|
(404)
|
(393)
|
(398)
|
(397)
|
(411)
|
(417)
|
(373)
|
(332)
|
(322)
|
(303)
|
(298)
|
(314)
|
(319)
|
(331)
|
(327)
|
(321)
|
(316)
|
(312)
|
(328)
|
(353)
|
(405)
|
(434)
|
(476)
|
(456)
|
|
Gross Profit |
333
N/A
|
340
+2%
|
366
+8%
|
364
-1%
|
290
-20%
|
289
-1%
|
383
+33%
|
402
+5%
|
401
0%
|
396
-1%
|
427
+8%
|
404
-5%
|
362
-10%
|
335
-7%
|
256
-24%
|
265
+4%
|
297
+12%
|
306
+3%
|
294
-4%
|
283
-4%
|
290
+3%
|
307
+6%
|
312
+2%
|
272
-13%
|
238
-13%
|
235
-1%
|
238
+1%
|
240
+1%
|
252
+5%
|
257
+2%
|
254
-1%
|
259
+2%
|
259
+0%
|
242
-7%
|
243
+1%
|
250
+3%
|
243
-3%
|
237
-2%
|
247
+4%
|
308
+25%
|
285
-7%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(364)
|
(340)
|
(353)
|
(358)
|
(284)
|
(279)
|
(394)
|
(391)
|
(397)
|
(723)
|
(434)
|
(712)
|
(391)
|
(676)
|
(342)
|
(1 024)
|
(340)
|
(342)
|
(320)
|
(28)
|
(262)
|
(256)
|
(272)
|
(267)
|
(252)
|
(233)
|
(228)
|
(230)
|
(232)
|
(238)
|
(242)
|
(326)
|
(254)
|
(226)
|
(244)
|
(234)
|
(221)
|
(211)
|
(222)
|
(224)
|
(220)
|
|
Selling, General & Administrative |
(348)
|
(325)
|
(333)
|
(336)
|
(358)
|
(361)
|
(391)
|
(384)
|
(388)
|
(412)
|
(404)
|
(386)
|
(373)
|
(354)
|
(349)
|
(350)
|
(351)
|
(346)
|
(358)
|
(340)
|
(296)
|
(303)
|
(315)
|
(309)
|
(281)
|
(265)
|
(261)
|
(266)
|
(262)
|
(269)
|
(271)
|
(272)
|
(270)
|
(248)
|
(260)
|
(262)
|
(238)
|
(236)
|
(239)
|
(248)
|
(250)
|
|
Other Operating Expenses |
(16)
|
(15)
|
(21)
|
(22)
|
75
|
82
|
(3)
|
(7)
|
(8)
|
(311)
|
(30)
|
(326)
|
(18)
|
(322)
|
7
|
(674)
|
11
|
4
|
38
|
312
|
34
|
47
|
42
|
41
|
29
|
32
|
33
|
36
|
30
|
30
|
29
|
(54)
|
16
|
22
|
15
|
28
|
18
|
25
|
17
|
25
|
31
|
|
Operating Income |
(31)
N/A
|
(0)
+99%
|
12
N/A
|
6
-50%
|
7
+5%
|
10
+51%
|
(12)
N/A
|
10
N/A
|
4
-59%
|
(326)
N/A
|
(7)
+98%
|
(308)
-4 638%
|
(30)
+90%
|
(340)
-1 050%
|
(86)
+75%
|
(759)
-779%
|
(43)
+94%
|
(36)
+16%
|
(27)
+26%
|
254
N/A
|
29
-89%
|
51
+78%
|
40
-21%
|
5
-89%
|
(14)
N/A
|
2
N/A
|
10
+503%
|
10
-2%
|
20
+97%
|
18
-8%
|
12
-32%
|
(68)
N/A
|
5
N/A
|
16
+211%
|
(1)
N/A
|
15
N/A
|
22
+44%
|
26
+16%
|
25
-3%
|
84
+235%
|
66
-22%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(5)
|
(3)
|
(3)
|
(5)
|
(6)
|
(7)
|
(8)
|
(9)
|
(10)
|
(13)
|
(15)
|
(13)
|
(11)
|
(10)
|
(11)
|
(14)
|
(19)
|
(20)
|
(13)
|
(7)
|
(6)
|
(5)
|
(4)
|
(4)
|
(4)
|
(5)
|
(5)
|
(6)
|
(6)
|
(6)
|
(4)
|
(5)
|
(2)
|
(3)
|
(2)
|
(2)
|
(1)
|
(1)
|
4
|
(1)
|
(0)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
(1)
|
(65)
|
(71)
|
(93)
|
(85)
|
(310)
|
0
|
(292)
|
0
|
(302)
|
0
|
(684)
|
0
|
(6)
|
0
|
270
|
0
|
0
|
0
|
1
|
0
|
2
|
0
|
1
|
0
|
1
|
0
|
(79)
|
0
|
1
|
0
|
16
|
0
|
1
|
0
|
6
|
0
|
1
|
|
Total Other Income |
8
|
14
|
6
|
1
|
6
|
(0)
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(1)
|
(3)
|
(3)
|
(1)
|
(2)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
|
Pre-Tax Income |
(27)
N/A
|
11
N/A
|
16
+43%
|
2
-89%
|
(58)
N/A
|
(68)
-17%
|
(113)
-65%
|
(84)
+26%
|
(316)
-276%
|
(340)
-8%
|
(314)
+8%
|
(322)
-3%
|
(345)
-7%
|
(353)
-2%
|
(783)
-122%
|
(775)
+1%
|
(69)
+91%
|
(57)
+18%
|
230
N/A
|
247
+7%
|
22
-91%
|
46
+106%
|
37
-19%
|
0
-99%
|
(16)
N/A
|
(3)
+79%
|
6
N/A
|
4
-34%
|
14
+269%
|
12
-18%
|
(71)
N/A
|
(73)
-4%
|
3
N/A
|
12
+269%
|
13
+3%
|
13
+7%
|
22
+65%
|
25
+13%
|
35
+40%
|
83
+138%
|
66
-20%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(10)
|
(15)
|
(3)
|
(1)
|
(7)
|
(10)
|
7
|
6
|
56
|
58
|
58
|
58
|
2
|
4
|
9
|
8
|
0
|
1
|
(3)
|
(3)
|
4
|
4
|
(0)
|
(0)
|
(1)
|
(1)
|
1
|
1
|
1
|
1
|
(3)
|
(3)
|
5
|
5
|
1
|
1
|
0
|
0
|
(2)
|
(4)
|
23
|
|
Income from Continuing Operations |
(37)
|
(4)
|
13
|
1
|
(65)
|
(79)
|
(106)
|
(78)
|
(260)
|
(282)
|
(256)
|
(264)
|
(343)
|
(349)
|
(774)
|
(766)
|
(69)
|
(56)
|
227
|
244
|
26
|
50
|
37
|
0
|
(17)
|
(4)
|
7
|
5
|
15
|
13
|
(74)
|
(77)
|
8
|
17
|
14
|
15
|
22
|
25
|
33
|
80
|
90
|
|
Income to Minority Interest |
4
|
3
|
(1)
|
2
|
30
|
33
|
36
|
27
|
(2)
|
(0)
|
(2)
|
0
|
8
|
10
|
37
|
38
|
15
|
16
|
11
|
7
|
0
|
(4)
|
(2)
|
(1)
|
1
|
2
|
2
|
0
|
(3)
|
(1)
|
1
|
2
|
3
|
4
|
3
|
1
|
(3)
|
(2)
|
(1)
|
(3)
|
(4)
|
|
Net Income (Common) |
(33)
N/A
|
(1)
+98%
|
12
N/A
|
3
-77%
|
(35)
N/A
|
(45)
-29%
|
(70)
-55%
|
(51)
+27%
|
(262)
-412%
|
(282)
-8%
|
(258)
+9%
|
(264)
-2%
|
(335)
-27%
|
(339)
-1%
|
(737)
-118%
|
(728)
+1%
|
(54)
+93%
|
(41)
+24%
|
238
N/A
|
251
+6%
|
26
-90%
|
46
+76%
|
35
-23%
|
(1)
N/A
|
(16)
-1 909%
|
(2)
+88%
|
9
N/A
|
5
-45%
|
12
+162%
|
11
-8%
|
(74)
N/A
|
(75)
-1%
|
12
N/A
|
21
+81%
|
17
-18%
|
16
-10%
|
19
+24%
|
23
+17%
|
32
+42%
|
76
+136%
|
86
+13%
|
|
EPS (Diluted) |
-0.09
N/A
|
0
N/A
|
0.03
N/A
|
0.01
-67%
|
-0.09
N/A
|
-0.12
-33%
|
-0.19
-58%
|
-0.14
+26%
|
-0.7
-400%
|
-0.75
-7%
|
-0.69
+8%
|
-0.71
-3%
|
-0.9
-27%
|
-0.91
-1%
|
-1.97
-116%
|
-1.95
+1%
|
-0.15
+92%
|
-0.11
+27%
|
0.64
N/A
|
0.67
+5%
|
0.07
-90%
|
0.13
+86%
|
0.09
-31%
|
0
N/A
|
-0.04
N/A
|
0
N/A
|
0.02
N/A
|
0.01
-50%
|
0.03
+200%
|
0.03
N/A
|
-0.2
N/A
|
-0.2
N/A
|
0.03
N/A
|
0.06
+100%
|
0.05
-17%
|
0.04
-20%
|
0.05
+25%
|
0.06
+20%
|
0.09
+50%
|
0.2
+122%
|
0.23
+15%
|