Hung Hing Printing Group Ltd
HKEX:450
Income Statement
Earnings Waterfall
Hung Hing Printing Group Ltd
Revenue
|
2.4B
HKD
|
Cost of Revenue
|
-2B
HKD
|
Gross Profit
|
388.9m
HKD
|
Operating Expenses
|
-211.7m
HKD
|
Operating Income
|
177.2m
HKD
|
Other Expenses
|
-42.1m
HKD
|
Net Income
|
135.2m
HKD
|
Income Statement
Hung Hing Printing Group Ltd
Sep-2003 | Mar-2004 | Sep-2004 | Mar-2005 | Sep-2005 | Mar-2006 | Sep-2006 | Mar-2007 | Sep-2007 | Mar-2008 | Sep-2008 | Mar-2009 | Sep-2009 | Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-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 |
1 912
N/A
|
2 029
+6%
|
2 118
+4%
|
2 327
+10%
|
2 852
+23%
|
2 957
+4%
|
2 931
-1%
|
3 142
+7%
|
3 371
+7%
|
3 658
+9%
|
3 931
+7%
|
3 459
-12%
|
2 572
-26%
|
2 398
-7%
|
2 637
+10%
|
2 765
+5%
|
2 778
+0%
|
2 855
+3%
|
2 988
+5%
|
3 052
+2%
|
3 014
-1%
|
3 014
+0%
|
3 016
+0%
|
3 080
+2%
|
3 037
-1%
|
2 964
-2%
|
2 956
0%
|
3 028
+2%
|
3 136
+4%
|
3 205
+2%
|
3 277
+2%
|
3 249
-1%
|
3 084
-5%
|
2 746
-11%
|
2 554
-7%
|
2 956
+16%
|
3 529
+19%
|
3 579
+1%
|
2 950
-18%
|
2 592
-12%
|
2 387
-8%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 391)
|
(1 475)
|
(1 567)
|
(1 794)
|
(2 238)
|
(2 338)
|
(2 346)
|
(2 524)
|
(2 767)
|
(3 083)
|
(3 305)
|
(2 948)
|
(2 153)
|
(1 894)
|
(2 097)
|
(2 287)
|
(2 427)
|
(2 470)
|
(2 559)
|
(2 613)
|
(2 587)
|
(2 617)
|
(2 588)
|
(2 605)
|
(2 586)
|
(2 532)
|
(2 511)
|
(2 550)
|
(2 666)
|
(2 798)
|
(2 907)
|
(2 809)
|
(2 558)
|
(2 259)
|
(2 131)
|
(2 493)
|
(3 051)
|
(3 134)
|
(2 530)
|
(2 144)
|
(1 998)
|
|
Gross Profit |
522
N/A
|
554
+6%
|
551
-1%
|
534
-3%
|
614
+15%
|
619
+1%
|
585
-6%
|
618
+6%
|
604
-2%
|
576
-5%
|
626
+9%
|
511
-18%
|
419
-18%
|
504
+20%
|
540
+7%
|
478
-11%
|
351
-27%
|
385
+10%
|
429
+12%
|
439
+2%
|
427
-3%
|
396
-7%
|
428
+8%
|
475
+11%
|
451
-5%
|
432
-4%
|
445
+3%
|
478
+7%
|
469
-2%
|
407
-13%
|
369
-9%
|
440
+19%
|
526
+19%
|
487
-7%
|
423
-13%
|
463
+9%
|
478
+3%
|
445
-7%
|
420
-6%
|
448
+7%
|
389
-13%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(203)
|
(218)
|
(223)
|
(219)
|
(258)
|
(270)
|
(239)
|
(254)
|
(287)
|
(276)
|
(301)
|
(364)
|
(342)
|
(309)
|
(326)
|
(340)
|
(338)
|
(340)
|
(361)
|
(367)
|
(370)
|
(404)
|
(370)
|
(382)
|
(384)
|
(414)
|
(377)
|
(379)
|
(420)
|
(420)
|
(427)
|
(448)
|
(436)
|
(447)
|
(400)
|
(340)
|
(417)
|
(427)
|
(387)
|
(379)
|
(212)
|
|
Selling, General & Administrative |
(219)
|
(235)
|
(254)
|
(259)
|
(286)
|
(297)
|
(300)
|
(318)
|
(333)
|
(349)
|
(378)
|
(368)
|
(317)
|
(304)
|
(321)
|
(339)
|
(340)
|
(342)
|
(358)
|
(367)
|
(376)
|
(372)
|
(381)
|
(398)
|
(394)
|
(409)
|
(395)
|
(398)
|
(432)
|
(438)
|
(447)
|
(468)
|
(458)
|
(482)
|
(474)
|
(437)
|
(469)
|
(475)
|
(435)
|
(418)
|
(386)
|
|
Other Operating Expenses |
16
|
17
|
31
|
40
|
28
|
28
|
61
|
64
|
46
|
72
|
77
|
5
|
(25)
|
(5)
|
(5)
|
(1)
|
3
|
2
|
(4)
|
(0)
|
6
|
(32)
|
11
|
16
|
9
|
(5)
|
18
|
19
|
12
|
18
|
19
|
20
|
22
|
35
|
74
|
96
|
52
|
48
|
48
|
39
|
174
|
|
Operating Income |
319
N/A
|
337
+6%
|
328
-3%
|
315
-4%
|
356
+13%
|
350
-2%
|
346
-1%
|
364
+5%
|
318
-13%
|
299
-6%
|
325
+9%
|
147
-55%
|
76
-48%
|
195
+156%
|
214
+10%
|
138
-36%
|
14
-90%
|
45
+222%
|
68
+51%
|
72
+6%
|
57
-21%
|
(7)
N/A
|
58
N/A
|
93
+59%
|
67
-28%
|
18
-73%
|
68
+281%
|
99
+45%
|
50
-50%
|
(13)
N/A
|
(58)
-346%
|
(7)
+87%
|
90
N/A
|
41
-55%
|
23
-43%
|
122
+432%
|
61
-50%
|
18
-70%
|
33
+79%
|
68
+110%
|
177
+159%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
2
|
4
|
3
|
(8)
|
(22)
|
(28)
|
20
|
(6)
|
(60)
|
(268)
|
(202)
|
36
|
(9)
|
(3)
|
(3)
|
8
|
13
|
1
|
(12)
|
4
|
48
|
41
|
(23)
|
11
|
0
|
8
|
(1)
|
11
|
22
|
20
|
(25)
|
(31)
|
3
|
(6)
|
26
|
45
|
13
|
(17)
|
(18)
|
(7)
|
(10)
|
|
Non-Reccuring Items |
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(11)
|
(322)
|
(310)
|
0
|
1
|
53
|
52
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(1)
|
(2)
|
(2)
|
(7)
|
(5)
|
1 129
|
1 130
|
5
|
3
|
(4)
|
55
|
73
|
(3)
|
(5)
|
(7)
|
61
|
153
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
1
|
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
|
|
Pre-Tax Income |
321
N/A
|
340
+6%
|
331
-3%
|
307
-7%
|
334
+9%
|
322
-4%
|
365
+14%
|
358
-2%
|
258
-28%
|
32
-88%
|
112
+252%
|
(138)
N/A
|
(242)
-75%
|
192
N/A
|
212
+10%
|
199
-6%
|
79
-60%
|
46
-42%
|
56
+24%
|
76
+36%
|
105
+38%
|
34
-68%
|
32
-7%
|
103
+227%
|
65
-37%
|
24
-64%
|
60
+157%
|
105
+74%
|
1 201
+1 043%
|
1 136
-5%
|
(78)
N/A
|
(36)
+54%
|
88
N/A
|
90
+2%
|
122
+36%
|
164
+35%
|
68
-58%
|
(5)
N/A
|
75
N/A
|
214
+185%
|
167
-22%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(56)
|
(55)
|
(53)
|
(44)
|
(50)
|
(46)
|
(35)
|
(50)
|
(53)
|
(35)
|
(31)
|
(27)
|
(31)
|
(25)
|
(27)
|
(37)
|
(16)
|
(16)
|
(15)
|
(15)
|
(23)
|
(21)
|
(22)
|
(29)
|
(23)
|
(13)
|
(18)
|
(26)
|
(145)
|
(131)
|
6
|
(1)
|
(20)
|
(21)
|
(20)
|
(28)
|
(19)
|
(10)
|
(20)
|
(52)
|
(36)
|
|
Income from Continuing Operations |
265
|
285
|
278
|
263
|
284
|
276
|
331
|
308
|
205
|
(3)
|
80
|
(165)
|
(273)
|
167
|
185
|
162
|
63
|
29
|
41
|
61
|
82
|
13
|
9
|
74
|
43
|
11
|
42
|
79
|
1 056
|
1 006
|
(72)
|
(37)
|
68
|
69
|
102
|
136
|
49
|
(15)
|
55
|
162
|
131
|
|
Income to Minority Interest |
(22)
|
(20)
|
(20)
|
(23)
|
(29)
|
(27)
|
(27)
|
(30)
|
(30)
|
(14)
|
(1)
|
167
|
158
|
(17)
|
(11)
|
(4)
|
(3)
|
(4)
|
(2)
|
(0)
|
(5)
|
(4)
|
(1)
|
(3)
|
(4)
|
(5)
|
(5)
|
(5)
|
(5)
|
(4)
|
(2)
|
2
|
7
|
7
|
8
|
5
|
3
|
7
|
12
|
10
|
4
|
|
Net Income (Common) |
242
N/A
|
265
+9%
|
257
-3%
|
240
-7%
|
255
+6%
|
249
-2%
|
304
+22%
|
277
-9%
|
175
-37%
|
(18)
N/A
|
79
N/A
|
2
-98%
|
(119)
N/A
|
168
N/A
|
197
+17%
|
158
-19%
|
60
-62%
|
26
-57%
|
40
+55%
|
61
+53%
|
77
+27%
|
9
-88%
|
8
-11%
|
71
+801%
|
38
-46%
|
6
-85%
|
38
+563%
|
74
+95%
|
1 050
+1 323%
|
1 001
-5%
|
(75)
N/A
|
(35)
+53%
|
76
N/A
|
76
0%
|
109
+44%
|
141
+29%
|
52
-63%
|
(8)
N/A
|
66
N/A
|
172
+160%
|
135
-21%
|
|
EPS (Diluted) |
0.43
N/A
|
0.47
+9%
|
0.45
-4%
|
0.42
-7%
|
0.45
+7%
|
0.43
-4%
|
0.51
+19%
|
0.46
-10%
|
0.29
-37%
|
-0.03
N/A
|
0.1
N/A
|
0
N/A
|
-0.13
N/A
|
0.18
N/A
|
0.21
+17%
|
0.17
-19%
|
0.06
-65%
|
0.02
-67%
|
0.04
+100%
|
0.07
+75%
|
0.09
+29%
|
0.01
-89%
|
0.01
N/A
|
0.08
+700%
|
0.04
-50%
|
0.01
-75%
|
0.04
+300%
|
0.09
+125%
|
1.16
+1 189%
|
1.11
-4%
|
-0.08
N/A
|
-0.04
+50%
|
0.08
N/A
|
0.08
N/A
|
0.12
+50%
|
0.16
+33%
|
0.06
-63%
|
-0.01
N/A
|
0.07
N/A
|
0.19
+171%
|
0.15
-21%
|