Hopson Development Holdings Ltd
HKEX:754
Hopson Development Holdings Ltd
HKEX:754
Price:
3.94 HKD
4.23%
Market Closed
Updated:
May 3, 2024
Income Statement
Earnings Waterfall
Hopson Development Holdings Ltd
Hopson Development Holdings Ltd
|
Revenue
|
34.3B
HKD
|
|
Cost of Revenue
|
-24.8B
HKD
|
|
Gross Profit
|
9.5B
HKD
|
|
Operating Expenses
|
-4.2B
HKD
|
|
Operating Income
|
5.3B
HKD
|
|
Other Expenses
|
-2.4B
HKD
|
|
Net Income
|
2.9B
HKD
|
Income Statement
Hopson Development Holdings Ltd
Hopson Development Holdings Ltd
Currency: HKD
| 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 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Jun-2022 | Dec-2022 | Jun-2023 | Dec-2023 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
3 974
N/A
|
4 041
+2%
|
6 134
+52%
|
6 569
+7%
|
6 921
+5%
|
6 321
-9%
|
11 130
+76%
|
13 248
+19%
|
10 775
-19%
|
11 137
+3%
|
11 225
+1%
|
11 991
+7%
|
14 379
+20%
|
14 544
+1%
|
8 007
-45%
|
8 297
+4%
|
9 927
+20%
|
9 771
-2%
|
15 648
+60%
|
16 450
+5%
|
17 045
+4%
|
18 783
+10%
|
12 845
-32%
|
12 688
-1%
|
16 256
+28%
|
12 814
-21%
|
13 824
+8%
|
14 880
+8%
|
13 294
-11%
|
15 551
+17%
|
18 601
+20%
|
22 115
+19%
|
34 371
+55%
|
0
N/A
|
39 709
N/A
|
0
N/A
|
30 734
N/A
|
27 830
-9%
|
27 252
-2%
|
29 161
+7%
|
34 292
+18%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 895)
|
(2 719)
|
(4 189)
|
(4 451)
|
(4 509)
|
(4 134)
|
(6 670)
|
(7 498)
|
(5 916)
|
(6 509)
|
(6 558)
|
(7 249)
|
(8 692)
|
(8 284)
|
(4 329)
|
(4 589)
|
(5 684)
|
(5 970)
|
(9 661)
|
(10 489)
|
(11 793)
|
(13 476)
|
(9 683)
|
(9 812)
|
(11 776)
|
(8 593)
|
(8 738)
|
(8 748)
|
(6 766)
|
(7 627)
|
(9 237)
|
(9 378)
|
(12 540)
|
0
|
(14 898)
|
0
|
(17 589)
|
(21 746)
|
(18 971)
|
(18 568)
|
(24 795)
|
|
| Gross Profit |
1 077
N/A
|
1 321
+23%
|
1 945
+47%
|
2 118
+9%
|
2 411
+14%
|
2 186
-9%
|
4 461
+104%
|
5 751
+29%
|
4 859
-16%
|
4 628
-5%
|
4 667
+1%
|
4 742
+2%
|
5 687
+20%
|
6 261
+10%
|
3 679
-41%
|
3 708
+1%
|
4 243
+14%
|
3 802
-10%
|
5 988
+57%
|
5 961
0%
|
5 252
-12%
|
5 307
+1%
|
3 162
-40%
|
2 877
-9%
|
4 479
+56%
|
4 221
-6%
|
5 085
+20%
|
6 132
+21%
|
6 528
+6%
|
7 924
+21%
|
9 363
+18%
|
12 737
+36%
|
21 832
+71%
|
0
N/A
|
24 811
N/A
|
0
N/A
|
13 145
N/A
|
6 084
-54%
|
8 281
+36%
|
10 594
+28%
|
9 496
-10%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(306)
|
(315)
|
(281)
|
(201)
|
(20)
|
(204)
|
702
|
600
|
(1 000)
|
(1 374)
|
(1 293)
|
(1 266)
|
(1 377)
|
(1 428)
|
(1 553)
|
(1 684)
|
(1 857)
|
(2 010)
|
(1 944)
|
(2 028)
|
(1 771)
|
(1 761)
|
(1 787)
|
(1 743)
|
(1 629)
|
(1 503)
|
(1 664)
|
(1 802)
|
(1 894)
|
(2 093)
|
(2 509)
|
(2 588)
|
(3 946)
|
0
|
(4 986)
|
0
|
(7 368)
|
(6 682)
|
(4 422)
|
(4 542)
|
(4 165)
|
|
| Selling, General & Administrative |
(423)
|
(446)
|
(543)
|
(590)
|
(526)
|
(584)
|
(781)
|
(902)
|
(1 080)
|
(1 311)
|
(1 374)
|
(1 322)
|
(1 528)
|
(1 590)
|
(1 584)
|
(1 691)
|
(1 860)
|
(1 909)
|
(1 955)
|
(2 034)
|
(1 773)
|
(1 765)
|
(1 791)
|
(1 748)
|
(1 632)
|
(1 521)
|
(1 678)
|
(1 819)
|
(1 960)
|
(2 189)
|
(2 569)
|
(2 673)
|
(3 952)
|
0
|
(5 117)
|
0
|
(7 367)
|
(6 780)
|
(4 498)
|
(4 582)
|
(4 196)
|
|
| Other Operating Expenses |
118
|
133
|
262
|
388
|
505
|
379
|
1 483
|
1 502
|
80
|
(63)
|
81
|
55
|
150
|
161
|
31
|
8
|
3
|
(101)
|
11
|
7
|
1
|
3
|
4
|
3
|
3
|
19
|
14
|
16
|
66
|
96
|
59
|
85
|
6
|
0
|
131
|
0
|
(1)
|
98
|
75
|
40
|
31
|
|
| Operating Income |
773
N/A
|
1 008
+30%
|
1 664
+65%
|
1 916
+15%
|
2 391
+25%
|
1 982
-17%
|
5 162
+160%
|
6 350
+23%
|
3 859
-39%
|
3 255
-16%
|
3 375
+4%
|
3 476
+3%
|
4 310
+24%
|
4 832
+12%
|
2 125
-56%
|
2 024
-5%
|
2 387
+18%
|
1 792
-25%
|
4 042
+126%
|
3 932
-3%
|
3 480
-11%
|
3 545
+2%
|
1 375
-61%
|
1 133
-18%
|
2 850
+152%
|
2 718
-5%
|
3 422
+26%
|
4 330
+27%
|
4 634
+7%
|
5 831
+26%
|
6 854
+18%
|
10 149
+48%
|
17 886
+76%
|
0
N/A
|
19 825
N/A
|
0
N/A
|
5 777
N/A
|
(598)
N/A
|
3 858
N/A
|
6 051
+57%
|
5 332
-12%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
44
|
153
|
149
|
(13)
|
78
|
251
|
15
|
26
|
(190)
|
(324)
|
4 795
|
4 810
|
3 576
|
3 721
|
71
|
1 859
|
1 969
|
1 831
|
2 267
|
1 170
|
1 515
|
1 775
|
1 543
|
2 475
|
2 903
|
2 443
|
5 311
|
6 090
|
4 363
|
3 661
|
7 908
|
6 472
|
51
|
0
|
(836)
|
0
|
10 601
|
18 871
|
9 213
|
4 525
|
2 189
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
193
|
662
|
622
|
1 111
|
958
|
0
|
0
|
0
|
(106)
|
0
|
0
|
0
|
0
|
(82)
|
(79)
|
(139)
|
7
|
16
|
18
|
(1)
|
(2)
|
0
|
0
|
628
|
703
|
0
|
(48)
|
0
|
120
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
(1)
|
1
|
1
|
(1)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(132)
|
0
|
(5)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(201)
|
(201)
|
(4)
|
(4)
|
(1 227)
|
|
| Pre-Tax Income |
816
N/A
|
1 161
+42%
|
1 813
+56%
|
1 903
+5%
|
2 469
+30%
|
2 233
-10%
|
5 177
+132%
|
6 376
+23%
|
3 862
-39%
|
3 593
-7%
|
8 792
+145%
|
9 396
+7%
|
8 843
-6%
|
8 554
-3%
|
2 197
-74%
|
3 882
+77%
|
4 249
+9%
|
3 623
-15%
|
6 309
+74%
|
5 102
-19%
|
4 995
-2%
|
5 238
+5%
|
2 839
-46%
|
3 469
+22%
|
5 628
+62%
|
5 177
-8%
|
8 746
+69%
|
10 418
+19%
|
8 994
-14%
|
9 492
+6%
|
14 762
+56%
|
17 249
+17%
|
18 640
+8%
|
0
N/A
|
18 941
N/A
|
0
N/A
|
16 297
N/A
|
18 073
+11%
|
13 068
-28%
|
10 572
-19%
|
6 294
-40%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(298)
|
(408)
|
(612)
|
(600)
|
(837)
|
(664)
|
(1 629)
|
(2 345)
|
(1 913)
|
(1 649)
|
(2 700)
|
(2 711)
|
(2 550)
|
(2 703)
|
(789)
|
(935)
|
(1 361)
|
(1 259)
|
(2 475)
|
(2 513)
|
(2 067)
|
(2 037)
|
(1 257)
|
(1 315)
|
(1 786)
|
(1 741)
|
(2 934)
|
(3 402)
|
(3 172)
|
(3 433)
|
(5 112)
|
(5 187)
|
(4 952)
|
0
|
(4 693)
|
0
|
(5 952)
|
(7 102)
|
(3 974)
|
(3 305)
|
(2 890)
|
|
| Income from Continuing Operations |
518
|
753
|
1 201
|
1 303
|
1 632
|
1 569
|
3 548
|
4 031
|
1 949
|
1 944
|
6 092
|
6 685
|
6 293
|
5 851
|
1 408
|
2 947
|
2 888
|
2 364
|
3 835
|
2 590
|
2 928
|
3 202
|
1 582
|
2 154
|
3 843
|
3 436
|
5 812
|
7 016
|
5 823
|
6 058
|
9 650
|
12 063
|
13 688
|
0
|
14 248
|
0
|
10 345
|
10 971
|
9 093
|
7 267
|
3 404
|
|
| Income to Minority Interest |
(85)
|
(58)
|
16
|
(38)
|
(71)
|
(34)
|
(31)
|
0
|
14
|
(8)
|
(293)
|
(275)
|
(404)
|
(459)
|
22
|
94
|
95
|
112
|
17
|
(21)
|
19
|
22
|
64
|
68
|
26
|
2
|
(15)
|
(8)
|
(47)
|
(101)
|
(164)
|
(130)
|
(54)
|
0
|
(84)
|
0
|
(586)
|
(453)
|
(331)
|
(992)
|
(482)
|
|
| Net Income (Common) |
433
N/A
|
695
+61%
|
1 217
+75%
|
1 265
+4%
|
1 562
+23%
|
1 536
-2%
|
3 517
+129%
|
4 031
+15%
|
1 964
-51%
|
1 937
-1%
|
5 799
+199%
|
6 410
+11%
|
5 890
-8%
|
5 393
-8%
|
1 430
-73%
|
3 041
+113%
|
2 983
-2%
|
2 476
-17%
|
3 852
+56%
|
2 569
-33%
|
2 947
+15%
|
3 223
+9%
|
1 646
-49%
|
2 222
+35%
|
3 868
+74%
|
3 438
-11%
|
5 796
+69%
|
7 008
+21%
|
5 775
-18%
|
5 957
+3%
|
9 486
+59%
|
11 933
+26%
|
13 634
+14%
|
0
N/A
|
14 164
N/A
|
0
N/A
|
9 759
N/A
|
10 517
+8%
|
8 762
-17%
|
6 275
-28%
|
2 922
-53%
|
|
| EPS (Diluted) |
0.43
N/A
|
0.7
+63%
|
1.06
+51%
|
1.03
-3%
|
1.26
+22%
|
1.19
-6%
|
2.21
+86%
|
2.73
+24%
|
1.33
-51%
|
1.31
-2%
|
3.38
+158%
|
3.78
+12%
|
3.35
-11%
|
3.07
-8%
|
0.82
-73%
|
1.76
+115%
|
1.72
-2%
|
1.42
-17%
|
1.99
+40%
|
1.14
-43%
|
1.31
+15%
|
1.44
+10%
|
0.74
-49%
|
1
+35%
|
1.3
+30%
|
1.55
+19%
|
1.96
+26%
|
3.15
+61%
|
1.95
-38%
|
2.43
+25%
|
3.2
+32%
|
4.02
+26%
|
3.5
-13%
|
5.68
+62%
|
4.42
-22%
|
6.51
+47%
|
2.32
-64%
|
2.77
+19%
|
2.31
-17%
|
1.65
-29%
|
0.77
-53%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
