Henan Lantian Gas Co Ltd
SSE:605368
Income Statement
Earnings Waterfall
Henan Lantian Gas Co Ltd
Revenue
|
5.1B
CNY
|
Cost of Revenue
|
-4B
CNY
|
Gross Profit
|
1B
CNY
|
Operating Expenses
|
-197.4m
CNY
|
Operating Income
|
840.5m
CNY
|
Other Expenses
|
-230.3m
CNY
|
Net Income
|
610.2m
CNY
|
Income Statement
Henan Lantian Gas Co Ltd
Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||
Revenue |
4 215
N/A
|
4 451
+6%
|
4 644
+4%
|
4 754
+2%
|
4 775
+0%
|
4 854
+2%
|
4 831
0%
|
4 947
+2%
|
5 070
+2%
|
|
Gross Profit | ||||||||||
Cost of Revenue |
(3 372)
|
(3 540)
|
(3 661)
|
(3 753)
|
(3 762)
|
(3 819)
|
(3 783)
|
(3 889)
|
(4 032)
|
|
Gross Profit |
842
N/A
|
911
+8%
|
983
+8%
|
1 001
+2%
|
1 014
+1%
|
1 035
+2%
|
1 048
+1%
|
1 058
+1%
|
1 038
-2%
|
|
Operating Income | ||||||||||
Operating Expenses |
(182)
|
(190)
|
(200)
|
(215)
|
(206)
|
(200)
|
(209)
|
(227)
|
(197)
|
|
Selling, General & Administrative |
(196)
|
(203)
|
(217)
|
(217)
|
(223)
|
(226)
|
(233)
|
(232)
|
(232)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
(18)
|
0
|
|
Other Operating Expenses |
14
|
13
|
17
|
17
|
17
|
26
|
24
|
23
|
34
|
|
Operating Income |
660
N/A
|
721
+9%
|
783
+9%
|
786
+0%
|
808
+3%
|
836
+3%
|
839
+0%
|
830
-1%
|
840
+1%
|
|
Pre-Tax Income | ||||||||||
Interest Income Expense |
(13)
|
(20)
|
(25)
|
(21)
|
(25)
|
(26)
|
(21)
|
(26)
|
(31)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
(0)
|
|
Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
1
|
0
|
0
|
0
|
(2)
|
0
|
|
Total Other Income |
(6)
|
(6)
|
4
|
2
|
2
|
1
|
(4)
|
1
|
(1)
|
|
Pre-Tax Income |
641
N/A
|
695
+8%
|
763
+10%
|
767
+1%
|
786
+2%
|
811
+3%
|
814
+0%
|
803
-1%
|
808
+1%
|
|
Net Income | ||||||||||
Tax Provision |
(137)
|
(141)
|
(153)
|
(169)
|
(183)
|
(202)
|
(204)
|
(193)
|
(191)
|
|
Income from Continuing Operations |
503
|
553
|
610
|
598
|
603
|
609
|
610
|
611
|
617
|
|
Income to Minority Interest |
(0)
|
(1)
|
(2)
|
(5)
|
(4)
|
(4)
|
(6)
|
(4)
|
(7)
|
|
Net Income (Common) |
503
N/A
|
553
+10%
|
608
+10%
|
593
-3%
|
599
+1%
|
604
+1%
|
604
0%
|
606
+0%
|
610
+1%
|
|
EPS (Diluted) |
1.09
N/A
|
1.19
+9%
|
0.87
-27%
|
0.88
+1%
|
0.86
-2%
|
0.87
+1%
|
0.87
N/A
|
0.85
-2%
|
0.86
+1%
|