Guangdong Guanghong Holdings Co Ltd
SZSE:000529
Income Statement
Earnings Waterfall
Guangdong Guanghong Holdings Co Ltd
Revenue
|
2.8B
CNY
|
Cost of Revenue
|
-2.7B
CNY
|
Gross Profit
|
112m
CNY
|
Operating Expenses
|
-106.9m
CNY
|
Operating Income
|
5.1m
CNY
|
Other Expenses
|
331.7m
CNY
|
Net Income
|
336.8m
CNY
|
Income Statement
Guangdong Guanghong Holdings Co Ltd
Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 794
N/A
|
1 846
+3%
|
1 898
+3%
|
1 950
+3%
|
1 978
+1%
|
1 876
-5%
|
1 905
+2%
|
1 985
+4%
|
1 979
0%
|
1 928
-3%
|
1 953
+1%
|
1 919
-2%
|
1 899
-1%
|
2 068
+9%
|
2 111
+2%
|
2 073
-2%
|
2 055
-1%
|
2 306
+12%
|
2 091
-9%
|
2 364
+13%
|
2 427
+3%
|
2 499
+3%
|
2 634
+5%
|
2 710
+3%
|
2 823
+4%
|
3 019
+7%
|
3 057
+1%
|
3 231
+6%
|
3 338
+3%
|
3 395
+2%
|
3 518
+4%
|
3 506
0%
|
3 479
-1%
|
3 638
+5%
|
3 800
+4%
|
3 902
+3%
|
3 989
+2%
|
3 418
-14%
|
3 204
-6%
|
2 873
-10%
|
2 811
-2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 574)
|
(1 615)
|
(1 684)
|
(1 739)
|
(1 757)
|
(1 671)
|
(1 692)
|
(1 772)
|
(1 773)
|
(1 699)
|
(1 715)
|
(1 661)
|
(1 627)
|
(1 782)
|
(1 819)
|
(1 794)
|
(1 774)
|
(1 999)
|
(1 805)
|
(1 965)
|
(1 996)
|
(1 958)
|
(2 070)
|
(2 130)
|
(2 192)
|
(2 311)
|
(2 292)
|
(2 427)
|
(2 547)
|
(2 695)
|
(2 821)
|
(2 826)
|
(2 871)
|
(2 975)
|
(3 174)
|
(3 351)
|
(3 446)
|
(3 070)
|
(2 952)
|
(2 734)
|
(2 699)
|
|
Gross Profit |
220
N/A
|
230
+5%
|
214
-7%
|
211
-1%
|
220
+4%
|
205
-7%
|
213
+4%
|
214
+0%
|
206
-3%
|
229
+11%
|
238
+4%
|
258
+8%
|
273
+6%
|
285
+5%
|
292
+2%
|
279
-4%
|
281
+1%
|
307
+9%
|
286
-7%
|
399
+39%
|
431
+8%
|
541
+25%
|
564
+4%
|
580
+3%
|
630
+9%
|
709
+12%
|
765
+8%
|
804
+5%
|
791
-2%
|
699
-12%
|
696
0%
|
680
-2%
|
608
-11%
|
663
+9%
|
625
-6%
|
551
-12%
|
543
-1%
|
348
-36%
|
252
-27%
|
139
-45%
|
112
-19%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(162)
|
(164)
|
(148)
|
(140)
|
(145)
|
(142)
|
(146)
|
(147)
|
(136)
|
(169)
|
(175)
|
(177)
|
(182)
|
(161)
|
(161)
|
(154)
|
(160)
|
(169)
|
(167)
|
(248)
|
(273)
|
(337)
|
(342)
|
(357)
|
(370)
|
(407)
|
(454)
|
(424)
|
(395)
|
(363)
|
(349)
|
(294)
|
(277)
|
(305)
|
(263)
|
(270)
|
(279)
|
(226)
|
(166)
|
(129)
|
(107)
|
|
Selling, General & Administrative |
(162)
|
(156)
|
(148)
|
(142)
|
(147)
|
(134)
|
(146)
|
(145)
|
(132)
|
(161)
|
(155)
|
(158)
|
(163)
|
(152)
|
(164)
|
(164)
|
(173)
|
(175)
|
(181)
|
(255)
|
(284)
|
(343)
|
(354)
|
(370)
|
(381)
|
(415)
|
(476)
|
(449)
|
(433)
|
(373)
|
(375)
|
(323)
|
(304)
|
(317)
|
(301)
|
(309)
|
(311)
|
(236)
|
(200)
|
(167)
|
(141)
|
|
Research & Development |
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
|
0
|
0
|
(3)
|
(5)
|
(9)
|
(12)
|
(11)
|
(12)
|
(11)
|
(11)
|
(10)
|
(9)
|
(5)
|
(4)
|
(4)
|
(4)
|
|
Depreciation & Amortization |
0
|
(7)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(8)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(9)
|
0
|
0
|
0
|
(10)
|
0
|
0
|
0
|
(21)
|
0
|
0
|
0
|
(20)
|
0
|
0
|
0
|
|
Other Operating Expenses |
0
|
(0)
|
0
|
2
|
2
|
(0)
|
0
|
(2)
|
(3)
|
(0)
|
(19)
|
(19)
|
(19)
|
(0)
|
3
|
11
|
13
|
14
|
14
|
7
|
11
|
15
|
11
|
12
|
11
|
17
|
23
|
28
|
43
|
30
|
38
|
41
|
40
|
44
|
49
|
49
|
41
|
35
|
37
|
41
|
39
|
|
Operating Income |
58
N/A
|
66
+15%
|
66
N/A
|
71
+7%
|
76
+7%
|
63
-17%
|
67
+6%
|
66
-1%
|
71
+6%
|
61
-14%
|
64
+5%
|
82
+28%
|
91
+12%
|
125
+37%
|
131
+5%
|
125
-4%
|
120
-4%
|
138
+15%
|
120
-14%
|
152
+27%
|
158
+4%
|
204
+29%
|
221
+9%
|
223
+1%
|
260
+17%
|
301
+16%
|
311
+3%
|
380
+22%
|
396
+4%
|
337
-15%
|
348
+3%
|
386
+11%
|
331
-14%
|
359
+8%
|
362
+1%
|
281
-22%
|
264
-6%
|
122
-54%
|
86
-30%
|
9
-89%
|
5
-44%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
12
|
13
|
14
|
18
|
19
|
25
|
107
|
107
|
106
|
25
|
22
|
10
|
11
|
7
|
10
|
26
|
46
|
60
|
75
|
68
|
62
|
45
|
41
|
48
|
40
|
45
|
41
|
43
|
46
|
48
|
49
|
48
|
76
|
83
|
89
|
96
|
891
|
116
|
1 078
|
1 117
|
295
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
84
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
(2)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
973
|
5
|
5
|
6
|
|
Gain/Loss on Disposition of Assets |
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
|
0
|
0
|
0
|
|
Total Other Income |
31
|
34
|
34
|
28
|
27
|
29
|
29
|
31
|
29
|
21
|
21
|
19
|
19
|
16
|
12
|
5
|
1
|
(0)
|
(4)
|
(0)
|
(0)
|
0
|
1
|
1
|
1
|
2
|
2
|
10
|
11
|
14
|
12
|
5
|
13
|
47
|
48
|
50
|
44
|
12
|
13
|
56
|
57
|
|
Pre-Tax Income |
100
N/A
|
113
+13%
|
114
+1%
|
116
+1%
|
122
+5%
|
200
+65%
|
204
+2%
|
204
+0%
|
205
+1%
|
107
-48%
|
107
+0%
|
111
+3%
|
121
+9%
|
148
+22%
|
152
+3%
|
156
+2%
|
168
+8%
|
198
+18%
|
190
-4%
|
219
+15%
|
219
+0%
|
247
+13%
|
263
+6%
|
272
+3%
|
301
+11%
|
348
+15%
|
354
+2%
|
432
+22%
|
452
+5%
|
397
-12%
|
409
+3%
|
439
+7%
|
420
-4%
|
488
+16%
|
499
+2%
|
427
-15%
|
1 199
+181%
|
1 223
+2%
|
1 182
-3%
|
1 188
+0%
|
362
-70%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(31)
|
(33)
|
(36)
|
(36)
|
(37)
|
(47)
|
(48)
|
(48)
|
(48)
|
(32)
|
(32)
|
(32)
|
(33)
|
(40)
|
(41)
|
(42)
|
(42)
|
(42)
|
(42)
|
(46)
|
(49)
|
(56)
|
(59)
|
(60)
|
(63)
|
(61)
|
(59)
|
(59)
|
(61)
|
(59)
|
(65)
|
(81)
|
(75)
|
(104)
|
(105)
|
(94)
|
(324)
|
(282)
|
(274)
|
(264)
|
(25)
|
|
Income from Continuing Operations |
69
|
80
|
78
|
81
|
84
|
154
|
156
|
156
|
157
|
75
|
75
|
79
|
88
|
108
|
111
|
114
|
126
|
156
|
149
|
173
|
170
|
191
|
204
|
212
|
238
|
287
|
295
|
374
|
391
|
338
|
344
|
357
|
345
|
385
|
394
|
332
|
875
|
941
|
908
|
924
|
337
|
|
Income to Minority Interest |
1
|
0
|
2
|
1
|
0
|
(0)
|
(2)
|
0
|
(0)
|
1
|
0
|
(1)
|
(1)
|
(2)
|
(1)
|
(1)
|
(1)
|
(1)
|
9
|
(12)
|
(9)
|
(24)
|
(34)
|
(34)
|
(32)
|
(40)
|
(35)
|
(42)
|
(44)
|
(36)
|
(39)
|
(43)
|
(43)
|
(54)
|
(60)
|
(52)
|
(52)
|
(24)
|
(21)
|
3
|
(0)
|
|
Net Income (Common) |
70
N/A
|
81
+15%
|
80
0%
|
81
+1%
|
84
+4%
|
153
+82%
|
154
+1%
|
156
+1%
|
157
+1%
|
75
-52%
|
76
+1%
|
78
+3%
|
86
+10%
|
106
+22%
|
109
+4%
|
113
+3%
|
125
+11%
|
155
+24%
|
158
+2%
|
161
+2%
|
161
+0%
|
167
+4%
|
171
+2%
|
179
+5%
|
207
+16%
|
246
+19%
|
260
+6%
|
332
+28%
|
347
+5%
|
302
-13%
|
305
+1%
|
314
+3%
|
302
-4%
|
331
+9%
|
334
+1%
|
280
-16%
|
823
+194%
|
917
+11%
|
887
-3%
|
926
+4%
|
337
-64%
|
|
EPS (Diluted) |
0.12
N/A
|
0.14
+17%
|
0.14
N/A
|
0.14
N/A
|
0.15
+7%
|
0.26
+73%
|
0.26
N/A
|
0.26
N/A
|
0.26
N/A
|
0.13
-50%
|
0.12
-8%
|
0.13
+8%
|
0.15
+15%
|
0.18
+20%
|
0.2
+11%
|
0.2
N/A
|
0.22
+10%
|
0.27
+23%
|
0.27
N/A
|
0.28
+4%
|
0.28
N/A
|
0.29
+4%
|
0.3
+3%
|
0.31
+3%
|
0.36
+16%
|
0.42
+17%
|
0.45
+7%
|
0.57
+27%
|
0.59
+4%
|
0.52
-12%
|
0.52
N/A
|
0.54
+4%
|
0.52
-4%
|
0.57
+10%
|
0.57
N/A
|
0.48
-16%
|
1.41
+194%
|
1.57
+11%
|
1.52
-3%
|
1.59
+5%
|
0.58
-64%
|