Guangdong Hongda Holdings Group Co Ltd
SZSE:002683
Income Statement
Earnings Waterfall
Guangdong Hongda Holdings Group Co Ltd
Revenue
|
11.5B
CNY
|
Cost of Revenue
|
-9.2B
CNY
|
Gross Profit
|
2.4B
CNY
|
Operating Expenses
|
-1.3B
CNY
|
Operating Income
|
1.1B
CNY
|
Other Expenses
|
-388.7m
CNY
|
Net Income
|
716m
CNY
|
Income Statement
Guangdong Hongda Holdings Group Co Ltd
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 | Dec-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
2 954
N/A
|
3 153
+7%
|
3 407
+8%
|
3 344
-2%
|
3 400
+2%
|
3 275
-4%
|
3 082
-6%
|
2 990
-3%
|
3 005
+1%
|
2 809
-7%
|
2 914
+4%
|
3 115
+7%
|
3 212
+3%
|
3 499
+9%
|
3 724
+6%
|
3 777
+1%
|
3 985
+6%
|
4 096
+3%
|
4 259
+4%
|
4 574
+7%
|
4 580
+0%
|
4 886
+7%
|
5 157
+6%
|
5 393
+5%
|
5 902
+9%
|
5 807
-2%
|
6 105
+5%
|
6 312
+3%
|
6 395
+1%
|
6 978
+9%
|
7 306
+5%
|
7 884
+8%
|
8 526
+8%
|
8 828
+4%
|
9 335
+6%
|
9 607
+3%
|
10 169
+6%
|
10 356
+2%
|
10 758
+4%
|
11 244
+5%
|
11 543
+3%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 359)
|
(2 514)
|
(2 681)
|
(2 597)
|
(2 659)
|
(2 571)
|
(2 440)
|
(2 373)
|
(2 400)
|
(2 292)
|
(2 401)
|
(2 540)
|
(2 612)
|
(2 837)
|
(3 006)
|
(3 099)
|
(3 157)
|
(3 280)
|
(3 382)
|
(3 596)
|
(3 603)
|
(3 872)
|
(4 118)
|
(4 319)
|
(4 701)
|
(4 629)
|
(4 857)
|
(4 958)
|
(5 020)
|
(5 539)
|
(5 789)
|
(6 311)
|
(6 799)
|
(7 080)
|
(7 477)
|
(7 710)
|
(8 245)
|
(8 472)
|
(8 801)
|
(9 187)
|
(9 157)
|
|
Gross Profit |
596
N/A
|
639
+7%
|
726
+14%
|
747
+3%
|
740
-1%
|
704
-5%
|
643
-9%
|
616
-4%
|
606
-2%
|
517
-15%
|
513
-1%
|
575
+12%
|
600
+4%
|
661
+10%
|
718
+8%
|
679
-5%
|
828
+22%
|
816
-1%
|
877
+7%
|
978
+11%
|
977
0%
|
1 014
+4%
|
1 038
+2%
|
1 074
+3%
|
1 202
+12%
|
1 179
-2%
|
1 247
+6%
|
1 354
+9%
|
1 375
+2%
|
1 439
+5%
|
1 517
+5%
|
1 573
+4%
|
1 727
+10%
|
1 748
+1%
|
1 858
+6%
|
1 897
+2%
|
1 924
+1%
|
1 884
-2%
|
1 956
+4%
|
2 057
+5%
|
2 386
+16%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(314)
|
(329)
|
(363)
|
(378)
|
(419)
|
(390)
|
(373)
|
(375)
|
(429)
|
(424)
|
(435)
|
(472)
|
(481)
|
(476)
|
(487)
|
(463)
|
(549)
|
(516)
|
(542)
|
(570)
|
(571)
|
(580)
|
(587)
|
(613)
|
(751)
|
(707)
|
(727)
|
(806)
|
(768)
|
(772)
|
(817)
|
(791)
|
(900)
|
(872)
|
(833)
|
(825)
|
(1 015)
|
(929)
|
(1 000)
|
(1 076)
|
(1 281)
|
|
Selling, General & Administrative |
(298)
|
(307)
|
(340)
|
(355)
|
(284)
|
(374)
|
(363)
|
(361)
|
(278)
|
(374)
|
(374)
|
(390)
|
(326)
|
(451)
|
(466)
|
(429)
|
(366)
|
(355)
|
(384)
|
(408)
|
(364)
|
(409)
|
(374)
|
(397)
|
(512)
|
(516)
|
(530)
|
(577)
|
(491)
|
(517)
|
(559)
|
(531)
|
(598)
|
(614)
|
(582)
|
(596)
|
(649)
|
(631)
|
(658)
|
(699)
|
(834)
|
|
Research & Development |
0
|
0
|
0
|
0
|
(115)
|
0
|
0
|
0
|
(130)
|
0
|
0
|
0
|
(118)
|
0
|
0
|
(29)
|
(153)
|
0
|
0
|
(125)
|
(165)
|
(147)
|
(196)
|
(199)
|
(193)
|
(200)
|
(213)
|
(245)
|
(250)
|
(273)
|
(275)
|
(260)
|
(237)
|
(292)
|
(300)
|
(297)
|
(275)
|
(287)
|
(289)
|
(303)
|
(352)
|
|
Depreciation & Amortization |
0
|
0
|
0
|
0
|
(15)
|
0
|
0
|
0
|
(18)
|
0
|
0
|
0
|
(36)
|
0
|
0
|
0
|
(35)
|
0
|
0
|
0
|
(49)
|
0
|
0
|
0
|
(46)
|
0
|
0
|
0
|
(39)
|
0
|
0
|
0
|
(72)
|
0
|
0
|
0
|
(69)
|
0
|
0
|
0
|
(86)
|
|
Other Operating Expenses |
(16)
|
(22)
|
(22)
|
(24)
|
(5)
|
(16)
|
(10)
|
(15)
|
(3)
|
(50)
|
(62)
|
(82)
|
(2)
|
(25)
|
(21)
|
(5)
|
6
|
(161)
|
(158)
|
(38)
|
7
|
(24)
|
(16)
|
(17)
|
0
|
9
|
16
|
16
|
12
|
18
|
17
|
(0)
|
7
|
33
|
48
|
68
|
(22)
|
(11)
|
(53)
|
(73)
|
(9)
|
|
Operating Income |
282
N/A
|
310
+10%
|
364
+17%
|
369
+1%
|
321
-13%
|
315
-2%
|
270
-14%
|
241
-11%
|
177
-27%
|
93
-47%
|
78
-16%
|
103
+31%
|
119
+15%
|
185
+56%
|
231
+25%
|
216
-6%
|
280
+30%
|
301
+8%
|
336
+12%
|
408
+22%
|
406
0%
|
434
+7%
|
452
+4%
|
462
+2%
|
451
-2%
|
472
+5%
|
520
+10%
|
547
+5%
|
608
+11%
|
667
+10%
|
699
+5%
|
782
+12%
|
828
+6%
|
876
+6%
|
1 025
+17%
|
1 072
+5%
|
909
-15%
|
955
+5%
|
957
+0%
|
981
+3%
|
1 105
+13%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(36)
|
(42)
|
(51)
|
(56)
|
(50)
|
(52)
|
(42)
|
(37)
|
(30)
|
(36)
|
(46)
|
(59)
|
(50)
|
(60)
|
(62)
|
(55)
|
(64)
|
(81)
|
(81)
|
(92)
|
(88)
|
(77)
|
(77)
|
(66)
|
(60)
|
(71)
|
(57)
|
(57)
|
(16)
|
(30)
|
(44)
|
(39)
|
(6)
|
(92)
|
(78)
|
(98)
|
73
|
50
|
53
|
61
|
5
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(12)
|
0
|
0
|
0
|
(1)
|
(1)
|
1
|
3
|
1
|
5
|
(1)
|
(5)
|
(5)
|
(12)
|
(9)
|
(7)
|
3
|
0
|
(7)
|
(8)
|
(22)
|
(13)
|
(12)
|
(12)
|
(21)
|
(7)
|
(6)
|
(5)
|
(18)
|
(5)
|
4
|
5
|
29
|
|
Gain/Loss on Disposition of Assets |
(9)
|
0
|
(9)
|
0
|
9
|
0
|
(3)
|
(3)
|
0
|
(1)
|
(1)
|
(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
|
0
|
|
Total Other Income |
(1)
|
(9)
|
5
|
(3)
|
5
|
18
|
19
|
19
|
12
|
11
|
8
|
8
|
6
|
5
|
4
|
2
|
4
|
1
|
2
|
(1)
|
(10)
|
(10)
|
(10)
|
(5)
|
10
|
8
|
7
|
4
|
5
|
5
|
3
|
5
|
5
|
(6)
|
(4)
|
(6)
|
2
|
(9)
|
(10)
|
(9)
|
(4)
|
|
Pre-Tax Income |
237
N/A
|
259
+9%
|
308
+19%
|
310
+0%
|
285
-8%
|
280
-2%
|
244
-13%
|
220
-10%
|
147
-33%
|
68
-54%
|
39
-42%
|
51
+31%
|
74
+45%
|
129
+74%
|
173
+34%
|
166
-4%
|
221
+33%
|
225
+2%
|
255
+13%
|
310
+21%
|
303
-2%
|
335
+10%
|
357
+7%
|
383
+7%
|
403
+5%
|
408
+1%
|
463
+13%
|
486
+5%
|
574
+18%
|
629
+10%
|
646
+3%
|
736
+14%
|
806
+9%
|
771
-4%
|
937
+22%
|
963
+3%
|
966
+0%
|
992
+3%
|
1 004
+1%
|
1 039
+4%
|
1 134
+9%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(53)
|
(60)
|
(77)
|
(78)
|
(56)
|
(52)
|
(36)
|
(31)
|
(17)
|
(3)
|
1
|
(3)
|
(7)
|
(16)
|
(26)
|
(16)
|
(40)
|
(44)
|
(44)
|
(61)
|
(38)
|
(42)
|
(44)
|
(41)
|
(30)
|
(27)
|
(37)
|
(37)
|
(75)
|
(84)
|
(74)
|
(99)
|
(119)
|
(124)
|
(181)
|
(194)
|
(128)
|
(128)
|
(111)
|
(101)
|
(161)
|
|
Income from Continuing Operations |
184
|
199
|
231
|
232
|
229
|
228
|
208
|
189
|
130
|
65
|
40
|
48
|
68
|
114
|
147
|
150
|
181
|
182
|
211
|
249
|
265
|
292
|
313
|
342
|
374
|
382
|
426
|
449
|
499
|
545
|
573
|
637
|
687
|
647
|
756
|
768
|
839
|
863
|
893
|
938
|
972
|
|
Income to Minority Interest |
(20)
|
(28)
|
(49)
|
(56)
|
(64)
|
(67)
|
(58)
|
(51)
|
(29)
|
(15)
|
(1)
|
(1)
|
(5)
|
(6)
|
(7)
|
(12)
|
(18)
|
(19)
|
(36)
|
(38)
|
(51)
|
(58)
|
(55)
|
(63)
|
(67)
|
(68)
|
(84)
|
(89)
|
(96)
|
(103)
|
(130)
|
(166)
|
(206)
|
(199)
|
(235)
|
(236)
|
(278)
|
(292)
|
(264)
|
(272)
|
(256)
|
|
Net Income (Common) |
164
N/A
|
170
+4%
|
182
+7%
|
175
-3%
|
166
-6%
|
162
-2%
|
150
-7%
|
137
-8%
|
101
-26%
|
50
-51%
|
39
-22%
|
47
+22%
|
63
+33%
|
108
+72%
|
139
+29%
|
139
0%
|
163
+17%
|
162
0%
|
175
+8%
|
210
+20%
|
214
+2%
|
234
+10%
|
258
+10%
|
279
+8%
|
307
+10%
|
313
+2%
|
342
+9%
|
360
+5%
|
404
+12%
|
442
+9%
|
443
+0%
|
471
+6%
|
480
+2%
|
448
-7%
|
521
+16%
|
532
+2%
|
561
+5%
|
571
+2%
|
629
+10%
|
666
+6%
|
716
+7%
|
|
EPS (Diluted) |
0.31
N/A
|
0.32
+3%
|
0.34
+6%
|
0.32
-6%
|
0.29
-9%
|
0.28
-3%
|
0.25
-11%
|
0.23
-8%
|
0.17
-26%
|
0.08
-53%
|
0.06
-25%
|
0.07
+17%
|
0.09
+29%
|
0.16
+78%
|
0.2
+25%
|
0.2
N/A
|
0.23
+15%
|
0.23
N/A
|
0.25
+9%
|
0.3
+20%
|
0.31
+3%
|
0.34
+10%
|
0.37
+9%
|
0.4
+8%
|
0.43
+7%
|
0.45
+5%
|
0.49
+9%
|
0.51
+4%
|
0.57
+12%
|
0.61
+7%
|
0.6
-2%
|
0.63
+5%
|
0.64
+2%
|
0.6
-6%
|
0.7
+17%
|
0.71
+1%
|
0.75
+6%
|
0.76
+1%
|
0.84
+11%
|
0.89
+6%
|
0.96
+8%
|