Henderson Land Development Company Limited
HKEX:0012.HK
24.75 (HKD) • At close November 13, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
2024 Q2 | 2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 15,079 | 18,925 | 8,612 | 9,827 | 13,409 | 8,496 | 14,043 | 5,576 | 10,568 | 9,740 | 12,794 | 16,507 | 17,464 | 24,673 | 25,366 | 22,966 | 17,663 | 11,779 | 10,022 | 10,303 | 13,292 | 13,915 | 13,658 | 12,538 | 11,806 | 19,364 | 18,274 | 9,916 | 19,953 | 10,571 |
Kortetermijnbeleggingen
| 879 | 3,180 | 5,244 | 1,918 | 455 | 2,839 | 388 | 557 | 442 | 1,190 | 1,828 | 237 | 192 | 1,139 | 5,505 | 7,432 | 357 | 928 | 1,071 | 247 | 5 | 38 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -516 |
Liquide middelen en kortetermijnbeleggingen
| 15,958 | 22,105 | 13,856 | 11,745 | 13,864 | 11,335 | 14,431 | 6,133 | 11,010 | 10,930 | 14,622 | 16,744 | 17,656 | 24,673 | 25,366 | 22,966 | 17,663 | 11,779 | 10,022 | 10,303 | 13,297 | 13,953 | 13,658 | 12,538 | 11,806 | 19,364 | 18,274 | 9,916 | 19,953 | 10,571 |
Nettovorderingen
| 945 | 0 | 13,259 | 0 | 14,822 | 739 | 554 | 8,753 | 29,497 | 395 | 26,247 | 456 | 487 | 482 | 3,724 | 1,665 | 1,692 | 2,164 | 2,899 | 1,312 | 2,305 | 2,737 | -46 | -82 | 0 | -561 | 0 | 0 | 0 | 0 |
Voorraad
| 90,467 | 94,164 | 101,077 | 97,258 | 101,981 | 109,180 | 103,282 | 101,059 | 100,590 | 100,495 | 99,583 | 97,177 | 94,778 | 74,219 | 74,385 | 75,242 | 79,885 | 81,556 | 79,416 | 80,101 | 81,773 | 80,233 | 77,234 | 76,403 | 68,783 | 68,204 | 61,939 | 60,717 | 56,024 | 41,541 |
Overige vlottende activa
| 13,448 | 17,873 | 14,833 | 15,763 | 17,222 | 17,923 | 21,283 | 9,118 | 20,997 | 16,930 | -7,584 | 19,802 | 21,594 | 20,952 | 14,856 | 18,103 | 14,219 | 13,760 | 14,762 | 14,390 | 12,427 | 12,225 | 15,061 | 13,393 | 13,655 | 13,489 | 16,098 | 11,422 | 9,728 | 13,455 |
Totaal vlottende activa
| 120,818 | 134,142 | 130,532 | 124,766 | 133,067 | 139,177 | 139,562 | 125,063 | 132,597 | 128,750 | 132,868 | 134,179 | 134,515 | 120,326 | 118,331 | 117,976 | 113,459 | 109,259 | 107,099 | 106,106 | 109,802 | 109,148 | 105,907 | 102,252 | 94,637 | 100,496 | 96,311 | 82,055 | 85,705 | 65,567 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 276,833 | 5,719 | 5,853 | 5,355 | 5,443 | 5,106 | 5,215 | 1,150 | 1,191 | 840 | 759 | 177,087 | 170,249 | 173,844 | 161,423 | 133,269 | 132,934 | 130,289 | 123,803 | 119,705 | 112,056 | 108,872 | 107,882 | 101,072 | 94,962 | 3,787 | 87,354 | 2,241 | 79,990 | 69,320 |
Goodwill
| 262 | 262 | 262 | 262 | 262 | 262 | 262 | 262 | 262 | 262 | 262 | 262 | 262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 96 | 98 | 362 | 364 | 366 | 368 | 370 | 262 | 262 | 262 | 262 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 361 | 375 | 394 | 405 | 415 | 429 | 454 | 467 | 479 | 491 | 508 |
Goodwill en immateriële activa
| 358 | 360 | 624 | 626 | 628 | 630 | 632 | 524 | 524 | 524 | 524 | 262 | 262 | 281,421 | 262,803 | 229,712 | 226,497 | 221,835 | 213,704 | 361 | 375 | 394 | 405 | 415 | 429 | 454 | 467 | 479 | 491 | 508 |
Langetermijnbeleggingen
| 129,526 | 104,199 | 134,977 | 103,962 | 146,324 | 107,280 | 138,251 | 108,410 | 126,716 | 103,381 | 123,178 | 116,723 | 112,595 | 108,001 | 101,740 | 96,820 | 94,204 | 92,073 | 90,338 | 87,007 | 85,317 | 82,519 | 75,834 | 75,411 | 70,693 | 0 | 0 | 0 | 0 | 54,715 |
Belastingvorderingen
| 0 | 1,027 | 972 | 730 | 794 | 698 | 676 | 633 | 464 | 416 | 548 | 641 | 460 | 424 | 360 | 377 | 641 | 527 | 437 | 556 | 474 | 0 | 0 | 804 | 793 | 673 | 490 | 541 | 443 | 156 |
Overige niet-vlottende activa
| 7,413 | 297,103 | 253,150 | 287,560 | 250,379 | 288,398 | 194,065 | 213,459 | 181,876 | 208,935 | 179,064 | -641 | -460 | -281,845 | -263,163 | -230,089 | -227,138 | -222,362 | -214,141 | -556 | -474 | 3,181 | 2,114 | -804 | -793 | 157,060 | 65,370 | 144,996 | 55,762 | 976 |
Totaal niet-vlottende activa
| 414,130 | 408,408 | 395,576 | 398,233 | 403,568 | 402,112 | 338,839 | 324,176 | 310,771 | 314,096 | 304,073 | 294,072 | 283,106 | 281,845 | 263,163 | 230,089 | 227,138 | 222,362 | 214,141 | 207,073 | 197,748 | 194,966 | 186,235 | 176,898 | 166,084 | 161,974 | 153,681 | 148,257 | 136,686 | 125,675 |
Totaal activa
| 534,948 | 542,550 | 533,522 | 529,790 | 544,928 | 550,304 | 488,017 | 461,087 | 454,757 | 455,245 | 449,138 | 441,106 | 427,058 | 410,998 | 388,929 | 355,498 | 347,406 | 336,269 | 325,257 | 316,980 | 309,919 | 304,114 | 292,142 | 281,557 | 262,835 | 262,470 | 249,992 | 230,312 | 222,391 | 191,242 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||
Crediteuren
| 0 | 9,342 | 8,750 | 8,581 | 4,029 | 8,582 | 4,202 | 4,119 | 3,943 | 4,518 | 4,342 | 3,908 | 4,273 | 8,688 | 5,643 | 5,949 | 5,471 | 6,588 | 5,785 | 6,692 | 5,058 | 5,974 | 7,443 | 6,033 | 10,848 | 4,195 | 7,876 | 5,812 | 4,684 | 5,359 |
Kortlopende schulden
| 25,884 | 33,795 | 26,922 | 36,226 | 34,042 | 32,074 | 19,128 | 31,239 | 34,365 | 31,162 | 34,702 | 34,235 | 27,966 | 25,001 | 25,064 | 20,470 | 15,403 | 12,419 | 7,772 | 13,999 | 12,778 | 8,718 | 8,423 | 2,826 | 4,592 | 19,699 | 13,624 | 7,516 | 7,331 | 4,858 |
Belastingschulden
| 0 | 441 | 540 | 869 | 1,195 | 2,582 | 2,338 | 2,762 | 2,537 | 2,383 | 1,960 | 2,180 | 1,776 | 1,968 | 1,504 | 1,054 | 996 | 790 | 713 | 937 | 1,035 | 0 | 0 | 858 | 903 | 798 | 887 | 733 | 898 | 713 |
Uitgestelde opbrengsten
| 0 | 4,997 | 5,667 | 3,914 | 6,488 | 6,140 | 9,418 | 8,589 | 10,277 | 14,899 | 17,222 | -33,021 | -27,203 | -24,675 | -25,064 | -20,152 | -15,179 | -12,408 | -7,737 | -13,590 | -11,747 | 0 | 0 | -2,826 | -4,592 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 30,378 | 16,556 | 22,167 | 14,798 | 24,036 | 20,009 | 25,877 | 8,027 | 17,301 | 21,102 | 23,391 | 21,991 | 17,856 | 14,405 | 14,738 | 18,564 | 17,897 | 12,507 | 16,612 | 10,612 | 15,911 | 10,727 | 14,293 | 9,778 | 0 | 4,835 | 0 | 0 | 0 | 39 |
Totaal kortlopende verplichtingen
| 56,262 | 60,134 | 58,379 | 60,474 | 63,302 | 63,247 | 51,545 | 54,736 | 58,146 | 59,165 | 64,395 | 62,314 | 51,871 | 50,062 | 46,949 | 42,461 | 39,767 | 32,304 | 30,882 | 32,240 | 34,782 | 25,419 | 30,159 | 19,495 | 16,343 | 29,527 | 22,387 | 14,061 | 12,913 | 10,969 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||
Langetermijnschulden
| 127,755 | 127,900 | 123,046 | 113,865 | 65,606 | 124,981 | 58,340 | 65,048 | 67,124 | 62,642 | 56,708 | 52,509 | 57,120 | 56,375 | 53,140 | 35,932 | 39,150 | 41,453 | 36,925 | 35,197 | 33,462 | 44,539 | 38,477 | 38,792 | 39,911 | 27,458 | 36,603 | 34,123 | 44,790 | 31,151 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 4,997 | 5,667 | 3,914 | 6,488 | 6,140 | 9,418 | 8,589 | 10,277 | 14,899 | 17,222 | 47,183 | 54,462 | 49,768 | 48,340 | 30,572 | 34,681 | 35,210 | 30,461 | 28,871 | 27,281 | 0 | 0 | -1,186 | -2,509 | -3,811 | -19,657 | 641 | -43,156 | 557 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 9,044 | 9,026 | 9,127 | 9,251 | 9,172 | 8,893 | 7,904 | 7,433 | 6,910 | 6,915 | 6,802 | 6,706 | 6,607 | 6,263 | 6,582 | 6,425 | 6,243 | 6,464 | 6,326 | 6,181 | 0 | 0 | 5,412 | 5,242 | 5,082 | 4,554 | 4,088 | 10,381 | 8,845 |
Overige niet-vlottende verplichtingen
| 10,143 | 1,372 | -10,115 | -9,684 | 48,915 | -9,423 | 14,097 | -7,149 | -5,962 | -6,034 | -5,371 | -5,326 | -2,658 | 0 | -4,800 | -5,360 | -4,469 | 0 | 0 | 0 | 0 | 6,156 | 6,020 | 2,545 | 656 | 10,478 | 3,194 | 12,976 | 9,432 | 2,210 |
Totaal niet-vlottende verplichtingen
| 137,898 | 138,316 | 121,957 | 113,308 | 123,772 | 124,730 | 81,330 | 65,803 | 68,595 | 63,518 | 58,252 | 53,985 | 61,168 | 56,375 | 54,603 | 37,154 | 41,106 | 41,453 | 36,925 | 35,197 | 33,462 | 50,695 | 44,497 | 46,749 | 45,809 | 43,018 | 44,351 | 51,828 | 64,603 | 42,763 |
Totaal passiva
| 194,160 | 198,450 | 191,956 | 184,638 | 197,824 | 198,125 | 142,105 | 128,895 | 134,693 | 129,852 | 129,717 | 123,114 | 119,763 | 113,055 | 107,815 | 86,197 | 87,298 | 80,000 | 74,271 | 73,763 | 74,425 | 76,114 | 74,656 | 71,656 | 67,394 | 72,545 | 66,738 | 65,889 | 77,516 | 53,732 |
Eigen vermogen: | ||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 357 | 0 | 0 | 0 | 1,156 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 156,868 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 52,345 | 52,345 | 52,345 | 52,345 | 52,345 | 52,345 | 52,345 | 52,345 | 52,345 | 52,345 | 52,345 | 52,345 | 52,345 | 52,345 | 52,345 | 52,345 | 52,345 | 52,345 | 52,010 | 52,010 | 50,545 | 5,398 | 4,830 | 4,830 | 4,738 | 4,738 | 4,738 | 4,352 | 4,330 | 4,294 |
Ingehouden winsten
| 274,047 | 277,167 | 276,434 | 276,766 | 274,755 | 276,270 | 271,809 | 271,554 | 266,589 | 270,044 | 262,945 | 261,165 | 247,198 | 236,287 | 222,542 | 212,345 | 200,755 | 195,684 | 185,640 | 178,068 | 171,561 | 164,029 | 156,781 | 150,645 | 138,995 | 0 | 125,221 | 0 | 0 | 0 |
Overige gereserveerde algehele resultaten
| -3,958 | -2,986 | -4,531 | -1,179 | 2,742 | 6,389 | 4,451 | 3,692 | -3,341 | -1,554 | -620 | -357 | 2,741 | 3,942 | 629 | -1,156 | 1,525 | 3,218 | 8,121 | 8,072 | 7,641 | 8,848 | 7,509 | -1,393 | 0 | -1,287 | 0 | -1,163 | 0 | 0 |
Overige totale aandeelhoudersvermogen
| 0 | -2,970 | 332 | -1,163 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -20 | 51,274 | -155,475 | 138,995 | 181,885 | 48,055 | 155,849 | 135,609 | 128,833 |
Totaal eigen vermogen van aandeelhouders
| 322,434 | 326,542 | 324,264 | 327,948 | 329,858 | 335,020 | 328,621 | 327,607 | 315,609 | 320,851 | 314,686 | 313,153 | 302,284 | 292,574 | 275,516 | 263,534 | 254,625 | 251,247 | 245,771 | 238,150 | 229,747 | 223,402 | 212,826 | 155,475 | 143,733 | 185,336 | 178,014 | 159,038 | 139,939 | 133,127 |
Totaal eigen vermogen
| 340,788 | 344,100 | 341,566 | 345,152 | 347,104 | 352,179 | 345,912 | 332,192 | 320,064 | 325,393 | 319,421 | 317,992 | 307,295 | 297,943 | 281,114 | 269,301 | 260,108 | 256,269 | 250,986 | 243,217 | 235,494 | 228,000 | 217,486 | 160,164 | 148,341 | 189,925 | 183,254 | 164,423 | 144,875 | 137,510 |
Totaal passiva en aandeelhoudersvermogen
| 534,948 | 542,550 | 533,522 | 529,790 | 544,928 | 550,304 | 488,017 | 461,087 | 454,757 | 455,245 | 449,138 | 441,106 | 427,058 | 411,592 | 388,929 | 355,498 | 347,406 | 336,269 | 325,257 | 316,980 | 309,919 | 304,114 | 292,142 | 281,557 | 262,835 | 262,470 | 249,992 | 230,312 | 222,391 | 191,242 |