Henderson Land Development Company Limited
HKEX:0012.HK
21.6 (HKD) • At close January 14, 2025
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 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | 2008 Q2 | 2007 Q4 | 2007 Q2 | 2006 Q4 | 2006 Q2 | 2005 Q4 | 2005 Q2 | 2004 Q4 | 2004 Q2 | 2003 Q4 | 2003 Q2 | 2002 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 11,762 | 16,972 | 10,369 | 15,878 | 9,559 | 14,980 | 8,905 | 14,356 | 11,067 | 16,138 | 8,235 | 8,840 | 13,142 | 15,079 | 12,881 | 15,843 | 9,725 | 11,019 | 14,802 | 8,569 | 14,704 | 8,585 | 11,644.5 | 7,796 | 7,796 | 15,188 | 7,594 | 7,092 | 1,773 | 6,746 | 6,746 | 8,355.9 | 4,177.95 | 6,773 | 3,386.5 | 5,833.261 | 2,916.631 | 6,727.118 | 3,363.559 | 7,667.464 | 1,916.866 |
Kosten van de omzet
| 7,617 | 11,845 | 5,695 | 10,344 | 4,835 | 7,264 | 4,181 | 5,159 | 4,558 | 7,399 | 3,979 | 3,718 | 6,359 | 8,282 | 7,037 | 9,699 | 5,335 | 5,860 | 9,389 | 4,784 | 9,767 | 5,045 | 4,194 | 4,009 | 4,083.5 | 8,418 | 4,209 | 3,843 | 960.75 | 3,672.5 | 3,672.5 | 3,646.5 | 1,823.25 | 3,084 | 1,542 | 2,914.646 | 1,457.323 | 4,102.451 | 2,051.226 | 5,286.517 | 1,321.629 |
Brutowinst
| 4,145 | 5,127 | 4,674 | 5,534 | 4,724 | 7,716 | 4,724 | 9,197 | 6,509 | 8,739 | 4,256 | 5,122 | 6,783 | 6,797 | 5,844 | 6,144 | 4,390 | 5,159 | 5,413 | 3,785 | 4,937 | 3,540 | 7,450.5 | 3,787 | 3,712.5 | 6,770 | 3,385 | 3,249 | 812.25 | 3,073.5 | 3,073.5 | 4,709.4 | 2,354.7 | 3,689 | 1,844.5 | 2,918.615 | 1,459.308 | 2,624.667 | 1,312.334 | 2,380.947 | 595.237 |
Brutowinstmarge
| 0.352 | 0.302 | 0.451 | 0.349 | 0.494 | 0.515 | 0.53 | 0.641 | 0.588 | 0.542 | 0.517 | 0.579 | 0.516 | 0.451 | 0.454 | 0.388 | 0.451 | 0.468 | 0.366 | 0.442 | 0.336 | 0.412 | 0.64 | 0.486 | 0.476 | 0.446 | 0.446 | 0.458 | 0.458 | 0.456 | 0.456 | 0.564 | 0.564 | 0.545 | 0.545 | 0.5 | 0.5 | 0.39 | 0.39 | 0.311 | 0.311 |
Onderzoek- en ontwikkelingskosten
| 0 | 392 | 287 | 134 | 70 | 49 | 60 | 140 | 214 | 257 | 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 | 0 | 0 |
Algemene en administratieve kosten
| 1,071 | 1,213 | 1,092 | 1,281 | 1,047 | 1,211 | 970 | 1,065 | 916 | 1,070 | 876 | 1,028 | 853 | 1,083 | 886 | 1,055 | 848 | 902 | 1,119 | 901 | 1,092 | 839 | 1,062 | 789 | 925.5 | 1,687 | 843.5 | 1,508 | 377 | 624.5 | 624.5 | 1,015.6 | 507.8 | 810.1 | 405.05 | 626.499 | 313.25 | 525.295 | 262.648 | 465.684 | 116.421 |
Verkoop- en marketingkosten
| 616 | 802 | 524 | 893 | 516 | 693 | 345 | 538 | 515 | 899 | 408 | 291 | 375 | 454 | 868 | 723 | 489 | 613 | 674 | 518 | 795 | 460 | 454 | 428 | 441 | 937 | 468.5 | 658 | 164.5 | 443 | 443 | 725.8 | 362.9 | 377.6 | 188.8 | 340.051 | 170.026 | 411.37 | 205.685 | 417.673 | 104.418 |
Verkoop-, algemene en administratieve kosten
| 1,687 | 2,015 | 1,616 | 2,174 | 259 | 266 | 236 | 217 | 211 | 210 | 1,284 | 1,319 | 1,228 | 1,537 | 1,754 | 1,778 | 1,337 | 1,515 | 1,797 | 1,425 | 1,887 | 1,299 | 1,517 | 1,217 | 1,366.5 | 2,624 | 1,312 | 2,166 | 541.5 | 1,067.5 | 1,067.5 | 1,741.4 | 870.7 | 1,187.7 | 593.85 | 966.55 | 483.275 | 936.665 | 468.333 | 883.357 | 220.839 |
Overige kosten
| -914 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -1,288 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -26.5 | -9,369 | -4,684.5 | -11,302 | -2,825.5 | 410 | 410 | -250.2 | -125.1 | 0 | 0 | 188.231 | 94.116 | -776.266 | -388.133 | 242.816 | 60.704 |
Bedrijfskosten
| 773 | 478 | 2,333 | 10 | 964 | 728 | 2,618 | 785 | 1,180 | 1,783 | 1,288 | 12,504 | 9,520 | 12,942 | 8,173 | 8,429 | 5,263 | 6,031 | 3,217 | 6,342 | 4,089 | 5,628 | 9,204 | 5,287 | 1,340 | -6,745 | -3,372.5 | -9,136 | -2,284 | 1,477.5 | 1,477.5 | 1,491.2 | 745.6 | 1,187.7 | 593.85 | 1,154.781 | 577.391 | 160.399 | 80.2 | 1,126.173 | 281.543 |
Bedrijfsresultaat
| 3,372 | 2,915 | 3,057 | 3,412 | 4,781 | 6,646 | 6,549 | 7,358 | 2,834 | 9,479 | 2,968 | 4,069 | 5,653 | 5,196 | 4,167 | 4,537 | 3,035 | 3,714 | 3,802 | 2,416 | 3,217 | 2,189 | 2,685 | 1,997 | 11,129 | 19,971 | 9,985.5 | 18,391 | 4,597.75 | 8,729 | 8,729 | 11,023.5 | 5,511.75 | 15,140.4 | 7,570.2 | 13,464.321 | 6,732.161 | 3,688.053 | 1,844.027 | 2,754.888 | 688.722 |
Bedrijfsresultaat ratio
| 0.287 | 0.172 | 0.295 | 0.215 | 0.5 | 0.444 | 0.735 | 0.513 | 0.256 | 0.587 | 0.36 | 0.46 | 0.43 | 0.345 | 0.323 | 0.286 | 0.312 | 0.337 | 0.257 | 0.282 | 0.219 | 0.255 | 0.231 | 0.256 | 1.428 | 1.315 | 1.315 | 2.593 | 2.593 | 1.294 | 1.294 | 1.319 | 1.319 | 2.235 | 2.235 | 2.308 | 2.308 | 0.548 | 0.548 | 0.359 | 0.359 |
Totaal overige inkomsten en kosten netto
| -579 | -1,869 | -618 | -329 | -400 | 278 | -240 | -1,155 | -141 | 1,110 | 3,625 | 6,649 | 5,413 | 4,628 | 4,501 | -157 | 3,580 | 2,995 | 2,507 | 3,472 | 2,784 | 6,768 | 10,388 | 6,260 | -460.5 | -990 | -495 | -1,152 | -288 | 136 | 136 | 1,648.2 | 824.1 | 2,055.6 | 1,027.8 | 1,268.093 | 634.047 | 356.297 | 178.149 | 570.828 | 142.707 |
Inkomen voor belasting
| 2,793 | 1,046 | 3,841 | 3,083 | 0 | 0 | 0 | 0 | 0 | 0 | 8,497 | 17,671 | 15,824 | 19,578 | 13,804 | 14,960 | 9,481 | 10,961 | 8,418 | 10,055 | 8,838 | 8,957 | 13,073 | 8,257 | 10,668.5 | 18,981 | 9,490.5 | 17,239 | 4,309.75 | 8,865 | 8,865 | 12,671.7 | 6,335.85 | 17,196 | 8,598 | 14,732.414 | 7,366.207 | 4,044.35 | 2,022.175 | 3,325.716 | 831.429 |
Inkomen voor belasting ratio
| 0.237 | 0.062 | 0.37 | 0.194 | 0 | 0 | 0 | 0 | 0 | 0 | 1.032 | 1.999 | 1.204 | 1.298 | 1.072 | 0.944 | 0.975 | 0.995 | 0.569 | 1.173 | 0.601 | 1.043 | 1.123 | 1.059 | 1.368 | 1.25 | 1.25 | 2.431 | 2.431 | 1.314 | 1.314 | 1.516 | 1.516 | 2.539 | 2.539 | 2.526 | 2.526 | 0.601 | 0.601 | 0.434 | 0.434 |
Belastingkosten
| 286 | 549 | 117 | 660 | 0 | 0 | 0 | 0 | 0 | 0 | 971 | 1,491 | 632 | 1,656 | 561 | 1,510 | 745 | 832 | 995 | 538 | 653 | 1,086 | 545 | 460 | 502.5 | 1,618 | 809 | 1,601 | 400.25 | 705 | 705 | 698.1 | 349.05 | 1,591.7 | 795.85 | 2,401.342 | 1,200.671 | 518.151 | 259.076 | 656.186 | 164.047 |
Nettowinst
| 3,174 | 3,304 | 5,957 | 4,458 | 4,841 | 4,841 | 4,841 | 4,841 | 4,841 | 4,841 | 7,515 | 16,127 | 15,030 | 17,736 | 13,073 | 13,305 | 8,611 | 9,846 | 7,292 | 9,460 | 8,191 | 7,757 | 12,468 | 7,733 | 10,166 | 17,363 | 8,681.5 | 15,638 | 3,909.5 | 8,160 | 8,160 | 11,973.6 | 5,986.8 | 15,604.3 | 7,802.15 | 12,331.072 | 6,165.536 | 3,526.199 | 1,763.1 | 2,669.53 | 667.383 |
Nettowinstmarge
| 0.27 | 0.195 | 0.575 | 0.281 | 0.506 | 0.323 | 0.544 | 0.337 | 0.437 | 0.3 | 0.913 | 1.824 | 1.144 | 1.176 | 1.015 | 0.84 | 0.885 | 0.894 | 0.493 | 1.104 | 0.557 | 0.904 | 1.071 | 0.992 | 1.304 | 1.143 | 1.143 | 2.205 | 2.205 | 1.21 | 1.21 | 1.433 | 1.433 | 2.304 | 2.304 | 2.114 | 2.114 | 0.524 | 0.524 | 0.348 | 0.348 |
WPA (Winst Per Aandeel)
| 0.66 | 0.68 | 1.23 | 0.92 | 1 | 1 | 1 | 1 | 1 | 1 | 1.55 | 3.33 | 3.1 | 3.66 | 2.7 | 2.75 | 1.78 | 2.04 | 1.51 | 1.98 | 1.72 | 1.65 | 2.66 | 1.68 | 2.18 | 3.84 | 1.92 | 3.72 | 0.93 | 2.04 | 2.04 | 3.24 | 1.62 | 4.4 | 2.2 | 3.48 | 1.74 | 1 | 0.5 | 0.8 | 0.2 |
Verwaterde WPA
| 0.66 | 0.68 | 1.23 | 0.92 | 1 | 1 | 1 | 1 | 1 | 1 | 1.55 | 3.33 | 3.1 | 3.66 | 2.7 | 2.75 | 1.78 | 2.04 | 1.51 | 1.98 | 1.72 | 1.65 | 2.66 | 1.68 | 2.18 | 3.84 | 1.92 | 3.72 | 0.93 | 2.04 | 2.04 | 3.24 | 1.62 | 4.4 | 2.2 | 3.48 | 1.74 | 1 | 0.5 | 0.8 | 0.2 |
EBITDA
| 3,626 | 3,181 | 3,330 | 3,693 | 3,416 | 1,390 | 628 | 7,831 | 5,259 | 1,066 | 3,001 | 4,105 | 5,685 | 5,236 | 4,221 | 4,590 | 3,088 | 3,787 | 3,892 | 2,502 | 3,306 | 2,297 | 2,794 | 2,099 | 11,234.5 | 20,171 | 10,085.5 | 18,566 | 4,641.5 | 8,815.5 | 8,815.5 | 11,138.3 | 5,569.15 | 15,262.5 | 7,631.25 | 13,732.784 | 6,866.392 | 3,830.473 | 1,915.237 | 2,886.127 | 721.532 |
EBITDA ratio
| 0.308 | 0.187 | 0.321 | 0.233 | 0.065 | 0.093 | 0.071 | 0.05 | 0.155 | 0.066 | 0.381 | 0.464 | 0.433 | 0.347 | 0.328 | 0.29 | 0.318 | 0.344 | 0.263 | 0.292 | 0.225 | 0.268 | 0.24 | 0.269 | 1.441 | 1.328 | 1.328 | 2.618 | 2.618 | 1.307 | 1.307 | 1.333 | 1.333 | 2.253 | 2.253 | 2.354 | 2.354 | 0.569 | 0.569 | 0.376 | 0.376 |