Suga International Holdings Limited
HKEX:0912.HK
1.29 (HKD) • At close November 8, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
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 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2007 Q1 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2006 Q1 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2005 Q1 | 2004 Q4 | 2004 Q3 | 2004 Q2 | 2004 Q1 | 2003 Q4 | 2003 Q3 | 2003 Q2 | 2003 Q1 | 2002 Q4 | 2002 Q3 | 2002 Q2 | 2002 Q1 | 2001 Q4 | 2001 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 682.772 | 717.521 | 699.906 | 743.576 | 852.577 | 1,003.298 | 1,195.534 | 906.039 | 735.41 | 879.773 | 818.853 | 863.009 | 771.561 | 738.943 | 705.075 | 709.028 | 664.3 | 703.8 | 661.543 | 680.381 | 636.662 | 608.166 | 479.187 | 276.872 | 310.499 | 310.499 | 310.499 | 310.499 | 297.765 | 297.765 | 297.765 | 297.765 | 239.967 | 239.967 | 239.967 | 239.967 | 203.009 | 203.009 | 203.009 | 203.009 | 176.928 | 176.928 | 176.928 | 176.928 | 174.087 | 174.087 | 174.087 | 174.087 | 192.992 | 192.992 | 192.992 | 192.992 | 147.856 | 147.856 | 147.856 | 147.856 | 150.228 | 150.228 | 150.228 | 150.228 | 113.336 | 113.336 | 113.336 | 113.336 | 60.914 | 60.914 | 60.914 | 60.914 |
Kosten van de omzet
| 583.565 | 613.461 | 604.908 | 635.696 | 729.536 | 868.606 | 1,031.329 | 783.61 | 647.979 | 762.087 | 708.728 | 746.151 | 657.248 | 622.108 | 592.358 | 598.145 | 562.375 | 604.906 | 569.712 | 592.147 | 543.708 | 526.452 | 415.687 | 240.15 | 269.18 | 269.18 | 269.18 | 269.18 | 257.135 | 257.135 | 257.135 | 257.135 | 208.213 | 208.213 | 208.213 | 208.213 | 178.857 | 178.857 | 178.857 | 178.857 | 153.72 | 153.72 | 153.72 | 153.72 | 151.576 | 151.576 | 151.576 | 151.576 | 171.498 | 171.498 | 171.498 | 171.498 | 127.933 | 127.933 | 127.933 | 127.933 | 127.402 | 127.402 | 127.402 | 127.402 | 95.359 | 95.359 | 95.359 | 95.359 | 45.551 | 45.551 | 45.551 | 45.551 |
Brutowinst
| 99.207 | 104.06 | 94.998 | 107.88 | 123.041 | 134.692 | 164.205 | 122.429 | 87.431 | 117.686 | 110.125 | 116.858 | 114.313 | 116.835 | 112.717 | 110.883 | 101.925 | 98.894 | 91.831 | 88.234 | 92.954 | 81.714 | 63.5 | 36.722 | 41.319 | 41.319 | 41.319 | 41.319 | 40.63 | 40.63 | 40.63 | 40.63 | 31.754 | 31.754 | 31.754 | 31.754 | 24.152 | 24.152 | 24.152 | 24.152 | 23.208 | 23.208 | 23.208 | 23.208 | 22.511 | 22.511 | 22.511 | 22.511 | 21.494 | 21.494 | 21.494 | 21.494 | 19.923 | 19.923 | 19.923 | 19.923 | 22.826 | 22.826 | 22.826 | 22.826 | 17.977 | 17.977 | 17.977 | 17.977 | 15.363 | 15.363 | 15.363 | 15.363 |
Brutowinstmarge
| 0.145 | 0.145 | 0.136 | 0.145 | 0.144 | 0.134 | 0.137 | 0.135 | 0.119 | 0.134 | 0.134 | 0.135 | 0.148 | 0.158 | 0.16 | 0.156 | 0.153 | 0.141 | 0.139 | 0.13 | 0.146 | 0.134 | 0.133 | 0.133 | 0.133 | 0.133 | 0.133 | 0.133 | 0.136 | 0.136 | 0.136 | 0.136 | 0.132 | 0.132 | 0.132 | 0.132 | 0.119 | 0.119 | 0.119 | 0.119 | 0.131 | 0.131 | 0.131 | 0.131 | 0.129 | 0.129 | 0.129 | 0.129 | 0.111 | 0.111 | 0.111 | 0.111 | 0.135 | 0.135 | 0.135 | 0.135 | 0.152 | 0.152 | 0.152 | 0.152 | 0.159 | 0.159 | 0.159 | 0.159 | 0.252 | 0.252 | 0.252 | 0.252 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.556 | 0 | 1.111 | 0 | 0.556 | 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 | 0 | 0 | 0 | 0 | 1.142 | 1.142 | 1.142 | 1.142 | 0.256 | 0.256 | 0.256 | 0.256 | 0.151 | 0.151 | 0.151 | 0.151 | 0.171 | 0.171 | 0.171 | 0.171 |
Algemene en administratieve kosten
| 53.541 | 53.171 | 55.97 | 60.176 | 58.902 | 71.888 | 70.446 | 57.283 | 52.462 | 64.273 | 53.065 | 55.52 | 54.776 | 51.412 | 55.752 | 51.096 | 56.232 | 46.411 | 56.477 | 43.421 | 36.057 | 34.858 | 32.84 | 16.564 | 14.233 | 14.233 | 14.233 | 14.233 | 12.342 | 12.342 | 12.342 | 12.342 | 12.427 | 12.427 | 12.427 | 12.427 | 13.25 | 13.25 | 13.25 | 13.25 | 13.356 | 13.356 | 13.356 | 13.356 | 13.567 | 13.567 | 13.567 | 13.567 | 13.503 | 13.503 | 13.503 | 13.503 | 8.191 | 8.191 | 8.191 | 8.191 | 7.676 | 7.676 | 7.676 | 7.676 | 6.762 | 6.762 | 6.762 | 6.762 | 5.089 | 5.089 | 5.089 | 5.089 |
Verkoop- en marketingkosten
| 29.753 | 27.846 | 33.994 | 28.046 | 28.883 | 31.994 | 33.242 | 28.857 | 28.284 | 29.112 | 31.165 | 26.817 | 27.702 | 18.988 | 25.235 | 17.002 | 15.284 | 13.083 | 15.17 | 10.816 | 9.427 | 7.924 | 7.171 | 4.279 | 3.501 | 3.501 | 3.501 | 3.501 | 3.415 | 3.415 | 3.415 | 3.415 | 3.675 | 3.675 | 3.675 | 3.675 | 4.129 | 4.129 | 4.129 | 4.129 | 3.878 | 3.878 | 3.878 | 3.878 | 3.89 | 3.89 | 3.89 | 3.89 | 4.625 | 4.625 | 4.625 | 4.625 | 4.166 | 4.166 | 4.166 | 4.166 | 2.815 | 2.815 | 2.815 | 2.815 | -0.506 | -0.506 | -0.506 | -0.506 | 1.622 | 1.622 | 1.622 | 1.622 |
Verkoop-, algemene en administratieve kosten
| 83.294 | 81.017 | 91.465 | 88.222 | 85.264 | 103.882 | 101.387 | 86.14 | 80.969 | 93.05 | 84.23 | 82.337 | 82.478 | 70.4 | 80.987 | 68.098 | 71.516 | 59.494 | 71.647 | 54.237 | 45.484 | 42.782 | 40.011 | 20.843 | 17.734 | 17.734 | 17.734 | 17.734 | 15.756 | 15.756 | 15.756 | 15.756 | 16.101 | 16.101 | 16.101 | 16.101 | 17.379 | 17.379 | 17.379 | 17.379 | 17.234 | 17.234 | 17.234 | 17.234 | 17.457 | 17.457 | 17.457 | 17.457 | 18.128 | 18.128 | 18.128 | 18.128 | 12.357 | 12.357 | 12.357 | 12.357 | 10.491 | 10.491 | 10.491 | 10.491 | 6.257 | 6.257 | 6.257 | 6.257 | 6.711 | 6.711 | 6.711 | 6.711 |
Overige kosten
| -2.82 | 0 | 0 | 0 | -4.478 | 0 | -2.521 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.103 | -0.173 | -0.173 | -0.173 | -1.405 | -1.405 | -1.405 | -1.405 | -0.581 | -0.581 | -0.581 | -0.581 | -0.199 | -0.199 | -0.199 | -0.199 | -0.365 | -0.365 | -0.365 | -0.365 | -0.084 | -0.084 | -0.084 | -0.084 | -0.116 | -0.116 | -0.116 | -0.116 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 80.474 | 81.017 | 91.465 | 88.222 | 89.742 | 103.882 | 103.908 | 86.14 | 80.969 | 93.05 | 84.084 | 80.998 | 80.583 | 70.006 | 91.119 | 72.062 | 57.389 | 56.088 | 70.038 | 67.477 | 45.162 | 39.587 | 33.755 | 20.67 | 16.329 | 16.329 | 16.329 | 16.329 | 15.176 | 15.176 | 15.176 | 15.176 | 15.902 | 15.902 | 15.902 | 15.902 | 17.014 | 17.014 | 17.014 | 17.014 | 17.15 | 17.15 | 17.15 | 17.15 | 17.34 | 17.34 | 17.34 | 17.34 | 18.128 | 18.128 | 18.128 | 18.128 | 13.499 | 13.499 | 13.499 | 13.499 | 10.747 | 10.747 | 10.747 | 10.747 | 6.408 | 6.408 | 6.408 | 6.408 | 6.881 | 6.881 | 6.881 | 6.881 |
Bedrijfsresultaat
| 18.733 | 23.043 | 3.533 | 19.658 | 33.299 | 30.81 | 60.297 | 36.289 | 6.462 | 24.636 | 24.812 | 37.514 | 32.311 | 47.757 | 29.752 | 44.977 | 34.496 | 41.246 | 22.986 | 31.842 | 47.809 | 39.004 | 23.873 | 16.053 | 24.991 | 24.991 | 24.991 | 24.991 | 25.454 | 25.454 | 25.454 | 25.454 | 15.852 | 15.852 | 15.852 | 15.852 | 7.138 | 7.138 | 7.138 | 7.138 | 6.058 | 6.058 | 6.058 | 6.058 | 5.17 | 5.17 | 5.17 | 5.17 | 3.366 | 3.366 | 3.366 | 3.366 | 6.424 | 6.424 | 6.424 | 6.424 | 12.079 | 12.079 | 12.079 | 12.079 | 11.57 | 11.57 | 11.57 | 11.57 | 8.482 | 8.482 | 8.482 | 8.482 |
Bedrijfsresultaat ratio
| 0.027 | 0.032 | 0.005 | 0.026 | 0.039 | 0.031 | 0.05 | 0.04 | 0.009 | 0.028 | 0.03 | 0.043 | 0.042 | 0.065 | 0.042 | 0.063 | 0.052 | 0.059 | 0.035 | 0.047 | 0.075 | 0.064 | 0.05 | 0.058 | 0.08 | 0.08 | 0.08 | 0.08 | 0.085 | 0.085 | 0.085 | 0.085 | 0.066 | 0.066 | 0.066 | 0.066 | 0.035 | 0.035 | 0.035 | 0.035 | 0.034 | 0.034 | 0.034 | 0.034 | 0.03 | 0.03 | 0.03 | 0.03 | 0.017 | 0.017 | 0.017 | 0.017 | 0.043 | 0.043 | 0.043 | 0.043 | 0.08 | 0.08 | 0.08 | 0.08 | 0.102 | 0.102 | 0.102 | 0.102 | 0.139 | 0.139 | 0.139 | 0.139 |
Totaal overige inkomsten en kosten netto
| -0.655 | 0.345 | 34.681 | 9.817 | 1.465 | 6.893 | 3.19 | 0.862 | -6.056 | 5.964 | -0.294 | -2.021 | 1.012 | -1.496 | -6.087 | -5.027 | 10.855 | 1.31 | -2.056 | 122.94 | 2.221 | 2.563 | 6.743 | 4.652 | 0.47 | 0.47 | 0.47 | 0.47 | 0.138 | 0.138 | 0.138 | 0.138 | -0.049 | -0.049 | -0.049 | -0.049 | -0.089 | -0.089 | -0.089 | -0.089 | -0.651 | -0.651 | -0.651 | -0.651 | -1.415 | -1.415 | -1.415 | -1.415 | -2.509 | -2.509 | -2.509 | -2.509 | -0.971 | -0.971 | -0.971 | -0.971 | -0.509 | -0.509 | -0.509 | -0.509 | -0.576 | -0.576 | -0.576 | -0.576 | -0.147 | -0.147 | -0.147 | -0.147 |
Inkomen voor belasting
| 18.078 | 23.388 | 38.214 | 29.475 | 34.764 | 37.703 | 63.487 | 37.151 | 0.406 | 30.6 | 24.518 | 35.493 | 33.323 | 46.261 | 23.665 | 39.95 | 45.351 | 42.556 | 20.93 | 154.782 | 50.03 | 41.567 | 30.616 | 20.704 | 25.461 | 25.461 | 25.461 | 25.461 | 25.592 | 25.592 | 25.592 | 25.592 | 15.803 | 15.803 | 15.803 | 15.803 | 7.05 | 7.05 | 7.05 | 7.05 | 5.407 | 5.407 | 5.407 | 5.407 | 3.755 | 3.755 | 3.755 | 3.755 | 0.858 | 0.858 | 0.858 | 0.858 | 5.453 | 5.453 | 5.453 | 5.453 | 11.571 | 11.571 | 11.571 | 11.571 | 10.993 | 10.993 | 10.993 | 10.993 | 8.335 | 8.335 | 8.335 | 8.335 |
Inkomen voor belasting ratio
| 0.026 | 0.033 | 0.055 | 0.04 | 0.041 | 0.038 | 0.053 | 0.041 | 0.001 | 0.035 | 0.03 | 0.041 | 0.043 | 0.063 | 0.034 | 0.056 | 0.068 | 0.06 | 0.032 | 0.227 | 0.079 | 0.068 | 0.064 | 0.075 | 0.082 | 0.082 | 0.082 | 0.082 | 0.086 | 0.086 | 0.086 | 0.086 | 0.066 | 0.066 | 0.066 | 0.066 | 0.035 | 0.035 | 0.035 | 0.035 | 0.031 | 0.031 | 0.031 | 0.031 | 0.022 | 0.022 | 0.022 | 0.022 | 0.004 | 0.004 | 0.004 | 0.004 | 0.037 | 0.037 | 0.037 | 0.037 | 0.077 | 0.077 | 0.077 | 0.077 | 0.097 | 0.097 | 0.097 | 0.097 | 0.137 | 0.137 | 0.137 | 0.137 |
Belastingkosten
| 5.416 | 3.723 | 8.505 | 2.292 | 1.569 | 4.873 | 7.55 | 4.838 | -1.681 | 3.267 | 0.782 | 4.118 | 1.181 | 4.866 | 3.017 | 0.555 | 4.612 | 3.984 | 0.213 | 5.911 | 6.289 | 4.399 | 2.593 | 1.341 | 2.189 | 2.189 | 2.189 | 2.189 | 2.982 | 2.982 | 2.982 | 2.982 | 1.677 | 1.677 | 1.677 | 1.677 | 0.819 | 0.819 | 0.819 | 0.819 | 0.235 | 0.235 | 0.235 | 0.235 | 0.742 | 0.742 | 0.742 | 0.742 | 0.521 | 0.521 | 0.521 | 0.521 | 0.648 | 0.648 | 0.648 | 0.648 | 0.594 | 0.594 | 0.594 | 0.594 | 1.132 | 1.132 | 1.132 | 1.132 | 1.531 | 1.531 | 1.531 | 1.531 |
Nettowinst
| 12.406 | 19.653 | 33.145 | 26.665 | 27.362 | 29.103 | 50.212 | 29.062 | 0.253 | 27.452 | 23.986 | 31.571 | 32.318 | 41.793 | 21.634 | 40.111 | 41.003 | 39.035 | 21.25 | 149.156 | 44.013 | 37.474 | 28.313 | 19.46 | 23.313 | 23.313 | 23.313 | 23.313 | 22.61 | 22.61 | 22.61 | 22.61 | 14.126 | 14.126 | 14.126 | 14.126 | 6.231 | 6.231 | 6.231 | 6.231 | 5.172 | 5.172 | 5.172 | 5.172 | 3.013 | 3.013 | 3.013 | 3.013 | 0.337 | 0.337 | 0.337 | 0.337 | 4.804 | 4.804 | 4.804 | 4.804 | 10.977 | 10.977 | 10.977 | 10.977 | 9.862 | 9.862 | 9.862 | 9.862 | 6.805 | 6.805 | 6.805 | 6.805 |
Nettowinstmarge
| 0.018 | 0.027 | 0.047 | 0.036 | 0.032 | 0.029 | 0.042 | 0.032 | 0 | 0.031 | 0.029 | 0.037 | 0.042 | 0.057 | 0.031 | 0.057 | 0.062 | 0.055 | 0.032 | 0.219 | 0.069 | 0.062 | 0.059 | 0.07 | 0.075 | 0.075 | 0.075 | 0.075 | 0.076 | 0.076 | 0.076 | 0.076 | 0.059 | 0.059 | 0.059 | 0.059 | 0.031 | 0.031 | 0.031 | 0.031 | 0.029 | 0.029 | 0.029 | 0.029 | 0.017 | 0.017 | 0.017 | 0.017 | 0.002 | 0.002 | 0.002 | 0.002 | 0.032 | 0.032 | 0.032 | 0.032 | 0.073 | 0.073 | 0.073 | 0.073 | 0.087 | 0.087 | 0.087 | 0.087 | 0.112 | 0.112 | 0.112 | 0.112 |
WPA (Winst Per Aandeel)
| 0.044 | 0.069 | 0.12 | 0.094 | 0.096 | 0.1 | 0.18 | 0.1 | 0.001 | 0.097 | 0.085 | 0.11 | 0.11 | 0.15 | 0.077 | 0.14 | 0.15 | 0.14 | 0.078 | 0.55 | 0.16 | 0.14 | 0.1 | 0.071 | 0.086 | 0.086 | 0.086 | 0.086 | 0.083 | 0.083 | 0.083 | 0.083 | 0.054 | 0.054 | 0.054 | 0.054 | 0.025 | 0.025 | 0.025 | 0.025 | 0.02 | 0.02 | 0.02 | 0.02 | 0.012 | 0.012 | 0.012 | 0.012 | 0.001 | 0.001 | 0.001 | 0.001 | 0.019 | 0.019 | 0.019 | 0.019 | 0.044 | 0.044 | 0.044 | 0.044 | 0.051 | 0.051 | 0.051 | 0.051 | 0.041 | 0.041 | 0.041 | 0.041 |
Verwaterde WPA
| 0.044 | 0.069 | 0.12 | 0.094 | 0.096 | 0.1 | 0.18 | 0.1 | 0.001 | 0.097 | 0.085 | 0.11 | 0.11 | 0.15 | 0.077 | 0.14 | 0.15 | 0.14 | 0.078 | 0.55 | 0.16 | 0.14 | 0.1 | 0.071 | 0.086 | 0.086 | 0.086 | 0.086 | 0.083 | 0.083 | 0.083 | 0.083 | 0.054 | 0.054 | 0.054 | 0.054 | 0.025 | 0.025 | 0.025 | 0.025 | 0.02 | 0.02 | 0.02 | 0.02 | 0.012 | 0.012 | 0.012 | 0.012 | 0.001 | 0.001 | 0.001 | 0.001 | 0.019 | 0.019 | 0.019 | 0.019 | 0.044 | 0.044 | 0.044 | 0.044 | 0.051 | 0.051 | 0.051 | 0.051 | 0.041 | 0.041 | 0.041 | 0.041 |
EBITDA
| 30.828 | 43.729 | 23.945 | 41.933 | 55.807 | 56.296 | 86.503 | 56.849 | 25.811 | 43.467 | 41.664 | 55.101 | 48.667 | 64.912 | 45.399 | 60.416 | 49.142 | 57.308 | 39.923 | 45.354 | 57.423 | 48.612 | 34.033 | 26.565 | 29.311 | 29.311 | 29.311 | 29.311 | 28.831 | 28.831 | 28.831 | 28.831 | 19.289 | 19.289 | 19.289 | 19.289 | 11.52 | 11.52 | 11.52 | 11.52 | 11.164 | 11.164 | 11.164 | 11.164 | 10.779 | 10.779 | 10.779 | 10.779 | 0.858 | 0.858 | 0.858 | 0.858 | 5.453 | 5.453 | 5.453 | 5.453 | 11.571 | 11.571 | 11.571 | 11.571 | 11.193 | 11.193 | 11.193 | 11.193 | 8.474 | 8.474 | 8.474 | 8.474 |
EBITDA ratio
| 0.045 | 0.061 | 0.034 | 0.056 | 0.065 | 0.056 | 0.072 | 0.063 | 0.035 | 0.049 | 0.051 | 0.064 | 0.063 | 0.088 | 0.064 | 0.085 | 0.074 | 0.081 | 0.06 | 0.067 | 0.09 | 0.08 | 0.071 | 0.096 | 0.094 | 0.094 | 0.094 | 0.094 | 0.097 | 0.097 | 0.097 | 0.097 | 0.08 | 0.08 | 0.08 | 0.08 | 0.057 | 0.057 | 0.057 | 0.057 | 0.063 | 0.063 | 0.063 | 0.063 | 0.062 | 0.062 | 0.062 | 0.062 | 0.004 | 0.004 | 0.004 | 0.004 | 0.037 | 0.037 | 0.037 | 0.037 | 0.077 | 0.077 | 0.077 | 0.077 | 0.099 | 0.099 | 0.099 | 0.099 | 0.139 | 0.139 | 0.139 | 0.139 |