Shunten International (Holdings) Limited
HKEX:0932.HK
0.028 (HKD) • At close November 5, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) HKD.
2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | ||||||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 12.7 | 12.7 | 21.195 | 21.195 | 13.108 | 13.108 | 61.68 | 61.68 | 35.276 | 35.276 | 31.307 | 31.307 | 36.652 | 36.652 | 26.973 | 26.973 | 57.157 | 57.157 | 94.916 | 94.916 | 65.497 | 65.497 | 96.077 | 96.077 | 158.913 | 158.913 | 24.914 | 24.914 | 110.218 | 110.218 | 111.188 | 111.188 | 91.958 | 91.958 | 118.19 | -115.472 | 98.913 | 105.783 | -127.265 | 127.265 | 12.798 | -23.266 | 23.266 | -39.667 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 8.874 | 8.874 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -8.13 | 0 | -8.13 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 10.156 | 10.156 | 7.366 | 230.944 | 16.559 | 6.415 | 254.53 | 3.966 | 9.503 | 46.532 | 7.558 | 79.334 |
Liquide middelen en kortetermijnbeleggingen
| 12.7 | 12.7 | 21.195 | 21.195 | 13.108 | 13.108 | 70.554 | 70.554 | 35.276 | 35.276 | 31.307 | 31.307 | 36.652 | 36.652 | 26.973 | 26.973 | 57.157 | 57.157 | 94.916 | 94.916 | 65.497 | 65.497 | 96.077 | 96.077 | 158.913 | 158.913 | 24.914 | 24.914 | 110.218 | 110.218 | 111.188 | 111.188 | 102.114 | 102.114 | 118.19 | 115.472 | 98.913 | 105.783 | 127.265 | 127.265 | 12.798 | 23.266 | 23.266 | 39.667 |
Nettovorderingen
| 47.375 | 45.033 | 26.971 | 26.962 | 60.155 | 58.78 | 40.524 | 21.765 | 22.872 | 0 | 53.148 | 38.479 | 54.524 | 43.029 | 107.719 | 50.99 | 170.204 | 46.67 | 123.272 | 88.688 | 99.799 | 75.196 | 96.884 | 40.413 | 56.217 | 56.217 | 38.135 | 38.135 | 41.648 | 41.648 | 23.512 | 23.512 | 34.876 | 34.876 | 40.477 | 0 | 63.538 | 29.391 | 0 | 17.336 | 19.006 | 0 | 24.09 | 0 |
Voorraad
| 25.88 | 25.88 | 25.844 | 25.844 | 23.817 | 23.817 | 19.03 | 19.03 | 19.835 | 19.835 | 19.213 | 19.213 | 25.465 | 25.465 | 32.867 | 32.867 | 31.39 | 31.39 | 32.801 | 32.801 | 29.065 | 29.065 | 23.878 | 23.878 | 22.091 | 22.091 | 30.813 | 30.813 | 27.183 | 27.183 | 25.276 | 25.276 | 20.309 | 20.309 | 20.041 | 0 | 16.143 | 16.623 | 0 | 17.467 | 14.806 | 0 | 12.765 | 0 |
Overige vlottende activa
| 14.888 | 2.342 | 20.424 | 20.433 | 60.155 | 1.375 | 40.524 | 27.633 | 22.872 | 22.872 | 53.148 | 14.669 | 59.758 | 16.729 | 109.219 | 58.229 | 0.194 | 123.728 | 123.272 | 34.584 | 107.624 | 32.428 | 0.207 | 56.678 | 80.508 | 24.291 | 62.953 | 24.818 | 70.91 | 29.262 | 42.806 | 19.294 | 19.662 | 19.662 | 56.034 | 0 | 10.088 | 43.729 | 0 | 24.078 | 21.754 | 0 | 30.03 | 0 |
Totaal vlottende activa
| 85.955 | 85.955 | 94.434 | 94.434 | 97.08 | 97.08 | 130.108 | 130.108 | 77.983 | 77.983 | 103.668 | 103.668 | 121.875 | 121.875 | 169.059 | 169.059 | 258.945 | 258.945 | 250.989 | 250.989 | 202.186 | 202.186 | 217.046 | 217.046 | 261.512 | 261.512 | 118.68 | 118.68 | 208.311 | 208.311 | 179.27 | 179.27 | 176.961 | 176.961 | 194.265 | 115.472 | 188.682 | 166.135 | 127.265 | 168.81 | 49.358 | 23.266 | 66.061 | 39.667 |
Niet-vlottende activa: | ||||||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 24.27 | 24.27 | 81.524 | 81.524 | 75.123 | 75.123 | 69.949 | 69.949 | 72.853 | 72.853 | 75.933 | 75.933 | 77.614 | 77.614 | 81.101 | 81.101 | 87.127 | 87.127 | 97.666 | 97.666 | 91.764 | 91.764 | 95.33 | 95.33 | 121.672 | 121.672 | 121.802 | 121.802 | 54.314 | 54.314 | 53.378 | 53.378 | 54.382 | 54.382 | 53.672 | 0 | 17.615 | 16.749 | 0 | 17.036 | 16.346 | 0 | 16.868 | 0 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 16.348 | 16.348 | 26.57 | 26.57 | 199.879 | 199.879 | 199.879 | 199.879 | 177.496 | 177.496 | 177.496 | 177.496 | 154.375 | 154.375 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immateriële activa
| 16.325 | 16.325 | 6.875 | 6.875 | 7.425 | 7.425 | 2.2 | 2.2 | 2.21 | 2.21 | 2.224 | 2.224 | 8.38 | 8.38 | 11.667 | 11.667 | 13.293 | 13.293 | 209.179 | 209.179 | 211.702 | 211.702 | 202.797 | 202.797 | 206.166 | 206.166 | 188.592 | 188.592 | 2.752 | 2.752 | 0.624 | 0.624 | 0.695 | 0.695 | 0.767 | 0 | 0.629 | 0.686 | 0 | 0.743 | 0.8 | 0 | 0 | 0 |
Goodwill en immateriële activa
| 16.325 | 16.325 | 6.875 | 6.875 | 7.425 | 7.425 | 2.2 | 2.2 | 2.21 | 2.21 | 2.224 | 2.224 | 8.38 | 8.38 | 28.015 | 28.015 | 39.863 | 39.863 | 409.058 | 409.058 | 411.581 | 411.581 | 380.293 | 380.293 | 383.662 | 383.662 | 342.967 | 342.967 | 2.752 | 2.752 | 0.624 | 0.624 | 0.695 | 0.695 | 0.767 | 0 | 0.629 | 0.686 | 0 | 0.743 | 0.8 | 0 | 0 | 0 |
Langetermijnbeleggingen
| 207.1 | 0 | 154 | 0 | 136.9 | 0 | 0 | 0 | 67.036 | 67.036 | 66.705 | 66.705 | 0 | 0 | 0 | 0 | 47.283 | 47.283 | 83.804 | 75.674 | 81.53 | 73.4 | 72.223 | 72.223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0.013 | 0 | -154 | 0 | 105.466 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -47.283 | 0 | -83.804 | 0 | -81.53 | 0 | -72.223 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 10.671 | 217.784 | 176.092 | 176.092 | -82.548 | 159.818 | -72.149 | 27.167 | -142.099 | 26.691 | -144.862 | 0.45 | 0.459 | 0.459 | 0.777 | 0.777 | 52.922 | 5.639 | 89.44 | 13.766 | 86.899 | 13.499 | 85.849 | 13.626 | 2.932 | 2.932 | 1.361 | 1.361 | 0.707 | 0.707 | 2.106 | 2.106 | 2.422 | 2.422 | 2.457 | -115.472 | 2.817 | 0 | -127.265 | 0 | 0 | -23.266 | 0 | 0 |
Totaal niet-vlottende activa
| 258.379 | 258.379 | 264.491 | 264.491 | 242.366 | 242.366 | 99.316 | 99.316 | 168.79 | 168.79 | 145.312 | 145.312 | 86.453 | 86.453 | 109.893 | 109.893 | 179.912 | 179.912 | 596.164 | 596.164 | 590.244 | 590.244 | 561.472 | 561.472 | 508.266 | 508.266 | 466.13 | 466.13 | 57.773 | 57.773 | 56.108 | 56.108 | 57.499 | 57.499 | 56.896 | -115.472 | 21.061 | 17.435 | -127.265 | 17.779 | 17.146 | -23.266 | 16.868 | 0 |
Totaal activa
| 344.334 | 344.334 | 358.925 | 358.925 | 339.446 | 339.446 | 229.424 | 229.424 | 246.773 | 246.773 | 248.98 | 248.98 | 208.328 | 208.328 | 278.952 | 278.952 | 438.857 | 438.857 | 847.153 | 847.153 | 792.43 | 792.43 | 778.518 | 778.518 | 769.778 | 769.778 | 584.81 | 584.81 | 266.084 | 266.084 | 235.378 | 235.378 | 234.46 | 234.46 | 251.161 | 0 | 209.743 | 183.57 | 0 | 186.589 | 66.504 | 0 | 82.929 | 0 |
Passiva en Eigen Vermogen: | ||||||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 2.357 | 2.357 | 22.988 | 3.466 | 3.04 | 3.04 | 15.962 | 4.52 | 5.614 | 5.614 | 4.354 | 4.354 | 4.767 | 4.767 | 6.978 | 6.978 | 3.038 | 3.038 | 50.681 | 50.681 | 16.251 | 16.251 | 8.249 | 8.249 | 6.288 | 6.288 | 79.999 | 2.233 | 16.632 | 3.142 | 5.773 | 5.773 | 3.745 | 3.745 | 20.989 | 0 | 5.965 | 3.723 | 0 | 13.811 | 4.304 | 0 | 13.202 | 0 |
Kortlopende schulden
| 115.719 | 136.874 | 115.449 | 141.821 | 82.429 | 159.646 | 89.364 | 88.008 | 121.328 | 118.957 | 41.092 | 38.769 | 146.379 | 144.868 | 94.988 | 92.944 | 99.601 | 96.088 | 257.37 | 250.541 | 311.023 | 311.023 | 26.576 | 26.576 | 29.61 | 29.61 | 48.85 | 48.85 | 30.565 | 30.565 | 30.729 | 30.729 | 36.898 | 36.898 | 42.65 | 0 | 3.731 | 2.67 | 0 | 2.947 | 3.221 | 0 | 3.538 | 0 |
Belastingschulden
| 1.482 | 0 | 6.207 | 0 | 3.657 | 0 | 1.716 | 0 | 1.018 | 0 | 3.194 | 0 | 3.419 | 0 | 4.618 | 0 | 2.418 | 0 | 8.175 | 0 | 6.058 | 0 | 2.47 | 0 | 0.327 | 0 | 3.1 | 0 | 2.129 | 0 | 0.754 | 0 | 0 | 0 | 5.739 | 0 | 4.251 | 0.825 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0.036 | 0 | 0.05 | 0 | 105.212 | 0 | 1.751 | 0 | 15.478 | 0 | 17.992 | 0 | 3.419 | 0 | 36.669 | 0 | 104.469 | 0 | 87.915 | 0 | 106.964 | 0 | 161.338 | 0 | 0.327 | 0 | 3.1 | 0 | 2.129 | 0 | 0.754 | 0 | 0 | 0 | 5.739 | 0 | 4.251 | 0.825 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 47.388 | 26.269 | 38.39 | 31.59 | 1.274 | 29.269 | 1.23 | 15.779 | 1.395 | 19.244 | 1.547 | 21.862 | 25.039 | 29.969 | 1.71 | 40.423 | 1.258 | 109.24 | 1.531 | 96.275 | 1.394 | 108.358 | 1.314 | 162.652 | 87.914 | 88.241 | 1.333 | 82.199 | 1.345 | 16.964 | 10.966 | 11.72 | 13.811 | 13.811 | 1.614 | 0 | 14.517 | 18.568 | 0 | 1.334 | 16.162 | 0 | 27.567 | 0 |
Totaal kortlopende verplichtingen
| 165.5 | 165.5 | 176.877 | 176.877 | 191.955 | 191.955 | 108.307 | 108.307 | 143.815 | 143.815 | 64.985 | 64.985 | 179.604 | 179.604 | 140.345 | 140.345 | 208.366 | 208.366 | 397.497 | 397.497 | 435.632 | 435.632 | 197.477 | 197.477 | 124.139 | 124.139 | 133.282 | 133.282 | 50.671 | 50.671 | 48.222 | 48.222 | 54.454 | 54.454 | 70.992 | 0 | 28.464 | 25.786 | 0 | 18.092 | 23.687 | 0 | 44.307 | 0 |
Langlopende verplichtingen: | ||||||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 6.46 | 6.46 | 8.385 | 8.385 | 4.076 | 4.076 | 0 | 0 | 0.208 | 0.268 | 101.336 | 101.396 | 8.527 | 8.587 | 64.796 | 64.856 | 95.216 | 95.276 | 70.04 | 70.04 | 64.043 | 65.27 | 315.7 | 316.923 | 325.097 | 326.339 | 5.5 | 6.7 | 1.2 | 1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| -6.46 | 0 | 0 | 0 | -0.005 | 0 | 0 | 0 | 0.12 | 0 | 100.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.005 | 0 | 0 | 0 | 0 | 0 | -1.2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0.766 | 0 | 0 | 0 | 0.005 | 0 | 0.026 | 0 | 0.035 | 0 | 0.074 | 0 | 1.1 | 0 | 1.68 | 0 | 2.402 | 0 | 35.78 | 0 | 36.316 | 0 | 33.671 | 0 | 34.215 | 0 | 31.264 | 0 | 0.589 | 0 | 0.626 | 0 | 0 | 0 | 0.366 | 0 | 0.366 | 0.366 | 0 | 0.366 | 0.071 | 0 | 0.071 | 0 |
Overige niet-vlottende verplichtingen
| 6.46 | 0.766 | 0 | 0 | 0.005 | 0.005 | 0 | 0 | -0.06 | 0.035 | -100.06 | 0.074 | 0.06 | 1.1 | 0.06 | 1.68 | 0.06 | 2.402 | 53.143 | 88.923 | 48.919 | 84.008 | 58.289 | 90.742 | 119.592 | 152.565 | 154.511 | 184.575 | 1.2 | 0.589 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 7.226 | 7.226 | 8.385 | 8.385 | 4.081 | 4.081 | 0.026 | 0 | 0.303 | 0.303 | 101.47 | 101.47 | 9.687 | 9.687 | 66.536 | 66.536 | 97.678 | 97.678 | 158.963 | 158.963 | 149.278 | 149.278 | 407.665 | 407.665 | 478.904 | 478.904 | 191.275 | 191.275 | 1.789 | 1.789 | 0.626 | 0 | 0 | 0 | 0.366 | 0 | 0.366 | 0.366 | 0 | 0.366 | 0.071 | 0 | 0.071 | 0 |
Totaal passiva
| 172.726 | 172.726 | 185.262 | 185.262 | 196.036 | 196.036 | 108.333 | 108.307 | 144.118 | 144.118 | 166.455 | 166.455 | 189.291 | 189.291 | 206.881 | 206.881 | 306.044 | 306.044 | 556.46 | 556.46 | 584.91 | 584.91 | 605.142 | 605.142 | 603.043 | 603.043 | 324.557 | 324.557 | 52.46 | 52.46 | 48.848 | 48.222 | 54.454 | 54.454 | 71.358 | 0 | 28.83 | 26.152 | 0 | 18.458 | 23.758 | 0 | 44.378 | 0 |
Eigen vermogen: | ||||||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 20 | 0 | 0 | 0 | 0 | 0 | 118.32 | 0 | 99.585 | 0 | 74.936 | 0 | 281.962 | 0 | 226.08 | 0 | 177.598 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.465 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.009 | 0 | 0 | 0 |
Gewone aandelen
| 7.77 | 7.77 | 7.77 | 7.77 | 7.77 | 7.77 | 7.77 | 7.77 | 7.77 | 7.77 | 7.695 | 7.695 | 6.413 | 6.413 | 6.413 | 6.413 | 6.388 | 6.388 | 6.298 | 6.298 | 5.308 | 5.308 | 5.308 | 5.308 | 5.308 | 5.308 | 5.286 | 5.286 | 5.286 | 5.286 | 5.163 | 5.163 | 5.163 | 5.163 | 5.163 | 0 | 5.155 | 5.15 | 0 | 5.15 | 0.01 | 0 | 0 | 0 |
Ingehouden winsten
| -288.547 | -287.767 | -276.399 | -256.325 | -287.296 | -286.834 | -313.475 | -313.475 | 0.462 | 0.462 | -349.697 | -349.697 | -304.407 | -303.935 | -243.671 | -243.199 | -177.598 | -177.598 | -93.982 | -93.52 | -64.145 | -63.683 | -87.27 | -86.808 | -81.103 | -80.641 | 56.933 | 57.395 | 58.114 | 58.576 | 50.518 | 51.288 | 42.466 | 42.466 | 42.799 | 0 | 43.878 | 21.212 | 0 | 32.818 | 42.755 | 0 | 38.551 | 0 |
Overige gereserveerde algehele resultaten
| 1.397 | 28.387 | 0.787 | 0.315 | 1.046 | 0.574 | 5.286 | 4.814 | 5.574 | -327.57 | 9.759 | 9.287 | 22.445 | 21.973 | 17.591 | 17.119 | -35.333 | 20.901 | 48.364 | 47.892 | -29.312 | 59.227 | 45.912 | 45.912 | -22.027 | 29.008 | -0.465 | -0.465 | -15.467 | -0.702 | 4.663 | 4.663 | 6.335 | 6.335 | 6.425 | 180.913 | -7.712 | 8.12 | 168.131 | -5.527 | -0.019 | 38.551 | -3.989 | 0 |
Overige totale aandeelhoudersvermogen
| 432.267 | 424.497 | 444.099 | 424.497 | 424.487 | 424.497 | 305.705 | 424.497 | -8.232 | 424.497 | 342.002 | 417.41 | 14.641 | 296.603 | 70.523 | 296.603 | 171.658 | 293.022 | 280.317 | 280.327 | 250.117 | 161.116 | 161.578 | 161.116 | 212.613 | 161.116 | 148.881 | 148.884 | 164.111 | 148.884 | 126.186 | 125.416 | 125.416 | 125.416 | 125.416 | 0 | 139.592 | 122.936 | 0 | 135.69 | -0.018 | 0 | 3.989 | 0 |
Totaal eigen vermogen van aandeelhouders
| 172.887 | 172.887 | 176.257 | 176.257 | 146.007 | 146.007 | 123.606 | 123.606 | 105.159 | 105.159 | 84.695 | 84.695 | 21.054 | 21.054 | 76.936 | 76.936 | 142.713 | 142.713 | 240.997 | 240.997 | 161.968 | 161.968 | 125.528 | 125.528 | 114.791 | 114.791 | 211.1 | 211.1 | 212.044 | 212.044 | 186.53 | 186.53 | 179.38 | 179.38 | 179.803 | 180.913 | 180.913 | 157.418 | 168.131 | 168.131 | 42.746 | 38.551 | 38.551 | 39.287 |
Totaal eigen vermogen
| 171.608 | 171.608 | 173.663 | 173.663 | 143.41 | 143.41 | 121.091 | 121.091 | 102.655 | 102.655 | 82.525 | 82.525 | 19.037 | 19.037 | 72.071 | 72.071 | 132.813 | 132.813 | 290.693 | 290.693 | 207.52 | 207.52 | 173.376 | 173.376 | 166.735 | 166.735 | 260.253 | 260.253 | 213.624 | 213.624 | 186.53 | 186.53 | 179.38 | 179.38 | 179.803 | 180.913 | 180.913 | 157.418 | 168.131 | 168.131 | 42.746 | 38.551 | 38.551 | 39.287 |
Totaal passiva en aandeelhoudersvermogen
| 344.334 | 344.334 | 358.925 | 358.925 | 339.446 | 339.446 | 229.424 | 229.398 | 246.773 | 246.773 | 248.98 | 248.98 | 208.328 | 208.328 | 278.952 | 278.952 | 438.857 | 438.857 | 847.153 | 847.153 | 792.43 | 792.43 | 778.518 | 778.518 | 769.778 | 769.778 | 584.81 | 584.81 | 266.084 | 266.084 | 235.378 | 234.752 | 233.834 | 233.834 | 251.161 | 180.913 | 209.743 | 183.57 | 168.131 | 186.589 | 66.504 | 38.551 | 82.929 | 0 |