SMIT Holdings Limited
HKEX:2239.HK
1.17 (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 | 2024 Q1 | 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 Q3 | 2014 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Activa: | |||||||||||||||||||||||||||||||||||||||||
Vlottende activa: | |||||||||||||||||||||||||||||||||||||||||
Liquide middelen & kasequivalenten
| 16.839 | 16.839 | 16.2 | 20.568 | 22.913 | 22.913 | 48.233 | 48.233 | 34.597 | 34.597 | 18.799 | 18.799 | 44.27 | 44.27 | 46.482 | 46.482 | 55.889 | 55.889 | 70.903 | 70.903 | 68.002 | 68.002 | 54.962 | 54.962 | 67.288 | 67.288 | 84.101 | 84.101 | 51.889 | 51.889 | 56.409 | 56.409 | 75.329 | 75.329 | 33.972 | 33.972 | 40.666 | 40.666 | 43.978 | 43.978 | -51.28 |
Kortetermijnbeleggingen
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.758 | 1.758 | 3.523 | 3.523 | 20.089 | 20.089 | 13.269 | 13.269 | 0 | 0 | 0 | 0 | 14.97 | 14.97 | 11.655 | 11.655 | 102.56 |
Liquide middelen en kortetermijnbeleggingen
| 16.839 | 16.839 | 16.2 | 20.568 | 22.913 | 22.913 | 48.233 | 48.233 | 34.597 | 34.597 | 18.799 | 18.799 | 44.27 | 44.27 | 46.482 | 46.482 | 55.889 | 55.889 | 70.903 | 70.903 | 68.002 | 68.002 | 54.962 | 54.962 | 69.046 | 69.046 | 87.624 | 87.624 | 71.978 | 71.978 | 69.678 | 69.678 | 75.329 | 75.329 | 33.972 | 33.972 | 55.636 | 55.636 | 55.633 | 55.633 | 51.28 |
Nettovorderingen
| 6.096 | 6.096 | 5.015 | 5.015 | 3.782 | 3.782 | 3.132 | 3.132 | 2.875 | 2.875 | 3.692 | 3.692 | 0 | 2.833 | 0 | 5.4 | 6.499 | 6.499 | 7.304 | 7.304 | 6.79 | 6.79 | 0 | 11.514 | 0 | 21.546 | 0 | 13.291 | 18.381 | 18.381 | 0 | 22.101 | 13.339 | 13.339 | 23.852 | 23.852 | 25.014 | 25.014 | 17.405 | 17.405 | 0 |
Voorraad
| 3.495 | 3.495 | 4.267 | 4.267 | 4.714 | 4.714 | 4.723 | 4.723 | 5.582 | 5.582 | 5.755 | 5.755 | 5.184 | 5.184 | 5.233 | 5.233 | 5.932 | 5.932 | 13.525 | 13.525 | 9.404 | 9.404 | 9.982 | 9.982 | 8.226 | 8.226 | 16.728 | 16.728 | 12.27 | 12.27 | 6.867 | 6.867 | 4.806 | 4.806 | 7.472 | 7.472 | 6.54 | 6.54 | 9.662 | 9.662 | 0 |
Overige vlottende activa
| 2.586 | 2.586 | 4.053 | 4.053 | 9.762 | 5.98 | 46.155 | 6.238 | 15.586 | 12.711 | 24.145 | 24.145 | 30.127 | 27.294 | 38.916 | 33.515 | 12.644 | 6.145 | 12.484 | 12.484 | 10.225 | 10.225 | 25.974 | 14.46 | 21.546 | 0 | 13.291 | -0 | 0 | 0 | 22.101 | -0 | 1.712 | 1.712 | 1.872 | 1.872 | 25.59 | 25.59 | 26.917 | 26.917 | 0 |
Totaal vlottende activa
| 29.016 | 29.016 | 33.902 | 33.902 | 37.389 | 37.389 | 62.326 | 62.326 | 55.765 | 55.765 | 52.391 | 52.391 | 79.581 | 79.581 | 90.631 | 90.631 | 74.466 | 74.466 | 104.216 | 104.216 | 94.421 | 94.421 | 90.918 | 90.918 | 98.817 | 98.817 | 117.643 | 117.643 | 102.628 | 102.628 | 98.646 | 98.646 | 95.186 | 95.186 | 67.169 | 67.169 | 112.779 | 112.779 | 109.617 | 109.617 | 51.28 |
Niet-vlottende activa: | |||||||||||||||||||||||||||||||||||||||||
Materiële vaste activa, netto
| 4.563 | 4.563 | 4.089 | 4.089 | 5.058 | 5.058 | 7.191 | 7.191 | 17.218 | 17.218 | 17.348 | 17.348 | 14.548 | 14.548 | 15.244 | 15.244 | 8.417 | 8.417 | 4.194 | 4.194 | 2.943 | 2.943 | 1.736 | 1.736 | 1.646 | 1.646 | 2.006 | 2.006 | 1.863 | 1.863 | 2.01 | 2.01 | 2.091 | 2.091 | 2.366 | 2.366 | 2.682 | 2.682 | 2.778 | 2.778 | 0 |
Goodwill
| 6.024 | 6.024 | 6.061 | 6.061 | 5.941 | 5.941 | 6.164 | 6.164 | 6.397 | 6.397 | 6.733 | 6.733 | 6.645 | 6.645 | 6.579 | 6.579 | 6.064 | 6.064 | 6.154 | 6.154 | 22.141 | 22.141 | 22.152 | 22.152 | 6.488 | 6.488 | 6.57 | 6.57 | 6.337 | 6.337 | 6.189 | 6.189 | 6.474 | 6.474 | 6.611 | 6.611 | 7.022 | 7.022 | 7.016 | 7.016 | 0 |
Immateriële activa
| 19.463 | 19.463 | 21.477 | 21.477 | 22.961 | 22.961 | 25.861 | 25.861 | 34.333 | 34.333 | 38.825 | 38.825 | 31.306 | 31.306 | 32.669 | 32.669 | 1.15 | 1.15 | 0.396 | 0.396 | 4.822 | 4.822 | 5.053 | 5.053 | 0.013 | 0.013 | 0.086 | 0.086 | 0.11 | 0.11 | 0.192 | 0.192 | 0.3 | 0.3 | 0.491 | 0.491 | 0.441 | 0.441 | 0.418 | 0.418 | 0 |
Goodwill en immateriële activa
| 25.486 | 25.486 | 27.538 | 27.538 | 28.902 | 28.902 | 32.025 | 32.025 | 40.729 | 40.729 | 45.559 | 45.559 | 37.952 | 37.952 | 39.249 | 39.249 | 7.214 | 7.214 | 6.55 | 6.55 | 26.963 | 26.963 | 27.205 | 27.205 | 6.502 | 6.502 | 6.656 | 6.656 | 6.447 | 6.447 | 6.381 | 6.381 | 6.774 | 6.774 | 7.102 | 7.102 | 7.463 | 7.463 | 7.433 | 7.433 | 0 |
Langetermijnbeleggingen
| 114.909 | 114.909 | 128.431 | 128.431 | 140.613 | 140.613 | 143.987 | 143.987 | 102.665 | 102.665 | 104.964 | 104.964 | 92.497 | 92.497 | 80.856 | 80.856 | 74.419 | 74.419 | 58.116 | 58.116 | 20.248 | 20.248 | 18.247 | 18.247 | 6.871 | 8.628 | 0.286 | 3.809 | -16.56 | 3.53 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingvorderingen
| 0 | 0 | 1.556 | 0 | 1.942 | 0 | 1.489 | 0 | 7.341 | 0 | 6.712 | 0 | 6.1 | 0 | 5.055 | 0 | 3.212 | 0 | 3.218 | 0 | 3.089 | 0 | 2.771 | 0 | 1.088 | 0 | 1.023 | 0 | 1.646 | 0 | 2.181 | 0 | 1.971 | 0 | 2.093 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende activa
| 1.772 | 1.772 | 0.423 | 1.979 | 0.233 | 2.175 | 0.218 | 1.707 | 1.559 | 8.9 | 5.054 | 11.766 | 0.946 | 7.046 | 1.494 | 6.549 | 4.316 | 7.529 | 1.174 | 4.393 | 0.694 | 3.784 | 0.042 | 2.812 | 2.987 | 2.318 | 4.069 | 1.568 | 21.266 | 2.822 | 0.215 | 2.395 | 0.214 | 2.186 | 0.209 | 2.302 | 3.288 | 3.288 | 1.951 | 1.951 | -51.28 |
Totaal niet-vlottende activa
| 146.729 | 146.729 | 162.037 | 162.037 | 176.748 | 176.748 | 184.909 | 184.909 | 169.512 | 169.512 | 179.637 | 179.637 | 152.042 | 152.042 | 141.898 | 141.898 | 97.578 | 97.578 | 73.253 | 73.253 | 53.939 | 53.939 | 50 | 50 | 19.094 | 19.094 | 14.04 | 14.04 | 14.662 | 14.662 | 10.786 | 10.786 | 11.051 | 11.051 | 11.769 | 11.769 | 13.433 | 13.433 | 12.162 | 12.162 | -51.28 |
Totaal activa
| 175.745 | 175.745 | 195.939 | 195.939 | 214.137 | 214.137 | 247.235 | 247.235 | 225.277 | 225.277 | 232.028 | 232.028 | 231.623 | 231.623 | 232.529 | 232.529 | 172.044 | 172.044 | 177.469 | 177.469 | 148.359 | 148.359 | 140.919 | 140.919 | 117.911 | 117.911 | 131.683 | 131.683 | 117.29 | 117.29 | 109.432 | 109.432 | 106.238 | 106.238 | 78.937 | 78.937 | 126.212 | 126.212 | 121.779 | 121.779 | 0 |
Passiva en Eigen Vermogen: | |||||||||||||||||||||||||||||||||||||||||
Kortlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||
Crediteuren
| 0.672 | 0.672 | 0.768 | 0.768 | 1.443 | 1.443 | 0.902 | 0.902 | 0.637 | 0.637 | 1.246 | 1.246 | 1.353 | 1.353 | 2.671 | 2.671 | 2.071 | 2.071 | 9.221 | 9.221 | 4.56 | 4.56 | 4.089 | 4.089 | 1.175 | 1.175 | 7.553 | 7.553 | 5.03 | 5.03 | 2.313 | 2.313 | 3.323 | 3.323 | 7.882 | 7.882 | 8.303 | 8.303 | 3.834 | 3.834 | 0 |
Kortlopende schulden
| 0 | 0 | 0.598 | 0 | 4.75 | 4.152 | 17.544 | 16.857 | 25.633 | 24.987 | 13.984 | 13.332 | 18.419 | 17.802 | 24.867 | 24.356 | 6.754 | 6.41 | 0.449 | 0 | 6.638 | 6.2 | 5.335 | 5.335 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Belastingschulden
| 0 | 0 | 0 | 0 | 0 | 0 | 5.294 | 0 | 0.416 | 0 | 0 | 0 | 0.234 | 0 | 0 | 0 | 0.172 | 0 | 0.172 | 0 | 0.094 | 0 | 0.119 | 0 | 0.231 | 0 | 1.486 | 0 | 0.367 | 0 | 0.741 | 0 | 1.391 | 0 | 1.675 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten
| 0 | 0 | -0.598 | 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 | 0 | 0 | 0 |
Overige kortlopende verplichtingen
| 4.233 | 4.233 | 6.019 | 6.617 | 6.18 | 6.778 | 13.177 | 19.158 | 24.926 | 25.988 | 24.887 | 25.54 | 40.473 | 41.325 | 34.276 | 34.787 | 38.652 | 39.168 | 35.759 | 36.381 | 18.952 | 19.484 | 10.347 | 10.466 | 3.9 | 4.131 | 8.313 | 9.799 | 7.957 | 8.323 | 7.285 | 8.027 | 5.142 | 6.532 | 7.204 | 8.879 | 49.26 | 49.26 | 53.059 | 53.059 | 0 |
Totaal kortlopende verplichtingen
| 4.905 | 4.905 | 7.385 | 7.385 | 12.373 | 12.373 | 36.917 | 36.917 | 51.613 | 51.613 | 40.118 | 40.118 | 60.48 | 60.48 | 61.815 | 61.815 | 47.649 | 47.649 | 45.602 | 45.602 | 30.244 | 30.244 | 19.891 | 19.891 | 5.306 | 5.306 | 17.351 | 17.351 | 13.353 | 13.353 | 10.339 | 10.339 | 9.855 | 9.855 | 16.761 | 16.761 | 57.563 | 57.563 | 56.893 | 56.893 | 0 |
Langlopende verplichtingen: | |||||||||||||||||||||||||||||||||||||||||
Langetermijnschulden
| 0.883 | 0.883 | 0.271 | 0.271 | 0.544 | 0.544 | 1.051 | 1.051 | 8.615 | 8.615 | 16.976 | 16.976 | 12.669 | 12.669 | 13.984 | 13.984 | 0.473 | 0.473 | 0.658 | 0.658 | 0.685 | 0.685 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde opbrengsten niet-vlottend
| 0 | 0 | 16.734 | 0 | 18.819 | 0 | 21.631 | 0 | 36.739 | 0 | 36.56 | 0 | 32.637 | 0 | 30.37 | 0 | 7.514 | 0 | 7.56 | 0 | 7.421 | 0 | 6.568 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Uitgestelde belastingverplichtingen niet-vlottend
| 0 | 0 | -16.734 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -36.56 | 0 | -32.637 | 0 | -16.816 | 0 | 0.839 | 0 | 1.451 | 0 | 0.67 | 0 | 0.693 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige niet-vlottende verplichtingen
| 14.812 | 14.812 | 16.786 | 16.786 | 18.871 | 18.871 | 21.683 | 21.683 | 36.791 | 36.791 | 0 | 36.56 | 0 | 32.637 | 30.42 | 30.42 | 7.562 | 7.562 | 7.608 | 7.608 | 8.138 | 8.138 | 1.507 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal niet-vlottende verplichtingen
| 15.695 | 15.695 | 17.057 | 17.057 | 19.415 | 19.415 | 22.734 | 22.734 | 45.406 | 45.406 | 53.536 | 53.536 | 45.306 | 45.306 | 44.404 | 44.404 | 8.035 | 8.035 | 8.266 | 8.266 | 8.822 | 8.822 | 8.768 | 0 | 1.175 | 0 | 7.553 | 0 | 5.03 | 0 | 2.313 | 0 | 3.323 | 0 | 7.882 | 0 | 0 | 0 | 0 | 0 | 0 |
Totaal passiva
| 20.6 | 20.6 | 24.442 | 24.442 | 31.789 | 31.789 | 59.651 | 59.651 | 97.019 | 97.019 | 93.654 | 93.654 | 105.786 | 105.786 | 106.219 | 106.219 | 55.685 | 55.685 | 53.868 | 53.868 | 39.066 | 39.066 | 28.659 | 19.891 | 5.306 | 5.306 | 17.351 | 17.351 | 13.353 | 13.353 | 10.339 | 10.339 | 9.855 | 9.855 | 16.761 | 16.761 | 57.563 | 57.563 | 56.893 | 56.893 | 0 |
Eigen vermogen: | |||||||||||||||||||||||||||||||||||||||||
Preferente aandelen
| 0 | 0 | 11.741 | 0 | 39.24 | 0 | 33.761 | 0 | 31.366 | 0 | 26.405 | 0 | 26.882 | 0 | 0 | 0 | 35.062 | 0 | 0 | 0 | 33.85 | 0 | 0 | 0 | 29.688 | 0 | 0 | 0 | 28.396 | 0 | 0 | 0 | 25.766 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gewone aandelen
| 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.006 | 0.003 | 0.003 | 19.267 | 19.267 | 0 | 0 | 0 |
Ingehouden winsten
| 87.88 | 87.88 | 91.067 | 102.809 | 105.371 | 117.113 | 104.964 | 116.706 | 49.528 | 54.849 | 54.198 | 59.519 | 42.922 | 47.836 | 44.76 | 49.674 | 42.104 | 47.018 | 48.469 | 53.382 | 35.277 | 40.191 | 37.866 | 42.78 | 35.68 | 40.593 | 36.549 | 41.462 | 29.739 | 33.839 | 26.263 | 30.363 | 21.427 | 24.816 | 19.473 | 22.863 | 22.69 | 22.69 | 19.54 | 19.54 | 0 |
Overige gereserveerde algehele resultaten
| -37.909 | -37.909 | -37.125 | -37.125 | -39.24 | -39.24 | -33.761 | -33.761 | -31.366 | -31.366 | -26.405 | -26.405 | -26.882 | -26.882 | -5.76 | -28.568 | -35.062 | -35.062 | -4.573 | -34.473 | -33.85 | -33.85 | -4.378 | -32.963 | -29.688 | -29.688 | -2.767 | -26.712 | -28.396 | -28.396 | -2.253 | -29.911 | -25.766 | -25.766 | -3.285 | -25.233 | 26.691 | 26.691 | 44.487 | 44.487 | 59.006 |
Overige totale aandeelhoudersvermogen
| 103.484 | 103.484 | 115.642 | 103.9 | 114.191 | 102.449 | 114.176 | 102.435 | 107.743 | 102.423 | 108.151 | 102.831 | 107.412 | 102.498 | 107.77 | 102.855 | 107.393 | 102.479 | 107.632 | 102.718 | 107.632 | 102.718 | 107.109 | 102.195 | 106.607 | 101.694 | 104.489 | 99.575 | 102.588 | 98.488 | 102.734 | 98.634 | 100.716 | 97.327 | 67.933 | 64.544 | 0 | 0 | 0.86 | 0.86 | 0 |
Totaal eigen vermogen van aandeelhouders
| 153.461 | 153.461 | 169.59 | 169.59 | 180.328 | 180.328 | 185.386 | 185.386 | 125.912 | 125.912 | 135.951 | 135.951 | 123.459 | 123.459 | 123.968 | 123.968 | 114.442 | 114.442 | 121.634 | 121.634 | 109.065 | 109.065 | 112.019 | 112.019 | 112.605 | 112.605 | 114.332 | 114.332 | 103.937 | 103.937 | 99.093 | 99.093 | 96.382 | 96.382 | 62.177 | 62.177 | 68.649 | 68.649 | 64.886 | 64.886 | 59.006 |
Totaal eigen vermogen
| 155.145 | 155.145 | 171.497 | 171.497 | 182.349 | 182.349 | 187.585 | 187.585 | 128.258 | 128.258 | 138.375 | 138.375 | 125.837 | 125.837 | 126.31 | 126.31 | 116.36 | 116.36 | 123.601 | 123.601 | 109.293 | 109.293 | 112.259 | 112.259 | 112.605 | 112.605 | 114.332 | 114.332 | 103.937 | 103.937 | 99.093 | 99.093 | 96.382 | 96.382 | 62.177 | 62.177 | 68.649 | 68.649 | 64.886 | 64.886 | 59.006 |
Totaal passiva en aandeelhoudersvermogen
| 175.745 | 175.745 | 195.939 | 195.939 | 214.137 | 214.137 | 247.235 | 247.235 | 225.277 | 225.277 | 232.028 | 232.028 | 231.623 | 231.623 | 232.529 | 232.529 | 172.044 | 172.044 | 177.469 | 177.469 | 148.359 | 148.359 | 140.919 | 132.15 | 117.911 | 117.911 | 131.683 | 131.683 | 117.29 | 117.29 | 109.432 | 109.432 | 106.238 | 106.238 | 78.937 | 78.937 | 126.212 | 126.212 | 121.779 | 121.779 | 59.006 |