Shin Hai Gas Corporation
TWSE:9926.TW
50.5 (TWD) • At close January 15, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) TWD.
2024 Q3 | 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 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 511.641 | 564.796 | 693.243 | 568.452 | 505.109 | 558.052 | 657.882 | 539.554 | 487.74 | 563.335 | 645.929 | 537.324 | 475.803 | 511.226 | 617.807 | 488.013 | 470.214 | 554.701 | 684.889 | 563.88 | 521.423 | 639.752 | 677.645 | 618.97 | 494.973 | 515.24 | 656.15 | 570.332 | 470.522 | 543.676 | 582.954 | 491.023 | 412.837 | 459.117 | 610.127 | 530.415 | 465.027 | 537.265 | 701.953 | 718.137 | 533.207 | 669.114 | 848.161 | 724.96 | 496.186 | 626.357 | 715.437 | 791.792 | 527.643 | 611.704 | 802.896 | 632.732 | 486.389 | 637.685 | 669.876 | 597.582 | 495.443 | 589.967 | 682.667 |
Kosten van de omzet
| 363.085 | 397.025 | 502.17 | 439.284 | 347.914 | 384.58 | 469.236 | 415.257 | 338.392 | 389.696 | 460.505 | 416.384 | 322.164 | 351.259 | 431.751 | 382.8 | 311.86 | 392.477 | 519.08 | 461.458 | 386.017 | 466.717 | 549.713 | 495.311 | 378.793 | 389.036 | 518.254 | 447.004 | 343.84 | 406.48 | 450.933 | 369.88 | 295.359 | 333.344 | 469.529 | 412.067 | 339.543 | 409.363 | 574.459 | 603.16 | 432.527 | 538.668 | 724.266 | 602.788 | 430.088 | 522.94 | 644.061 | 642.777 | 430.434 | 489.781 | 664.869 | 555.921 | 386.514 | 478.206 | 558.38 | 498.319 | 371.811 | 451.345 | 550.638 |
Brutowinst
| 148.556 | 167.771 | 191.073 | 129.168 | 157.195 | 173.472 | 188.646 | 124.297 | 149.348 | 173.639 | 185.424 | 120.94 | 153.639 | 159.967 | 186.056 | 105.213 | 158.354 | 162.224 | 165.809 | 102.422 | 135.406 | 173.035 | 127.932 | 123.659 | 116.18 | 126.204 | 137.896 | 123.328 | 126.682 | 137.196 | 132.021 | 121.143 | 117.478 | 125.773 | 140.598 | 118.348 | 125.484 | 127.902 | 127.494 | 114.977 | 100.68 | 130.446 | 123.895 | 122.172 | 66.098 | 103.417 | 71.376 | 149.015 | 97.209 | 121.923 | 138.027 | 76.811 | 99.875 | 159.479 | 111.496 | 99.263 | 123.632 | 138.622 | 132.029 |
Brutowinstmarge
| 0.29 | 0.297 | 0.276 | 0.227 | 0.311 | 0.311 | 0.287 | 0.23 | 0.306 | 0.308 | 0.287 | 0.225 | 0.323 | 0.313 | 0.301 | 0.216 | 0.337 | 0.292 | 0.242 | 0.182 | 0.26 | 0.27 | 0.189 | 0.2 | 0.235 | 0.245 | 0.21 | 0.216 | 0.269 | 0.252 | 0.226 | 0.247 | 0.285 | 0.274 | 0.23 | 0.223 | 0.27 | 0.238 | 0.182 | 0.16 | 0.189 | 0.195 | 0.146 | 0.169 | 0.133 | 0.165 | 0.1 | 0.188 | 0.184 | 0.199 | 0.172 | 0.121 | 0.205 | 0.25 | 0.166 | 0.166 | 0.25 | 0.235 | 0.193 |
Onderzoek- en ontwikkelingskosten
| 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 | 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
| 0 | -1.525 | -1.124 | -1.504 | 0 | 0 | -1.057 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 40.403 | 38.135 | 42.519 | 42.078 | 40.412 | 53.059 | 41.99 | 37.992 | 40.85 | 36.8 | 51.014 | 41.167 | 40.43 | 0 | 43.469 | 39.401 | 36.64 | 49.311 | 37.834 | 38.057 | 34.979 | 0 | 39.504 | 38.882 | 38.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 44.228 | 43.367 | 39.307 | 43.169 | 42.234 | 41.387 | 41.995 | 41.433 | 41.571 | 37.486 | 38.155 | 37.226 | 39.53 | 39.313 | 38.199 | 34.981 | 43.204 | 39.638 | 39.322 | 39.845 | 39.836 | 40.015 | 38.333 | 36.735 | 43.056 | 39.7 | 40.403 | 0 | 42.519 | 42.078 | 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 |
Verkoop-, algemene en administratieve kosten
| 44.228 | 41.842 | 38.183 | 41.665 | 42.234 | 41.387 | 40.938 | 41.433 | 41.571 | 37.486 | 38.155 | 37.226 | 39.53 | 39.313 | 38.199 | 34.981 | 43.204 | 39.638 | 39.322 | 39.845 | 39.836 | 40.015 | 38.333 | 36.735 | 43.056 | 39.7 | 40.403 | 38.135 | 42.519 | 42.078 | 40.412 | 53.059 | 41.99 | 37.992 | 40.85 | 36.8 | 51.014 | 41.167 | 40.43 | 46.666 | 43.469 | 39.401 | 36.64 | 49.311 | 37.834 | 38.057 | 34.979 | 53.648 | 39.504 | 38.882 | 38.086 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Overige kosten
| 104.328 | 0 | 0.8 | 0.291 | 1.491 | 1.005 | 0.845 | 0.579 | -1.022 | -0.994 | -1.002 | 1.264 | 0.902 | 0.96 | 1.265 | 0.237 | 1.108 | 0.869 | 1.169 | 0.816 | 1.636 | 0.98 | 1.278 | 0.114 | 1.108 | 1.071 | 0.833 | 43.498 | 0.841 | 0.608 | 1.255 | 1.288 | 0.902 | 0.519 | 0.497 | 1.626 | 1.155 | 0.485 | 0.367 | 0.632 | 1.187 | 0.373 | 3.267 | -39.8 | 27.805 | 8.878 | 6.109 | 1.475 | 16.896 | 7.634 | 0.554 | 0.157 | 1.095 | 0.457 | 1.666 | 3.088 | 1.365 | -1.026 | 1.204 |
Bedrijfskosten
| 148.556 | 169.153 | 38.183 | 41.665 | 41.122 | 40.453 | 40.938 | 42.012 | 40.549 | 36.492 | 37.153 | 38.676 | 38.909 | 38.238 | 36.813 | 35.663 | 42.892 | 38.595 | 38.579 | 40.215 | 38.766 | 39.33 | 37.642 | 38.935 | 42.186 | 38.767 | 39.68 | 40.688 | 41.477 | 41.183 | 38.868 | 54.744 | 41.309 | 37.113 | 39.847 | 38.498 | 49.503 | 40.102 | 39.421 | 50.522 | 42.404 | 37.165 | 35.485 | 48.338 | 36.467 | 38.057 | 34.739 | 56.077 | 37.933 | 39.081 | 38.118 | 42.486 | 35.516 | 36.722 | 34.576 | 40.892 | 37.746 | 35.018 | 31.503 |
Bedrijfsresultaat
| 105.199 | 125.929 | 152.89 | 87.503 | 159.005 | 167.156 | 147.708 | 86.802 | 176.016 | 157.535 | 151.55 | 93.865 | 114.73 | 121.729 | 149.243 | 69.55 | 115.462 | 123.629 | 127.23 | 62.207 | 96.64 | 133.705 | 90.29 | 84.724 | 73.994 | 87.437 | 98.216 | 82.64 | 85.205 | 96.013 | 93.153 | 66.399 | 76.169 | 88.66 | 100.751 | 79.85 | 75.981 | 87.8 | 88.073 | 64.455 | 58.276 | 93.281 | 88.41 | 73.834 | 29.631 | 65.36 | 36.637 | 92.938 | 59.276 | 82.842 | 99.909 | 34.325 | 64.359 | 122.757 | 76.92 | 58.371 | 85.886 | 103.604 | 100.526 |
Bedrijfsresultaat ratio
| 0.206 | 0.223 | 0.221 | 0.154 | 0.315 | 0.3 | 0.225 | 0.161 | 0.361 | 0.28 | 0.235 | 0.175 | 0.241 | 0.238 | 0.242 | 0.143 | 0.246 | 0.223 | 0.186 | 0.11 | 0.185 | 0.209 | 0.133 | 0.137 | 0.149 | 0.17 | 0.15 | 0.145 | 0.181 | 0.177 | 0.16 | 0.135 | 0.185 | 0.193 | 0.165 | 0.151 | 0.163 | 0.163 | 0.125 | 0.09 | 0.109 | 0.139 | 0.104 | 0.102 | 0.06 | 0.104 | 0.051 | 0.117 | 0.112 | 0.135 | 0.124 | 0.054 | 0.132 | 0.193 | 0.115 | 0.098 | 0.173 | 0.176 | 0.147 |
Totaal overige inkomsten en kosten netto
| 52.676 | 56.663 | 2.57 | 7.369 | -14.403 | 37.146 | 13.922 | 3.268 | -3.143 | -2.718 | 7.896 | -0.037 | 49.102 | 11.067 | 7.114 | 2.277 | 62.99 | 13.487 | -3.927 | 4.587 | 38.494 | 8.88 | 9.868 | -0.259 | 45.914 | 6.338 | 2.387 | 11.097 | 45.293 | 9.257 | 1.075 | 5.678 | 24.372 | 3.69 | 1.4 | 2.992 | 21.83 | 8.808 | 13.635 | -3.817 | 11.928 | 4.774 | 2.511 | 5.507 | 27.245 | 7.902 | 5.394 | -0.816 | 16.895 | 5.613 | 3.878 | -1.219 | 14.378 | 2.52 | 13.185 | 6.95 | 18.788 | -0.724 | 4.984 |
Inkomen voor belasting
| 157.875 | 182.592 | 156.63 | 94.872 | 144.602 | 170.165 | 161.63 | 90.07 | 172.873 | 134.429 | 156.167 | 93.828 | 163.832 | 132.879 | 156.357 | 71.827 | 178.452 | 137.116 | 123.303 | 66.794 | 135.134 | 142.585 | 100.158 | 84.465 | 119.908 | 93.775 | 100.603 | 93.737 | 132.54 | 105.27 | 94.228 | 72.077 | 100.541 | 92.35 | 102.151 | 82.842 | 97.811 | 96.608 | 101.708 | 60.638 | 70.204 | 98.055 | 90.921 | 79.341 | 56.876 | 73.262 | 42.37 | 93.786 | 76.171 | 88.455 | 103.787 | 33.106 | 78.737 | 125.277 | 90.105 | 65.321 | 104.674 | 102.88 | 105.51 |
Inkomen voor belasting ratio
| 0.309 | 0.323 | 0.226 | 0.167 | 0.286 | 0.305 | 0.246 | 0.167 | 0.354 | 0.239 | 0.242 | 0.175 | 0.344 | 0.26 | 0.253 | 0.147 | 0.38 | 0.247 | 0.18 | 0.118 | 0.259 | 0.223 | 0.148 | 0.136 | 0.242 | 0.182 | 0.153 | 0.164 | 0.282 | 0.194 | 0.162 | 0.147 | 0.244 | 0.201 | 0.167 | 0.156 | 0.21 | 0.18 | 0.145 | 0.084 | 0.132 | 0.147 | 0.107 | 0.109 | 0.115 | 0.117 | 0.059 | 0.118 | 0.144 | 0.145 | 0.129 | 0.052 | 0.162 | 0.196 | 0.135 | 0.109 | 0.211 | 0.174 | 0.155 |
Belastingkosten
| 23.141 | 27.648 | 33.905 | 18.535 | 25.051 | 28.121 | 32.749 | 17.541 | 23.412 | 28.09 | 32.148 | 17.829 | 23.846 | 25.137 | 31.58 | 14.075 | 24.056 | 25.242 | 27.596 | 13.348 | 20.449 | 27.664 | 19.499 | 17.686 | 14.849 | 23.658 | 15.739 | 13.135 | 14.307 | 18.991 | 17.201 | 11.653 | 13.027 | 18.588 | 18.769 | 14.422 | 13.515 | 16.281 | 15.354 | 11.662 | 10.417 | 16.184 | 15.295 | 13.073 | 5.142 | 12.059 | 6.523 | 16.014 | 10.403 | 14.523 | 17.023 | 7.317 | 11.232 | 20.794 | 14.347 | 11.185 | 14.906 | 20.655 | 21.657 |
Nettowinst
| 134.734 | 155.185 | 122.932 | 77.011 | 119.551 | 142.044 | 129.135 | 72.529 | 149.461 | 106.339 | 124.019 | 75.999 | 139.986 | 107.742 | 124.777 | 57.752 | 154.396 | 111.874 | 95.707 | 53.446 | 114.685 | 114.921 | 80.659 | 66.779 | 105.059 | 70.117 | 84.864 | 80.602 | 118.233 | 86.279 | 77.027 | 60.424 | 87.514 | 73.762 | 83.382 | 68.42 | 84.296 | 80.327 | 86.354 | 48.976 | 59.787 | 81.871 | 75.626 | 66.268 | 51.734 | 61.203 | 35.847 | 77.772 | 65.768 | 73.932 | 87.017 | 25.789 | 67.505 | 104.483 | 75.758 | 54.136 | 89.768 | 82.225 | 83.853 |
Nettowinstmarge
| 0.263 | 0.275 | 0.177 | 0.135 | 0.237 | 0.255 | 0.196 | 0.134 | 0.306 | 0.189 | 0.192 | 0.141 | 0.294 | 0.211 | 0.202 | 0.118 | 0.328 | 0.202 | 0.14 | 0.095 | 0.22 | 0.18 | 0.119 | 0.108 | 0.212 | 0.136 | 0.129 | 0.141 | 0.251 | 0.159 | 0.132 | 0.123 | 0.212 | 0.161 | 0.137 | 0.129 | 0.181 | 0.15 | 0.123 | 0.068 | 0.112 | 0.122 | 0.089 | 0.091 | 0.104 | 0.098 | 0.05 | 0.098 | 0.125 | 0.121 | 0.108 | 0.041 | 0.139 | 0.164 | 0.113 | 0.091 | 0.181 | 0.139 | 0.123 |
WPA (Winst Per Aandeel)
| 0.75 | 0.86 | 0.68 | 0.43 | 0.67 | 0.79 | 0.72 | 0.4 | 0.83 | 0.59 | 0.69 | 0.42 | 0.78 | 0.6 | 0.7 | 0.32 | 0.86 | 0.63 | 0.53 | 0.3 | 0.64 | 0.64 | 0.45 | 0.38 | 0.59 | 0.39 | 0.47 | 0.45 | 0.66 | 0.48 | 0.43 | 0.34 | 0.49 | 0.41 | 0.46 | 0.38 | 0.47 | 0.44 | 0.48 | 0.27 | 0.33 | 0.46 | 0.42 | 0.37 | 0.29 | 0.34 | 0.2 | 0.43 | 0.37 | 0.41 | 0.49 | 0.14 | 0.38 | 0.58 | 0.43 | 0.3 | 0.5 | 0.46 | 0.47 |
Verwaterde WPA
| 0.75 | 0.86 | 0.68 | 0.43 | 0.66 | 0.79 | 0.72 | 0.4 | 0.83 | 0.59 | 0.69 | 0.42 | 0.78 | 0.6 | 0.69 | 0.32 | 0.86 | 0.62 | 0.53 | 0.3 | 0.64 | 0.64 | 0.45 | 0.38 | 0.58 | 0.39 | 0.47 | 0.45 | 0.66 | 0.48 | 0.43 | 0.34 | 0.49 | 0.41 | 0.46 | 0.38 | 0.47 | 0.44 | 0.48 | 0.27 | 0.33 | 0.46 | 0.42 | 0.37 | 0.29 | 0.34 | 0.2 | 0.43 | 0.37 | 0.41 | 0.48 | 0.14 | 0.38 | 0.58 | 0.42 | 0.3 | 0.5 | 0.46 | 0.47 |
EBITDA
| 253.211 | 275.591 | 247.272 | 185.461 | 232.482 | 255.748 | 246.26 | 176.052 | 255.026 | 217.366 | 237.154 | 174.598 | 241.715 | 211.113 | 232.914 | 148.306 | 252.836 | 210.382 | 193.609 | 138.259 | 204.124 | 210.764 | 166.228 | 152.428 | 182.035 | 156.207 | 161.314 | 154.999 | 147.2 | 155.734 | 150.702 | 130.08 | 154.805 | 144.484 | 151.864 | 177.248 | 122.984 | 132.812 | 131.086 | 126.395 | 99.574 | 132.316 | 125.844 | 117.08 | 64.645 | 100.124 | 69.773 | 127.227 | 108.748 | 120.288 | 131.182 | 63.448 | 124.855 | 153.075 | 106.919 | 70.094 | 141.142 | 133.33 | 131.435 |
EBITDA ratio
| 0.495 | 0.488 | 0.351 | 0.313 | 0.49 | 0.3 | 0.353 | 0.321 | 0.535 | 0.427 | 0.36 | 0.333 | 0.516 | 0.401 | 0.371 | 0.305 | 0.523 | 0.364 | 0.294 | 0.242 | 0.42 | 0.322 | 0.236 | 0.339 | 0.277 | 0.292 | 0.243 | 0.271 | 0.413 | 0.303 | 0.26 | 0.263 | 0.375 | 0.315 | 0.249 | 0.334 | 0.264 | 0.247 | 0.187 | 0.176 | 0.187 | 0.198 | 0.148 | 0.161 | 0.185 | 0.171 | 0.098 | 0.161 | 0.206 | 0.197 | 0.16 | 0.101 | 0.269 | 0.237 | 0.143 | 0.11 | 0.276 | 0.224 | 0.187 |