Tourism Holdings Limited
NZX:THL.NZ
3.38 (NZD) • At close October 26, 2023
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) NZD.
2024 Q4 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 236.267 | 236.267 | 449.198 | 224.599 | 402.795 | 201.398 | 261.046 | 130.523 | 170.876 | 85.438 | 174.874 | 87.437 | 153.345 | 76.673 | 205.828 | 102.914 | 193.478 | 96.739 | 207.452 | 103.726 | 215.751 | 107.876 | 103.627 | 103.627 | 108.406 | 108.406 | 104.533 | 104.533 | 97.418 | 97.418 | 72.983 | 72.983 | 72.611 | 72.611 | 66.856 | 66.856 | 62.59 | 62.59 | 55.709 | 55.709 | 57.836 | 57.836 | 56.165 | 56.165 | 58.062 | 58.062 | 54.249 | 54.249 |
Kosten van de omzet
| 106.542 | 106.542 | 206.803 | 80.548 | 212.816 | 85.869 | 114.444 | 42.959 | 89.358 | 32.938 | 107.983 | 42.455 | 92.329 | 34.572 | 142.401 | 58.445 | 106.266 | 37.11 | 82.369 | 25.642 | 87.264 | 29.953 | 27.234 | 27.234 | 34.002 | 34.002 | 30.881 | 30.881 | 25.728 | 25.728 | 20.509 | 20.509 | 17.588 | 17.588 | 19.982 | 19.982 | 15.701 | 15.701 | 14.443 | 14.443 | 12.915 | 12.915 | 16.415 | 16.415 | 16.952 | 16.952 | 13.871 | 13.871 |
Brutowinst
| 129.725 | 129.725 | 242.395 | 144.052 | 189.979 | 115.529 | 146.602 | 87.565 | 81.518 | 52.501 | 66.891 | 44.982 | 61.016 | 42.101 | 63.427 | 44.469 | 87.212 | 59.63 | 125.083 | 78.085 | 128.487 | 77.923 | 76.393 | 76.393 | 74.404 | 74.404 | 73.652 | 73.652 | 71.691 | 71.691 | 52.474 | 52.474 | 55.023 | 55.023 | 46.874 | 46.874 | 46.889 | 46.889 | 41.266 | 41.266 | 44.921 | 44.921 | 39.751 | 39.751 | 41.111 | 41.111 | 40.378 | 40.378 |
Brutowinstmarge
| 0.549 | 0.549 | 0.54 | 0.641 | 0.472 | 0.574 | 0.562 | 0.671 | 0.477 | 0.614 | 0.383 | 0.514 | 0.398 | 0.549 | 0.308 | 0.432 | 0.451 | 0.616 | 0.603 | 0.753 | 0.596 | 0.722 | 0.737 | 0.737 | 0.686 | 0.686 | 0.705 | 0.705 | 0.736 | 0.736 | 0.719 | 0.719 | 0.758 | 0.758 | 0.701 | 0.701 | 0.749 | 0.749 | 0.741 | 0.741 | 0.777 | 0.777 | 0.708 | 0.708 | 0.708 | 0.708 | 0.744 | 0.744 |
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 | 0.526 | 0.526 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 28.68 | 28.68 | 26.464 | 26.464 | 24.359 | 24.359 | 19.105 | 19.105 | 14.219 | 14.219 | 11.466 | 11.466 | 9.916 | 9.916 | 9.015 | 9.015 | 9.669 | 9.669 | 12.438 | 12.438 | 11.728 | 11.728 | 13.007 | 13.007 | 11.711 | 11.711 | 12.214 | 12.214 | 11.821 | 11.821 | 9.516 | 9.516 | 8.932 | 8.932 | 8.034 | 8.034 | 6.614 | 6.614 | 7 | 7 | 6.82 | 6.82 | 6.288 | 6.288 | 4.669 | 4.669 | 7.01 | 7.01 |
Verkoop- en marketingkosten
| 83.391 | 83.391 | 26.464 | 80.88 | 25.341 | 69.603 | 19.105 | 49.844 | 14.219 | 39.127 | 11.466 | 34.61 | 9.916 | 39.357 | 8.969 | 37.83 | 11.889 | 41.835 | 12.438 | 51.008 | 89.228 | 52.43 | 46.151 | 46.151 | 48.432 | 48.432 | 44.747 | 44.747 | 44.58 | 44.58 | 34.168 | 34.168 | 34.232 | 34.232 | 31.355 | 31.355 | 29.646 | 29.646 | 29.056 | 29.056 | 60.262 | 60.262 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 112.071 | 112.071 | 52.928 | 107.344 | 49.699 | 93.962 | 38.209 | 68.949 | 28.438 | 53.346 | 22.931 | 46.075 | 19.831 | 49.273 | 17.984 | 46.845 | 21.557 | 51.504 | 24.875 | 63.445 | 100.955 | 64.157 | 59.158 | 59.158 | 60.143 | 60.143 | 56.96 | 56.96 | 56.401 | 56.401 | 43.684 | 43.684 | 43.164 | 43.164 | 39.389 | 39.389 | 36.259 | 36.259 | 36.056 | 36.056 | 67.081 | 67.081 | 6.288 | 6.288 | 4.669 | 4.669 | 7.01 | 7.01 |
Overige kosten
| 5.322 | 5.322 | 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 |
Bedrijfskosten
| 117.393 | 117.393 | 52.928 | 107.076 | 49.699 | 92.248 | 38.209 | 66.012 | 28.438 | 48.313 | 22.931 | 45.176 | 19.831 | 47.037 | 17.984 | 43.296 | 21.557 | 52.752 | 24.875 | 65.421 | 100.955 | 67.448 | 61.32 | 61.32 | 48.783 | 48.783 | 56.498 | 56.498 | 56.556 | 56.556 | 42.407 | 42.407 | 42.691 | 42.691 | 38.863 | 38.863 | 35.593 | 35.593 | 35.415 | 35.415 | 36.938 | 36.938 | 35.806 | 35.806 | 36.799 | 36.799 | 38.095 | 38.095 |
Bedrijfsresultaat
| 12.332 | 12.332 | 189.467 | 37.031 | 140.28 | 23.276 | 108.393 | 19.401 | 53.08 | -0.217 | 43.96 | -0.829 | 41.185 | -7.366 | 45.443 | -1.791 | 65.655 | 8.469 | 100.208 | 15.501 | 27.532 | 13.707 | 17.366 | 17.366 | 14.288 | 14.288 | 16.674 | 16.674 | 14.715 | 14.715 | 9.369 | 9.369 | 11.842 | 11.842 | 7.508 | 7.508 | 10.736 | 10.736 | 5.287 | 5.287 | 7.874 | 7.874 | 3.583 | 3.583 | 4.663 | 4.663 | 2.633 | 2.633 |
Bedrijfsresultaat ratio
| 0.052 | 0.052 | 0.422 | 0.165 | 0.348 | 0.116 | 0.415 | 0.149 | 0.311 | -0.003 | 0.251 | -0.009 | 0.269 | -0.096 | 0.221 | -0.017 | 0.339 | 0.088 | 0.483 | 0.149 | 0.128 | 0.127 | 0.168 | 0.168 | 0.132 | 0.132 | 0.16 | 0.16 | 0.151 | 0.151 | 0.128 | 0.128 | 0.163 | 0.163 | 0.112 | 0.112 | 0.172 | 0.172 | 0.095 | 0.095 | 0.136 | 0.136 | 0.064 | 0.064 | 0.08 | 0.08 | 0.049 | 0.049 |
Totaal overige inkomsten en kosten netto
| -11.137 | -11.137 | -133.448 | -9.022 | -109.707 | -7.989 | -72.781 | -1.189 | -50.845 | 1.301 | -50.031 | -1.621 | -56.41 | -0.359 | -49.326 | 0.33 | -54.387 | -4.762 | -81.48 | -6.137 | -6.152 | -6.248 | -4.878 | -4.878 | 8.857 | 8.857 | -1.734 | -1.734 | -1.704 | -1.704 | -0.515 | -0.515 | -0.463 | -0.463 | -0.653 | -0.653 | -0.567 | -0.567 | -0.531 | -0.531 | -1.185 | -1.185 | -1.19 | -1.19 | -2.217 | -2.217 | -2.134 | -2.134 |
Inkomen voor belasting
| 1.196 | 1.196 | 56.019 | 28.01 | 30.573 | 15.287 | 35.612 | 18.212 | 2.235 | 1.085 | -6.071 | -2.45 | -15.225 | -7.725 | -3.883 | -1.462 | 11.268 | 3.707 | 18.728 | 9.364 | 21.38 | 7.459 | 12.488 | 12.488 | 23.145 | 23.145 | 14.94 | 14.94 | 13.011 | 13.011 | 8.854 | 8.854 | 11.38 | 11.38 | 6.855 | 6.855 | 10.169 | 10.169 | 4.756 | 4.756 | 6.689 | 6.689 | 2.393 | 2.393 | 2.446 | 2.446 | 0.499 | 0.499 |
Inkomen voor belasting ratio
| 0.005 | 0.005 | 0.125 | 0.125 | 0.076 | 0.076 | 0.136 | 0.14 | 0.013 | 0.013 | -0.035 | -0.028 | -0.099 | -0.101 | -0.019 | -0.014 | 0.058 | 0.038 | 0.09 | 0.09 | 0.099 | 0.069 | 0.121 | 0.121 | 0.213 | 0.213 | 0.143 | 0.143 | 0.134 | 0.134 | 0.121 | 0.121 | 0.157 | 0.157 | 0.103 | 0.103 | 0.162 | 0.162 | 0.085 | 0.085 | 0.116 | 0.116 | 0.043 | 0.043 | 0.042 | 0.042 | 0.009 | 0.009 |
Belastingkosten
| 1.374 | 1.374 | 16.287 | 8.143 | 5.877 | 2.939 | 11.262 | 5.631 | -0.076 | 0.038 | -0.536 | 0.268 | -2.703 | 1.352 | -1.155 | 0.578 | -6.889 | 3.445 | 5.675 | 2.838 | 2.667 | 1.334 | 3.737 | 3.737 | 3.359 | 3.359 | 3.549 | 3.549 | 3.557 | 3.557 | 3.219 | 3.219 | 3.298 | 3.298 | 2.749 | 2.749 | 2.942 | 2.942 | 1.934 | 1.934 | 2.365 | 2.365 | 1.159 | 1.159 | 0.309 | 0.309 | 0.732 | 0.732 |
Nettowinst
| -0.178 | -0.178 | 39.732 | 19.866 | 24.696 | 12.348 | 25.162 | 12.581 | 2.562 | 1.281 | -4.044 | -2.022 | -12.242 | -6.121 | -1.433 | -0.717 | 14.303 | 7.152 | 13.053 | 6.527 | 12.251 | 6.126 | 8.751 | 8.751 | 19.786 | 19.786 | 11.391 | 11.391 | 9.454 | 9.454 | 5.635 | 5.635 | 8.082 | 8.082 | 4.106 | 4.106 | 7.227 | 7.227 | 2.823 | 2.823 | 4.324 | 4.324 | 1.234 | 1.234 | 2.137 | 2.137 | -0.233 | -0.233 |
Nettowinstmarge
| -0.001 | -0.001 | 0.088 | 0.088 | 0.061 | 0.061 | 0.096 | 0.096 | 0.015 | 0.015 | -0.023 | -0.023 | -0.08 | -0.08 | -0.007 | -0.007 | 0.074 | 0.074 | 0.063 | 0.063 | 0.057 | 0.057 | 0.084 | 0.084 | 0.183 | 0.183 | 0.109 | 0.109 | 0.097 | 0.097 | 0.077 | 0.077 | 0.111 | 0.111 | 0.061 | 0.061 | 0.115 | 0.115 | 0.051 | 0.051 | 0.075 | 0.075 | 0.022 | 0.022 | 0.037 | 0.037 | -0.004 | -0.004 |
WPA (Winst Per Aandeel)
| -0.001 | -0.001 | 0.18 | 0.092 | 0.12 | 0.057 | 0.15 | 0.077 | 0.017 | 0.008 | -0.027 | -0.014 | -0.082 | -0.041 | -0.01 | -0.005 | 0.097 | 0.049 | 0.089 | 0.043 | 0.094 | 0.048 | 0.071 | 0.069 | 0.16 | 0.16 | 0.091 | 0.091 | 0.075 | 0.075 | 0.047 | 0.047 | 0.068 | 0.068 | 0.035 | 0.035 | 0.061 | 0.061 | 0.024 | 0.024 | 0.037 | 0.037 | 0.011 | 0.011 | 0.016 | 0.016 | -0.003 | -0.003 |
Verwaterde WPA
| -0.001 | -0.001 | 0.18 | 0.092 | 0.11 | 0.057 | 0.15 | 0.077 | 0.017 | 0.008 | -0.027 | -0.014 | -0.082 | -0.041 | -0.01 | -0.005 | 0.097 | 0.049 | 0.086 | 0.043 | 0.094 | 0.048 | 0.071 | 0.069 | 0.16 | 0.16 | 0.091 | 0.091 | 0.075 | 0.075 | 0.047 | 0.047 | 0.068 | 0.068 | 0.035 | 0.035 | 0.061 | 0.061 | 0.024 | 0.024 | 0.037 | 0.037 | 0.011 | 0.011 | 0.016 | 0.016 | -0.003 | -0.003 |
EBITDA
| 37.681 | 37.681 | 235.175 | 54.204 | 181.359 | 37.454 | 136.92 | 31.265 | 76.563 | 8.344 | 67.033 | 8.307 | 64.371 | 1.831 | 70.954 | 9.015 | 97.702 | 20.33 | 131.294 | 29.22 | 54.891 | 27.169 | 30.008 | 30.008 | 26.323 | 26.323 | 27.976 | 27.976 | 25.661 | 25.661 | 17.891 | 17.891 | 20.324 | 20.324 | 15.949 | 15.949 | 18.775 | 18.775 | 13.359 | 13.359 | 16.683 | 16.683 | 12.98 | 12.98 | 14.589 | 14.589 | 13.584 | 13.584 |
EBITDA ratio
| 0.159 | 0.159 | 0.524 | 0.241 | 0.45 | 0.186 | 0.525 | 0.24 | 0.448 | 0.098 | 0.383 | 0.095 | 0.42 | 0.024 | 0.345 | 0.088 | 0.505 | 0.21 | 0.633 | 0.282 | 0.254 | 0.252 | 0.29 | 0.29 | 0.243 | 0.243 | 0.268 | 0.268 | 0.263 | 0.263 | 0.245 | 0.245 | 0.28 | 0.28 | 0.239 | 0.239 | 0.3 | 0.3 | 0.24 | 0.24 | 0.288 | 0.288 | 0.231 | 0.231 | 0.251 | 0.251 | 0.25 | 0.25 |