Shenwan Hongyuan (H.K.) Limited
HKEX:0218.HK
2.05 (HKD) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2024 Q2 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||
Cash & Cash Equivalents
| 600.104 | 1,287.243 | 1,303.178 | 1,238.496 | 571.227 | 576.706 | 521.008 | 414.929 | 922.802 | 937.597 | 426.677 | 620.571 | 304.861 | 407.457 | 368.653 | 387.713 | 342.451 | 511.804 | 500.995 | 272.413 | 300.841 | 277.726 |
Short Term Investments
| 3,273.826 | 3,733.46 | 4,867.756 | 4,085.694 | 7,727.092 | 7,097.506 | 6,927.605 | 4,592.534 | 3,657.344 | 2,189.495 | 1,274.041 | 602.272 | 139.922 | 148.778 | 137.472 | 110.326 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 600.104 | 1,287.243 | 1,303.178 | 1,238.496 | 571.227 | 576.706 | 521.008 | 414.929 | 922.802 | 937.597 | 426.677 | 620.571 | 304.861 | 407.457 | 368.653 | 387.713 | 342.451 | 511.804 | 500.995 | 272.413 | 300.841 | 277.726 |
Net Receivables
| 4,396.378 | 3,784.096 | 4,444.015 | 4,190.126 | 7,369.696 | 7,493.329 | 13,582.185 | 4,941.092 | 4,698.313 | 1,698.614 | 2,045.83 | 1,674.179 | 2,964.833 | 2,982.214 | 555.745 | 488.56 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | -3,956.558 | -4,888.21 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| -4,396.378 | 172.462 | 444.195 | -4,190.126 | -7,369.696 | -7,493.329 | -13,582.185 | -4,941.092 | -4,698.313 | -1,698.614 | -2,045.83 | -1,674.179 | -2,964.833 | -2,982.214 | -555.745 | -488.56 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 600.104 | 1,287.243 | 1,303.178 | 1,238.496 | 571.227 | 576.706 | 521.008 | 414.929 | 922.802 | 937.597 | 426.677 | 620.571 | 304.861 | 407.457 | 368.653 | 387.713 | 342.451 | 511.804 | 500.995 | 272.413 | 300.841 | 277.726 |
Non-Current Assets: | ||||||||||||||||||||||
Property, Plant & Equipment, Net
| 63.109 | 86.49 | 90.589 | 114.534 | 130.493 | 160.587 | 90.242 | 51.653 | 59.546 | 78.405 | 40.118 | 13.15 | 13.322 | 17.136 | 18.749 | 9.531 | 11.627 | 12.221 | 12.357 | 13.259 | 15.107 | 10.809 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 |
Goodwill and Intangible Assets
| 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 | 4.212 |
Long Term Investments
| -25.89 | -3,514.894 | -4,655.813 | -89.467 | -247.488 | -116.646 | -6.349 | -3.954 | -2.131 | -5.39 | -3.76 | -4.624 | -4.683 | -4.641 | -5.73 | -6.479 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 25.89 | 26.743 | 86.164 | 89.467 | 247.488 | 116.646 | 6.349 | 3.954 | 2.131 | 5.39 | 3.76 | 4.624 | 4.683 | 4.641 | 5.73 | 6.479 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 11,126.905 | 14,962.068 | 18,827.792 | 15,069.974 | 21,752.596 | 22,049.132 | 26,701.293 | 15,813.826 | 14,057.012 | 9,206.095 | 8,516.145 | 7,221.099 | 7,786.701 | 7,252.858 | 6,442.355 | 7,043.036 | 6,993.024 | 6,897.025 | 8,698.794 | 5,799.25 | 4,945.187 | 4,772.478 |
Total Non-Current Assets
| 11,194.226 | 11,564.619 | 14,352.944 | 15,278.187 | 22,134.789 | 22,330.577 | 26,802.096 | 15,873.645 | 14,122.901 | 9,294.102 | 8,564.235 | 7,243.085 | 7,808.918 | 7,278.847 | 6,471.046 | 7,063.258 | 7,008.863 | 6,913.458 | 8,715.363 | 5,816.721 | 4,964.506 | 4,787.499 |
Total Assets
| 11,794.33 | 12,851.862 | 15,656.122 | 16,516.683 | 22,706.016 | 22,907.283 | 27,323.104 | 16,288.574 | 15,045.703 | 10,231.699 | 8,990.912 | 7,863.656 | 8,113.779 | 7,686.304 | 6,839.699 | 7,450.971 | 7,351.314 | 7,425.262 | 9,216.358 | 6,089.134 | 5,265.347 | 5,065.225 |
Liabilities & Equity: | ||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||
Account Payables
| 0 | 5,945.953 | 6,349.404 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 225.124 | 3,404.903 | 5,352.478 | 3,270.797 | 5,786.216 | 4,359.75 | 9,726.72 | 4,297.709 | 4,415.939 | 811.373 | 539.393 | 469.92 | 612 | 845 | 243 | 4,631.487 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 2.989 | 4.976 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| -225.124 | -9,299.759 | -11,701.507 | -3,151.837 | -5,783.646 | -4,261.099 | -9,708.411 | -4,161.193 | -4,410.978 | -732.093 | -532.893 | -411.503 | -606.5 | -769.575 | -237.2 | -4,589.57 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 225.124 | 51.097 | 0.375 | 118.96 | 2.57 | 98.651 | 18.309 | 136.516 | 4.961 | 79.28 | 6.5 | 58.417 | 5.5 | 75.425 | 5.8 | 41.917 | 4.5 | 105.681 | 11.3 | 73.698 | 4 | 38.461 |
Non-Current Liabilities: | ||||||||||||||||||||||
Long Term Debt
| 0 | 46.383 | 58.135 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 2.658 | 0.837 | 1.721 | 1.745 | 2.505 | 1.56 | 2.553 | 3.05 | 1.55 | 1.558 | 1.1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.504 | 0.546 | 0.171 | 0.803 | 0.706 | 0.803 | 0.576 | 0.576 | 1.013 | 1.013 | 1.313 | 0.943 | 1.161 | 1.161 | 0.197 | 0.197 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| -3.162 | -0.837 | -1.721 | -2.548 | -3.211 | -2.363 | -3.129 | -3.626 | -2.563 | -2.571 | -2.413 | -0.943 | -1.161 | -1.161 | -0.197 | -0.197 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 8,791.415 | 46.929 | 58.306 | 10,210.147 | 13,139.172 | 14,586.313 | 13,549.884 | 7,939.122 | 6,673.357 | 5,464.545 | 4,559.212 | 5,185.626 | 5,333.635 | 4,677.781 | 4,492.114 | 727.727 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 9,041.576 | 51.097 | 0.375 | 118.96 | 2.57 | 98.651 | 18.309 | 136.516 | 4.961 | 79.28 | 6.5 | 58.417 | 5.5 | 75.425 | 5.8 | 41.917 | 4.5 | 105.681 | 11.3 | 73.698 | 4 | 38.461 |
Equity: | ||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2,782.477 | 2,782.477 | 2,782.477 | 2,782.477 | 2,782.477 | 2,782.477 | 2,782.477 | 2,782.477 | 2,782.477 | 2,782.477 | 2,782.477 | 1,200.457 | 1,200.457 | 1,200.457 | 1,200.457 | 1,200.457 | 1,200.457 | 1,200.457 | 1,200.457 | 580.12 | 580.12 | 265.38 |
Retained Earnings
| -28.646 | 8.67 | 129.78 | 201.124 | 957.618 | 1,081.048 | 1,230.464 | 1,239.244 | 1,144.315 | 1,110.452 | 1,051.912 | 1,005.011 | 965.044 | 960.422 | 901.484 | 888.693 | 854.162 | 878.07 | 818.172 | 733.563 | 668.858 | 660.859 |
Accumulated Other Comprehensive Income/Loss
| -1.077 | -0.969 | -0.848 | -23.718 | -45.098 | -11.492 | 7.404 | 14.319 | 3.46 | 23.762 | 28.097 | 0.015 | 0.015 | 0.015 | 0.015 | -0.507 | 0.015 | 0.015 | 0.015 | 0.182 | 0.19 | 2.496 |
Other Total Stockholders Equity
| -0 | -0 | -0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 314.74 |
Total Shareholders Equity
| 2,752.754 | 2,790.178 | 2,911.409 | 2,959.883 | 3,694.997 | 3,852.033 | 4,020.345 | 4,036.04 | 3,930.252 | 3,916.691 | 3,862.486 | 2,205.483 | 2,165.516 | 2,160.894 | 2,101.956 | 2,088.643 | 2,054.634 | 2,078.542 | 2,018.644 | 1,313.865 | 1,249.168 | 1,243.475 |
Total Equity
| 2,752.754 | 2,790.178 | 2,911.409 | 2,959.883 | 3,694.997 | 3,854.659 | 4,022.971 | 4,038.666 | 3,932.878 | 3,919.317 | 3,865.113 | 2,208.11 | 2,168.144 | 2,163.523 | 2,104.585 | 2,091.757 | 2,057.263 | 2,081.172 | 2,021.275 | 1,316.496 | 1,251.802 | 1,246.113 |
Total Liabilities & Shareholders Equity
| 2,752.754 | 2,841.275 | 2,911.784 | 3,078.843 | 3,697.567 | 3,953.31 | 4,041.28 | 4,175.182 | 3,937.839 | 3,998.597 | 3,871.613 | 2,266.527 | 2,173.644 | 2,238.948 | 2,110.385 | 2,133.674 | 2,061.763 | 2,186.853 | 2,032.575 | 1,390.194 | 1,255.802 | 1,284.574 |