Lai Sun Development Company Limited
HKEX:0488.HK
0.67 (HKD) • At close November 14, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||
Cash & Cash Equivalents
| 4,056.115 | 4,505.086 | 7,139.233 | 10,235.769 | 6,024.655 | 3,722.107 | 3,958.416 | 2,664.066 | 2,354.682 | 1,068.038 | 1,671.478 | 3,123.631 | 1,565.105 | 1,002.805 | 1,124.778 | 1,079.259 | 1,097.471 | 965.086 | 401.724 | 446.451 | 530.446 | 110.927 | 238.384 | 477.805 | 703.573 | 0 | 0 |
Short Term Investments
| 70.948 | 503.339 | 482.632 | 502.801 | 153.251 | 1,082.648 | 494.931 | 0 | 0 | 5.574 | 2.159 | 8.317 | 1.648 | 44.121 | 157.364 | 279.477 | 0 | 0 | 0 | 0.017 | 6.506 | 7.37 | 6.953 | 9.349 | 11.884 | 0 | 0 |
Cash and Short Term Investments
| 4,127.063 | 5,008.425 | 7,621.865 | 10,738.57 | 6,177.906 | 5,035.028 | 4,453.347 | 2,664.066 | 2,354.682 | 1,073.612 | 1,673.637 | 3,139.437 | 1,566.753 | 1,046.926 | 1,282.142 | 1,358.736 | 1,097.471 | 965.086 | 401.724 | 446.468 | 536.952 | 118.297 | 245.337 | 487.154 | 715.457 | 0 | 0 |
Net Receivables
| 905.22 | 2,645.041 | 2,675.146 | 2,826.775 | 1,347.98 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 13.103 | 0 | 0 |
Inventory
| 0 | 10,101.773 | 11,800.651 | 9,711.147 | 10,152.635 | 6,548.316 | 1,333.425 | 283.448 | 347.408 | 653.752 | 840.739 | 772.047 | 5.305 | 5.878 | 4.78 | 5.05 | 0 | 5.798 | 5.323 | 5.064 | 6.995 | 7.502 | 9.587 | 11.998 | 16.062 | 0 | 0 |
Other Current Assets
| -5,032.283 | 2,840.248 | 4,100.421 | 3,859.193 | 3,474.465 | 3,437.428 | 2,322.72 | 744.056 | 177.008 | 361.139 | 134.032 | 122.348 | 205.631 | 272.024 | 586.4 | 166.611 | 54.764 | 127.062 | 111.113 | 149.933 | 222.804 | 260.821 | 139.76 | 305.977 | 1,299.474 | 5,261.504 | 2,305.119 |
Total Current Assets
| 0 | 16,410.094 | 20,760.857 | 21,802.583 | 17,631.525 | 13,520.882 | 7,614.561 | 3,691.57 | 2,879.098 | 2,088.503 | 2,648.408 | 4,033.832 | 1,854.169 | 1,324.828 | 1,873.322 | 1,530.397 | 1,152.235 | 1,097.946 | 518.16 | 601.465 | 766.751 | 386.62 | 394.684 | 805.129 | 2,044.096 | 5,261.504 | 2,305.119 |
Non-Current Assets: | |||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 9,297.037 | 10,488.929 | 11,568.679 | 12,770.576 | 12,948.814 | 10,337.776 | 5,276.957 | 4,034.466 | 2,983.985 | 2,380.267 | 554.635 | 510.202 | 1,660.235 | 356.226 | 368.231 | 379.091 | 14.181 | 5,952.055 | 5,451.518 | 1,299.958 | 4,560.467 | 6,342.463 | 6,399.395 | 7,698.352 | 14,420.704 | 19,856.236 | 26,591.806 |
Goodwill
| 0 | 221.977 | 207.792 | 274.423 | 271.958 | 227.033 | 235.778 | 5.161 | 5.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 152.7 | 4.005 | 6.294 | 8.583 | 0 | 0 | 0 | 0 | 0 | 90.012 |
Intangible Assets
| 0 | 331.607 | 340.675 | 425.276 | 423.186 | 138.553 | 120.306 | 5.161 | 5.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 411.461 | 553.584 | 548.467 | 699.699 | 695.144 | 365.586 | 356.084 | 5.161 | 5.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 152.7 | 4.005 | 6.294 | 8.583 | 0 | 0 | 0 | -3,033.88 | 0 | 90.012 |
Long Term Investments
| 0 | 8,009.852 | 8,005.932 | 8,168.464 | 8,809.565 | 10,309.154 | 13,031.698 | 12,369.729 | 11,797.214 | 11,083.587 | 9,977.099 | 9,149.916 | 8,157.107 | 5,977.374 | 4,262.231 | 2,833.784 | 0 | 0 | 1,635.002 | 1,579.811 | 1,434.289 | 1,316.501 | 2,255.906 | 2,668.261 | 3,033.88 | 0 | 0 |
Tax Assets
| 1.945 | 1.858 | 2.118 | 2.147 | 4.259 | 39.371 | 34.534 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.017 | -1,434.289 | 0 | 0 | 0 | 0.749 | 0.216 | 0 |
Other Non-Current Assets
| -9,710.443 | 1,507.904 | 1,482.684 | 1,642.377 | 682.754 | -39.371 | -34.534 | -16,409.356 | -14,786.36 | -13,463.854 | -10,531.734 | -9,660.118 | 8,659.069 | 9,024.876 | 7,628.892 | 6,223.923 | 6,586.524 | 2,639.865 | 126.828 | 3,885.591 | 1,434.289 | 25.668 | 264.053 | 194 | 3,033.88 | 2,589.21 | 5,788.505 |
Total Non-Current Assets
| 0 | 20,562.127 | 21,607.88 | 23,283.263 | 23,140.536 | 21,012.516 | 18,664.739 | 16,409.356 | 14,786.36 | 13,463.854 | 10,531.734 | 9,660.118 | 18,476.411 | 15,358.476 | 12,259.354 | 9,436.798 | 6,600.705 | 8,744.62 | 7,217.353 | 6,771.671 | 6,003.339 | 7,684.632 | 8,919.354 | 10,560.613 | 17,455.333 | 22,445.662 | 32,470.323 |
Total Assets
| 67,421.57 | 73,970.016 | 80,895.634 | 83,038.098 | 77,117.636 | 78,625.982 | 46,702.932 | 38,440.991 | 34,553.441 | 31,606.878 | 27,962.847 | 26,506.463 | 20,330.58 | 16,683.304 | 14,132.676 | 10,967.195 | 7,752.94 | 9,842.566 | 7,735.513 | 7,373.136 | 6,770.09 | 8,071.252 | 9,314.038 | 11,365.742 | 19,499.429 | 27,707.166 | 34,775.442 |
Liabilities & Equity: | |||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||
Account Payables
| 0 | 393.961 | 612.578 | 3,441.48 | 3,391.676 | 3,187.571 | 596.77 | 20.025 | 21.755 | 12.57 | 10.11 | 9.03 | 8.512 | 222.099 | 216.621 | 206.417 | 24.083 | 68.12 | 2.66 | 40.152 | 3,028.461 | 2,121.711 | 2,240.065 | 0 | 155.397 | 0 | 0 |
Short Term Debt
| 2,543.501 | 6,280.272 | 7,711.39 | 3,434.508 | 8,355.763 | 4,324.363 | 1,186.279 | 2,888.812 | 126.709 | 1,012.594 | 416.808 | 417.286 | 1,104.818 | 217.097 | 390.323 | 613.249 | 120 | 412.17 | 312.501 | 105.235 | 2,291.733 | 3,956.832 | 2,445.317 | 1,225.815 | 2,267.043 | 2,698.581 | 2,102.757 |
Tax Payables
| 0 | 496.557 | 564.934 | 545.295 | 439.521 | 298.297 | 124.383 | 119.062 | 132.282 | 170.783 | 132.825 | 77.634 | 61.627 | 62.896 | 51.829 | 39.221 | 22.508 | 12.663 | 9.314 | 7.095 | 11.668 | 107.392 | 103.93 | 98.835 | 13.103 | 0 | 0 |
Deferred Revenue
| 0 | -6,280.272 | -7,711.39 | -3,434.508 | -8,355.763 | 1,141.572 | -1,186.279 | -2,888.812 | -126.709 | -1,012.594 | -416.808 | -417.286 | 0 | 0 | 0 | 0 | 0 | 0 | 9.314 | 7.095 | 11.668 | 107.392 | 103.93 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| -2,543.501 | 3,949.984 | 3,609.824 | 1,430.586 | 1,098.061 | 1,674.695 | 1,549.718 | 431.98 | 438.833 | 396.731 | 289.613 | 327.248 | 235.091 | 0 | 0 | 0 | 51.226 | 88.214 | 197.777 | 250.337 | 1,098.535 | 1,854.686 | 1,798.173 | 455.126 | 1,198.043 | 0 | 0 |
Total Current Liabilities
| 0 | 11,120.774 | 12,498.726 | 8,851.869 | 13,285.021 | 9,484.926 | 3,457.15 | 3,459.879 | 719.579 | 1,592.678 | 849.356 | 831.198 | 1,410.048 | 502.092 | 658.773 | 858.887 | 217.817 | 581.167 | 522.252 | 402.819 | 6,430.397 | 8,040.621 | 6,587.485 | 1,779.776 | 3,633.586 | 2,698.581 | 2,102.757 |
Non-Current Liabilities: | |||||||||||||||||||||||||||
Long Term Debt
| 22,750.786 | 20,729.821 | 21,374.614 | 24,735.262 | 15,180.586 | 9,188.714 | 10,006.995 | 5,620.225 | 7,027.882 | 5,973.932 | 4,972.536 | 5,356.796 | 1,707.404 | 2,199.44 | 2,313.493 | 1,533.829 | 1,474.6 | 1,933.139 | 2,234.551 | 2,583.509 | 0 | 0 | 1,493 | 3,128.335 | 2,575.89 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 195.67 | 201.397 | 199.653 | 188.477 | 1,141.572 | 10,641.004 | 7.448 | 9.724 | 86.287 | 75.453 | 68.152 | 367.934 | 518.57 | 470.191 | 452.696 | 464.632 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 4,059.607 | 4,152.881 | 4,865.562 | 5,256.477 | 5,012.622 | 5,470.43 | 176.044 | 141.291 | 127.891 | 850.407 | 841.007 | 720.366 | 100.88 | 1,160.297 | 975.875 | 766.103 | 549.404 | 727.972 | 625.1 | 551.756 | 34.149 | 5.065 | 0.38 | 0.38 | 0 | 0 | 1.13 |
Other Non-Current Liabilities
| -26,810.393 | -5,187.169 | -6,041.918 | -6,560.022 | -12,589.712 | -5,711.716 | -690.787 | -241.739 | -867.002 | 0 | 0 | 0 | 60.032 | 55.93 | 47.523 | 40.576 | 31.514 | 47.155 | 31.605 | 36.891 | 29.122 | 40.294 | 115.481 | 2,229.192 | 3,673.554 | 12,193.812 | 10,798.777 |
Total Non-Current Liabilities
| 35,113.99 | 19,891.203 | 20,399.655 | 23,631.37 | 14,086.829 | 14,987.84 | 10,817.048 | 6,748.399 | 7,984.947 | 5,973.932 | 4,972.536 | 5,356.796 | 2,236.25 | 3,934.237 | 3,807.082 | 2,793.204 | 2,520.15 | 2,708.266 | 2,891.256 | 3,172.156 | 63.271 | 45.359 | 1,608.861 | 5,357.907 | 6,249.444 | 12,193.812 | 10,799.907 |
Total Liabilities
| 35,113.99 | 37,108.19 | 39,908.134 | 40,053.395 | 33,666.706 | 30,271.892 | 15,084.251 | 11,336.452 | 9,661.591 | 8,503.304 | 6,738.352 | 6,976.512 | 3,646.298 | 4,436.329 | 4,465.855 | 3,652.091 | 2,737.967 | 3,289.433 | 3,413.508 | 3,574.975 | 6,493.668 | 8,085.98 | 8,196.346 | 7,137.683 | 9,883.03 | 14,892.393 | 12,902.664 |
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 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 6,240.082 | 6,240.082 | 5,463.477 | 4,134.565 | 4,127.703 | 4,081.774 | 4,076.816 | 4,063.736 | 4,050.252 | 3,135.561 | 3,129.961 | 200.629 | 200.629 | 141.62 | 141.62 | 141.62 | 141.62 | 0 | 0 | 0 | 1,873.001 | 0 | 1,873.001 | 1,873.001 | 1,873.001 | 0 | 0 |
Retained Earnings
| 0 | 19,908.068 | 22,836.933 | 24,809.875 | 26,931.454 | 30,583.167 | 25,480.928 | 21,188.633 | 19,152.365 | 18,054.175 | 16,076.36 | 8,889.823 | 5,692.023 | 2,561.564 | 212.127 | -1,780.708 | 0 | -3,005.372 | -9,640.262 | -10,153.184 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0 | 3,635.444 | 4,493.887 | 5,204.874 | 3,911.012 | 1,811.772 | 2,302.23 | 2,040.361 | 1,830.814 | 1,472.807 | 1,568.227 | 2,607.988 | -358.696 | -341.331 | -334.718 | -310.76 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 19,570.045 | -717.94 | 0 | 0 | 0 | -649.012 | 0 | 2,040.361 | 0 | 0 | 0 | 7,429.332 | 8,640.471 | 6,797.276 | 8,817.518 | 8,744.741 | 6,430.454 | 8,667.68 | 7,059.824 | 7,058.164 | 8,978.784 | -374.156 | -1,106.583 | 1,993.314 | 4,509.427 | 8,709 | 17,190.346 |
Total Shareholders Equity
| 25,810.127 | 29,783.594 | 32,794.297 | 34,149.314 | 34,970.169 | 35,827.701 | 31,158.693 | 26,599.79 | 24,357.735 | 22,662.543 | 20,774.548 | 19,127.772 | 16,357.585 | 11,959.041 | 9,405.69 | 7,093.474 | 5,014.973 | 6,219.982 | 3,937.124 | 3,432.071 | -116.111 | -374.156 | 766.418 | 3,866.315 | 6,382.428 | 8,709 | 17,190.346 |
Total Equity
| 32,307.58 | 36,861.826 | 40,987.5 | 42,984.703 | 43,450.93 | 48,354.09 | 31,618.681 | 27,104.539 | 24,891.85 | 23,103.574 | 21,224.495 | 19,529.951 | 16,684.282 | 12,246.975 | 9,666.821 | 7,315.104 | 5,014.973 | 6,553.133 | 4,322.005 | 3,798.161 | 276.422 | -14.728 | 1,117.692 | 4,228.059 | 9,616.399 | 12,814.773 | 21,872.778 |
Total Liabilities & Shareholders Equity
| 67,421.57 | 73,970.016 | 80,895.634 | 83,038.098 | 77,117.636 | 78,625.982 | 46,702.932 | 38,440.991 | 34,553.441 | 31,606.878 | 27,962.847 | 26,506.463 | 20,330.58 | 16,683.304 | 14,132.676 | 10,967.195 | 7,752.94 | 9,842.566 | 7,735.513 | 7,373.136 | 6,770.09 | 8,071.252 | 9,314.038 | 11,365.742 | 19,499.429 | 27,707.166 | 34,775.442 |