Oi Wah Pawnshop Credit Holdings Limited
HKEX:1319.HK
0.216 (HKD) • At close November 5, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) HKD.
2024 Q2 | 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 Q2 | 2012 Q1 | 2011 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||
Net Income
| 30.535 | 18.4 | 18.4 | 49.648 | 24.824 | 41.987 | 20.994 | 44.12 | 22.06 | 34.06 | 17.03 | 37.611 | 18.806 | 41.091 | 20.546 | 52.053 | 26.027 | 48.112 | 24.056 | 59.271 | 29.636 | 23.587 | 23.587 | 26.823 | 26.823 | 23.237 | 23.237 | 27.218 | 27.218 | 24.719 | 24.719 | 26.896 | 26.896 | 22.803 | 22.803 | 22.88 | 22.88 | 21.635 | 21.635 | 18.411 | 18.411 | 12.987 | 12.987 | 7.551 | 7.551 | 3.436 | 5.869 | 5.869 | 8.344 |
Depreciation & Amortization
| 4.22 | 2.317 | 2.317 | 4.889 | 2.445 | 4.674 | 2.337 | 4.766 | 2.383 | 5.142 | 2.571 | 5.312 | 2.656 | 5.321 | 2.661 | 6.013 | 3.007 | 6.501 | 3.251 | 5.496 | 2.748 | 0.153 | 0.153 | 0.108 | 0.108 | 0.124 | 0.124 | 0.137 | 0.137 | 0.14 | 0.14 | 0.128 | 0.128 | 0.124 | 0.124 | 0.12 | 0.12 | 0.159 | 0.159 | 0.144 | 0.144 | 0.134 | 0.134 | 0.131 | 0.131 | 0.127 | 0.094 | 0.094 | 0.081 |
Deferred Income Tax
| 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 |
Stock Based Compensation
| 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 |
Change In Working Capital
| 31.313 | 34.834 | 34.834 | -110.338 | -55.169 | 93.051 | 46.526 | -130.932 | -65.466 | 9.894 | 4.947 | 19.862 | 9.931 | 191.45 | 95.725 | 160.915 | 80.458 | 136.031 | 68.016 | -53.32 | -26.66 | 53.873 | 53.873 | -42.883 | -42.883 | -49.81 | -49.81 | 6.9 | 6.9 | -44.991 | -44.991 | -86.221 | -86.221 | -45.675 | -45.675 | -138.47 | -138.47 | -27.331 | -27.331 | -67.703 | -67.703 | -76.657 | -76.657 | -54.857 | -54.857 | -33.431 | -7.003 | -7.003 | -7.003 |
Accounts Receivables
| 0 | 73.667 | 0 | -110.338 | 0 | 94.399 | 0 | -130.932 | 0 | 12.003 | 0 | 19.862 | 0 | 188.055 | 0 | 160.915 | 0 | 138.337 | 0 | -53.32 | 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 | 1.876 | 0 | 0 | 0 |
Change In Inventory
| 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 |
Change In Accounts Payables
| 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 |
Other Working Capital
| 31.313 | 34.834 | 34.834 | -55.169 | -55.169 | 46.526 | 46.526 | -65.466 | -65.466 | 4.947 | 4.947 | 9.931 | 9.931 | 95.725 | 95.725 | 80.458 | 80.458 | 68.016 | 68.016 | -26.66 | -26.66 | 53.873 | 53.873 | -42.883 | -42.883 | -49.81 | -49.81 | 6.9 | 6.9 | -44.991 | -44.991 | -86.221 | -86.221 | -45.675 | -45.675 | -138.47 | -138.47 | -27.331 | -27.331 | -67.703 | -67.703 | -76.657 | -76.657 | -54.857 | -54.857 | -35.307 | 0 | 0 | 0 |
Other Non Cash Items
| 31.559 | 1.444 | 1.444 | 131.444 | 6.947 | -86.741 | 1.353 | 149.026 | 6.362 | -5.133 | 0.21 | -6.661 | 5.59 | -192.439 | -3.602 | -139.572 | 11.011 | -130.225 | 5.91 | 73.234 | 14.719 | 6.348 | 6.348 | 15.251 | 15.251 | 6.284 | 6.284 | 4.469 | 4.469 | 14.441 | 14.441 | 11.17 | 11.17 | 1.717 | 1.717 | 8.41 | 8.41 | 2.944 | 2.944 | 4.784 | 4.784 | 2.565 | 2.565 | -0.596 | -0.596 | -0.81 | -8.837 | -8.837 | 0.57 |
Operating Cash Flow
| 97.627 | 56.993 | 56.993 | -44.473 | -20.954 | 138.022 | 71.209 | -73.484 | -34.661 | 45.682 | 24.758 | 65.362 | 36.983 | 222.836 | 115.329 | 228.298 | 120.502 | 185.754 | 101.232 | 20.369 | 20.442 | 83.961 | 83.961 | -0.701 | -0.701 | -20.166 | -20.166 | 38.723 | 38.723 | -5.692 | -5.692 | -48.028 | -48.028 | -21.031 | -21.031 | -107.059 | -107.059 | -2.593 | -2.593 | -44.364 | -44.364 | -60.97 | -60.97 | -47.771 | -47.771 | -30.677 | -2.874 | -2.874 | 1.992 |
Investing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.821 | -0.832 | -0.832 | -0.122 | -0.061 | -0.308 | -0.61 | -0.009 | -0.005 | -0.767 | -0.384 | -0.049 | -0.025 | -0.02 | -0.01 | -0.03 | -0.015 | -0.049 | -0.025 | -0.217 | -0.109 | -0.428 | -0.428 | -0.514 | -0.514 | -0.002 | -0.002 | -0.004 | -0.004 | -0.124 | -0.124 | -0.134 | -0.134 | -0.05 | -0.05 | -0.059 | -0.059 | -0.119 | -0.119 | -0.041 | -0.041 | -0.082 | -0.082 | -0.171 | -0.171 | -0.103 | -0.109 | -0.109 | -0.109 |
Acquisitions Net
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 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 |
Purchases Of Investments
| -38.181 | 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 |
Sales Maturities Of Investments
| 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 | 0.001 | 0.001 | 0.001 | 0 | 0 | 0 |
Other Investing Activites
| 2.441 | 0.761 | 0.761 | 0.308 | 0.154 | -9.539 | -4.056 | 0.044 | 0.022 | -0.013 | 0.027 | 0.013 | 0.007 | 0.003 | 0.003 | 0.067 | 0.067 | -0.003 | 0.001 | 0.003 | 0.052 | 0.002 | 0.002 | 0.031 | 0.031 | 0.003 | 0 | 0.001 | 0.001 | 0.129 | 0 | 0.001 | 0.001 | 0.031 | 0.031 | -0.029 | -0.029 | 0.119 | 0.119 | -0.084 | -0.084 | 0.044 | 0.044 | 0.204 | 0.204 | 0 | -0.075 | -0.075 | 0.109 |
Investing Cash Flow
| -36.561 | -0.071 | -0.071 | 0.186 | 0.093 | -9.847 | -4.666 | 0.035 | 0.018 | -0.742 | -0.357 | -0.036 | -0.018 | -0.02 | -0.008 | -0.03 | -0.015 | -0.052 | -0.024 | -0.114 | -0.057 | -0.426 | -0.426 | -0.484 | -0.484 | -0.002 | -0.002 | -0.004 | -0.004 | -0.124 | -0.124 | -0.134 | -0.134 | -0.019 | -0.019 | -0.029 | -0.029 | 0 | 0 | -0.084 | -0.084 | -0.039 | -0.039 | 0.204 | 0.204 | -0.103 | -0.075 | -0.075 | -0.109 |
Financing Activities: | |||||||||||||||||||||||||||||||||||||||||||||||||
Debt Repayment
| -25 | -7 | 0 | -5 | 0 | -42 | 0 | -10 | 0 | -77.863 | 0 | -62.714 | 0 | 0 | 0 | -153.883 | -101.657 | -101.657 | 0 | -100.081 | -14.952 | -14.952 | 0 | 0 | -4.254 | -4.254 | 0 | 0 | -10.981 | -10.981 | 0 | 0 | -10.182 | -10.182 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.04 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0 | 0 | 0 | 0 | -4.559 | 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 | 38.254 | 38.254 | 0 | 17.581 | 17.581 | 17.581 | 0 | 22.381 | 22.381 | 22.381 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Repurchased
| 0 | 0 | 0 | 0 | 0 | -0.114 | -0.057 | -0.309 | -0.155 | -0.29 | -0.145 | -0.632 | -0.316 | 0 | 0 | -1.736 | -0.868 | 0 | 0 | 0 | -12.592 | -2.166 | -2.166 | -23.018 | -23.018 | -8.007 | -8.007 | -2.025 | -2.025 | 0 | 0 | 0 | 0 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 |
Dividends Paid
| -14.649 | -10.022 | -10.022 | -16.767 | -8.384 | -17.73 | -8.865 | -20.82 | -10.41 | -15.048 | 0 | -21.643 | -10.822 | -15.652 | 0 | -22.222 | -11.111 | -20.742 | -10.371 | -14.151 | -7.076 | -7.92 | -7.92 | 0 | -7.788 | -8.201 | -8.201 | -7.375 | -7.375 | -8.123 | -8.123 | -7.571 | -7.571 | -6.89 | -6.89 | -7.95 | -7.95 | -5.4 | -5.4 | -6.075 | -6.075 | 0 | 0 | -1.475 | -1.475 | -1.475 | -0.25 | -0.25 | -0.25 |
Other Financing Activities
| -4.108 | -7.244 | -7.244 | -6.307 | -6.307 | 0.089 | -25.691 | 0.799 | -8.844 | -31.183 | -31.183 | -38.238 | -38.238 | 2.102 | -42.714 | -86.327 | -86.327 | -131.375 | -131.375 | 37.017 | 37.017 | -79.163 | -79.163 | 28.073 | 28.073 | 23.915 | 23.915 | -7.961 | -7.961 | 5.601 | 5.601 | 50.598 | 50.598 | 28.279 | 28.279 | 120.059 | 120.059 | 23.119 | 23.119 | 51.879 | 51.879 | 56.324 | 56.324 | 47.889 | 47.889 | 38.243 | 3.224 | 3.224 | 0.25 |
Financing Cash Flow
| -43.757 | -17.265 | -17.265 | -26.815 | -14.691 | -64.314 | -34.613 | -34.655 | -19.409 | -58.793 | -31.328 | -90.147 | -49.375 | -77.601 | -42.714 | -183.907 | -98.306 | -266.778 | -141.746 | 80.398 | 29.942 | -89.248 | -89.248 | 5.055 | 5.055 | 7.707 | 7.707 | -17.361 | -17.361 | -2.522 | -2.522 | 43.027 | 43.027 | 21.389 | 21.389 | 112.109 | 112.109 | 17.719 | 17.719 | 45.804 | 45.804 | 56.324 | 56.324 | 47.889 | 47.889 | 38.203 | 3.224 | 3.224 | -0.686 |
Other Information: | |||||||||||||||||||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 0 | 0.136 | 0 | -14.054 | -130.457 | 13.972 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 54.504 | 54.504 | 54.504 | 0 | 0 | -10.577 | -10.577 | 0 | 0 | 12.231 | 12.231 | 0 | 0 | 39.08 | 39.08 | 0 | 0 | 46.099 | 46.099 | 0 | 19.935 | 19.935 | 19.935 | 0 | 29.849 | 29.849 | 29.849 | 0 | 14.82 | 14.82 | 14.82 | 0.603 | 0.603 | 0.603 |
Net Change In Cash
| 17.309 | 79.119 | 39.658 | -70.966 | -35.551 | 49.807 | -66.596 | -94.132 | -54.052 | -14.13 | -6.927 | -24.402 | -12.411 | 145.215 | 72.608 | 11.063 | 4.894 | 79.988 | -40.538 | 100.653 | -0.921 | -0.921 | -5.713 | 3.871 | 4.449 | 4.449 | -12.461 | 21.359 | -6.736 | -6.736 | -8.338 | -5.135 | 2.68 | 2.68 | 0.339 | 46.982 | 8.241 | 8.241 | 15.127 | 4.504 | -2.181 | -2.181 | -4.685 | 12.277 | -10.519 | 11.632 | 9.53 | 1.801 | 1.801 |
Cash At End Of Period
| 187.909 | 170.6 | 39.658 | 91.481 | -35.551 | 162.447 | 31.931 | 112.64 | -54.052 | 206.772 | 213.557 | 220.902 | -12.411 | 245.304 | 172.697 | 100.089 | 13.932 | 89.026 | 96.266 | 141.843 | 9.038 | 9.038 | 41.864 | 47.577 | 9.959 | 9.959 | 52.297 | 64.757 | 5.51 | 5.51 | 30.378 | 38.716 | 12.246 | 12.246 | 48.646 | 48.307 | 9.566 | 9.566 | 23.137 | 8.01 | 1.325 | 1.325 | 9.985 | 14.67 | 3.506 | 14.025 | 10.121 | 2.393 | 2.393 |