Canvest Environmental Protection Group Company Limited
HKEX:1381.HK
4.51 (HKD) • At close September 20, 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 | 2013 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 2,130.442 | 1,999.139 | 2,981.021 | 4,135.108 | 4,111.537 | 4,099.323 | 2,695.248 | 2,982.168 | 2,005.738 | 1,948.186 | 2,004.03 | 2,015.129 | 1,310.765 | 1,239.518 | 1,158.013 | 983.513 | 670.039 | 698.332 | 486.204 | 480.697 | 313.27 | 195.664 | 194.509 | 97.543 | 96.784 | 96.784 | 96.784 | 96.784 | 38.618 | 38.618 | 38.618 | 38.618 |
Cost of Revenue
| 1,096.594 | 1,052.843 | 1,847.818 | 2,891.684 | 2,864.208 | 2,958.022 | 1,726.27 | 2,115.327 | 1,327.455 | 1,300.928 | 1,385.762 | 1,405.195 | 823.607 | 772.728 | 806.139 | 641.799 | 422.464 | 447.751 | 297.461 | 303.607 | 148.039 | 101.826 | 85.711 | 46.884 | 45.092 | 45.092 | 45.092 | 45.092 | 14.869 | 14.869 | 14.869 | 14.869 |
Gross Profit
| 1,033.848 | 946.296 | 1,133.203 | 1,243.424 | 1,247.329 | 1,141.301 | 968.978 | 866.841 | 678.283 | 647.258 | 618.268 | 609.934 | 487.158 | 466.79 | 351.874 | 341.714 | 247.575 | 250.581 | 188.743 | 177.09 | 165.231 | 93.838 | 108.798 | 50.659 | 51.692 | 51.692 | 51.692 | 51.692 | 23.749 | 23.749 | 23.749 | 23.749 |
Gross Profit Ratio
| 0.485 | 0.473 | 0.38 | 0.301 | 0.303 | 0.278 | 0.36 | 0.291 | 0.338 | 0.332 | 0.309 | 0.303 | 0.372 | 0.377 | 0.304 | 0.347 | 0.369 | 0.359 | 0.388 | 0.368 | 0.527 | 0.48 | 0.559 | 0.519 | 0.534 | 0.534 | 0.534 | 0.534 | 0.615 | 0.615 | 0.615 | 0.615 |
Reseach & Development Expenses
| 37.151 | 32.176 | 29.354 | 27.855 | 24.21 | 50.552 | 3.793 | 0.023 | 0.031 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 0 | 379.472 | 278.84 | 315.917 | 264.093 | 299.982 | 217.97 | 204.155 | 121.208 | 106.354 | 120.256 | 125.38 | 102.919 | 86.976 | 77.725 | 64.295 | 58.609 | 59.774 | 51.872 | 56.261 | 38.513 | 19.862 | 17.262 | 10.435 | 8.787 | 8.787 | 8.787 | 8.787 | 4.22 | 4.22 | 4.22 | 4.22 |
Selling & Marketing Expenses
| 0 | -32.176 | -29.354 | -66.123 | -24.21 | -50.552 | -3.793 | 0 | 0 | 15.305 | 0 | -5.078 | 5.078 | 0 | 0 | 0 | 0 | 0 | 0 | -4.164 | 0 | 2.26 | 1.216 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 313.392 | 347.296 | 249.486 | 249.794 | 239.883 | 249.43 | 214.177 | 204.155 | 121.208 | 121.659 | 120.256 | 120.302 | 107.997 | 86.976 | 77.725 | 64.295 | 58.609 | 59.774 | 51.872 | 52.097 | 38.513 | 22.122 | 18.478 | -2.26 | -1.946 | -1.946 | -1.946 | -1.946 | -0.341 | -0.341 | -0.341 | -0.341 |
Other Expenses
| 81.3 | 64.939 | 61.068 | 59.685 | 64.433 | 75.508 | 69.97 | 73.644 | 66.528 | 58.959 | 60.729 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Operating Expenses
| 269.243 | 314.533 | 217.772 | 217.964 | 199.66 | 224.474 | 148 | 130.511 | 54.68 | 62.7 | 59.527 | 30.248 | 44.587 | 34.192 | 35.319 | 5.297 | 36.64 | 24.926 | 33.237 | 40.907 | 3.968 | 16.617 | 11.808 | -2.26 | -1.946 | -1.946 | -1.946 | -1.946 | -0.341 | -0.341 | -0.341 | -0.341 |
Operating Income
| 764.605 | 631.763 | 915.431 | 1,025.46 | 1,047.669 | 916.827 | 820.978 | 736.33 | 623.603 | 584.558 | 558.741 | 557.602 | 441.481 | 435.463 | 325.096 | 340.01 | 208.968 | 230.913 | 145.923 | 135.029 | 169.24 | 77.635 | 97.301 | 43.78 | 46.194 | 46.194 | 46.194 | 46.194 | 18.748 | 18.748 | 18.748 | 18.748 |
Operating Income Ratio
| 0.359 | 0.316 | 0.307 | 0.248 | 0.255 | 0.224 | 0.305 | 0.247 | 0.311 | 0.3 | 0.279 | 0.277 | 0.337 | 0.351 | 0.281 | 0.346 | 0.312 | 0.331 | 0.3 | 0.281 | 0.54 | 0.397 | 0.5 | 0.449 | 0.477 | 0.477 | 0.477 | 0.477 | 0.485 | 0.485 | 0.485 | 0.485 |
Total Other Income Expenses Net
| -304.126 | -279.906 | -280.405 | -379.571 | -236.619 | -174.653 | -112.24 | -83.249 | -137.97 | -79.45 | -96.936 | -64.763 | -82.053 | -62.071 | -54.907 | -50.388 | -35.717 | -32.405 | -14.644 | -27.674 | -40.958 | -12.7 | -13.886 | -6.692 | -7.96 | -7.96 | -7.96 | -7.96 | -5.331 | -5.331 | -5.331 | -5.331 |
Income Before Tax
| 460.479 | 351.857 | 635.026 | 645.889 | 811.05 | 742.174 | 708.738 | 653.081 | 485.633 | 505.108 | 461.805 | 492.839 | 359.428 | 373.392 | 270.189 | 289.622 | 173.251 | 198.508 | 131.279 | 107.355 | 128.282 | 64.935 | 83.415 | 37.088 | 38.234 | 38.234 | 38.234 | 38.234 | 13.417 | 13.417 | 13.417 | 13.417 |
Income Before Tax Ratio
| 0.216 | 0.176 | 0.213 | 0.156 | 0.197 | 0.181 | 0.263 | 0.219 | 0.242 | 0.259 | 0.23 | 0.245 | 0.274 | 0.301 | 0.233 | 0.294 | 0.259 | 0.284 | 0.27 | 0.223 | 0.409 | 0.332 | 0.429 | 0.38 | 0.395 | 0.395 | 0.395 | 0.395 | 0.347 | 0.347 | 0.347 | 0.347 |
Income Tax Expense
| 88.458 | 51.201 | 68.545 | 153.005 | 134.405 | 106.023 | 122.22 | 119.323 | 80.403 | 54.028 | 75.604 | 56.47 | 41.442 | 35.28 | 44.054 | 43.447 | 19.408 | 27.142 | 13.75 | 15.761 | 11.517 | 7.443 | 9.938 | 4.345 | 6.599 | 6.599 | 6.599 | 6.599 | 2.786 | 2.786 | 2.786 | 2.786 |
Net Income
| 445.035 | 390.993 | 610.271 | 558.803 | 774.002 | 705.904 | 616.091 | 602.102 | 451.688 | 491.851 | 400.771 | 436.378 | 317.986 | 338.112 | 226.135 | 246.175 | 153.843 | 171.106 | 100.895 | 75.148 | 115.89 | 57.492 | 73.477 | 32.742 | 31.635 | 31.635 | 31.635 | 31.635 | 10.631 | 10.631 | 10.631 | 10.631 |
Net Income Ratio
| 0.209 | 0.196 | 0.205 | 0.135 | 0.188 | 0.172 | 0.229 | 0.202 | 0.225 | 0.252 | 0.2 | 0.217 | 0.243 | 0.273 | 0.195 | 0.25 | 0.23 | 0.245 | 0.208 | 0.156 | 0.37 | 0.294 | 0.378 | 0.336 | 0.327 | 0.327 | 0.327 | 0.327 | 0.275 | 0.275 | 0.275 | 0.275 |
EPS
| 0.18 | 0.16 | 0.25 | 0.23 | 0.32 | 0.29 | 0.25 | 0.25 | 0.19 | 0.2 | 0.16 | 0.18 | 0.13 | 0.14 | 0.1 | 0.12 | 0.077 | 0.086 | 0.05 | 0.05 | 0.077 | 0.038 | 0.049 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.005 | 0.005 | 0.005 | 0.005 |
EPS Diluted
| 0.18 | 0.16 | 0.25 | 0.23 | 0.32 | 0.29 | 0.25 | 0.25 | 0.19 | 0.2 | 0.16 | 0.18 | 0.13 | 0.14 | 0.1 | 0.12 | 0.077 | 0.086 | 0.05 | 0.05 | 0.077 | 0.038 | 0.049 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.005 | 0.005 | 0.005 | 0.005 |
EBITDA
| 1,198.765 | 1,054.033 | 1,334.236 | 1,440.035 | 1,458.173 | 1,280.755 | 1,102.622 | 993.123 | 820.085 | 746.847 | 727.393 | 700.821 | 578.282 | 542.084 | 403.1 | 415.409 | 281.041 | 294.607 | 197.172 | 185.483 | 219.834 | 98.927 | 118.069 | 55.261 | 57.245 | 57.245 | 57.245 | 57.245 | 25.989 | 25.989 | 25.989 | 25.989 |
EBITDA Ratio
| 0.563 | 0.527 | 0.448 | 0.348 | 0.355 | 0.312 | 0.409 | 0.333 | 0.409 | 0.383 | 0.363 | 0.348 | 0.441 | 0.437 | 0.348 | 0.422 | 0.419 | 0.422 | 0.406 | 0.386 | 0.702 | 0.506 | 0.607 | 0.567 | 0.591 | 0.591 | 0.591 | 0.591 | 0.673 | 0.673 | 0.673 | 0.673 |