Guotai Junan International Holdings Limited
HKEX:1788.HK
1.29 (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 | 2013 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 1,089.315 | 1,682.804 | 1,547.29 | 1,228.853 | 1,090.398 | 1,456.368 | 2,515.326 | 3,077.648 | 1,800.402 | 1,802.02 | 2,310.715 | 999.363 | 1,368.9 | 1,338.993 | 1,409.624 | 1,149.644 | 1,045.631 | 905.554 | 1,127.063 | 775.743 | 790.378 | 736.557 | 379.657 | 283.489 | 196.643 | 196.643 | 196.643 | 196.643 | 175.182 | 175.182 | 175.182 | 175.182 | 163.079 | 163.079 | 163.079 | 163.079 | 145.843 | 145.843 | 145.843 | 145.843 |
Cost of Revenue
| 125.383 | 101.589 | 106.301 | 97.699 | 114.498 | 121.181 | 182.06 | 148.629 | 108.612 | 97.151 | 92.205 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 66.86 | 50.621 | 50.621 | 50.621 | 50.621 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Gross Profit
| 963.932 | 1,581.215 | 1,440.989 | 1,131.154 | 975.9 | 1,335.187 | 2,333.266 | 2,929.019 | 1,691.79 | 1,704.869 | 2,218.51 | 999.363 | 1,368.9 | 1,338.993 | 1,409.624 | 1,149.644 | 1,045.631 | 905.554 | 1,127.063 | 775.743 | 790.378 | 736.557 | 379.657 | 216.629 | 146.022 | 146.022 | 146.022 | 146.022 | 175.182 | 175.182 | 175.182 | 175.182 | 163.079 | 163.079 | 163.079 | 163.079 | 145.843 | 145.843 | 145.843 | 145.843 |
Gross Profit Ratio
| 0.885 | 0.94 | 0.931 | 0.92 | 0.895 | 0.917 | 0.928 | 0.952 | 0.94 | 0.946 | 0.96 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 0.764 | 0.743 | 0.743 | 0.743 | 0.743 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
Reseach & Development Expenses
| 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 |
General & Administrative Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 158.994 | 0 | 17.24 | 13.82 | 13.82 | 13.82 | 13.82 | 0.901 | 0.901 | 0.901 | 0.901 | 2.665 | 2.665 | 2.665 | 2.665 | -5.85 | -5.85 | -5.85 | -5.85 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 4.859 | 0 | 8.043 | 12.078 | 12.078 | 12.078 | 12.078 | 21.353 | 21.353 | 21.353 | 21.353 | 22.956 | 22.956 | 22.956 | 22.956 | 22.567 | 22.567 | 22.567 | 22.567 |
SG&A
| 385.455 | 446.835 | 371.535 | 392.286 | 38.908 | 40.263 | 38.376 | 34.821 | 34.038 | 34.958 | 380.248 | 356.538 | 286.315 | 337.929 | 338.102 | 284.963 | 241.694 | 259.085 | 246.564 | 176.601 | 194.771 | 163.853 | 108.669 | 25.282 | 25.898 | 25.898 | 25.898 | 25.898 | 22.253 | 22.253 | 22.253 | 22.253 | 25.621 | 25.621 | 25.621 | 25.621 | 16.717 | 16.717 | 16.717 | 16.717 |
Other Expenses
| -636.478 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | -591.548 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.153 | -2.014 | -2.014 | -2.014 | -2.014 | 1.462 | 1.462 | 1.462 | 1.462 | -5.632 | -5.632 | -5.632 | -5.632 | 0 | 0 | 0 | 0 |
Operating Expenses
| -251.023 | 871.296 | 806.607 | 807.895 | 829.306 | 943.668 | 979.012 | 1,274.894 | 669.087 | 875.651 | 591.548 | 653.077 | 731.914 | 651.111 | 538.394 | 600.575 | 406.093 | 432.453 | 432.042 | 308.65 | 328.255 | 275.362 | 221.326 | 25.435 | 23.884 | 23.884 | 23.884 | 23.884 | 23.716 | 23.716 | 23.716 | 23.716 | 19.989 | 19.989 | 19.989 | 19.989 | 16.717 | 16.717 | 16.717 | 16.717 |
Operating Income
| 1,340.338 | 864.435 | 844.447 | 475.76 | 161.251 | 157.139 | 937.604 | 957.004 | 605.583 | 256.447 | 1,626.962 | 380.551 | 654.916 | 684.392 | 882.315 | 555.047 | 643.836 | 476.05 | 695.744 | 467.253 | 462.297 | 457.474 | 158.331 | 160.334 | 90.595 | 90.595 | 90.595 | 90.595 | 83.185 | 83.185 | 83.185 | 83.185 | 72.653 | 72.653 | 72.653 | 72.653 | 82.821 | 82.821 | 82.821 | 82.821 |
Operating Income Ratio
| 1.23 | 0.514 | 0.546 | 0.387 | 0.148 | 0.108 | 0.373 | 0.311 | 0.336 | 0.142 | 0.704 | 0.381 | 0.478 | 0.511 | 0.626 | 0.483 | 0.616 | 0.526 | 0.617 | 0.602 | 0.585 | 0.621 | 0.417 | 0.566 | 0.461 | 0.461 | 0.461 | 0.461 | 0.475 | 0.475 | 0.475 | 0.475 | 0.446 | 0.446 | 0.446 | 0.446 | 0.568 | 0.568 | 0.568 | 0.568 |
Total Other Income Expenses Net
| -1,143.029 | -785.168 | -732.298 | -620.199 | 0 | 0 | 0 | 0 | 0 | 0 | -895.057 | -34.265 | -17.93 | 3.49 | -11.085 | -5.978 | -4.298 | -2.949 | -0.723 | -0.16 | -0.174 | 3.721 | 0 | -5.452 | -1.745 | -1.745 | -1.745 | -1.745 | -0.626 | -0.626 | -0.626 | -0.626 | -0.551 | -0.551 | -0.551 | -0.551 | -14.859 | -14.859 | -14.859 | -14.859 |
Income Before Tax
| 197.309 | 79.267 | 112.149 | -144.439 | 0 | 0 | 0 | 0 | 0 | 0 | 731.905 | 346.286 | 636.986 | 687.882 | 871.23 | 549.069 | 639.538 | 473.101 | 695.021 | 467.093 | 462.123 | 461.195 | 158.331 | 154.882 | 88.851 | 88.851 | 88.851 | 88.851 | 82.559 | 82.559 | 82.559 | 82.559 | 72.102 | 72.102 | 72.102 | 72.102 | 67.962 | 67.962 | 67.962 | 67.962 |
Income Before Tax Ratio
| 0.181 | 0.047 | 0.072 | -0.118 | 0 | 0 | 0 | 0 | 0 | 0 | 0.317 | 0.347 | 0.465 | 0.514 | 0.618 | 0.478 | 0.612 | 0.522 | 0.617 | 0.602 | 0.585 | 0.626 | 0.417 | 0.546 | 0.452 | 0.452 | 0.452 | 0.452 | 0.471 | 0.471 | 0.471 | 0.471 | 0.442 | 0.442 | 0.442 | 0.442 | 0.466 | 0.466 | 0.466 | 0.466 |
Income Tax Expense
| 0.537 | -4.661 | -10.028 | -63.998 | 0 | 0 | 0 | 0 | 0 | 0 | 87.174 | 38.803 | 95.295 | 77.895 | 145.178 | 64.162 | 98.358 | 60.232 | 92.457 | 62.92 | 64.381 | 62.85 | 18.918 | 20.442 | 12.063 | 12.063 | 12.063 | 12.063 | 10.697 | 10.697 | 10.697 | 10.697 | 8.946 | 8.946 | 8.946 | 8.946 | 6.952 | 6.952 | 6.952 | 6.952 |
Net Income
| 194.937 | 81.841 | 119.42 | -80.87 | 9,603.857 | 9,618.995 | 9,600.521 | 9,598.741 | 8,951.074 | 7,658.41 | 638.856 | 289.994 | 506.841 | 554.667 | 673.507 | 432.435 | 536.704 | 413.004 | 600.537 | 403.631 | 396.16 | 397.491 | 138.907 | 134.44 | 76.788 | 76.788 | 76.788 | 76.788 | 71.862 | 71.862 | 71.862 | 71.862 | 63.156 | 63.156 | 63.156 | 63.156 | 61.01 | 61.01 | 61.01 | 61.01 |
Net Income Ratio
| 0.179 | 0.049 | 0.077 | -0.066 | 8.808 | 6.605 | 3.817 | 3.119 | 4.972 | 4.25 | 0.276 | 0.29 | 0.37 | 0.414 | 0.478 | 0.376 | 0.513 | 0.456 | 0.533 | 0.52 | 0.501 | 0.54 | 0.366 | 0.474 | 0.39 | 0.39 | 0.39 | 0.39 | 0.41 | 0.41 | 0.41 | 0.41 | 0.387 | 0.387 | 0.387 | 0.387 | 0.418 | 0.418 | 0.418 | 0.418 |
EPS
| 0.02 | 0.009 | 0.013 | -0.009 | 1 | 1 | 1 | 1 | 1 | 1 | 0.084 | 0.038 | 0.067 | 0.079 | 0.097 | 0.062 | 0.077 | 0.059 | 0.087 | 0.064 | 0.074 | 0.076 | 0.027 | 0.026 | 0.016 | 0.016 | 0.016 | 0.016 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.016 | 0.016 | 0.016 | 0.016 |
EPS Diluted
| 0.02 | 0.009 | 0.013 | -0.009 | 1 | 1 | 1 | 1 | 1 | 1 | 0.083 | 0.038 | 0.067 | 0.08 | 0.097 | 0.062 | 0.077 | 0.06 | 0.087 | 0.064 | 0.074 | 0.076 | 0.027 | 0.026 | 0.016 | 0.016 | 0.016 | 0.016 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.016 | 0.016 | 0.016 | 0.016 |
EBITDA
| 1,414.527 | 909.034 | 885.2 | 514.929 | 7.613 | 20.797 | 163.576 | 151.615 | 95.292 | 15.71 | 1,657.082 | -51.754 | -52.78 | -51.83 | -63.63 | -58.45 | -8.774 | -2.814 | -2.75 | -0.702 | -1.756 | 2.867 | -0.506 | 166.846 | 97.081 | 97.081 | 97.081 | 97.081 | 89.325 | 89.325 | 89.325 | 89.325 | 77.455 | 77.455 | 77.455 | 77.455 | 85.476 | 85.476 | 85.476 | 85.476 |
EBITDA Ratio
| 1.299 | 0.54 | 0.572 | 0.419 | 0.007 | 0.014 | 0.065 | 0.049 | 0.053 | 0.009 | 0.717 | -0.052 | -0.039 | -0.039 | -0.045 | -0.051 | -0.008 | -0.003 | -0.002 | -0.001 | -0.002 | 0.004 | -0.001 | 0.589 | 0.494 | 0.494 | 0.494 | 0.494 | 0.51 | 0.51 | 0.51 | 0.51 | 0.475 | 0.475 | 0.475 | 0.475 | 0.586 | 0.586 | 0.586 | 0.586 |