Tsit Wing International Holdings Limited
HKEX:2119.HK
0.56 (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 Q1 | 2013 Q1 | 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 197.781 | 253.752 | 253.752 | 225.875 | 225.875 | 189.789 | 189.789 | 232.726 | 232.726 | 210.314 | 272.114 | 264.846 | 264.846 | 276.807 | 276.807 | 267.516 | 267.516 | 315.211 | 315.211 | 322.604 | 322.604 | 328.684 | 328.684 | 326.805 | 326.805 | 45.613 | 45.613 | -55.881 | 53.263 | 96.942 | 77.541 | 67.439 | 88.622 | 85.721 | 42.144 | 75.808 | 41.238 | 59.609 | 84.132 | 84.704 | 94.897 | 124.59 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.681 | 0 | 61.8 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 111.762 | 3.9 | 3.9 | 3.9 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.582 | 1.55 |
Cash and Short Term Investments
| 197.781 | 253.752 | 253.752 | 225.875 | 225.875 | 189.789 | 189.789 | 232.726 | 232.726 | 210.314 | 272.114 | 264.846 | 264.846 | 276.807 | 276.807 | 267.516 | 267.516 | 315.211 | 315.211 | 322.604 | 322.604 | 328.684 | 328.684 | 326.805 | 326.805 | 45.613 | 45.613 | 55.881 | 57.163 | 100.842 | 81.441 | 67.439 | 88.622 | 85.721 | 42.144 | 75.808 | 41.238 | 59.609 | 84.132 | 84.704 | 96.479 | 126.14 |
Net Receivables
| 95.922 | 115.32 | 115.169 | 103.171 | 100.235 | 114.115 | 109.629 | -153.145 | 100.103 | 61.8 | 124.791 | 104.629 | 104.629 | 116.848 | 111.114 | 85.725 | 85.278 | 119.06 | 118.855 | 141.959 | 141.579 | 184.542 | 163.848 | 141.697 | 141.697 | 192.59 | 170.353 | 0 | 79.119 | 80.931 | 83.507 | 89.053 | 91.128 | 92.494 | 80.604 | 72.934 | 79.568 | 77.633 | 53.316 | 46.479 | 50.411 | 0 |
Inventory
| 134.141 | 131.502 | 131.502 | 135.622 | 135.622 | 195.92 | 195.92 | 153.145 | 153.145 | 166.606 | 166.606 | 128.412 | 128.412 | 117.959 | 117.959 | 123.845 | 123.845 | 125.748 | 125.748 | 195.218 | 195.218 | 205.795 | 205.795 | 194.409 | 194.409 | 195.37 | 195.37 | 0 | 131.38 | 117.845 | 99.153 | 115.388 | 109.316 | 122.73 | 126.564 | 128.686 | 117.076 | 97.99 | 97.589 | 98.58 | 108.08 | 84.673 |
Other Current Assets
| 21.257 | 16.889 | 17.04 | 16.871 | 19.807 | 18.03 | 22.516 | 275.414 | 22.166 | 141.448 | 16.657 | 127.779 | 23.15 | 127.954 | 16.84 | 105.05 | 19.772 | 131.912 | 13.057 | 155.642 | 14.063 | 0.393 | 21.087 | 165.73 | 24.033 | 0.415 | 22.652 | 0 | 107.08 | 98.799 | 101.609 | 3.9 | 0.151 | 0.298 | 4.004 | 3.62 | 6.075 | 7.512 | 18.975 | 21.12 | 19.522 | 60.264 |
Total Current Assets
| 449.101 | 517.463 | 517.463 | 481.539 | 481.539 | 517.854 | 517.854 | 508.14 | 508.14 | 580.168 | 580.168 | 521.037 | 521.037 | 522.72 | 522.72 | 496.411 | 496.411 | 572.871 | 572.871 | 673.464 | 673.464 | 719.414 | 719.414 | 686.944 | 686.944 | 433.988 | 433.988 | 55.881 | 295.623 | 317.486 | 282.203 | 275.78 | 289.217 | 301.243 | 253.316 | 281.048 | 243.957 | 242.744 | 254.012 | 250.883 | 274.492 | 271.077 |
Non-Current Assets: | ||||||||||||||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 224.753 | 213.335 | 187.804 | 212.794 | 186.364 | 208.485 | 189.711 | 209.334 | 196.327 | 178.334 | 168.951 | 175.414 | 160.294 | 158.056 | 143.913 | 152.635 | 138.465 | 157.729 | 147.405 | 141.594 | 136.391 | 117.205 | 102.683 | 116.943 | 105.391 | 122.712 | 108.021 | 0 | 122.743 | 121.2 | 116.784 | 110.369 | 110.855 | 108.693 | 121.912 | 54.595 | 51.965 | 56.457 | 56.771 | 50.062 | 59.807 | 61.761 |
Goodwill
| 0 | 0 | 0 | -0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 15.447 | 15.447 | 15.447 | 15.447 | 15.447 | 15.447 | 15.447 | 15.447 | 0 | 22.461 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0 | 0 | 0 | 0.036 | 0.036 | 0.091 | 0.091 | 0.153 | 0.153 | 0.22 | 0.22 | 0.274 | 0.274 | 0.33 | 0.33 | 0.358 | 0.358 | 0.419 | 0.419 | 1.816 | 1.816 | 2.873 | 2.873 | 3.952 | 3.952 | 5.02 | 5.02 | 0 | 14.398 | 14.505 | 14.352 | 14.489 | 14.712 | 14.819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0.036 | 0.036 | 0.091 | 0.091 | 0.153 | 0.153 | 0.22 | 0.22 | 0.274 | 0.274 | 0.33 | 0.33 | 0.358 | 0.358 | 0.419 | 0.419 | 17.263 | 17.263 | 18.32 | 18.32 | 19.399 | 19.399 | 20.467 | 20.467 | 0 | 22.461 | 14.505 | 14.352 | 14.489 | 14.712 | 14.819 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term 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 | -3.682 | 2.468 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 2.828 | 2.8 | 0 | 2.496 | 0 | 2.622 | 0 | 1.619 | 0 | 2.194 | 0 | 2.501 | 0 | 2.782 | 0 | 2.188 | 0 | 2.46 | 0 | 2.317 | 0 | 2.783 | 0 | 0.26 | 0 | 0.678 | 0 | 0 | 0 | -14.505 | 0 | 0 | 0 | 0 | 1.129 | 1.657 | 0.139 | 0.122 | 0.111 | 0.103 | 0.224 | 0.192 |
Other Non-Current Assets
| 1.552 | 1.519 | 29.85 | 1.519 | 30.445 | 1.519 | 22.915 | 1.508 | 16.134 | 1.53 | 13.107 | 1.508 | 19.129 | 0.852 | 17.777 | 6.892 | 23.25 | 5.024 | 17.808 | 4.628 | 12.148 | 3.819 | 21.124 | 7.422 | 19.234 | 3.616 | 18.985 | -55.881 | 22.685 | 18.405 | 3.509 | 5.459 | 5.256 | 5.128 | 4.794 | 66.79 | 61.732 | 42.929 | 29.44 | 23.605 | 9.35 | 5.771 |
Total Non-Current Assets
| 229.133 | 217.654 | 217.654 | 216.845 | 216.845 | 212.717 | 212.717 | 212.614 | 212.614 | 182.278 | 182.278 | 179.697 | 179.697 | 162.02 | 162.02 | 162.073 | 162.073 | 165.632 | 165.632 | 165.802 | 165.802 | 142.127 | 142.127 | 144.024 | 144.024 | 147.473 | 147.473 | -55.881 | 164.207 | 142.073 | 134.645 | 130.317 | 130.823 | 128.64 | 127.835 | 123.042 | 113.836 | 99.508 | 86.322 | 73.77 | 69.381 | 67.724 |
Total Assets
| 678.234 | 735.117 | 735.117 | 698.384 | 698.384 | 730.571 | 730.571 | 720.754 | 720.754 | 762.446 | 762.446 | 700.734 | 700.734 | 684.74 | 684.74 | 658.484 | 658.484 | 738.503 | 738.503 | 839.266 | 839.266 | 861.541 | 861.541 | 830.968 | 830.968 | 581.461 | 581.461 | 0 | 459.83 | 459.559 | 416.848 | 406.097 | 420.04 | 429.883 | 381.151 | 404.09 | 357.793 | 342.252 | 340.334 | 324.653 | 343.873 | 338.801 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||
Account Payables
| 77.129 | 63.36 | 63.36 | 56.366 | 56.366 | 77.909 | 77.909 | 65.925 | 65.925 | 89.94 | 89.94 | 61.835 | 61.835 | 51.595 | 51.595 | 51.322 | 51.322 | 73.567 | 73.567 | 80.168 | 80.168 | 91.24 | 91.24 | 76.305 | 76.305 | 91.624 | 91.624 | 0 | 56.165 | 55.531 | 38.986 | 39.1 | 46.85 | 52.22 | 34.128 | 39.377 | 36.542 | 31.018 | 37.032 | 21.181 | 38.28 | 32.067 |
Short Term Debt
| 15.453 | 14.563 | 7.13 | 16.745 | 7.705 | 21.941 | 10.622 | 23.492 | 12.261 | 15.767 | 3.174 | 12.531 | 1.208 | 20.521 | 12.094 | 27.444 | 14.366 | 41.12 | 26.154 | 132.66 | 120.649 | 139.003 | 139.003 | 144.366 | 144.366 | 138.8 | 138.8 | 0 | 43.777 | 51.967 | 25.184 | 27.143 | 27.517 | 24.079 | 16.689 | 22.627 | 25.155 | 17.104 | 6.097 | 5.523 | 7.622 | 8.789 |
Tax Payables
| 6.519 | 3.71 | 0 | 2.151 | 0 | 1.047 | 0 | 6.559 | 0 | 2.303 | 0 | 4.464 | 0 | 4.325 | 0 | 5.558 | 0 | 3.655 | 0 | 6.29 | 0 | 4.079 | 0 | 5.431 | 0 | 2.349 | 0 | 0 | 0.206 | 1.277 | 3.232 | 2.321 | 1.393 | 2.282 | 0.24 | 2.591 | 1.157 | 1.378 | 4.864 | 3.759 | 3.224 | 2.096 |
Deferred Revenue
| 6.519 | 0.731 | 0 | 0 | 0 | 0.917 | 0 | 0 | 0 | 1.261 | 0 | 4.464 | 0 | 4.325 | 0 | 5.558 | 0 | 3.655 | 0 | 6.29 | 0 | 4.079 | 0 | 5.431 | 0 | 2.349 | 0 | 0 | 0.206 | 1.277 | 19.905 | 2.321 | 1.393 | 2.282 | 0.24 | 2.591 | 16.462 | 1.378 | 16.688 | 13.235 | 13.517 | 18.321 |
Other Current Liabilities
| 42.272 | 47.272 | 55.436 | 36.471 | 45.511 | 42.497 | 54.733 | 43.232 | 54.463 | 45.739 | 59.593 | 37.613 | 53.4 | 45.044 | 57.796 | 33.675 | 52.311 | 51.422 | 70.043 | 49.349 | 67.65 | 49.904 | 53.983 | 50.136 | 55.567 | 59.187 | 61.536 | 0 | 20.6 | 21.59 | 20.092 | 15.903 | 14.134 | 18.824 | 18.926 | 18.693 | 0.199 | 16.249 | 5.136 | 8.396 | 4.8 | 3.6 |
Total Current Liabilities
| 141.373 | 125.926 | 125.926 | 109.582 | 109.582 | 143.264 | 143.264 | 132.649 | 132.649 | 152.707 | 152.707 | 116.443 | 116.443 | 121.485 | 121.485 | 117.999 | 117.999 | 169.764 | 169.764 | 268.467 | 268.467 | 284.226 | 284.226 | 276.238 | 276.238 | 291.96 | 291.96 | 0 | 120.748 | 130.365 | 104.167 | 84.467 | 89.894 | 97.405 | 69.983 | 83.288 | 78.358 | 65.749 | 64.953 | 48.335 | 64.219 | 62.777 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||||||||||||||
Long Term Debt
| 0 | 10.524 | 10.524 | 3 | 3 | 4.705 | 4.705 | 8.492 | 8.492 | 13.338 | 13.338 | 13.379 | 13.379 | 4.935 | 4.935 | 7.109 | 7.109 | 12.709 | 12.709 | 12.228 | 12.228 | 17.217 | 17.217 | 35.083 | 35.083 | 52.759 | 52.759 | 0 | 0 | 0 | 0 | 15.968 | 19.04 | 22.112 | 15 | 17 | 0 | 0 | 4.8 | 6 | 7.2 | 8.4 |
Deferred Revenue Non-Current
| 0 | -8.231 | 0 | -8.513 | 0 | -7.366 | 0 | -7.027 | 0 | -7.881 | 0 | -6.728 | 0 | -5.817 | 0 | -6.285 | 0 | -6.295 | 0 | -5.834 | 0 | -5.771 | 0 | -4.724 | 0 | -4.682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 8.192 | 8.231 | 0 | 8.513 | 0 | 7.366 | 0 | 7.027 | 0 | 7.881 | 0 | 6.728 | 0 | 5.817 | 0 | 6.285 | 0 | 6.295 | 0 | 5.834 | 0 | 5.771 | 0 | 4.724 | 0 | 4.682 | 0 | 0 | 4.087 | 4.357 | 3.184 | 2.916 | 2.979 | 3.02 | 2.969 | 2.912 | 2.953 | 3.109 | 2.512 | 2.539 | 2.658 | 2.794 |
Other Non-Current Liabilities
| 21.078 | 8.231 | 8.231 | 8.513 | 8.513 | 7.366 | 7.366 | 7.027 | 7.027 | 7.881 | 7.881 | 6.728 | 6.728 | 5.817 | 5.817 | 6.285 | 6.285 | 6.295 | 6.295 | 5.834 | 5.834 | 5.771 | 5.771 | 4.724 | 4.724 | 4.682 | 4.682 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 29.27 | 18.755 | 18.755 | 11.513 | 11.513 | 12.071 | 12.071 | 15.519 | 15.519 | 21.219 | 21.219 | 20.107 | 20.107 | 10.752 | 10.752 | 13.394 | 13.394 | 19.004 | 19.004 | 18.062 | 18.062 | 22.988 | 22.988 | 39.807 | 39.807 | 57.441 | 57.441 | 0 | 4.087 | 4.357 | 3.184 | 18.884 | 22.019 | 25.132 | 17.969 | 19.912 | 2.953 | 3.109 | 7.312 | 8.539 | 9.858 | 11.194 |
Total Liabilities
| 170.643 | 144.681 | 144.681 | 121.095 | 121.095 | 155.335 | 155.335 | 148.168 | 148.168 | 173.926 | 173.926 | 136.55 | 136.55 | 132.237 | 132.237 | 131.393 | 131.393 | 188.768 | 188.768 | 286.529 | 286.529 | 307.214 | 307.214 | 316.045 | 316.045 | 349.401 | 349.401 | 0 | 124.835 | 134.722 | 107.351 | 103.351 | 111.913 | 122.537 | 87.952 | 103.2 | 81.311 | 68.858 | 72.265 | 56.874 | 74.077 | 73.971 |
Equity: | ||||||||||||||||||||||||||||||||||||||||||
Preferred Stock
| 0 | 266.907 | 0 | 1.064 | 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 |
Common Stock
| 72.073 | 72.073 | 72.073 | 72.073 | 72.073 | 72.073 | 72.073 | 72.073 | 72.073 | 72.073 | 72.073 | 72.073 | 72.073 | 72.044 | 72.044 | 74.899 | 74.899 | 76.394 | 76.394 | 76.285 | 76.285 | 76.207 | 76.207 | 76.109 | 76.109 | 61.775 | 61.775 | 0 | 53.236 | 53.236 | 53.236 | 53.236 | 53.236 | 53.236 | 53.236 | 53.236 | 48.236 | 48.236 | 48.236 | 48.236 | 48.236 | 48.236 |
Retained Earnings
| 100.162 | 179.982 | 196.047 | 167.3 | 182.687 | 160.994 | 176.381 | 148.277 | 162.669 | 152.476 | 166.868 | 134.853 | 147.922 | 126.656 | 138.364 | 91.629 | 101.717 | 87.941 | 97.695 | 71.763 | 79.842 | 78.63 | 85.448 | 36.026 | 41.43 | 21.683 | 26.134 | 0 | 161.531 | 158.978 | 149.315 | 142.791 | 146.875 | 146.247 | 137.719 | 145.073 | 150.142 | 147.037 | 145.542 | 144.931 | 147.224 | 142.31 |
Accumulated Other Comprehensive Income/Loss
| -3.624 | -0.599 | -16.664 | -1.064 | -16.451 | 3.189 | -12.198 | 13.256 | -1.136 | 24.991 | 10.599 | 18.278 | 5.209 | -233.551 | 3.634 | -0.479 | -10.567 | -197.324 | -5.683 | 6.451 | -1.628 | -172.478 | -3.036 | 2.661 | 2.661 | -163.828 | 2.682 | 279.253 | 16.283 | -108.141 | 0 | 0 | 0 | -90.231 | 0 | 0 | 0 | -91.119 | 0 | 0 | 0 | -78.816 |
Other Total Stockholders Equity
| 338.98 | 72.073 | 338.98 | 337.916 | 338.98 | 338.98 | 338.98 | 338.98 | 338.98 | 338.98 | 338.98 | 338.98 | 338.98 | 587.354 | 338.461 | 361.042 | 361.042 | 582.724 | 381.329 | 379.331 | 379.331 | 554.149 | 377.889 | 381.46 | 376.056 | 294.539 | 123.578 | 18.045 | 94.175 | 218.424 | 106.946 | 106.719 | 108.016 | 198.094 | 102.244 | 102.581 | 78.104 | 169.24 | 73.801 | 74.122 | 73.846 | 152.61 |
Total Shareholders Equity
| 507.591 | 590.436 | 590.436 | 577.289 | 577.289 | 575.236 | 575.236 | 572.586 | 572.586 | 588.52 | 588.52 | 564.184 | 564.184 | 552.503 | 552.503 | 527.091 | 527.091 | 549.735 | 549.735 | 533.83 | 533.83 | 536.508 | 536.508 | 496.256 | 496.256 | 214.169 | 214.169 | 297.298 | 325.225 | 322.497 | 309.497 | 302.746 | 308.127 | 307.346 | 293.199 | 300.89 | 276.482 | 273.394 | 267.579 | 267.289 | 269.306 | 264.34 |
Total Equity
| 507.591 | 590.436 | 590.436 | 577.289 | 577.289 | 575.236 | 575.236 | 572.586 | 572.586 | 588.52 | 588.52 | 564.184 | 564.184 | 552.503 | 552.503 | 527.091 | 527.091 | 549.735 | 549.735 | 552.737 | 552.737 | 554.327 | 554.327 | 514.923 | 514.923 | 232.06 | 232.06 | 297.298 | 334.995 | 324.837 | 309.497 | 302.746 | 308.127 | 307.346 | 293.199 | 300.89 | 276.482 | 273.394 | 268.069 | 267.779 | 269.796 | 264.83 |
Total Liabilities & Shareholders Equity
| 678.234 | 735.117 | 735.117 | 698.384 | 698.384 | 730.571 | 730.571 | 720.754 | 720.754 | 762.446 | 762.446 | 700.734 | 700.734 | 684.74 | 684.74 | 658.484 | 658.484 | 738.503 | 738.503 | 839.266 | 839.266 | 861.541 | 861.541 | 830.968 | 830.968 | 581.461 | 581.461 | 297.298 | 459.83 | 459.559 | 416.848 | 406.097 | 420.04 | 429.883 | 381.151 | 404.09 | 357.793 | 342.252 | 340.334 | 324.653 | 343.873 | 338.801 |