Chow Sang Statements
11
Chow Sang Income Statement
B
M
HKD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
12 013.56
100
8 878.68
73.9
3 134.88
26.1
—
0
2 588.95
21.6
2 569.94
21.4
564.94
4.7
-30.368
-0.3
—
0
294.02
2.4
69.165
0.6
185.47
1.5
0.27
677.43
12 999.78
100
9 025.77
69.4
3 974.01
30.6
—
0
2 627.41
20.2
2 611.28
20.1
1 362.73
10.5
-58.215
-0.4
—
0
1 063.43
8.2
241.43
1.9
827.21
6.4
1.224
677.43
10 464.46
100
7 915.52
75.6
2 548.94
24.4
—
0
2 402.92
23
2 343.92
22.4
205.02
2
-102.3
-1
—
0
-39.011
-0.4
-37.837
-0.4
-19.438
-0.2
-0.02
677.43
10 092.06
100
7 085.94
70.2
3 006.13
29.8
—
0
2 268.26
22.5
2 296.33
22.8
709.8
7
-5.713
-0.06
—
0
631.77
6.3
154.84
1.5
471.76
4.7
0.71
677.43
11 162.24
100
8 036.61
72
3 125.63
28
—
0
2 802.46
25.1
2 741
24.6
384.63
3.4
-65.546
-0.6
—
0
278.49
2.5
74.994
0.7
107.16
1
0.15
677.43
10 825.32
100
8 412.14
77.7
2 413.18
22.3
—
0
1 829.39
16.9
1 761.91
16.3
651.27
6
2.047
0.02
—
0
727.22
6.7
190.34
1.8
536.1
5
0.793
677.43
8 594.53
100
6 171.21
71.8
2 423.33
28.2
—
0
1 694.4
19.7
1 614.14
18.8
809.18
9.4
-42.663
-0.5
—
0
642.36
7.5
209.51
2.4
333.08
3.9
0.49
677.43
6 403.01
100
4 496.94
70.2
1 906.06
29.8
—
0
1 463.36
22.9
1 419.47
22.2
486.59
7.6
-37.084
-0.6
—
0
301.39
4.7
95.098
1.5
211.38
3.3
0.305
677.43
8 195.75
100
5 829.66
71.1
2 366.1
28.9
—
0
2 197.68
26.8
2 146.71
26.2
219.39
2.7
-17.694
-0.2
—
0
85.078
1
56.527
0.7
28.551
0.3
0.042
677.43
9 540.47
100
6 904.89
72.4
2 635.59
27.6
—
0
1 737.61
18.2
1 657.95
17.4
977.64
10.2
-71.902
-0.8
—
0
798.21
8.4
183.23
1.9
614.98
6.4
0.908
677.43
9 248.39
100
6 997.66
75.7
2 250.73
24.3
—
0
1 715.29
18.5
1 677.8
18.1
572.92
6.2
-17.222
-0.2
—
0
517.68
5.6
110.93
1.2
406.75
4.4
0.601
677.15
9 557.95
100
7 189.36
75.2
2 368.59
24.8
—
0
1 673.42
17.5
1 595.35
16.7
773.24
8.1
-15.365
-0.2
—
0
804.97
8.4
199.47
2.1
605.51
6.3
0.894
677.67
8 621.03
6 587.69
2 033.34
—
1 625.01
1 532.9
500.44
101.57
—
602.01
117.67
484.34
0.715
677.81
8 012.35
6 054.81
1 957.54
—
1 489.31
1 407.93
549.61
-14.119
—
535.49
143.41
392.07
0.578
678.07
8 292
6 350
1 941
—
1 556
1 443
499
-5
—
503
125
378
0.56
677
7 801
5 692
2 109
—
1 556
1 602
507
-10
—
497
134
364
0.54
677
9 825
7 730
2 094
—
1 642
1 577
518
-12
1
507
105
401
0.59
677
9 245
7 122
2 122
—
1 585
1 503
620
231
-1
861
132
729
1.08
677
9 913
7 792
2 122
—
1 530
1 408
714
-15
—
699
136
562
0.83
677
9 333
7 159
2 173
—
1 479
1 495
679
-15
—
664
141
520
0.77
677
11 053
8 908
2 145
—
1 452
1 403
742
-12
—
730
126
604
0.89
677
14 089
11 885
2 204
—
1 388
1 263
941
-18
—
782
162
615
0.91
677
9 164
7 330
1 835
—
1 238
1 137
697
-12
—
685
139
545
0.81
677
9 096
7 498
1 598
—
1 079
1 038
560
-23
—
537
94
439
0.65
677
8 878
7 149
1 729
—
1 017
952
777
-28
1
750
141
602
0.89
677
8 280
6 755
1 525
—
888
838
687
-17
—
670
163
496
0.73
677
6 462
5 249
1 213
—
736
642
571
-8
—
563
98
460
0.68
677
5 244
4 154
1 090
—
680
668
421
-11
—
410
108
298
0.48
626
4 854
3 800
1 054
—
630
579
475
-11
—
464
123
333
0.55
602
4 610
3 776
834
—
554
518
316
-8
—
308
60
241
0.4
602
5 089
4 393
696
—
535
492
204
-11
—
193
17
175
0.29
602
4 791
3 926
865
—
504
452
413
-13
—
400
96
295
0.49
602
4 314
3 498
816
—
443
373
443
-26
—
417
71
336
0.56
602
3 560
2 975
585
—
388
344
241
-13
—
228
39
180
0.3
602
2 175
1 706
469
—
335
282
187
-8
-1
178
28
146
0.24
602
4 807
4 303
503
—
335
309
195
-6
1
190
34
151
0.25
602
3 199
2 787
413
—
312
259
153
-4
1
150
17
131
0.22
602
2 561
2 228
333
—
287
264
69
-2
—
67
9
56
0.09
602
2 771
2 398
373
—
263
236
137
1
—
138
21
116
0.19
602
4 246
3 928
318
—
246
215
103
-1
1
103
16
85
0.14
602
3 674
3 351
323
—
224
202
122
-1
—
121
27
93
0.16
571
2 654
2 400
254
—
227
221
33
—
—
33
9
24
0.05
528