Keck Seng Statements
18
Keck Seng 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
831.54
100
80.121
9.6
751.42
90.4
—
0
248.31
29.9
667.85
80.3
83.575
10.1
11.639
1.4
-2.994
-0.4
90.97
10.9
1.826
0.2
45.25
5.4
0.133
340.2
842.38
100
77.653
9.2
764.73
90.8
—
0
235.52
28
660.49
78.4
104.23
12.4
-2.73
-0.3
-2.66
-0.3
103.2
12.3
5.099
0.6
69.355
8.2
0.204
340.2
587.11
100
55.087
9.4
532.02
90.6
—
0
196.94
33.5
515.29
87.8
16.734
2.9
12.488
2.1
-2.604
-0.4
26.618
4.5
0.525
0.09
6.947
1.2
0.02
340.2
247.01
100
13.797
5.6
233.22
94.4
—
0
147.09
59.5
326.32
132.1
-93.109
-37.7
-11.812
-4.8
-2.667
-1.08
-107.48
-43.5
-14.996
-6.07
-90.324
-36.6
-0.28
340.2
235.87
100
30.235
12.8
205.63
87.2
—
0
155.45
65.9
319.8
135.6
-114.17
-48.4
-17.925
-7.6
-2.501
-1.06
-134.6
-57.07
-37.783
-16.02
-104.4
-44.3
-0.307
340.2
236.79
100
39.838
16.8
196.96
83.2
—
0
183.36
77.4
367.69
155.3
-170.73
-72.1
-44.256
-18.7
-2.88
-1.2
-562.74
-237.7
-192.8
-81.4
-413.57
-174.7
-1.21
340.2
428.92
100
49.793
11.6
379.12
88.4
—
0
184.1
42.9
478.73
111.6
-99.607
-23.2
-93.87
-21.9
-1.56
-0.4
-195.04
-45.5
-19.014
-4.4
-149.01
-34.7
-0.43
340.2
1 027.28
100
102.07
9.9
925.2
90.1
—
0
252.23
24.6
764.65
74.4
160.55
15.6
32.45
3.2
—
0
-90.098
-8.8
-91.714
-8.9
-67.746
-6.6
-0.199
340.2
916.12
100
99.371
10.8
816.75
89.2
—
0
243.83
26.6
711.32
77.6
105.44
11.5
6.992
0.8
—
0
135.19
14.8
12.476
1.4
73.262
8
0.215
340.2
1 035.95
100
111.91
10.8
924.04
89.2
—
0
279.81
27
736.29
71.1
187.75
18.1
-9.078
-0.9
—
0
171.39
16.5
-2.195
-0.2
105.24
10.2
0.309
340.2
986.45
100
106.79
10.8
879.66
89.2
—
0
247.13
25.1
735.03
74.5
144.63
14.7
20.778
2.1
—
0
164.54
16.7
21.623
2.2
91.34
9.3
0.268
340.2
1 024.46
102.43
922.03
—
257.4
710.57
211.46
-12.978
—
196.83
65.706
106.72
0.31
340.2
925.04
95.602
829.43
—
235.13
673.78
155.65
6.765
—
16.526
-56.348
24.285
0.071
340.2
998.1
94.9
903.2
—
264.8
703.9
199.2
66.3
0.1
265.8
74.4
143.8
0.42
340.2
957.1
90.7
866.4
—
254.2
690.9
175.6
-28.6
0
147
28.3
81.6
0.24
340.2
989.1
88.4
900.7
—
232.4
690.2
210.5
-17.8
0
191.2
55.4
99
0.29
340.2
950.5
87.4
863.1
—
259.1
683.3
179.8
51.2
0
231
41
130
0.38
340.2
883.9
88.5
795.4
—
233.5
621.2
174.2
29.8
-0.1
202.7
53.1
103.7
0.3
340.2
681.3
73.4
607.9
—
162.5
432.6
175.3
113.9
-0.1
289.1
55.7
164.4
0.48
340.2
760.8
66.2
694.6
—
191.9
514.8
179.7
149.3
0
324.7
71.1
179.8
0.53
340.2
596.6
75.9
520.7
—
137.8
388.8
131.8
86.6
0
213.7
36.5
146.4
0.43
340.2
630.6
61.8
568.8
—
156.4
372.8
196
64.5
—
260.5
52.9
155.5
0.46
340.2
733.3
99.7
633.6
—
130
388.1
245.5
67.9
-2
313.4
47.9
200.1
0.59
340.2
623.5
57.1
566.3
—
138.4
431.2
135.2
20.1
-0.6
155.3
73.3
49.4
0.15
340.2
558.7
83.2
475.5
—
142.4
345.4
130.1
53.5
0
183.6
58.7
99.9
0.29
340.2
593.7
57.3
536.5
—
110.7
370.8
165.6
95.3
0.1
260.5
35.5
170.5
0.5
340.2
594.7
90.6
504.1
—
128.9
345.4
158.7
21.4
-2
180.1
36
100.3
0.29
340.2
554.6
61.4
493.2
—
113.8
357.1
136.1
88.8
-1.7
225.1
25.4
152.7
0.45
340.2
335.8
67.2
268.6
—
68.4
196.7
71.9
66.4
-0.6
138.3
9.5
101.3
0.3
340.2
387
38.3
348.7
—
64.3
245.8
102.8
-56.5
-0.7
46.1
2.8
7.6
0.02
340.2
420.8
77.9
342.9
—
78
194
148.9
101.9
-1.2
250.8
12.9
177.7
0.52
340.2
328.7
32.5
296.2
—
46.4
130.6
165.6
13.1
0
178.7
8.2
108.2
0.32
340.2
309.6
55.9
253.7
—
63.4
183.1
70.6
96.8
-0.8
160.4
2.8
127.1
0.37
340.2
381.4
47
334.4
—
64.8
162.2
172.2
31
0.1
205.7
17.6
139.5
0.41
340.2
247
48.4
198.6
—
53.6
145.5
53
22.8
—
75.8
-1.8
63.5
0.19
340.2
255.5
34.1
221.4
—
78.5
181.5
40
14.4
0
54.4
-3.9
31.2
0.09
340.2
330.5
57.9
272.7
—
48.8
156.6
116.1
23.5
0
139.6
18.4
91.2
0.27
340.2
220.3
30.2
190.1
—
72.1
109
81
12.6
0
93.6
9.1
65.2
0.19
340.2
183.4
51.5
131.9
—
40.4
95.8
36.1
5.1
0.9
41.2
-4.1
32.3
0.09
340.2
289.2
259.7
29.6
—
21.2
-27.2
56.7
3.2
—
59.9
10.2
37.6
0.11
340.2
50.3
27.5
22.8
—
8.4
38.5
-15.8
0.1
—
-15.7
1.8
-4.7
-0.01
340.2
107.2
44.9
62.3
—
10.1
58.7
3.7
2.5
—
6.2
0.1
6.9
0.02
340.2