Tianjin Port Statements
33
Tianjin Port 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
7 240.3
100
5 572.86
77
1 667.45
23
—
0
1 099.7
15.2
1 094.22
15.1
573.23
7.9
150.5
2.1
—
0
748.48
10.3
147.19
2
254.11
3.5
0.041
6 158
6 243.97
100
4 213.76
67.5
2 030.21
32.5
—
0
897.73
14.4
872.49
14
1 157.72
18.5
181.62
2.9
—
0
1 336.59
21.4
252.69
4
474.48
7.6
0.077
6 158
5 903.37
100
4 282.58
72.5
1 620.79
27.5
—
0
1 129.25
19.1
1 009.63
17.1
611.16
10.4
-9.419
-0.2
—
0
600.45
10.2
197.06
3.3
59.17
1
0.01
6 158
7 113.96
100
5 397.32
75.9
1 716.64
24.1
—
0
881.36
12.4
850.74
12
865.9
12.2
29.618
0.4
—
0
1 005.98
14.1
234.46
3.3
286.1
4
0.046
6 158
8 628.87
100
6 758.08
78.3
1 870.79
21.7
—
0
1 289.31
14.9
605.72
7
1 265.07
14.7
38.941
0.5
—
0
1 296.92
15
273.35
3.2
505.54
5.9
0.082
6 158
8 741.67
100
6 781
77.6
1 960.68
22.4
—
0
902.4
10.3
868.01
9.9
1 092.66
12.5
80.774
0.9
—
0
1 179.38
13.5
260.64
3
417.58
4.8
0.068
6 158
9 166.73
100
7 274.4
79.4
1 892.33
20.6
—
0
1 092.45
11.9
916.26
10
976.07
10.6
37.305
0.4
—
0
991.26
10.8
180.09
2
416.39
4.5
0.068
6 158
6 323.45
100
4 857.9
76.8
1 465.54
23.2
—
0
678.41
10.7
689.57
10.9
775.98
12.3
34.193
0.5
—
0
805.7
12.7
209.34
3.3
219.77
3.5
0.036
6 158
7 991.86
100
6 212.18
77.7
1 779.68
22.3
—
0
971.31
12.2
1 021.61
12.8
758.07
9.5
-43.482
-0.5
—
0
642.56
8
203.75
2.5
89.58
1.1
0.015
6 158
7 085.54
100
5 642.09
79.6
1 443.45
20.4
—
0
703.18
9.9
624.37
8.8
819.08
11.6
58.014
0.8
—
0
828.45
11.7
206.88
2.9
273.27
3.9
0.044
6 158
8 375.49
100
6 753.35
80.6
1 622.15
19.4
—
0
1 053.9
12.6
1 174.03
14
448.12
5.4
40.402
0.5
—
0
407.79
4.9
216.71
2.6
-18.327
-0.2
-0.003
6 158
7 495.58
100
5 937.08
79.2
1 558.5
20.8
—
0
750.68
10
798.29
10.7
760.21
10.1
74.603
1
—
0
819.75
10.9
46.613
0.6
406.07
5.4
0.066
6 158.83
8 433.15
6 595.05
1 838.1
—
1 136.98
1 130.97
707.13
224.36
—
931.49
239.24
308.74
0.05
6 159.18
8 188.66
6 385.05
1 803.62
—
775.61
776.02
1 027.6
166.85
—
1 194.45
232.04
465.85
0.076
6 159.57
8 768
6 452
2 316
—
1 065
1 254
1 062
-1
1
1 062
280
152
0.02
6 159
7 689
5 436
2 253
—
914
986
1 267
31
—
1 298
292
379
0.06
6 159
9 048
6 751
2 297
—
1 117
1 371
926
36
—
961
298
126
0.02
6 160
11 493
9 132
2 361
—
952
935
1 426
41
—
1 533
334
514
0.08
6 163
19 460
16 986
2 474
—
1 238
1 172
1 302
90
—
1 401
334
417
0.07
6 162
14 100
12 006
2 094
—
945
910
1 184
80
—
1 264
268
402
0.07
6 160
12 182
10 067
2 115
—
1 142
1 050
1 065
125
—
1 190
235
386
0.06
6 160
9 927
7 986
1 941
—
875
845
1 096
113
—
1 209
232
425
0.07
6 160
9 920
7 841
2 079
—
1 081
1 066
1 013
9
—
1 022
182
335
0.05
6 158
8 015
6 121
1 893
—
858
836
1 058
13
—
1 071
194
371
0.06
6 158
9 047
7 226
1 820
—
1 018
989
832
78
—
915
134
343
0.06
6 158
7 501
5 798
1 703
—
757
744
959
33
—
1 021
174
370
0.06
6 158
7 989
6 344
1 645
—
848
845
800
—
—
800
143
300
0.05
6 165
7 064
5 501
1 563
—
720
718
845
-63
—
782
141
271
0.04
6 045
7 090
5 629
1 461
—
895
886
574
-75
—
508
110
155
0.03
5 082
5 418
4 042
1 376
—
707
707
668
-76
—
633
120
215
0.04
5 082
637
406
230
—
201
201
29
-4
—
1
11
-10
-0.01
1 787
622
322
300
—
163
163
137
44
-1
180
40
141
0.08
1 787
621
329
293
—
164
153
140
6
—
146
23
123
0.07
1 801
572
270
303
—
146
172
131
12
-1
142
24
118
0.07
1 787
550
280
270
—
152
44
226
-108
—
118
17
100
0.06
1 791
487
236
251
—
125
128
123
100
-2
223
20
204
0.16
1 257
474
264
210
—
127
130
80
-1
-1
84
12
72
0.06
1 122
424
212
212
—
116
121
91
-2
—
89
13
76
0.07
1 122