Chen Hsong Statements
57
Chen Hsong 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
1 002.4
100
755.9
75.4
246.5
24.6
—
0
195.85
19.5
182.19
18.2
64.307
6.4
-0.585
-0.06
—
0
63.722
6.4
13.223
1.3
50.501
5
0.08
630.53
990.9
100
751.72
75.9
239.18
24.1
—
0
199.71
20.2
171.11
17.3
68.068
6.9
-1.304
-0.1
—
0
66.764
6.7
12.302
1.2
55.185
5.6
0.088
630.53
1 321.68
100
1 012.81
76.6
308.87
23.4
—
0
219.12
16.6
215.93
16.3
92.944
7
-0.767
-0.06
—
0
92.177
7
17.854
1.4
75.104
5.7
0.119
630.53
1 171.71
100
918.14
78.4
253.57
21.6
—
0
203.51
17.4
179.89
15.4
73.675
6.3
-0.775
-0.07
—
0
72.9
6.2
-16.167
-1.4
90.147
7.7
0.143
630.53
1 557.05
100
1 163.35
74.7
393.71
25.3
—
0
239.99
15.4
228.28
14.7
165.42
10.6
0.246
0.02
—
0
165.67
10.6
40.741
2.6
123.16
7.9
0.195
630.53
1 330.51
100
976.99
73.4
353.52
26.6
—
0
201.51
15.1
184.98
13.9
168.54
12.7
0.991
0.07
—
0
169.53
12.7
38.029
2.9
129.83
9.8
0.206
630.53
1 030.04
100
750.55
72.9
279.49
27.1
—
0
183.54
17.8
178.02
17.3
101.47
9.9
-0.202
-0.02
—
0
101.27
9.8
27.948
2.7
73.187
7.1
0.116
630.53
732
100
575.07
78.6
156.93
21.4
—
0
144.56
19.7
57.051
7.8
99.88
13.6
-1.028
-0.1
—
0
98.852
13.5
39.663
5.4
59.55
8.1
0.094
630.53
781.36
100
599.41
76.7
181.95
23.3
—
0
155.66
19.9
130.97
16.8
50.975
6.5
-0.817
-0.1
—
0
50.158
6.4
16.299
2.1
34.101
4.4
0.054
630.53
747.66
100
596.64
79.8
151.01
20.2
—
0
137.51
18.4
57.564
7.7
93.449
12.5
-1.227
-0.2
—
0
92.222
12.3
22.459
3
70.228
9.4
0.111
630.53
888.28
100
685.69
77.2
202.59
22.8
—
0
163.26
18.4
171.12
19.3
31.469
3.5
0.316
0.04
—
0
31.785
3.6
12.319
1.4
20.051
2.3
0.032
630.53
797.39
100
607.3
76.2
190.08
23.8
—
0
155.72
19.5
145.62
18.3
44.462
5.6
0.917
0.1
—
0
45.379
5.7
8.587
1.1
35.915
4.5
0.057
630.53
870.49
637.61
232.88
—
155.21
150.32
82.563
1.201
—
83.764
17.725
65.962
0.105
630.53
737.9
557
180.9
—
147.1
139.2
41.7
0.6
0
42.3
12.1
30.2
0.05
630.5
712.9
514.3
198.7
—
128.4
163.3
35.3
1.1
—
36.4
15.3
21.3
0.03
630.5
597
492.7
104.3
—
118.6
190.9
-86.6
-0.3
0.1
-86.8
27.5
-113.6
-0.18
630.5
651
513.5
137.5
—
132.2
190
-52.5
-0.8
—
-53.3
6.6
-59.4
-0.09
630.5
713.3
555.6
157.7
—
136.8
144.7
13
-1.1
—
11.9
11.7
0.2
—
630.5
854.5
682.5
172
—
133.6
141.1
30.9
-0.3
—
30.6
12
20.2
0.03
630.5
875.4
693.7
181.7
—
155.1
155.4
26.4
-0.1
0.2
26.2
10.8
15.7
0.02
630.5
970.7
735.6
235.2
—
164.6
156.7
78.4
1.3
0
79.7
13.6
65.7
0.1
630.5
852
664.2
187.8
—
148.1
130.3
57.5
-1
0
56.5
7.6
47.9
0.08
629.6
941.5
707
234.5
—
157.3
169
65.5
-0.8
-0.1
64.6
8.7
56
0.09
629.4
874.6
666.2
208.4
—
145.7
133.8
74.6
-1.8
0
72.8
17
56.3
0.09
629.6
963.8
734.7
229.1
—
140.7
98.1
131
-2.1
0
128.9
24.9
104
0.17
629.8
1 104.8
809.1
295.7
—
170.3
148.8
146.9
1.5
0.1
148.5
29.1
118.3
0.19
630
1 318.7
969.2
349.6
—
162.2
79.1
270.4
2.7
0
273.1
46
225
0.36
629.6
1 029
757.1
271.9
—
157.7
125
146.9
2.5
—
149.4
41.5
107.6
0.17
629.4
777.4
598.5
178.9
—
116.4
121.4
57.5
1.8
—
59.3
13.3
46
0.07
629
434.8
359
75.8
—
113.8
104.4
-28.5
-1.7
-0.1
-30.3
-1.7
-28
-0.04
628.8
1 168.3
875.1
293.2
—
193.1
157.5
135.7
-1.5
-0.1
134.1
18.4
113.8
0.18
629.1
1 108
858.5
249.5
—
174.1
119.9
129.7
-3.1
0
126.6
-5.4
131.5
0.21
628.5
1 208.1
829.7
378.4
—
174.2
165.8
212.6
-0.2
0
212.4
23.5
186.3
0.3
628.7
1 094.2
769.6
324.6
—
161.8
165.8
158.8
-0.2
-0.1
158.5
8.4
149.5
0.24
628.2
1 060.9
718.7
342.1
—
159.4
163.6
178.6
—
0
178.6
16.5
162.7
0.26
626.9
962.2
685.6
276.5
—
150.6
135.2
141.4
-3
—
138.4
13.6
125.2
0.2
618.5
993.2
685.9
307.3
—
144.6
142.3
165
-4.3
0
160.7
13.2
147.2
0.24
626.4
863.2
599.8
263.5
—
123.2
150.3
113.1
-5.9
0
107.2
6.3
100.7
0.16
617.8
1 004.2
667.3
336.9
—
144.5
158.6
178.3
-0.7
0.1
177.7
16.1
159.2
0.25
626.6
831.7
553.6
278.1
—
142
144.8
133.3
3.4
0
136.7
16.4
105.9
0.17
627.8
802.6
520.2
282.5
—
125.5
127.1
155.3
0.4
1.7
155.8
22.4
107.7
0.17
621.5
678.2
448.1
230.1
—
123.8
124.7
105.4
2.2
0.9
107.6
16.5
64.9
0.11
614.5