Chow Tai Statements
00
Chow Tai Income Statement
B
M
CNY (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
3 126.5
100
2 446.11
78.2
680.38
21.8
2.672
0.09
315.83
10.1
312.98
10
367.4
11.8
-34.42
-1.1
2.94
0.09
336.02
10.7
76.133
2.4
260.2
8.3
0.232
1 120.35
3 796.07
100
3 155.03
83.1
641.04
16.9
3.992
0.1
330.1
8.7
326.3
8.6
314.74
8.3
-32.444
-0.9
3.736
0.1
286.4
7.5
66.29
1.7
220.87
5.8
0.194
1 136.07
4 420.12
100
3 665.77
82.9
754.35
17.1
2.609
0.06
288.87
6.5
292.6
6.6
461.75
10.4
-4.882
-0.1
4.947
0.1
462.2
10.5
107.72
2.4
355.33
8
0.332
1 071.5
3 951.97
3 238
713.97
2.179
239.53
222.53
491.44
-8.003
2.52
486.24
112.61
374.46
0.349
1 071.5
4 121.91
100
3 422.1
83
699.81
17
3.589
0.09
193.06
4.7
191.06
4.6
508.75
12.3
-37.231
-0.9
1.987
0.05
473.5
11.5
108.95
2.6
365.4
8.9
0.341
1 071.5
2 181.57
100
1 719.86
78.8
461.7
21.2
3.55
0.2
237.88
10.9
232.8
10.7
228.91
10.5
-22.047
-1.01
3.055
0.1
210.59
9.7
51.53
2.4
160.03
7.3
0.149
1 071.5
3 838.53
100
3 175.16
82.7
663.37
17.3
2.553
0.07
246.04
6.4
225.63
5.9
437.73
11.4
9.508
0.2
3.151
0.08
450.39
11.7
105.74
2.8
345.45
9
0.32
1 079.07
2 343.55
100
1 795.58
76.6
547.97
23.4
3
0.1
183.49
7.8
181.69
7.8
366.28
15.6
14.654
0.6
2.86
0.1
383.86
16.4
89.294
3.8
295.26
12.6
0.27
1 093.54
2 754.43
100
2 222.94
80.7
531.49
19.3
3.338
0.1
172.96
6.3
159.71
5.8
371.78
13.5
0.744
0.03
2.613
0.09
375.39
13.6
86.502
3.1
289.86
10.5
0.27
1 073.55
2 681.95
100
2 112.31
78.8
569.63
21.2
5.217
0.2
268.89
10
269.41
10
300.22
11.2
-21.852
-0.8
3.742
0.1
282.4
10.5
64.856
2.4
218.86
8.2
0.202
1 084.94
3 684.28
100
2 937.38
79.7
746.9
20.3
2.841
0.08
235.33
6.4
249.93
6.8
496.97
13.5
15.638
0.4
2.164
0.06
514.82
14
120.01
3.3
395.81
10.7
0.361
1 096.22
1 632.36
100
990.61
60.7
641.76
39.3
2.656
0.2
185.5
11.4
178.12
10.9
463.63
28.4
19.39
1.2
4.868
0.3
488.44
29.9
113.85
7
374.78
23
0.342
1 096.22
1 156.6
100
703.7
60.8
452.9
39.2
3
0.3
156.9
13.6
172.8
14.9
280.1
24.2
23.5
2
1.2
0.1
304.9
26.4
69.8
6
235.2
20.3
0.32
734.9
1 735.3
100
1 152.1
66.4
583.2
33.6
4.9
0.3
231
13.3
229.2
13.2
354
20.4
35.3
2
2
0.1
392.9
22.6
90.7
5.2
301
17.3
0.42
714.7
1 675.4
100
981.2
58.6
694.2
41.4
2.3
0.1
221.8
13.2
209.5
12.5
484.8
28.9
4.9
0.3
14.3
0.9
504
30.1
122.7
7.3
381.8
22.8
0.53
720.3
995.7
100
538.3
54.1
457.4
45.9
2.1
0.2
160.5
16.1
159.3
16
298.1
29.9
-3.5
-0.4
2.5
0.3
297.1
29.8
67.5
6.8
230
23.1
0.31
730.9
677.6
100
395.6
58.4
282
41.6
3.4
0.5
159.5
23.5
147.4
21.8
134.7
19.9
-1.1
-0.2
-3.7
-0.5
129.9
19.2
29.6
4.4
100.6
14.8
0.14
730.9
1 629.1
100
1 087.8
66.8
541.3
33.2
5.2
0.3
235.1
14.4
231.3
14.2
309.9
19
28
1.7
7
0.4
345
21.2
81
5
264
16.2
0.36
730.9
1 420.6
100
934.4
65.8
486.1
34.2
2.2
0.2
145.7
10.3
140.1
9.9
346.1
24.4
-19.2
-1.4
2.7
0.2
329.6
23.2
77.4
5.4
252.3
17.8
0.35
730.9
1 292.2
100
815.6
63.1
476.6
36.9
3.6
0.3
163.4
12.6
133.9
10.4
342.7
26.5
-1.9
-0.1
24.1
1.9
364.9
28.2
83.8
6.5
281.2
21.8
0.38
750.1
1 097.4
100
700.1
63.8
397.3
36.2
2.3
0.2
163.5
14.9
150.8
13.7
246.5
22.5
5.2
0.5
0.8
0.07
252.5
23
58.6
5.3
193.9
17.7
0.27
719.7
1 328.5
100
906.1
68.2
422.4
31.8
2.8
0.2
199.2
15
165.9
12.5
256.4
19.3
-1.8
-0.1
21.4
1.6
276
20.8
64.6
4.9
211.4
15.9
0.29
728.1
1 417.5
100
943.4
66.6
474.1
33.4
3.4
0.2
158.3
11.2
152.5
10.8
321.6
22.7
-10
-0.7
4.2
0.3
315.8
22.3
74
5.2
241.8
17.1
0.33
728.1
1 186.3
100
790.8
66.7
395.5
33.3
—
0
151.6
12.8
138.1
11.6
257.4
21.7
-9.7
-0.8
6.5
0.5
254.2
21.4
61.8
5.2
192.4
16.2
0.26
728.1
937.7
100
620.2
66.1
317.4
33.8
—
0
139.3
14.9
120.5
12.9
197
21
15.3
1.6
1.1
0.1
213.4
22.8
52.8
5.6
160.5
17.1
0.22
728.1
1 093.1
769
324.1
—
163.2
114.6
209.5
21.4
5
235.9
59.7
176.1
0.31
561.5
1 039.7
724.5
315.2
1.2
130.3
117.1
198
4.8
0.3
203.2
50.8
152.4
0.21
716.8
870.6
578.9
291.8
—
118
97.9
193.9
2.8
-11.5
185.2
46.4
138.8
0.19
716.8
802
539.1
263
—
108.5
104.1
158.9
-3.8
11.3
166.3
41.6
124.7
0.21
601.5
816.9
559.3
257.6
—
143.8
148.2
109.4
1.1
17.7
128.2
32
96.1
0.16
601.5
737.6
491.9
245.7
—
100.3
99.9
145.8
-3.2
13.4
156
38.9
117
0.19
601.5
667.2
423.5
243.7
—
98.8
99.7
144
-10.8
11.3
144.5
34.7
109.8
0.18
601.5
680.1
455.8
224.3
—
99.2
88.2
136.1
-9
11.2
138.3
34.6
103.6
0.17
601.5