S

San Miguel Brewery Hong Kong Ltd
HKEX:236

Watchlist Manager
San Miguel Brewery Hong Kong Ltd
HKEX:236
Watchlist
Price: 0.91 HKD Market Closed
Market Cap: 339.9m HKD
Have any thoughts about
San Miguel Brewery Hong Kong Ltd?
Write Note

Income Statement

Earnings Waterfall
San Miguel Brewery Hong Kong Ltd

Revenue
703.9m HKD
Cost of Revenue
-443.7m HKD
Gross Profit
260.1m HKD
Operating Expenses
-203.9m HKD
Operating Income
56.3m HKD
Other Expenses
18.7m HKD
Net Income
75m HKD

Income Statement
San Miguel Brewery Hong Kong Ltd

Rotate your device to view
Income Statement
Currency: HKD
Jun-2004 Dec-2004 Jun-2005 Dec-2005 Jun-2006 Dec-2006 Jun-2007 Dec-2007 Jun-2008 Dec-2008 Jun-2009 Dec-2009 Jun-2010 Dec-2010 Jun-2011 Dec-2011 Jun-2012 Dec-2012 Jun-2013 Dec-2013 Jun-2014 Dec-2014 Jun-2015 Dec-2015 Jun-2016 Dec-2016 Jun-2017 Dec-2017 Jun-2018 Dec-2018 Jun-2019 Dec-2019 Jun-2020 Dec-2020 Jun-2021 Dec-2021 Jun-2022 Dec-2022 Jun-2023 Dec-2023 Jun-2024
Revenue
Revenue
891
N/A
938
+5%
947
+1%
807
-15%
738
-9%
827
+12%
813
-2%
755
-7%
756
+0%
753
0%
721
-4%
697
-3%
658
-6%
589
-10%
606
+3%
684
+13%
710
+4%
686
-3%
680
-1%
687
+1%
718
+4%
729
+2%
645
-11%
570
-12%
557
-2%
541
-3%
538
-1%
566
+5%
576
+2%
585
+2%
585
+0%
580
-1%
558
-4%
556
0%
578
+4%
596
+3%
642
+8%
681
+6%
784
+15%
742
-5%
704
-5%
Gross Profit
Cost of Revenue
(552)
(573)
(584)
(517)
(450)
(444)
(411)
(354)
(360)
(326)
(317)
(335)
(323)
(334)
(342)
(387)
(404)
(393)
(398)
(397)
(411)
(417)
(373)
(332)
(322)
(303)
(298)
(314)
(319)
(331)
(327)
(321)
(316)
(312)
(328)
(353)
(405)
(434)
(476)
(456)
(444)
Gross Profit
340
N/A
366
+8%
364
-1%
290
-20%
289
-1%
383
+33%
402
+5%
401
0%
396
-1%
427
+8%
404
-5%
362
-10%
335
-7%
256
-24%
265
+4%
297
+12%
306
+3%
294
-4%
283
-4%
290
+3%
307
+6%
312
+2%
272
-13%
238
-13%
235
-1%
238
+1%
240
+1%
252
+5%
257
+2%
254
-1%
259
+2%
259
+0%
242
-7%
243
+1%
250
+3%
243
-3%
237
-2%
247
+4%
308
+25%
285
-7%
260
-9%
Operating Income
Operating Expenses
(340)
(353)
(358)
(284)
(279)
(394)
(391)
(397)
(723)
(434)
(712)
(391)
(676)
(342)
(1 024)
(340)
(342)
(320)
(28)
(262)
(256)
(272)
(267)
(252)
(233)
(228)
(230)
(232)
(238)
(242)
(326)
(254)
(226)
(244)
(234)
(221)
(211)
(222)
(224)
(224)
(204)
Selling, General & Administrative
(325)
(333)
(336)
(358)
(361)
(391)
(384)
(388)
(412)
(404)
(386)
(373)
(354)
(349)
(350)
(351)
(346)
(358)
(340)
(296)
(303)
(315)
(309)
(281)
(265)
(261)
(266)
(262)
(269)
(271)
(272)
(270)
(248)
(260)
(262)
(238)
(236)
(239)
(248)
(250)
(252)
Other Operating Expenses
(15)
(21)
(22)
75
82
(3)
(7)
(8)
(311)
(30)
(326)
(18)
(322)
7
(674)
11
4
38
312
34
47
42
41
29
32
33
36
30
30
29
(54)
16
22
15
28
18
25
17
25
26
48
Operating Income
(0)
N/A
12
N/A
6
-50%
7
+5%
10
+51%
(12)
N/A
10
N/A
4
-59%
(326)
N/A
(7)
+98%
(308)
-4 638%
(30)
+90%
(340)
-1 050%
(86)
+75%
(759)
-779%
(43)
+94%
(36)
+16%
(27)
+26%
254
N/A
29
-89%
51
+78%
40
-21%
5
-89%
(14)
N/A
2
N/A
10
+503%
10
-2%
20
+97%
18
-8%
12
-32%
(68)
N/A
5
N/A
16
+211%
(1)
N/A
15
N/A
22
+44%
26
+16%
25
-3%
84
+235%
61
-28%
56
-8%
Pre-Tax Income
Interest Income Expense
(3)
(3)
(5)
(6)
(7)
(8)
(9)
(10)
(13)
(15)
(13)
(11)
(10)
(11)
(14)
(19)
(20)
(13)
(7)
(6)
(5)
(4)
(4)
(4)
(5)
(5)
(6)
(6)
(6)
(4)
(5)
(2)
(3)
(2)
(2)
(1)
(1)
4
(1)
4
(0)
Non-Reccuring Items
0
0
(1)
(65)
(71)
(93)
(85)
(310)
0
(292)
0
(302)
0
(684)
0
(6)
0
270
0
0
0
1
0
2
0
1
0
1
0
(79)
0
1
0
16
0
1
0
6
0
1
0
Total Other Income
14
6
1
6
(0)
0
0
(0)
(1)
(1)
(1)
(3)
(3)
(1)
(2)
(2)
(1)
(1)
(1)
(1)
(1)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
Pre-Tax Income
11
N/A
16
+43%
2
-89%
(58)
N/A
(68)
-17%
(113)
-65%
(84)
+26%
(316)
-276%
(340)
-8%
(314)
+8%
(322)
-3%
(345)
-7%
(353)
-2%
(783)
-122%
(775)
+1%
(69)
+91%
(57)
+18%
230
N/A
247
+7%
22
-91%
46
+106%
37
-19%
0
-99%
(16)
N/A
(3)
+79%
6
N/A
4
-34%
14
+269%
12
-18%
(71)
N/A
(73)
-4%
3
N/A
12
+269%
13
+3%
13
+7%
22
+65%
25
+13%
35
+40%
83
+138%
66
-20%
56
-16%
Net Income
Tax Provision
(15)
(3)
(1)
(7)
(10)
7
6
56
58
58
58
2
4
9
8
0
1
(3)
(3)
4
4
(0)
(0)
(1)
(1)
1
1
1
1
(3)
(3)
5
5
1
1
0
0
(2)
(4)
23
21
Income from Continuing Operations
(4)
13
1
(65)
(79)
(106)
(78)
(260)
(282)
(256)
(264)
(343)
(349)
(774)
(766)
(69)
(56)
227
244
26
50
37
0
(17)
(4)
7
5
15
13
(74)
(77)
8
17
14
15
22
25
33
80
90
77
Income to Minority Interest
3
(1)
2
30
33
36
27
(2)
(0)
(2)
0
8
10
37
38
15
16
11
7
0
(4)
(2)
(1)
1
2
2
0
(3)
(1)
1
2
3
4
3
1
(3)
(2)
(1)
(3)
(4)
(2)
Net Income (Common)
(1)
N/A
12
N/A
3
-77%
(35)
N/A
(45)
-29%
(70)
-55%
(51)
+27%
(262)
-412%
(282)
-8%
(258)
+9%
(264)
-2%
(335)
-27%
(339)
-1%
(737)
-118%
(728)
+1%
(54)
+93%
(41)
+24%
238
N/A
251
+6%
26
-90%
46
+76%
35
-23%
(1)
N/A
(16)
-1 909%
(2)
+88%
9
N/A
5
-45%
12
+162%
11
-8%
(74)
N/A
(75)
-1%
12
N/A
21
+81%
17
-18%
16
-10%
19
+24%
23
+17%
32
+42%
76
+136%
86
+13%
75
-13%
EPS (Diluted)
0
N/A
0.03
N/A
0.01
-67%
-0.09
N/A
-0.12
-33%
-0.19
-58%
-0.14
+26%
-0.7
-400%
-0.75
-7%
-0.69
+8%
-0.71
-3%
-0.9
-27%
-0.91
-1%
-1.97
-116%
-1.95
+1%
-0.15
+92%
-0.11
+27%
0.64
N/A
0.67
+5%
0.07
-90%
0.13
+86%
0.09
-31%
0
N/A
-0.04
N/A
0
N/A
0.02
N/A
0.01
-50%
0.03
+200%
0.03
N/A
-0.2
N/A
-0.2
N/A
0.03
N/A
0.06
+100%
0.05
-17%
0.04
-20%
0.05
+25%
0.06
+20%
0.09
+50%
0.2
+122%
0.23
+15%
0.2
-13%

See Also

Discover More