China Resources Land Ltd
HKEX:1109
China Resources Land Ltd
HKEX:1109
Price:
30.04
HKD
-0.86%
Market Closed
Market Cap:
HK$214.2B
Income Statement
Earnings Waterfall
China Resources Land Ltd
China Resources Land Ltd
Income Statement
China Resources Land Ltd
China Resources Land Ltd
Currency: CNY
| Dec-2001 | Jun-2002 | Dec-2002 | Jun-2003 | Dec-2003 | 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 | Dec-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Expense |
138
|
0
|
84
|
0
|
119
|
0
|
108
|
0
|
71
|
79
|
182
|
65
|
125
|
140
|
135
|
(369)
|
136
|
136
|
181
|
(294)
|
492
|
(190)
|
444
|
(596)
|
385
|
401
|
615
|
778
|
781
|
743
|
1 062
|
1 288
|
1 383
|
1 674
|
1 593
|
1 355
|
1 192
|
1 045
|
1 074
|
1 423
|
1 230
|
1 212
|
1 541
|
1 508
|
1 577
|
1 596
|
2 953
|
0
|
|
| Revenue |
3 631
N/A
|
2 837
-22%
|
1 199
-58%
|
1 106
-8%
|
1 331
+20%
|
1 546
+16%
|
2 560
+66%
|
2 778
+9%
|
2 850
+3%
|
2 578
-10%
|
4 040
+57%
|
4 720
+17%
|
5 538
+17%
|
6 453
+17%
|
8 152
+26%
|
8 615
+6%
|
14 630
+70%
|
22 633
+55%
|
22 417
-1%
|
17 939
-20%
|
29 717
+66%
|
29 502
-1%
|
36 082
+22%
|
42 184
+17%
|
56 581
+34%
|
66 575
+18%
|
80 469
+21%
|
78 274
-3%
|
90 140
+15%
|
92 204
+2%
|
96 340
+4%
|
87 455
-9%
|
101 943
+17%
|
114 550
+12%
|
121 189
+6%
|
123 260
+2%
|
148 167
+20%
|
147 337
-1%
|
179 587
+22%
|
208 311
+16%
|
212 108
+2%
|
211 261
0%
|
207 061
-2%
|
207 139
+0%
|
251 137
+21%
|
257 292
+2%
|
278 799
+8%
|
294 594
+6%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 235)
|
(2 512)
|
(1 144)
|
(1 106)
|
(1 239)
|
(1 463)
|
(2 230)
|
(2 313)
|
(2 297)
|
(1 888)
|
(2 926)
|
(3 262)
|
(3 507)
|
(4 256)
|
(5 244)
|
(5 429)
|
(9 396)
|
(14 296)
|
(13 572)
|
(10 649)
|
(17 943)
|
(17 415)
|
(22 503)
|
(27 724)
|
(40 644)
|
(47 730)
|
(55 932)
|
(53 884)
|
(62 080)
|
(62 791)
|
(63 833)
|
(57 594)
|
(60 981)
|
(63 434)
|
(68 607)
|
(74 225)
|
(92 029)
|
(93 619)
|
(124 172)
|
(144 884)
|
(154 909)
|
(157 534)
|
(152 771)
|
(153 762)
|
(187 975)
|
(195 226)
|
(218 466)
|
(229 103)
|
|
| Gross Profit |
395
N/A
|
326
-17%
|
55
-83%
|
0
N/A
|
93
N/A
|
83
-11%
|
330
+298%
|
466
+41%
|
553
+19%
|
690
+25%
|
1 114
+61%
|
1 458
+31%
|
2 031
+39%
|
2 197
+8%
|
2 908
+32%
|
3 187
+10%
|
5 233
+64%
|
8 337
+59%
|
8 845
+6%
|
7 290
-18%
|
11 774
+62%
|
12 087
+3%
|
13 580
+12%
|
14 460
+6%
|
15 936
+10%
|
18 846
+18%
|
24 537
+30%
|
24 390
-1%
|
28 059
+15%
|
29 413
+5%
|
32 507
+11%
|
29 860
-8%
|
40 962
+37%
|
51 116
+25%
|
52 582
+3%
|
49 034
-7%
|
56 139
+14%
|
53 717
-4%
|
55 415
+3%
|
63 427
+14%
|
57 200
-10%
|
53 727
-6%
|
54 291
+1%
|
53 377
-2%
|
63 162
+18%
|
62 067
-2%
|
60 334
-3%
|
65 491
+9%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(319)
|
(324)
|
(77)
|
(46)
|
(25)
|
(45)
|
(121)
|
(117)
|
12
|
135
|
(150)
|
(600)
|
(382)
|
(554)
|
(613)
|
(737)
|
(1 034)
|
(1 510)
|
(1 305)
|
(1 445)
|
(2 395)
|
(2 371)
|
(2 780)
|
(3 117)
|
(2 924)
|
(3 344)
|
(4 432)
|
(4 057)
|
(5 145)
|
(4 396)
|
(4 933)
|
(5 118)
|
(6 533)
|
(6 822)
|
(7 881)
|
(8 855)
|
(10 313)
|
(9 828)
|
(9 445)
|
(10 885)
|
(10 979)
|
(9 973)
|
(10 132)
|
(10 959)
|
(12 979)
|
(12 592)
|
(12 679)
|
(13 053)
|
|
| Selling, General & Administrative |
(358)
|
(356)
|
(164)
|
(185)
|
(132)
|
(132)
|
(213)
|
(234)
|
(281)
|
(374)
|
(358)
|
(365)
|
(406)
|
(606)
|
(727)
|
(870)
|
(1 148)
|
(1 636)
|
(1 525)
|
(1 680)
|
(3 031)
|
(3 228)
|
(3 018)
|
(3 325)
|
(3 112)
|
(3 427)
|
(4 776)
|
(4 463)
|
(5 551)
|
(5 858)
|
(5 577)
|
(5 607)
|
(7 036)
|
(7 355)
|
(8 337)
|
(9 398)
|
(10 942)
|
(10 424)
|
(10 439)
|
(11 780)
|
(11 965)
|
(11 241)
|
(11 280)
|
(12 003)
|
(13 980)
|
(13 622)
|
(13 795)
|
(13 997)
|
|
| Other Operating Expenses |
39
|
31
|
87
|
140
|
107
|
87
|
91
|
117
|
293
|
509
|
208
|
(235)
|
24
|
52
|
114
|
133
|
114
|
127
|
219
|
236
|
636
|
856
|
238
|
209
|
188
|
82
|
344
|
406
|
406
|
1 462
|
644
|
487
|
503
|
533
|
456
|
543
|
629
|
595
|
994
|
895
|
987
|
1 268
|
1 149
|
1 043
|
1 002
|
1 030
|
1 117
|
944
|
|
| Operating Income |
77
N/A
|
1
-99%
|
(21)
N/A
|
(46)
-119%
|
67
N/A
|
38
-43%
|
209
+450%
|
348
+67%
|
565
+62%
|
824
+46%
|
964
+17%
|
859
-11%
|
1 648
+92%
|
1 643
0%
|
2 295
+40%
|
2 449
+7%
|
4 199
+71%
|
6 827
+63%
|
7 540
+10%
|
5 845
-22%
|
9 379
+60%
|
9 716
+4%
|
10 799
+11%
|
11 343
+5%
|
13 012
+15%
|
15 501
+19%
|
20 105
+30%
|
20 333
+1%
|
22 915
+13%
|
25 017
+9%
|
27 574
+10%
|
24 741
-10%
|
34 429
+39%
|
44 295
+29%
|
44 701
+1%
|
40 179
-10%
|
45 825
+14%
|
43 889
-4%
|
45 970
+5%
|
52 541
+14%
|
46 221
-12%
|
43 754
-5%
|
44 159
+1%
|
42 418
-4%
|
50 183
+18%
|
49 474
-1%
|
47 655
-4%
|
52 438
+10%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(157)
|
(44)
|
(62)
|
7
|
(112)
|
(25)
|
(87)
|
(40)
|
(180)
|
(86)
|
373
|
727
|
1 053
|
1 156
|
433
|
1 128
|
2 089
|
3 244
|
2 580
|
2 937
|
2 504
|
2 376
|
3 347
|
3 955
|
6 230
|
4 958
|
4 443
|
4 156
|
4 714
|
5 053
|
6 439
|
5 379
|
5 216
|
5 881
|
6 941
|
13 278
|
15 197
|
13 898
|
14 408
|
13 722
|
14 325
|
11 399
|
10 456
|
12 713
|
11 899
|
11 556
|
8 160
|
6 133
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(163)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
51
|
50
|
0
|
83
|
0
|
0
|
0
|
0
|
0
|
951
|
0
|
0
|
0
|
0
|
0
|
234
|
554
|
320
|
163
|
4
|
(158)
|
(14)
|
334
|
1 053
|
3 806
|
4 523
|
3 131
|
2 642
|
1 148
|
|
| Total Other Income |
120
|
0
|
79
|
0
|
83
|
0
|
78
|
0
|
125
|
1
|
0
|
(1)
|
0
|
0
|
0
|
(1)
|
0
|
1
|
(1)
|
(64)
|
0
|
(26)
|
0
|
15
|
0
|
0
|
0
|
1
|
(193)
|
(261)
|
(185)
|
(166)
|
(220)
|
(214)
|
(150)
|
(185)
|
(197)
|
(215)
|
(210)
|
(208)
|
(167)
|
(147)
|
(159)
|
(179)
|
(167)
|
(126)
|
(229)
|
(241)
|
|
| Pre-Tax Income |
39
N/A
|
(43)
N/A
|
(5)
+88%
|
(39)
-680%
|
39
N/A
|
13
-67%
|
200
+1 438%
|
308
+54%
|
511
+66%
|
739
+45%
|
1 174
+59%
|
1 585
+35%
|
2 701
+70%
|
2 799
+4%
|
2 728
-3%
|
3 576
+31%
|
6 288
+76%
|
10 072
+60%
|
10 119
+0%
|
8 769
-13%
|
11 933
+36%
|
12 066
+1%
|
14 229
+18%
|
15 313
+8%
|
19 242
+26%
|
20 459
+6%
|
24 548
+20%
|
24 490
0%
|
28 386
+16%
|
29 809
+5%
|
33 827
+13%
|
29 955
-11%
|
39 425
+32%
|
49 962
+27%
|
51 726
+4%
|
53 826
+4%
|
61 145
+14%
|
57 735
-6%
|
60 172
+4%
|
65 897
+10%
|
60 366
-8%
|
55 340
-8%
|
55 509
+0%
|
58 757
+6%
|
66 438
+13%
|
64 035
-4%
|
58 228
-9%
|
59 478
+2%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
109
|
168
|
32
|
12
|
(18)
|
(6)
|
(86)
|
(140)
|
(49)
|
(133)
|
(299)
|
(505)
|
(1 263)
|
(1 159)
|
(862)
|
(1 191)
|
(2 014)
|
(3 252)
|
(3 725)
|
(3 289)
|
(5 090)
|
(5 234)
|
(5 122)
|
(5 446)
|
(7 205)
|
(7 884)
|
(9 766)
|
(9 802)
|
(11 416)
|
(12 243)
|
(14 001)
|
(12 799)
|
(17 675)
|
(22 990)
|
(24 449)
|
(22 632)
|
(26 682)
|
(24 829)
|
(26 082)
|
(29 282)
|
(22 970)
|
(20 851)
|
(23 140)
|
(23 012)
|
(29 134)
|
(30 276)
|
(24 550)
|
(23 627)
|
|
| Income from Continuing Operations |
148
|
126
|
27
|
(26)
|
20
|
8
|
114
|
168
|
462
|
605
|
874
|
1 080
|
1 438
|
1 640
|
1 867
|
2 385
|
4 274
|
6 819
|
6 394
|
5 481
|
6 843
|
6 833
|
9 107
|
9 867
|
12 037
|
12 574
|
14 782
|
14 688
|
16 970
|
17 566
|
19 826
|
17 156
|
21 750
|
26 972
|
27 277
|
31 194
|
34 463
|
32 905
|
34 090
|
36 615
|
37 395
|
34 489
|
32 370
|
35 745
|
37 304
|
33 759
|
33 678
|
35 851
|
|
| Income to Minority Interest |
22
|
48
|
52
|
83
|
64
|
65
|
46
|
13
|
(57)
|
(44)
|
7
|
3
|
(43)
|
(64)
|
(48)
|
(224)
|
(389)
|
(1 154)
|
(1 143)
|
(220)
|
(143)
|
0
|
(511)
|
(782)
|
(389)
|
(403)
|
(1 200)
|
(1 537)
|
(1 617)
|
(1 924)
|
(2 642)
|
(2 330)
|
(2 060)
|
(2 807)
|
(2 752)
|
(2 782)
|
(5 390)
|
(5 113)
|
(4 060)
|
(5 052)
|
(4 994)
|
(4 611)
|
(4 278)
|
(4 519)
|
(5 938)
|
(5 879)
|
(8 101)
|
(8 646)
|
|
| Net Income (Common) |
170
N/A
|
174
+2%
|
79
-55%
|
56
-29%
|
84
+50%
|
73
-13%
|
160
+119%
|
181
+13%
|
405
+124%
|
561
+39%
|
881
+57%
|
1 083
+23%
|
1 395
+29%
|
1 576
+13%
|
1 819
+15%
|
2 160
+19%
|
3 885
+80%
|
5 665
+46%
|
5 251
-7%
|
5 261
+0%
|
6 700
+27%
|
6 715
+0%
|
8 596
+28%
|
9 085
+6%
|
11 648
+28%
|
12 171
+4%
|
13 582
+12%
|
13 151
-3%
|
15 353
+17%
|
15 642
+2%
|
17 184
+10%
|
14 826
-14%
|
19 690
+33%
|
24 027
+22%
|
24 238
+1%
|
28 113
+16%
|
28 784
+2%
|
27 431
-5%
|
29 810
+9%
|
31 562
+6%
|
32 401
+3%
|
29 879
-8%
|
28 092
-6%
|
31 227
+11%
|
31 365
+0%
|
27 881
-11%
|
25 577
-8%
|
27 205
+6%
|
|
| EPS (Diluted) |
0.11
N/A
|
0.11
N/A
|
0.05
-55%
|
0.04
-20%
|
0.05
+25%
|
0.04
-20%
|
0.1
+150%
|
0.11
+10%
|
0.25
+127%
|
0.17
-32%
|
0.27
+59%
|
0.32
+19%
|
0.37
+16%
|
0.39
+5%
|
0.4
+3%
|
0.44
+10%
|
0.77
+75%
|
1.09
+42%
|
1
-8%
|
0.94
-6%
|
1.18
+26%
|
1.13
-4%
|
1.43
+27%
|
1.51
+6%
|
1.93
+28%
|
1.86
-4%
|
2.08
+12%
|
2
-4%
|
2.27
+14%
|
2.27
N/A
|
2.48
+9%
|
2.14
-14%
|
2.84
+33%
|
3.47
+22%
|
3.5
+1%
|
4.06
+16%
|
4.13
+2%
|
3.84
-7%
|
4.18
+9%
|
4.43
+6%
|
4.54
+2%
|
4.19
-8%
|
3.94
-6%
|
4.38
+11%
|
4.4
+0%
|
3.91
-11%
|
3.59
-8%
|
3.82
+6%
|
|
Switch to:
Switch to:
See Also
Discover More
