Man Wah Holdings Ltd
HKEX:1999
Man Wah Holdings Ltd
HKEX:1999
Price:
4.61
HKD
0.44%
Market Cap:
HK$17.9B
Income Statement
Earnings Waterfall
Man Wah Holdings Ltd
Man Wah Holdings Ltd
Income Statement
Man Wah Holdings Ltd
Man Wah Holdings Ltd
Currency: HKD
| Mar-2010 | Sep-2010 | Mar-2011 | Sep-2011 | Mar-2012 | Sep-2012 | Mar-2013 | Sep-2013 | Mar-2014 | Sep-2014 | Mar-2015 | Sep-2015 | Mar-2016 | Sep-2016 | Mar-2017 | Sep-2017 | Mar-2018 | Sep-2018 | Mar-2019 | Sep-2019 | Mar-2020 | Sep-2020 | Mar-2021 | Sep-2021 | Mar-2022 | Sep-2022 | Mar-2023 | Sep-2023 | Mar-2024 | Sep-2024 | Mar-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||||||||||||||
| Interest Expense |
4
|
3
|
1
|
2
|
8
|
15
|
17
|
32
|
43
|
31
|
23
|
20
|
12
|
4
|
10
|
18
|
24
|
36
|
78
|
139
|
152
|
125
|
94
|
71
|
78
|
107
|
165
|
202
|
200
|
175
|
147
|
39
|
|
| Revenue |
2 932
N/A
|
3 585
+22%
|
3 808
+6%
|
3 955
+4%
|
4 336
+10%
|
4 612
+6%
|
4 877
+6%
|
5 360
+10%
|
5 991
+12%
|
6 307
+5%
|
6 555
+4%
|
7 039
+7%
|
7 328
+4%
|
7 237
-1%
|
7 779
+7%
|
8 813
+13%
|
10 027
+14%
|
10 887
+9%
|
11 258
+3%
|
11 363
+1%
|
12 144
+7%
|
13 189
+9%
|
16 434
+25%
|
20 012
+22%
|
21 497
+7%
|
20 571
-4%
|
17 351
-16%
|
17 000
-2%
|
18 411
+8%
|
17 779
-3%
|
16 903
-5%
|
16 642
-2%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 676)
|
(2 004)
|
(2 191)
|
(2 476)
|
(2 861)
|
(3 015)
|
(3 106)
|
(3 435)
|
(3 860)
|
(4 036)
|
(4 222)
|
(4 492)
|
(4 432)
|
(4 171)
|
(4 521)
|
(5 316)
|
(6 284)
|
(7 148)
|
(7 421)
|
(7 338)
|
(7 727)
|
(8 405)
|
(10 505)
|
(12 705)
|
(13 606)
|
(12 773)
|
(10 673)
|
(10 438)
|
(11 163)
|
(10 742)
|
(10 058)
|
(9 828)
|
|
| Gross Profit |
1 257
N/A
|
1 581
+26%
|
1 617
+2%
|
1 479
-9%
|
1 475
0%
|
1 596
+8%
|
1 771
+11%
|
1 925
+9%
|
2 131
+11%
|
2 270
+7%
|
2 333
+3%
|
2 547
+9%
|
2 896
+14%
|
3 066
+6%
|
3 258
+6%
|
3 497
+7%
|
3 743
+7%
|
3 739
0%
|
3 837
+3%
|
4 025
+5%
|
4 418
+10%
|
4 784
+8%
|
5 929
+24%
|
7 307
+23%
|
7 891
+8%
|
7 798
-1%
|
6 678
-14%
|
6 562
-2%
|
7 248
+10%
|
7 037
-3%
|
6 844
-3%
|
6 814
0%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||
| Operating Expenses |
(594)
|
(808)
|
(975)
|
(1 065)
|
(1 142)
|
(1 171)
|
(1 175)
|
(1 088)
|
(1 026)
|
(995)
|
(1 049)
|
(1 226)
|
(1 404)
|
(1 346)
|
(1 380)
|
(1 541)
|
(1 803)
|
(1 972)
|
(1 989)
|
(2 142)
|
(2 271)
|
(2 514)
|
(3 435)
|
(4 585)
|
(5 066)
|
(4 842)
|
(4 087)
|
(3 825)
|
(4 104)
|
(3 932)
|
(3 716)
|
(3 720)
|
|
| Selling, General & Administrative |
(608)
|
(831)
|
(1 021)
|
(1 129)
|
(1 206)
|
(1 246)
|
(1 261)
|
(1 264)
|
(1 312)
|
(1 323)
|
(1 369)
|
(1 476)
|
(1 579)
|
(1 494)
|
(1 535)
|
(1 792)
|
(2 111)
|
(2 252)
|
(2 248)
|
(2 467)
|
(2 627)
|
(2 885)
|
(3 899)
|
(4 951)
|
(5 273)
|
(5 134)
|
(4 411)
|
(4 083)
|
(4 339)
|
(4 140)
|
(3 916)
|
(3 946)
|
|
| Research & Development |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(78)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
(0)
|
(0)
|
(0)
|
(0)
|
(5)
|
(9)
|
(25)
|
(43)
|
(32)
|
(25)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
14
|
23
|
45
|
64
|
65
|
75
|
86
|
176
|
286
|
329
|
320
|
250
|
176
|
148
|
160
|
260
|
333
|
325
|
368
|
350
|
356
|
372
|
463
|
366
|
206
|
292
|
323
|
258
|
235
|
208
|
200
|
226
|
|
| Operating Income |
662
N/A
|
773
+17%
|
642
-17%
|
415
-35%
|
333
-20%
|
425
+28%
|
596
+40%
|
837
+40%
|
1 105
+32%
|
1 275
+15%
|
1 284
+1%
|
1 321
+3%
|
1 492
+13%
|
1 720
+15%
|
1 879
+9%
|
1 956
+4%
|
1 940
-1%
|
1 767
-9%
|
1 848
+5%
|
1 883
+2%
|
2 147
+14%
|
2 270
+6%
|
2 494
+10%
|
2 722
+9%
|
2 824
+4%
|
2 956
+5%
|
2 591
-12%
|
2 737
+6%
|
3 144
+15%
|
3 104
-1%
|
3 128
+1%
|
3 094
-1%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||
| Interest Income Expense |
7
|
11
|
40
|
42
|
5
|
(21)
|
28
|
128
|
59
|
(41)
|
(21)
|
(18)
|
(1)
|
83
|
174
|
71
|
(16)
|
1
|
(129)
|
(79)
|
(31)
|
(140)
|
(131)
|
(18)
|
1
|
20
|
4
|
(125)
|
(253)
|
(191)
|
(230)
|
(191)
|
|
| Non-Reccuring Items |
0
|
0
|
(1)
|
(1)
|
(1)
|
1
|
0
|
(10)
|
(10)
|
(2)
|
(4)
|
(2)
|
(2)
|
(2)
|
(0)
|
(0)
|
(2)
|
0
|
(2)
|
0
|
(3)
|
(5)
|
(1)
|
2
|
(5)
|
(59)
|
(240)
|
(202)
|
(26)
|
(24)
|
(221)
|
(195)
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
(3)
|
(4)
|
(2)
|
(3)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(0)
|
(1)
|
(2)
|
|
| Pre-Tax Income |
669
N/A
|
784
+17%
|
681
-13%
|
455
-33%
|
337
-26%
|
406
+20%
|
624
+54%
|
955
+53%
|
1 154
+21%
|
1 232
+7%
|
1 259
+2%
|
1 301
+3%
|
1 490
+15%
|
1 801
+21%
|
2 052
+14%
|
2 027
-1%
|
1 923
-5%
|
1 768
-8%
|
1 716
-3%
|
1 803
+5%
|
2 109
+17%
|
2 122
+1%
|
2 360
+11%
|
2 703
+15%
|
2 819
+4%
|
2 917
+3%
|
2 355
-19%
|
2 409
+2%
|
2 864
+19%
|
2 890
+1%
|
2 677
-7%
|
2 705
+1%
|
|
| Net Income | |||||||||||||||||||||||||||||||||
| Tax Provision |
(52)
|
(57)
|
(59)
|
(63)
|
(35)
|
(29)
|
(58)
|
(101)
|
(167)
|
(188)
|
(175)
|
(152)
|
(150)
|
(201)
|
(293)
|
(355)
|
(369)
|
(333)
|
(311)
|
(345)
|
(417)
|
(375)
|
(337)
|
(442)
|
(503)
|
(558)
|
(497)
|
(434)
|
(468)
|
(484)
|
(522)
|
(539)
|
|
| Income from Continuing Operations |
617
|
727
|
621
|
392
|
302
|
377
|
566
|
854
|
986
|
1 044
|
1 084
|
1 149
|
1 340
|
1 600
|
1 759
|
1 672
|
1 554
|
1 435
|
1 405
|
1 458
|
1 692
|
1 746
|
2 023
|
2 261
|
2 317
|
2 359
|
1 858
|
1 975
|
2 396
|
2 406
|
2 155
|
2 167
|
|
| Income to Minority Interest |
(12)
|
(4)
|
1
|
1
|
1
|
3
|
3
|
(2)
|
(9)
|
(14)
|
(9)
|
(16)
|
(13)
|
(3)
|
(7)
|
(10)
|
(18)
|
(27)
|
(41)
|
(53)
|
(54)
|
(64)
|
(99)
|
(97)
|
(69)
|
(8)
|
57
|
(16)
|
(94)
|
(101)
|
(92)
|
(97)
|
|
| Net Income (Common) |
606
N/A
|
722
+19%
|
622
-14%
|
393
-37%
|
303
-23%
|
380
+25%
|
568
+50%
|
852
+50%
|
977
+15%
|
1 031
+5%
|
1 075
+4%
|
1 133
+5%
|
1 327
+17%
|
1 597
+20%
|
1 752
+10%
|
1 662
-5%
|
1 536
-8%
|
1 408
-8%
|
1 364
-3%
|
1 404
+3%
|
1 638
+17%
|
1 682
+3%
|
1 925
+14%
|
2 163
+12%
|
2 247
+4%
|
2 351
+5%
|
1 915
-19%
|
1 959
+2%
|
2 302
+18%
|
2 305
+0%
|
2 063
-11%
|
2 069
+0%
|
|
| EPS (Diluted) |
0.21
N/A
|
0.18
-14%
|
0.16
-11%
|
0.1
-38%
|
0.08
-20%
|
0.1
+25%
|
0.16
+60%
|
0.23
+44%
|
0.26
+13%
|
0.26
N/A
|
0.27
+4%
|
0.29
+7%
|
0.34
+17%
|
0.41
+21%
|
0.45
+10%
|
0.44
-2%
|
0.4
-9%
|
0.37
-8%
|
0.36
-3%
|
0.37
+3%
|
0.43
+16%
|
0.44
+2%
|
0.5
+14%
|
0.55
+10%
|
0.57
+4%
|
0.6
+5%
|
0.49
-18%
|
0.5
+2%
|
0.59
+18%
|
0.59
N/A
|
0.53
-10%
|
0.53
N/A
|
|
Switch to:
Switch to:
See Also
Discover More
