Kerry Properties Ltd
HKEX:683
Kerry Properties Ltd
HKEX:683
Price:
23.08
HKD
-0.43%
Market Closed
Market Cap:
HK$33.5B
Income Statement
Earnings Waterfall
Kerry Properties Ltd
Kerry Properties Ltd
Income Statement
Kerry Properties Ltd
Kerry Properties Ltd
Currency: HKD
| 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 |
398
|
337
|
217
|
186
|
175
|
141
|
145
|
129
|
202
|
191
|
381
|
501
|
327
|
297
|
218
|
157
|
136
|
174
|
185
|
180
|
365
|
531
|
487
|
447
|
503
|
317
|
583
|
501
|
424
|
413
|
268
|
482
|
854
|
777
|
563
|
552
|
802
|
881
|
1 382
|
1 246
|
599
|
668
|
301
|
274
|
824
|
477
|
661
|
0
|
|
| Revenue |
5 036
N/A
|
5 935
+18%
|
5 156
-13%
|
3 878
-25%
|
4 204
+8%
|
5 022
+19%
|
5 102
+2%
|
6 317
+24%
|
8 009
+27%
|
7 932
-1%
|
10 193
+29%
|
12 240
+20%
|
12 496
+2%
|
13 657
+9%
|
13 116
-4%
|
11 544
-12%
|
12 938
+12%
|
19 232
+49%
|
21 226
+10%
|
18 846
-11%
|
20 660
+10%
|
29 300
+42%
|
34 513
+18%
|
4 992
-86%
|
13 970
+180%
|
12 412
-11%
|
14 664
+18%
|
12 694
-13%
|
10 393
-18%
|
11 726
+13%
|
12 991
+11%
|
25 196
+94%
|
35 548
+41%
|
28 366
-20%
|
21 433
-24%
|
22 098
+3%
|
18 025
-18%
|
10 718
-41%
|
14 526
+36%
|
16 983
+17%
|
15 327
-10%
|
13 594
-11%
|
14 590
+7%
|
15 422
+6%
|
13 090
-15%
|
12 657
-3%
|
19 499
+54%
|
22 518
+15%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 848)
|
(4 479)
|
(3 777)
|
(2 729)
|
(3 045)
|
(3 546)
|
(3 239)
|
(4 293)
|
(5 736)
|
(5 718)
|
(7 401)
|
(8 619)
|
(8 761)
|
(9 456)
|
(9 148)
|
(8 036)
|
(8 693)
|
(13 864)
|
(15 925)
|
(14 183)
|
(15 661)
|
(21 693)
|
(25 728)
|
(534)
|
(7 912)
|
(6 388)
|
(8 456)
|
(7 562)
|
(6 482)
|
(7 361)
|
(7 135)
|
(17 850)
|
(25 803)
|
(18 461)
|
(12 430)
|
(12 362)
|
(9 041)
|
(4 334)
|
(6 139)
|
(7 332)
|
(6 584)
|
(5 963)
|
(7 606)
|
(8 223)
|
(6 368)
|
(6 227)
|
(13 113)
|
(15 952)
|
|
| Gross Profit |
1 189
N/A
|
1 455
+22%
|
1 379
-5%
|
1 151
-17%
|
1 159
+1%
|
1 476
+27%
|
1 863
+26%
|
2 024
+9%
|
2 273
+12%
|
2 214
-3%
|
2 792
+26%
|
3 622
+30%
|
3 735
+3%
|
4 201
+12%
|
3 968
-6%
|
3 508
-12%
|
4 245
+21%
|
5 368
+26%
|
5 301
-1%
|
4 664
-12%
|
4 999
+7%
|
7 608
+52%
|
8 785
+15%
|
4 458
-49%
|
6 057
+36%
|
6 023
-1%
|
6 208
+3%
|
5 132
-17%
|
3 911
-24%
|
4 365
+12%
|
5 856
+34%
|
7 346
+25%
|
9 746
+33%
|
9 905
+2%
|
9 003
-9%
|
9 736
+8%
|
8 984
-8%
|
6 385
-29%
|
8 387
+31%
|
9 651
+15%
|
8 743
-9%
|
7 631
-13%
|
6 985
-8%
|
7 198
+3%
|
6 721
-7%
|
6 430
-4%
|
6 386
-1%
|
6 566
+3%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(216)
|
(442)
|
(483)
|
(396)
|
(258)
|
(219)
|
(261)
|
(360)
|
(367)
|
(358)
|
(591)
|
(525)
|
(731)
|
(200)
|
(950)
|
(847)
|
(1 018)
|
(822)
|
(1 356)
|
(969)
|
(1 972)
|
(1 785)
|
(2 188)
|
(18)
|
(1 207)
|
(944)
|
(1 120)
|
351
|
(909)
|
(818)
|
(1 150)
|
100
|
(885)
|
(1 180)
|
(939)
|
(584)
|
(1 478)
|
(1 219)
|
(1 493)
|
(736)
|
(1 876)
|
1 724
|
(2 082)
|
(1 632)
|
(2 277)
|
(1 969)
|
(2 549)
|
(1 818)
|
|
| Selling, General & Administrative |
(592)
|
(741)
|
(579)
|
(477)
|
(347)
|
(294)
|
(333)
|
(465)
|
(526)
|
(517)
|
(647)
|
(753)
|
(807)
|
(913)
|
(1 115)
|
(1 151)
|
(1 095)
|
(1 130)
|
(1 408)
|
(1 716)
|
(1 999)
|
(2 154)
|
(2 234)
|
(310)
|
(1 334)
|
(1 450)
|
(1 236)
|
(1 139)
|
(1 071)
|
(1 151)
|
(1 276)
|
(1 177)
|
(998)
|
(1 043)
|
(1 140)
|
(1 216)
|
(1 602)
|
(1 766)
|
(1 614)
|
(1 778)
|
(2 003)
|
(1 912)
|
(1 720)
|
(1 780)
|
(1 783)
|
(1 750)
|
(1 971)
|
(2 016)
|
|
| Depreciation & Amortization |
0
|
(16)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Operating Expenses |
375
|
315
|
96
|
81
|
89
|
75
|
73
|
105
|
158
|
159
|
57
|
228
|
75
|
714
|
164
|
303
|
77
|
308
|
52
|
747
|
28
|
369
|
46
|
292
|
128
|
507
|
116
|
1 490
|
162
|
333
|
126
|
1 278
|
113
|
(136)
|
201
|
631
|
124
|
547
|
121
|
1 042
|
127
|
3 636
|
(362)
|
148
|
(494)
|
(219)
|
(578)
|
198
|
|
| Operating Income |
972
N/A
|
1 013
+4%
|
896
-12%
|
753
-16%
|
901
+20%
|
1 257
+40%
|
1 602
+27%
|
1 663
+4%
|
1 906
+15%
|
1 856
-3%
|
2 202
+19%
|
3 096
+41%
|
3 004
-3%
|
4 001
+33%
|
3 017
-25%
|
2 659
-12%
|
3 227
+21%
|
4 546
+41%
|
3 945
-13%
|
3 695
-6%
|
3 028
-18%
|
5 822
+92%
|
6 597
+13%
|
4 439
-33%
|
4 850
+9%
|
5 079
+5%
|
5 088
+0%
|
5 483
+8%
|
3 002
-45%
|
3 547
+18%
|
4 706
+33%
|
7 447
+58%
|
8 861
+19%
|
8 726
-2%
|
8 064
-8%
|
9 152
+13%
|
7 506
-18%
|
5 166
-31%
|
6 894
+33%
|
8 915
+29%
|
6 867
-23%
|
9 355
+36%
|
4 903
-48%
|
5 566
+14%
|
4 444
-20%
|
4 462
+0%
|
3 837
-14%
|
4 748
+24%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(399)
|
(364)
|
(75)
|
(1 113)
|
(329)
|
884
|
783
|
1 610
|
1 850
|
2 477
|
3 620
|
3 596
|
4 787
|
4 364
|
1 340
|
1 210
|
3 600
|
3 146
|
4 704
|
5 172
|
4 104
|
2 112
|
3 381
|
7 542
|
7 548
|
2 682
|
4 438
|
3 837
|
4 258
|
3 454
|
5 262
|
4 327
|
4 130
|
6 261
|
6 487
|
2 914
|
2 527
|
1 178
|
2 276
|
4 135
|
5 060
|
2 520
|
(1 053)
|
(956)
|
2 276
|
1 075
|
(1 373)
|
(2 392)
|
|
| Non-Reccuring Items |
(47)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(198)
|
17
|
0
|
105
|
0
|
102
|
0
|
7
|
0
|
(4)
|
0
|
(29)
|
0
|
(79)
|
0
|
11
|
0
|
8
|
0
|
0
|
0
|
361
|
0
|
7
|
0
|
(2 637)
|
(1 461)
|
3
|
0
|
(0)
|
0
|
2 212
|
0
|
898
|
0
|
(1)
|
0
|
(57)
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
2
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
88
|
88
|
420
|
0
|
140
|
0
|
175
|
0
|
|
| Pre-Tax Income |
526
N/A
|
649
+23%
|
821
+27%
|
(360)
N/A
|
572
N/A
|
2 140
+274%
|
2 385
+11%
|
3 273
+37%
|
3 756
+15%
|
4 135
+10%
|
5 839
+41%
|
6 693
+15%
|
7 896
+18%
|
8 365
+6%
|
4 459
-47%
|
3 871
-13%
|
6 834
+77%
|
7 692
+13%
|
8 645
+12%
|
8 867
+3%
|
7 103
-20%
|
7 935
+12%
|
9 899
+25%
|
11 981
+21%
|
12 409
+4%
|
7 761
-37%
|
9 534
+23%
|
9 319
-2%
|
7 260
-22%
|
7 001
-4%
|
10 330
+48%
|
11 774
+14%
|
12 998
+10%
|
14 986
+15%
|
11 914
-20%
|
10 604
-11%
|
10 036
-5%
|
6 344
-37%
|
9 169
+45%
|
13 050
+42%
|
14 226
+9%
|
11 963
-16%
|
5 168
-57%
|
4 610
-11%
|
6 859
+49%
|
5 537
-19%
|
2 582
-53%
|
2 356
-9%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(102)
|
(160)
|
(151)
|
(17)
|
(111)
|
(303)
|
(267)
|
64
|
(494)
|
(463)
|
(890)
|
(1 264)
|
(1 015)
|
(1 323)
|
(1 086)
|
(967)
|
(1 918)
|
(2 018)
|
(1 884)
|
(1 422)
|
(1 234)
|
(1 539)
|
(1 791)
|
(2 713)
|
(2 957)
|
(1 648)
|
(1 698)
|
(1 382)
|
(1 190)
|
(1 516)
|
(2 595)
|
(2 758)
|
(2 787)
|
(3 677)
|
(3 178)
|
(2 698)
|
(2 343)
|
(1 554)
|
(3 241)
|
(3 801)
|
(2 936)
|
(2 240)
|
(1 693)
|
(2 021)
|
(2 696)
|
(2 275)
|
(1 070)
|
(1 228)
|
|
| Income from Continuing Operations |
424
|
489
|
671
|
(377)
|
461
|
1 837
|
2 119
|
3 337
|
3 262
|
3 673
|
4 949
|
5 428
|
6 881
|
7 042
|
3 373
|
2 904
|
4 916
|
5 674
|
6 760
|
7 446
|
5 869
|
6 395
|
8 108
|
9 268
|
9 452
|
6 113
|
7 836
|
7 938
|
6 070
|
5 485
|
7 735
|
9 015
|
10 211
|
11 309
|
8 736
|
7 907
|
7 693
|
4 789
|
5 928
|
9 249
|
11 290
|
9 723
|
3 475
|
2 589
|
4 164
|
3 261
|
1 512
|
1 128
|
|
| Income to Minority Interest |
(28)
|
(8)
|
(10)
|
20
|
(66)
|
(157)
|
(163)
|
(159)
|
(195)
|
(212)
|
(260)
|
(265)
|
(318)
|
(467)
|
(323)
|
(460)
|
(525)
|
(424)
|
(450)
|
(414)
|
(521)
|
(733)
|
(1 148)
|
(2 291)
|
(2 075)
|
(818)
|
(1 062)
|
(765)
|
(541)
|
(704)
|
(1 198)
|
(1 210)
|
(969)
|
(1 386)
|
(1 237)
|
(803)
|
(796)
|
(413)
|
(525)
|
(1 147)
|
(932)
|
(392)
|
(720)
|
(842)
|
(920)
|
(969)
|
(704)
|
(496)
|
|
| Net Income (Common) |
396
N/A
|
481
+21%
|
660
+37%
|
(357)
N/A
|
395
N/A
|
1 680
+325%
|
1 956
+16%
|
3 179
+63%
|
3 067
-4%
|
3 461
+13%
|
4 689
+35%
|
5 163
+10%
|
6 563
+27%
|
6 576
+0%
|
3 051
-54%
|
2 444
-20%
|
4 391
+80%
|
5 251
+20%
|
6 310
+20%
|
7 031
+11%
|
5 348
-24%
|
5 663
+6%
|
6 960
+23%
|
8 950
+29%
|
13 154
+47%
|
10 169
-23%
|
6 774
-33%
|
7 173
+6%
|
5 530
-23%
|
4 782
-14%
|
6 537
+37%
|
7 805
+19%
|
9 242
+18%
|
9 923
+7%
|
7 499
-24%
|
7 104
-5%
|
6 897
-3%
|
4 377
-37%
|
5 403
+23%
|
8 102
+50%
|
10 358
+28%
|
9 331
-10%
|
2 755
-70%
|
1 747
-37%
|
3 243
+86%
|
2 293
-29%
|
808
-65%
|
632
-22%
|
|
| EPS (Diluted) |
0.35
N/A
|
0.42
+20%
|
0.57
+36%
|
-0.3
N/A
|
0.33
N/A
|
1.41
+327%
|
1.63
+16%
|
2.51
+54%
|
2.37
-6%
|
2.61
+10%
|
3.52
+35%
|
3.75
+7%
|
4.66
+24%
|
4.44
-5%
|
2.06
-54%
|
1.65
-20%
|
2.96
+79%
|
3.53
+19%
|
4.24
+20%
|
4.73
+12%
|
3.59
-24%
|
3.91
+9%
|
4.82
+23%
|
6.2
+29%
|
9.11
+47%
|
7.03
-23%
|
4.69
-33%
|
4.97
+6%
|
3.83
-23%
|
3.31
-14%
|
4.53
+37%
|
5.41
+19%
|
6.4
+18%
|
6.85
+7%
|
5.16
-25%
|
4.88
-5%
|
4.74
-3%
|
3.01
-36%
|
3.71
+23%
|
5.56
+50%
|
7.11
+28%
|
6.41
-10%
|
1.9
-70%
|
1.2
-37%
|
2.23
+86%
|
1.58
-29%
|
0.56
-65%
|
0.44
-21%
|
|
Switch to:
Switch to:
See Also
Discover More
