Results Snapshot
Figures in Million
Consolidated - Profit And Loss Results
Dec'24
Dec'23
Dec'22
Dec'21
Dec'20
Dec'19
No of Months
12
12
12
12
12
12
Operating Income
2,766.00
2,440.00
2,430.00
2,141.00
1,746.00
1,575.00
Less :Inter divisional transfers
0.00
0.00
0.00
0.00
0.00
0.00
Less: Excise
0.00
0.00
0.00
0.00
0.00
0.00
Net Sales
2,766.00
2,440.00
2,430.00
2,141.00
1,746.00
1,575.00
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0.00
0.00
0.00
Raw Materials Consumed
0.00
0.00
0.00
0.00
0.00
0.00
Power & Fuel Cost
0.00
0.00
0.00
0.00
0.00
0.00
Employee Cost
203.00
193.00
185.00
135.00
80.00
81.00
Operating Expenses
43.00
39.00
11.00
4.00
2.00
0.00
General and Administration Expenses
111.00
134.00
148.00
117.00
80.00
62.00
Selling and Distribution Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Cost of Software developments
0.00
0.00
0.00
0.00
0.00
0.00
Miscellaneous Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Expenses Capitalised
0.00
0.00
0.00
0.00
0.00
0.00
Total Expenditure
1,861.00
1,932.00
1,981.00
1,688.00
1,313.00
1,215.00
Operating Profit (PBDIT) excl Other Income
904.00
508.00
449.00
452.00
432.00
360.00
Other Income
125.00
86.00
41.00
27.00
-51.00
27.00
Operating Profit (PBDIT)
1,153.00
709.00
610.00
594.00
472.00
479.00
Interest
43.00
39.00
11.00
4.00
2.00
0.00
Profit before Depriciation and Tax
0.00
0.00
0.00
0.00
0.00
0.00
Depreciation
122.00
114.00
118.00
114.00
91.00
92.00
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0.00
0.00
0.00
Exceptional Income / Expenses
0.00
0.00
0.00
0.00
0.00
0.00
Profit Before Tax
320.00
-372.00
26.00
189.00
649.00
252.00
Provision for Tax
-1.00
2.00
0.00
0.00
0.00
0.00
Profit After Tax
321.00
-375.00
26.00
189.00
649.00
252.00
Extraordinary Items
0.00
0.00
0.00
0.00
0.00
0.00
Adj to Profit After Tax
0.00
0.00
0.00
0.00
0.00
0.00
Profit Balance B/F
0.00
0.00
0.00
0.00
0.00
0.00
Profit Available for appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Appropriations
0.00
0.00
0.00
0.00
0.00
0.00
Equity Dividend (%)
Earnings Per Share
0.07
-0.08
0.01
0.04
0.14
0.05
Profit And Loss Analysis Highlights
Net Sales
YoY Growth in year ended Dec 2024 is 13.37% vs 0.40% in Dec 2023
Operating Profit (PBDIT) excl Other Income
YoY Growth in year ended Dec 2024 is 77.97% vs 13.08% in Dec 2023
Interest
YoY Growth in year ended Dec 2024 is 11.24% vs 230.72% in Dec 2023
Profit After Tax
YoY Growth in year ended Dec 2024 is 185.69% vs -1,513.21% in Dec 2023
Compare Profit and Loss Results of YuanShengTai Dairy Farm Ltd.
Figures in Million
consolidated - Profit And Loss Results
Change(HKD)
Change(%)
No of Months
12
12
Operating Income
2,766.00
6,326.00
-3,560.00
-56.28%
Less :Inter divisional transfers
0.00
0.00
0.00
0%
Less: Excise
0.00
0.00
0.00
0%
Net Sales
2,766.00
6,326.00
-3,560.00
-56.28%
Expenditure (Ex Depriciation)
Stock Adjustments
0.00
0.00
0.00
0%
Raw Materials Consumed
0.00
0.00
0.00
0%
Power & Fuel Cost
0.00
0.00
0.00
0%
Employee Cost
203.00
798.00
-595.00
-74.56%
Operating Expenses
43.00
25.00
18.00
72.00%
General and Administration Expenses
111.00
692.00
-581.00
-83.96%
Selling and Distribution Expenses
0.00
0.00
0.00
0%
Cost of Software developments
0.00
0.00
0.00
0%
Miscellaneous Expenses
0.00
0.00
0.00
0%
Expenses Capitalised
0.00
0.00
0.00
0%
Total Expenditure
1,861.00
6,224.00
-4,363.00
-70.10%
Operating Profit (PBDIT) excl Other Income
904.00
101.00
803.00
795.05%
Other Income
125.00
25.00
100.00
400.00%
Operating Profit (PBDIT)
1,153.00
317.00
836.00
263.72%
Interest
43.00
25.00
18.00
72.00%
Profit before Depriciation and Tax
0.00
0.00
0.00
0%
Depreciation
122.00
191.00
-69.00
-36.13%
Profit Before Taxation & Exceptional Items
0.00
0.00
0.00
0%
Exceptional Income / Expenses
0.00
0.00
0.00
0%
Profit Before Tax
320.00
101.00
219.00
216.83%
Provision for Tax
-1.00
15.00
-16.00
-106.67%
Profit After Tax
321.00
63.00
258.00
409.52%
Extraordinary Items
0.00
0.00
0.00
0%
Adj to Profit After Tax
0.00
0.00
0.00
0%
Profit Balance B/F
0.00
0.00
0.00
0%
Profit Available for appropriations
0.00
0.00
0.00
0%
Appropriations
0.00
0.00
0.00
0%
Equity Dividend (%)
0%
0%
0.00
Earnings Per Share
0.0686
0.0628
0.01
9.24%
Profit And Loss - Net Sales
Net Sales 2,766.83 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 13.37% vs 0.40% in Dec 2023
Profit And Loss - Operating Profit (PBDIT)
Operating Profit (PBDIT) 904.95 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 77.97% vs 13.08% in Dec 2023
Profit And Loss - Interest
Interest 43.62 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 11.24% vs 230.72% in Dec 2023
Profit And Loss - Profit After Tax
Profit After Tax 321.66 Million
in Dec 2024Figures in Million
YoY Growth in year ended Dec 2024 is 185.69% vs -1,513.21% in Dec 2023






