COSCO Pacific Limited
Home|中文|Sitemap|Printer Friendly|Intranet
   
Historical Statistics
Home > Investor Relations > Financial Information > Historical Statistics > Financial Statistics
  Next
Financial statistics 2011 2010 2009 2008
Consolidated income statement US$M
Revenue
Terminal   320.1 190.8 114.9 78.7
Container leasing, management, sale and related
businesses
  276.5 250.8 229.8 252.6
Container handling, transportation and storage   3.3 4.8 4.7 6.7
Elimination of inter-segment   (0.7) - - -
Total   599.2 446.5 349.4 338.0
EBITDA   621.9 516.6 321.4 413.6
Depreciation & amortisation   (142.2) (111.8) (98.3) (92.6)
EBIT   479.7 404.8 223.1 321.0
Interest expenses   (58.4) (29.4) (39.8) (52.7)
Interest income   5.1 6.5 6.0 6.9
Profit before income tax   426.4 381.9 189.3 275.2
Operating profit after finance income and costs   126.1 90.4 66.1 120.0
Profit attributable to equity holders of the Company   388.8 361.3 172.5 274.7
Breakdown of profit attributable to equity holders of the Company  
Terminal and related businesses   184.9 119.9 83.5 128.2
Container leasing, management, sale and related
businesses
  116.5 96.3 71.4 141.1
Logistics and related businesses   119.8 84.7 25.6 25.0
Container manufacturing and related businesses   - 91.9 30.9 39.3
Other operations   - - - 0.1
Net corporate financial income/(costs)   (0.6) (1.9) (9.6) (45.9)
Net corporate expenses   (31.8) (29.6) (29.3) (13.1)
Total   388.8 361.3 172.5 274.7
Consolidated balance sheet US$M
Consolidated total assets   6,472.2 5,251.9 4,635.3 4,213.2
Consolidated total liabilities   2,592.0 1,758.0 1,776.9 1,566.9
Consolidated net assets   3,880.0 3,493.9 2,858.4 2,646.3
Consolidated total debts   2,168.0 1,558.8 1,604.3 1,424.3
Consolidated cash balances   581.1 524.3 405.8 429.0
Consolidated net debts   1,586.9 1,034.5 1,198.5 995.3
Per share data  
Capital and reserves attributable to the equity holders of the Company per share US$ 1.34 1.23 1.21 1.14
Basic earnings per share US cents 14.34 14.17 7.66 12.24
Dividend per share US cents 5.736 5.67 3.06 4.90
Net asset value per share HK$ 11.115 10.015 9.796 9.135
Share price (as at 31st December) US$ 1.167 1.742 1.281 1.021
  HK$ 9.07 13.540 9.930 7.91
   
Ratios  
P/E (as at 31st December) Times 8.1 12.3 16.7 8.3
Dividend payout ratio % 40.0 40.0 40.0 40.0
Return on total assets % 6.6 7.3 3.9 6.8
Return on net assets % 10.5 11.4 6.3 10.1
Return on equity holders of the Company % 11.1 11.9 6.5 10.4
Net debt-to-equity ratio % 40.9 29.6 41.9 37.6
Interest coverage Times 8.3 11.1Note 3 5.8 6.2
   
Other information  
Total number of shares issued (as at 31st December) M 2,711.8 2,711.5 2,262.5 2,245.0
Weighted average number of ordinary shares issued M 2,711.8 2,550.4 2,252.9 2,245.0
Market capitalisation (as at 31st December) US$M 3,166.4 4,723.5 2,897.3 2,291.3
Next

Notes:
1 The amount in 2006 & 2007 included the financial effect of put options associated with the CIMC share reform.
2 The financial effect of put options associated with the CIMC share reform was excluded in the calculation of dividend payout ratio of year 2006 & 2007.
3 Excluded profit from discontinued operation of COSCO Logistics of US$84,710,000 and US$25,627,000 in 2010 & 2009 respectively.
4 The comparative figures for the breakdown of profit attributable to the equity holders of the Company as presented above have been restated as a result of the adoption of Hong Kong Financial Reporting Standard 8 "Operating Segments" issued by the Hong Kong Institute of Certified Public Accountants.

 

Copyright, COSCO Pacific Ltd. All rights reserved. Term of use | Disclaimer