深物业B:2024年第一季度报告(英文)

查股网  2024-04-27  深物业A(000011)公司公告

Stock Code: 000011, 200011 Stock Name: PRD, PRD-B Announcement No. 2024-17SHENZHEN PROPERTIES & RESOURCES DEVELOPMENT

(GROUP) LTD.FIRST QUARTERLY REPORT 2024ShenZhen Properties & Resources Development (Group) Ltd. (hereinafter referred to as the “Company”) and all the members ofthe Company’s Board of Directors hereby guarantee that the contents of this Report are true, accurate and complete and free of anymisrepresentations, misleading statements or material omissions.

Important Notes:

1. The Board of Directors, the Supervisory Committee as well as the directors, supervisors and senior management of the Companyhereby guarantee that the contents of this Report are true, accurate and complete and free of any misrepresentations, misleadingstatements or material omissions, and collectively and individually accept legal responsibility for such contents.

2. The Company’s legal representative, head of financial affairs, and head of the financial department (equivalent to financialmanager) hereby guarantee that the financial statements carried in this Report are true, accurate and complete.

3. Indicate whether the financial statements in this Report have been audited by an independent auditor.

□Yes ? No

This Report has been prepared in both Chinese and English. Should there be any discrepancies or misunderstandings between the twoversions, the Chinese version shall prevail.I Key Financial Information(I) Key Accounting Data and Financial IndicatorsIndicate whether there is any retrospectively restated datum in the table below.

□Yes ? No

Q1 2024Q1 2023Change (%)
Operating revenue (RMB)406,582,462.31411,469,619.15-1.19%
Net profit attributable to the listed company’s shareholders (RMB)463,582.2213,216,750.95-96.49%
Net profit attributable to the listed company’s shareholders before exceptional gains and losses (RMB)222,779.4613,335,100.35-98.33%
Net cash generated from/used in operating activities (RMB)-647,860,412.07-419,149,918.25-54.57%
Basic earnings per share (RMB/share)0.00080.0222-96.40%
Diluted earnings per share (RMB/share)0.00080.0222-96.40%
Weighted average return on equity (%)0.01%0.30%-0.29%
31 March 202431 December 2023Change (%)
Total assets (RMB)16,889,161,356.9716,988,062,068.09-0.58%
Equity attributable to the listed company’s shareholders (RMB)4,662,198,838.674,661,810,328.760.01%

(II) Exceptional Gains and Losses? Applicable □ Not applicable

Unit: RMB

ItemQ1 2024Note
Government grants recognised in profit or loss (exclusive of those that are closely related to the Company's normal business operations and given in accordance with defined criteria and in compliance with government policies, and have a continuing impact on the Company's profit or loss)212,878.00One-time government grants received
Non-operating income and expense other than the above230,987.35
Less: Income tax effects84,665.42
Non-controlling interests effects (net of tax)118,397.17
Total240,802.76--

Other items that meet the definition of exceptional gain/loss:

□Applicable ? Not applicable

No such cases in the Reporting Period.Explanation of why the Company reclassifies as recurrent an exceptional gain/loss item listed in the Explanatory AnnouncementNo. 1 on Information Disclosure for Companies Offering Their Securities to the Public—Exceptional Gain/Loss Items:

□Applicable ? Not applicable

No such cases in the Reporting Period.

(III) Changes in Key Financial Statement Line Items and Explanation of why? Applicable □ Not applicable

Balance sheet line items31 March 20241 January 2024Change (%)Main reasons for the change
Other current assets166,159,988.04127,774,825.5130.04%Increase in debit balance of reclassified taxes payable
Short-term borrowings141,574,548.53230,915,000.00-38.69%Repayment of short-term borrowings
Accounts payable399,809,168.72662,869,059.59-39.69%Decrease in project money payable
Advances from customers995,571.732,265,223.56-56.05%Decrease in rent received in advance
Income statemnet line itemsQ1 2024Q1 2023Change (%)Main reasons for the change
Finance costs7,338,207.7712,939,907.14-43.29%Increase in interest income
Credit impairment loss31,413.20-88,003.56135.70%Decrease in bad debt provision
Return on investment474,452.241,017,454.01-53.37%Decrease in investment income of joint ventures
Non-operating income263,293.08-377,546.96169.74%Reversal of non-operating income recognized in prior period in the same period of last year
Non-operating expense32,305.63283,475.99-88.60%Decrease in small non-operating expense paid in the Reporting Period
Income tax expense-335,426.633,202,392.63-110.47%Decrease in total profit
Other comprehensive income- Changes in the fair value of investments in other equity instruments-50,535.60-129,311.0660.92%Influence of changes in fair value
Other comprehensive income- Differences arising from the translation of foreign currency-denominated financial statements-24,536.701,085,125.08-102.26%Influence of changes in exchange rates
Cash flow statement line itemsQ1 2024Q1 2023Change (%)Main reasons for the change
Net cash generated from/used in operating activities-647,860,412.07-419,149,918.25-54.57%Increase in development costs

II Shareholder Information

(I) Numbers of Ordinary Shareholders and Preference Shareholders with Resumed Voting Rights as wellas Holdings of Top 10 Shareholders

Unit: share

Number of ordinary shareholders at the period-end39,840Number of preferred shareholders with resumed voting rights at the period-end (if any)0
Top 10 shareholders (exclusive of shares lent in refinancing)
Name of shareholderNature of shareholderShareholding percentageTotal shares heldRestricted shares heldShares in pledge, marked or frozen
StatusShares
Shenzhen Investment Holdings CorporationState-owned corporation50.87%303,144,937.001,733,626.00Not applicable0
Shenzhen State-Owned Equity Operation and Management Co., Ltd.Domestic non-state-owned legal person6.38%38,037,890.000.00Not applicable0
China Orient Asset Management Co., Ltd.State-owned legal person2.77%16,491,402.000.00Not applicable0
Zhang PeilingDomestic natural person0.59%3,521,000.000.00Not applicable0
Hong Kong Securities Clearing Company Ltd.Foreign legal person0.35%2,079,868.000.00Not applicable0
Duan ShaotengDomestic natural person0.30%1,760,565.000.00Not applicable0
Yang YaochuDomestic natural person0.28%1,690,984.000.00Not applicable0
Li XinyiDomestic natural person0.25%1,500,000.000.00Not applicable0
Wang ZhongDomestic natural0.25%1,470,000.000.00Not applicable0
person
Industrial and Commercial Bank of China Limited-Southern China Securities Full Index Real Estate Trading Open-ended Index Securities Investment FundOther0.24%1,438,834.000.00Not applicable0
Top 10 unrestricted shareholders
Name of shareholderUnrestricted shares heldShares by class
ClassShares
Shenzhen Investment Holdings Corporation301,411,311.00RMB-denominated ordinary stock301,411,311.00
Shenzhen State-Owned Equity Operation and Management Co., Ltd.38,037,890.00RMB-denominated ordinary stock38,037,890.00
China Orient Asset Management Co., Ltd.16,491,402.00RMB-denominated ordinary stock16,491,402.00
Zhang Peiling3,521,000.00RMB-denominated ordinary stock3,521,000.00
Hong Kong Securities Clearing Company Ltd.2,079,868.00RMB-denominated ordinary stock2,079,868.00
Duan Shaoteng1,760,565.00RMB-denominated ordinary stock1,760,565.00
Yang Yaochu1,690,984.00Domestically listed foreign stock1,690,984.00
Li Xinyi1,500,000.00RMB-denominated ordinary stock1,500,000.00
Wang Zhong1,470,000.00RMB-denominated ordinary stock1,470,000.00
Industrial and Commercial Bank of China Limited-Southern China Securities Full Index Real Estate Trading Open-ended Index Securities Investment Fund1,438,834.00RMB-denominated ordinary stock1,438,834.00
Related or acting-in-concert parties among the shareholders aboveThe first largest shareholder, Shenzhen Investment Holding Corporation, is the actual controlling shareholder of the Company and Shenzhen State-Owned Equity Operation and Management Co., Ltd. And the Company does not know whether there are related parties or acting-in-concert parties among the other 8 shareholders.
Top 10 ordinary shareholders involved in securities margin trading (if any)N/A

5% or greater shareholders, top 10 shareholders and Top 10 unrestricted shareholders involved in refinancing shares lending

□Applicable ? Not applicable

Changes in top 10 shareholders and top 10 unrestricted shareholders due to refinancing shares lending/return compared with theprior period

□Applicable ? Not applicable

(II) Number of Preference Shareholders and Shareholdings of Top 10 of Them

□Applicable ? Not applicable

III Other Significant Events? Applicable □ Not applicableMatter on the Change of Controlling Shareholders’ EquityDuring the Reporting Period, the Company received notification from Shenzhen Investment Holdings Co., Ltd. ("SIHC "), thecontrolling shareholder of the Company, that due to the execution of a court judgment, 1,730,300 restricted shares of the Companyheld by Shenzhen Duty-Free Commodity Enterprises Co., Ltd. had been transferred to the name of SIHC. The number of shares ofthe Company held by SIHC and its concert parties increased from 339,452,527 shares (representing 56.957% of the total sharecapital of the Company) to 341,182,827 shares (representing 57.247% of the total share capital of the Company). For details,please refer to the Announcement on the Change of Controlling Shareholders' Equity (No. 2024-04) disclosed by the Company onCninfo (http://www.cninfo.com.cn).IV Quarterly Financial Statements(I) Financial Statements

1. Consolidated Balance Sheet

Prepared by ShenZhen Properties & Resources Development (Group) Ltd.

31 March 2024

Unit: RMB

Item31 March 20241 January 2024
Current assets:
Monetary assets2,347,282,008.522,748,798,476.72
Settlement reserve
Loans to other banks and financial institutions
Held-for-trading financial assets
Derivative financial assets
Notes receivable128,500.000.00
Accounts receivable540,104,296.61502,806,453.88
Receivables financing
Prepayments15,017,130.0911,983,086.35
Premiums receivable
Reinsurance receivables
Receivable reinsurance contract reserve
Other receivables612,942,024.33624,394,372.82
Including: Interest receivable0.000.00
Dividends receivable0.000.00
Financial assets purchased under resale agreements
Inventories11,339,348,856.2911,098,209,095.74
Including: Data resource
Contract assets905,365.65844,485.57
Assets held for sale
Current portion of non-current assets
Other current assets166,159,988.04127,774,825.51
Total current assets15,021,888,169.5315,114,810,796.59
Non-current assets:
Loans and advances to customers
Debt investments
Other debt investments
Long-term receivables0.000.00
Long-term equity investments84,532,202.7984,057,750.55
Investments in other equity instruments586,390.60636,926.20
Other non-current financial assets
Investment property377,629,284.41386,810,800.47
Fixed assets62,493,157.9266,436,408.90
Construction in progress
Productive living assets
Oil and gas assets
Right-of-use assets20,043,184.3223,516,796.22
Intangible assets796,445.53889,801.14
Including: Data resource
Development costs
Including: Data resource
Goodwill9,446,847.389,446,847.38
Long-term prepaid expense22,962,216.3621,510,397.88
Deferred income tax assets1,284,728,302.201,276,440,386.83
Other non-current assets4,055,155.933,505,155.93
Total non-current assets1,867,273,187.441,873,251,271.50
Total assets16,889,161,356.9716,988,062,068.09
Current liabilities:
Short-term borrowings141,574,548.53230,915,000.00
Borrowings from the central bank
Loans from other banks and financial institutions
Held-for-trading financial liabilities
Derivative financial liabilities
Notes payable
Accounts payable399,809,168.72662,869,059.59
Advances from customers995,571.732,265,223.56
Contract liabilities859,207,045.08820,424,953.42
Financial assets sold under repurchase agreements
Customer deposits and deposits from other banks and financial institutions
Payables for acting trading of securities
Payables for underwriting of securities
Employee benefits payable175,699,661.39218,786,111.78
Taxes and levies payable3,953,557,572.854,026,957,347.94
Other payables1,167,779,665.881,217,303,294.25
Including: Interest payable0.000.00
Dividends payable12,202,676.0412,202,676.04
Fees and commissions payable
Reinsurance payables
Liabilities directly associated with assets held for sale
Current portion of non-current liabilities3,082,238,454.783,092,324,853.07
Other current liabilities71,133,305.4668,373,661.13
Total current liabilities9,851,994,994.4210,340,219,504.74
Non-current liabilities:
Insurance contract reserve
Long-term borrowings1,792,867,245.021,399,889,274.47
Bonds payable
Including: Preference shares
Perpetual bonds
Lease liabilities11,094,450.7410,571,092.27
Long-term payables400,049,962.50400,105,655.56
Long-term employee benefits payable
Provisions650,000.00650,000.00
Deferred income
Deferred income tax liabilities4,896,350.875,862,279.70
Other non-current liabilities127,960,379.59127,039,225.54
Total non-current liabilities2,337,518,388.721,944,117,527.54
Total liabilities12,189,513,383.1412,284,337,032.28
Owners’ equity:
Share capital595,979,092.00595,979,092.00
Other equity instruments
Including: Preference shares
Perpetual bonds
Capital reserves80,488,045.3880,488,045.38
Less: Treasury stock
Other comprehensive income-3,427,410.18-3,352,337.88
Specific reserve
Surplus reserves116,108,727.08116,108,727.08
General reserve
Retained earnings3,873,050,384.393,872,586,802.17
Total equity attributable to owners of the Company as the parent4,662,198,838.674,661,810,328.75
Non-controlling interests37,449,135.1641,914,707.06
Total owners’ equity4,699,647,973.834,703,725,035.81
Total liabilities and owners’ equity16,889,161,356.9716,988,062,068.09

Legal representative: Liu Shengxiang Head of financial affairs: Cai LiliHead of the financial department: Cai Kelin

2. Consolidated Income Statement

Unit: RMB

ItemQ1 2024Q1 2023
1. Revenues406,582,462.31411,469,619.15
Including: Operating revenue406,582,462.31411,469,619.15
Interest revenue
Insurance premium income
Fee and commission income
2. Costs and expenses414,003,414.88401,084,780.60
Including: Cost of sales334,569,910.91310,287,854.20
Interest costs
Fee and commission expense
Surrenders
Net insurance claims paid
Net amount provided as insurance contract reserve
Expenditure on policy dividends
Reinsurance premium expense
Taxes and levies5,184,744.846,838,102.09
Selling expense3,559,744.774,848,217.44
Administrative expense61,942,886.2364,973,120.40
Development costs1,407,920.361,197,579.33
Finance costs7,338,207.7712,939,907.14
Including: Interest costs18,911,856.0115,853,484.32
Interest revenue12,423,527.133,282,400.58
Add: Other income2,591,683.372,309,886.58
Return on investment (“-” for loss)474,452.241,017,454.01
Including: Share of profit or loss of joint ventures and associates474,452.241,017,454.01
Income from the derecognition of financial assets at amortized cost (“-” for loss)
Exchange gain (“-” for loss)
Net gain on exposure hedges (“-” for loss)
Gain on changes in fair value (“-” for loss)
Credit impairment loss (“-” for loss)31,413.20-88,003.56
Asset impairment loss (“-” for loss)
Asset disposal income (“-” for loss)
3. Operating profit (“-” for loss)-4,323,403.7613,624,175.58
Add: Non-operating income263,293.08-377,546.96
Less: Non-operating expense32,305.63283,475.99
4. Gross profit (“-” for loss)-4,092,416.3112,963,152.63
Less: Income tax expense-335,426.633,202,392.63
5. Net profit (“-” for net loss)-3,756,989.689,760,760.00
5.1 By operating continuity
5.1.1 Net profit from continuing operations (“-” for net loss)-3,756,989.689,760,760.00
5.1.2 Net profit from discontinued operations (“-” for net loss)0.000.00
5.2 By ownership
5.2.1 Net profit attributable to owners of the Company as the parent463,582.2213,216,750.95
5.2.2 Net profit attributable to non-controlling interests-4,220,571.90-3,455,990.95
6. Other comprehensive income, net of tax-75,072.30955,814.02
Attributable to owners of the Company as the parent-75,072.30955,814.02
6.1 Items that will not be reclassified to profit or loss-50,535.60-129,311.06
6.1.1 Changes caused by remeasurements on defined benefit schemes0.000.00
6.1.2 Other comprehensive income that will not be reclassified to profit or loss under the equity method0.000.00
6.1.3 Changes in the fair value of investments in other equity instruments-50,535.60-129,311.06
6.1.4 Changes in the fair value arising from changes in own credit risk0.000.00
6.1.5 Other0.000.00
6.2 Items that will be reclassified to profit or loss-24,536.701,085,125.08
6.2.1 Other comprehensive income that will be reclassified to profit or loss under the equity method
6.2.2 Changes in the fair value of other debt investments
6.2.3 Other comprehensive income arising from the reclassification of financial assets
6.2.4 Credit impairment allowance for other debt investments
6.2.5 Reserve for cash flow hedges
6.2.6 Differences arising from the translation of foreign currency-denominated financial statements-24,536.701,085,125.08
6.2.7 Other
Attributable to non-controlling interests0.000.00
7. Total comprehensive income-3,832,061.9810,716,574.02
Attributable to owners of the Company as the parent388,509.9214,172,564.97
Attributable to non-controlling interests-4,220,571.90-3,455,990.95
8. Earnings per share
8.1 Basic earnings per share0.00080.0222
8.2 Diluted earnings per share0.00080.0222

Where business combinations under common control occurred in the current period, the net profit achieved by the acquirees beforethe combinations was RMB , with the amount for the same period of last year being RMB .Legal representative: Liu Shengxiang Head of financial affairs: Cai LiliHead of the financial department: Cai Kelin

3. Consolidated Cash Flow Statement

Unit: RMB

ItemQ1 2024Q1 2023
1. Cash flows from operating activities:
Proceeds from sale of commodities and rendering of services472,839,015.15477,368,068.71
Net increase in customer deposits and deposits from other banks and financial institutions
Net increase in borrowings from the central bank
Net increase in loans from other financial institutions
Premiums received on original insurance contracts
Net proceeds from reinsurance
Net increase in deposits and investments of policy holders
Interest, fees and commissions received
Net increase in loans from other banks and financial institutions
Net increase in proceeds from repurchase transactions
Net proceeds from acting trading of securities
Tax and levy rebates845,965.43101,125.67
Cash generated from other operating activities80,217,308.32109,438,389.88
Subtotal of cash generated from operating activities553,902,288.90586,907,584.26
Payments for commodities and services751,509,531.44583,398,323.24
Net increase in loans and advances to customers
Net increase in deposits in the central bank and other banks and financial institutions
Payments for claims on original insurance contracts
Net increase in loans to other banks and financial institutions
Interest, fees and commissions paid
Policy dividends paid
Cash paid to and for employees262,566,993.68259,582,400.88
Taxes and levies paid127,420,092.22100,157,319.11
Cash used in other operating activities60,266,083.6362,919,459.28
Subtotal of cash used in operating activities1,201,762,700.971,006,057,502.51
Net cash generated from/used in operating activities-647,860,412.07-419,149,918.25
2. Cash flows from investing activities:
Proceeds from disinvestment
Return on investment
Net proceeds from the disposal of fixed assets, intangible assets and other long-lived assets0.00254.95
Net proceeds from the disposal of subsidiaries and other business units
Cash generated from other investing activities
Subtotal of cash generated from investing activities0.00254.95
Payments for the acquisition of fixed assets, intangible assets and other long-lived assets1,226,930.221,096,694.47
Payments for investments0.000.00
Net increase in pledged loans granted
Net payments for the acquisition of subsidiaries and other business units
Cash used in other investing activities
Subtotal of cash used in investing activities1,226,930.221,096,694.47
Net cash generated from/used in investing activities-1,226,930.22-1,096,439.52
3. Cash flows from financing activities:
Capital contributions received0.000.00
Including: Capital contributions by non-controlling interests to subsidiaries0.000.00
Borrowings received394,087,970.55250,100,000.00
Cash generated from other financing activities
Subtotal of cash generated from financing activities394,087,970.55250,100,000.00
Repayment of borrowings90,000,200.000.00
Interest and dividends paid48,749,969.4953,355,811.48
Including: Dividends paid by subsidiaries to non-controlling interests
Cash used in other financing activities8,985,031.41387,031.41
Subtotal of cash used in financing activities147,735,200.9053,742,842.89
Net cash generated from/used in financing activities246,352,769.65196,357,157.11
4. Effect of foreign exchange rates changes on cash and cash equivalents9,181.92-967,133.01
5. Net increase in cash and cash equivalents-402,725,390.72-224,856,333.67
Add: Cash and cash equivalents, beginning of the period2,733,139,135.121,509,693,857.48
6. Cash and cash equivalents, end of the period2,330,413,744.401,284,837,523.81

(II) Adjustments to Financial Statement Items at the Beginning of the Year of the First Implementation ofthe New Accounting Standards Implemented since 2024

□ Applicable ? Not applicable

(III) Independent Auditor’s ReportIndicate by tick mark whether the financial statements above have been audited by an independent auditor.

□Yes ? No

These financial statements have not been audited by such an auditor.

Board of DirectorsShenzhen Properties & Resources Development (Group) Ltd.

27 April 2024


附件:公告原文