苏常柴B:2024年第三季度报告(英文)

查股网  2024-10-30  苏常柴A(000570)公司公告

Stock Code: 000570, 200570 Stock Name: Changchai, Changchai-B Announcement No. 2024-033

CHANGCHAI COMPANY, LIMITEDTHIRD QUARTERLY REPORT 2024Changchai Company, Limited (hereinafter referred to as the “Company”) and all themembers of the Company’s Board of Directors hereby guarantee that the contents of thisReport are true, accurate and complete and free of any misrepresentations, misleadingstatements or material omissions.Important Notes:

1. The Board of Directors, the Supervisory Committee as well as the directors, supervisors and seniormanagement of the Company hereby guarantee that the contents of this Report are true, accurate and completeand free of any misrepresentations, misleading statements or material omissions, and collectively andindividually accept legal responsibility for such contents.

2. The Company’s legal representative, General Manager, and head of the financial department (equivalent tofinancial manager) hereby guarantee that the financial statements carried in this Report are true, accurate andcomplete.

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

□ Yes ? No

I Key Financial Information

(I) Key Accounting Data and Financial IndicatorsIndicate by tick mark whether there is any retrospectively restated datum in the table below.

□ Yes ? No

Q3 2024YoY change (%)Q1-Q3 2024YoY change (%)
Operating revenue (RMB)462,057,774.620.76%1,957,966,927.258.23%
Net profit attributable to the listed company’s shareholders (RMB)-3,740,213.65——46,357,441.50-70.45%
Net profit attributable to the listed company’s shareholders before exceptional items (RMB)-17,209,332.16——42,636,932.81——
Net cash generated from/used in operating activities (RMB)————-310,799,569.86——
Basic earnings per share (RMB/share)-0.0053——0.0657-70.45%
Diluted earnings per share (RMB/share)-0.0053——0.0657-70.45%
Weighted average return on equity (%)-0.11%-0.82%1.34%-3.33%
30 September 202431 December 2023Change (%)
Total assets (RMB)5,398,904,258.625,159,394,958.924.64%
Equity attributable to the listed company’s shareholders (RMB)3,448,089,849.783,398,946,911.231.45%

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

Unit: RMB

ItemQ3 2024Q1-Q3 2024Note
Gain or loss on disposal of non-current assets (inclusive of impairment allowance write-offs)-192,127.32216,118.22
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)172,906.00365,991.00
Gain or loss on fair-value changes in financial assets and liabilities held by a non-financial enterprise, as well as on disposal of financial assets and liabilities (exclusive of the effective portion of hedges that is related to the Company's normal business operations)10,507,456.38-8,177,138.59It was mainly attributable to the financial gains arising from the Company’s cash management and the changes in the fair value of the stocks of Jiangsu Liance Electromechanical Technology Co., Ltd. and Kailong High Technology Co., Ltd. held by the Company’s wholly-owned subsidiary Changzhou Horizon Investment Co., Ltd.
Reversed portion of impairment allowance for accounts receivable which are tested individually for impairment6,215,662.646,215,662.64
Non-operating income and expense other than the above228,456.261,031,656.86
Less: Income tax effects3,481,348.93-4,228,193.27
Non-controlling interests effects (net of tax)-18,113.48159,974.71
Total13,469,118.513,720,508.69

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 theExplanatory Announcement No. 1 on Information Disclosure for Companies Offering Their Securities to thePublic—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

1. Consolidated Balance Sheet Items

Item30 September 2024 (RMB)1 January 2024 (RMB)Change (%)Explanation of why
Monetary assets615,448,491.571,083,867,966.87-43.22%Increase in cash dividends, cash used in operating activities and purchase of wealth management products in the Reporting Period.
Trading financial assets443,908,871.55225,641,429.9496.73%Increase in wealth management products purchased by the Company in the Reporting Period.
Accounts receivable1,251,532,755.81316,543,159.91295.38%Increase of accounts receivable since most of the Company’s multi-cylinder diesel engine customers are supporting companies of main engine, which are usually given longer payment days and the Company properly allowed customers’ buying on credit for more markets to step up efforts to expand the market.
Receivables financing48,891,443.83195,875,948.92-75.04%Decrease in bank acceptance bills with higher credit rating held by the Company at the end of the Reporting Period.
Other receivables5,616,318.9949,699,753.61-88.70%Receiving the remaining housing expropriation compensation of Changzhou Wuxing Branch Company.
Current portion of non-current assets0.0040,773,509.75-100.00%Expiration of three-year fixed time deposits during the Reporting Period.
Construction in progress6,415,304.754,275,622.1850.04%Increase in input of the Company in technical transformation project.
Deferred income tax assets4,174,238.861,518,995.79174.80%This mainly resulted from the increase in bad debt provision, which led to an increase in deferred tax assets.
Other non-current assets1,439,496.772,578,776.77-44.18%Decrease in prepayment for purchasing equipment in the Reporting Period.
Notes payable723,830,422.54528,139,582.3337.05%This is mainly due to the fact that companies pay for goods in the form of bank drafts more often.
Advances from customers30,499,552.751,647,441.221751.33%Receiving the first installment of compensation for Sanjing Land in advance in the Reporting Period.

Employee benefitspayable

Employee benefits payable10,173,471.0647,738,883.57-78.69%Salaries and bonuses accrued last period were paid in the Reporting Period.
Other current44,296,616.1967,069,965.96-33.95%Expiration of payment business for
liabilitiesunexpired but transferred notes.

2. Consolidated Income Statement Items for Q1~Q3

ItemQ1~Q3 2024 (RMB)Q1~Q3 2023 (RMB)Change (%)Explanation of why
Finance costs-9,749,152.97-4,386,564.04——Increased exchange gains and decreased interest expenses.
Gain on changes in fair value-25,457,675.3150,146,450.23——Decrease in the fair value of stocks of Jiangsu Liance Electromechanical Technology Co., Ltd. and Kailong High Technology Co., Ltd. held by the Company’s wholly-owned subsidiary Changzhou Horizon Investment Co., Ltd. in the Reporting Period compared to the beginning of the period.
Asset disposal income216,118.22105,700,898.12-99.80%Expropriation of constructions on the state-owned land of Changzhou Wuxing Branch Company in the previous period, while there was no such matter in the current period.
Non-operating income1,406,648.75635,091.37121.49%Disposal of non-payments during the Reporting Period.
Non-operating expense374,991.892,376,057.47-84.22%Decreased abandonment losses during the Reporting Period.
Income tax expense6,488,637.3112,136,766.20-46.54%This mainly resulted from the decrease in profits during the reporting period and the changes in deferred tax assets and liabilities.

Net profitattributable toshareholders ofthe Company asthe parent

Net profit attributable to shareholders of the Company as the parent46,357,441.50156,869,023.89-70.45%Expropriation of constructions on the state-owned land of Changzhou Wuxing Branch Company in the previous period and increase in fair value of equity held by the Company in Jiangsu Horizon New Energy Technology Co., Ltd., while there were no such matters in the current period; Decrease in the fair value of stocks of Jiangsu Liance Electromechanical Technology Co., Ltd. and Kailong High Technology Co., Ltd. held by the Company’s wholly-owned subsidiary Changzhou Horizon Investment Co., Ltd. compared to the beginning of the period.

3. Consolidated Cash Flow Statement Items for Q1~Q3

ItemQ1~Q3 2024 (RMB)Q1~Q3 2023 (RMB)Change (%)Explanation of why

Net cashgeneratedfrom/used inoperatingactivities

Net cash generated from/used in operating activities-310,799,569.86-214,128,249.30——Most of the Company’s multi-cylinder diesel engine customers are supporting companies of main engine, which are usually given longer payment days and the Company properly allowed customers’ buying on credit for more markets to step up efforts to expand the market, relative to the capital return of less.
Net cash generated from/used in investing-196,693,373.0412,802,394.50——Increase in investment in wealth management in the Reporting Period
activities
Net cash generated from/used in financing activities-33,171,402.31-8,773,914.91——Increase in the amount of cash dividends paid by the Company during the Reporting Period in order to improve the return on investment

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 shareholders51,659Number of preference shareholders with resumed voting rights (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
Changzhou Investment Group Co., Ltd.State-owned corporation32.26%227,663,4170N/A0
Chen JianDomestic individual0.55%3,915,600
KGI ASIA LIMITEDForeign corporation0.44%3,100,195
Wu ChunhuaDomestic individual0.32%2,236,500
Chen HengjunDomestic individual0.23%1,649,100
Li SuinanDomestic individual0.23%1,600,300
Zhang WenbingDomestic individual0.22%1,556,700
Huang GuoliangDomestic individual0.22%1,528,891
Lu ZhangDomestic individual0.21%1,486,743
Xue HongDomestic individual0.20%1,380,600
Top 10 unrestricted shareholders (exclusive of shares lent in refinancing and locked shares of executives)
Name of shareholderUnrestricted shares heldShares by class
ClassShares
Changzhou Investment Group Co., Ltd.227,663,417RMB-denominated ordinary share227,663,417
Chen Jian3,915,600RMB-denominated ordinary share3,915,600
KGI ASIA LIMITED3,100,195Domestically listed foreign share3,100,195
Wu Chunhua2,236,500RMB-denominated ordinary share2,236,500
Chen Hengjun1,649,100RMB-denominated ordinary share1,649,100
Li Suinan1,600,300Domestically listed foreign share1,600,300
Zhang Wenbing1,556,700RMB-denominated ordinary share1,556,700
Huang Guoliang1,528,891Domestically listed foreign share1,528,891
Lu Zhang1,486,743Domestically listed foreign share1,486,743
Xue Hong1,380,600Domestically listed foreign share1,380,600
Related or acting-in-concert parties among the shareholders aboveIt is unknown whether there is among the top 10 public shareholders and the top 10 unrestricted public shareholders any related parties or acting-in-concert parties as defined in the Administrative Measures for Information Regarding Shareholding Alteration.
Top 10 shareholders engaged in securities margin tradingShareholders Chen Jian and Wu Chunhua respectively held 3,915,600 and 2,236,500 shares in the Company through their credit accounts.

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

□Applicable ? Not applicable

Changes in top 10 shareholders and top 10 unrestricted shareholders due to refinancing shares lending/returncompared with the prior 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 applicableOn 29 August 2024, the Company convened the 4

thExtraordinary Meeting of the Board of Directors andapproved the Proposal on Capital Increase in Jiangsu Changchai Machinery Co., Ltd. The Board agreed thatthe Company would increase the capital of its wholly-owned subsidiary Jiangsu Changchai Machinery Co., Ltd.by RMB291,835,919.91 (including the unpaid interest on the loan of RMB4,958,090.18) by way of transferringdebts to capital surplus, and the entire amount of the capital increase would be included into capital surplus. Asof the end of the Reporting Period, the Company has completed the capital increase in Jiangsu ChangchaiMachinery Co., Ltd.

IV Quarterly Financial Statements(I) Financial Statements

1. Consolidated Balance Sheet

Prepared by Changchai Company, Limited

30 September 2024

Unit: RMB

30 September 20241 January 2024
Current assets:
Monetary assets615,448,491.571,083,867,966.87
Settlement reserve
Loans to other banks and financial institutions
Held-for-trading financial assets443,908,871.55225,641,429.94
Derivative financial assets
Notes receivable137,258,968.27161,632,567.94
Accounts receivable1,251,532,755.81316,543,159.91
Receivables financing48,891,443.83195,875,948.92
Prepayments14,046,192.4812,333,310.85
Premiums receivable
Reinsurance receivables
Receivable reinsurance contract reserve
Other receivables5,616,318.9949,699,753.61
Including: Interest receivable
Dividends receivable
Financial assets purchased under resale agreements
Inventories616,704,313.56789,220,185.68
Including: Data resource
Contract assets
Assets held for sale2,951,451.11
Current portion of non-current assets40,773,509.75
Other current assets15,166,800.7320,910,504.84
Total current assets3,151,525,607.902,896,498,338.31
Non-current assets:
Loans and advances to customers
Debt investments
Other debt investments
Long-term receivables
Long-term equity investments
Investments in other equity instruments1,009,502,025.67969,488,025.67
Other non-current financial assets412,914,576.80412,914,576.80
Investment property38,265,022.9439,837,558.11
Fixed assets623,207,067.13675,596,920.95
Construction in progress6,415,304.754,275,622.18
Productive living assets
Oil and gas assets
Right-of-use assets
Intangible assets143,901,435.67148,458,185.68
Including: Data resource
Development costs
Including: Data resource
Goodwill
Long-term prepaid expense7,559,482.138,227,958.66
Deferred income tax assets4,174,238.861,518,995.79
Other non-current assets1,439,496.772,578,776.77
Total non-current assets2,247,378,650.722,262,896,620.61
Total assets5,398,904,258.625,159,394,958.92
Current liabilities:
Short-term borrowings
Borrowings from the central bank
Loans from other banks and financial institutions
Held-for-trading financial liabilities
Derivative financial liabilities
Notes payable723,830,422.54528,139,582.33
Accounts payable612,980,631.68641,484,184.05
Advances from customers30,499,552.751,647,441.22
Contract liabilities38,261,365.8033,352,877.66
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 payable10,173,471.0647,738,883.57
Taxes and levies payable6,437,433.366,231,169.74
Other payables205,701,020.97159,023,382.81
Including: Interest payable
Dividends payable3,891,433.833,891,433.83
Fees and commissions payable
Reinsurance payables
Liabilities directly associated with assets held for sale
Current portion of non-current liabilities
Other current liabilities44,296,616.1967,069,965.96
Total current liabilities1,672,180,514.351,484,687,487.34
Non-current liabilities:
Insurance contract reserve
Long-term borrowings
Bonds payable
Including: Preference shares
Perpetual bonds
Lease liabilities
Long-term payables
Long-term employee benefits payable
Provisions
Deferred income30,238,599.3832,795,896.48
Deferred income tax liabilities171,138,844.36171,843,455.52
Other non-current liabilities
Total non-current liabilities201,377,443.74204,639,352.00
Total liabilities1,873,557,958.091,689,326,839.34
Owners’ equity:
Share capital705,692,507.00705,692,507.00
Other equity instruments
Including: Preference shares
Perpetual bonds
Capital reserves640,509,675.84640,509,675.84
Less: Treasury stock
Other comprehensive income701,192,221.82667,180,321.82
Specific reserve21,373,234.4019,432,089.52
Surplus reserves363,695,592.34363,695,592.34
General reserve
Retained earnings1,015,626,618.381,002,436,724.71
Total equity attributable to owners of the Company as the parent3,448,089,849.783,398,946,911.23
Non-controlling interests77,256,450.7571,121,208.35
Total owners’ equity3,525,346,300.533,470,068,119.58
Total liabilities and owners’ equity5,398,904,258.625,159,394,958.92

Legal representative: Xie Guozhong General Manager: Xie GuozhongHead of the accounting department: Jiang He

2. Consolidated Income Statement for Q1~Q3

Unit: RMB

ItemQ1~Q3 2024Q1~Q3 2023
1. Revenues1,957,966,927.251,809,074,804.85
Including: Operating revenue1,957,966,927.251,809,074,804.85
Interest income
Insurance premium income
Fee and commission income
2. Costs and expenses1,880,745,679.291,793,921,012.03
Including: Cost of sales1,640,211,081.771,550,178,804.98
Interest expense
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 levies12,703,429.3711,219,574.86
Selling expense99,502,748.2891,990,466.03
Administrative expense81,859,808.2576,256,928.17
R&D expense56,217,764.5968,661,802.03
Finance costs-9,749,152.97-4,386,564.04
Including: Interest expense1,893,598.304,289,281.12
Interest income8,523,735.878,242,392.28
Add: Other income2,979,040.744,244,083.10
Return on investment (“-” for loss)15,776,718.5717,099,924.85
Including: Share of profit or loss of joint ventures and associates
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)-25,457,675.3150,146,450.23
Credit impairment loss (“-” for loss)-12,325,470.52-14,981,433.04
Asset impairment loss (“-” for loss)-460,315.31-565,273.49
Asset disposal income (“-” for loss)216,118.22105,700,898.12
3. Operating profit (“-” for loss)57,949,664.35176,798,442.59
Add: Non-operating income1,406,648.75635,091.37
Less: Non-operating expense374,991.892,376,057.47
4. Gross profit (“-” for loss)58,981,321.21175,057,476.49
Less: Income tax expense6,488,637.3112,136,766.20
5. Net profit (“-” for net loss)52,492,683.90162,920,710.29
5.1 By operating continuity
5.1.1 Net profit from continuing operations (“-” for net loss)52,492,683.90162,920,710.29
5.1.2 Net profit from discontinued operations (“-” for net loss)
5.2 By ownership
5.2.1 Net profit attributable to shareholders of the Company as the parent (“-” for net loss)46,357,441.50156,869,023.89
5.2.2 Net profit attributable to non-controlling interests (“-” for net loss)6,135,242.406,051,686.40
6. Other comprehensive income, net of tax34,011,900.0077,648,350.00
Attributable to owners of the Company as the parent34,011,900.0077,648,350.00
6.1 Items that will not be reclassified to profit or loss34,011,900.0077,648,350.00
6.1.1 Changes caused by remeasurements on defined benefit schemes
6.1.2 Other comprehensive income that will not be reclassified to profit or loss under the equity method
6.1.3 Changes in the fair value of investments in other equity instruments34,011,900.0077,648,350.00
6.1.4 Changes in the fair value arising from changes in own credit risk
6.1.5 Other
6.2 Items that will be reclassified to profit or loss
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
6.2.7 Other
Attributable to non-controlling interests
7. Total comprehensive income86,504,583.90240,569,060.29
7.1 Attributable to owners of the Company as the parent80,369,341.50234,517,373.89
7.2 Attributable to non-controlling interests6,135,242.406,051,686.40
8. Earnings per share
8.1 Basic earnings per share0.06570.2223
8.2 Diluted earnings per share0.06570.2223

Legal representative: Xie Guozhong General Manager: Xie GuozhongHead of the accounting department: Jiang He

3. Consolidated Cash Flow Statement for Q1~Q3

Unit: RMB

ItemQ1~Q3 2024Q1~Q3 2023
1. Cash flows from operating activities:
Proceeds from sale of commodities and rendering of services1,322,840,250.441,446,377,641.19
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 rebates16,822,139.9388,252,376.59
Cash generated from other operating activities13,572,617.7015,970,772.52
Subtotal of cash generated from operating activities1,353,235,008.071,550,600,790.30
Payments for commodities and services1,263,331,531.661,374,158,537.72
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 employees224,982,336.51242,312,537.73
Taxes and levies paid45,480,904.0831,292,358.05
Cash used in other operating activities130,239,805.68116,965,606.10
Subtotal of cash used in operating activities1,664,034,577.931,764,729,039.60
Net cash generated from/used in operating activities-310,799,569.86-214,128,249.30
2. Cash flows from investing activities:
Proceeds from disinvestment601,500,000.00877,716,751.99
Return on investment15,776,718.5717,099,924.85
Net proceeds from the disposal of fixed assets, intangible assets and other long-lived assets76,476,578.3358,171,702.95
Net proceeds from the disposal of subsidiaries and other business units
Cash generated from other investing activities
Subtotal of cash generated from investing activities693,753,296.90952,988,379.79
Payments for the acquisition of fixed assets, intangible assets and other long-lived assets14,652,345.94150,108,371.29
Payments for investments875,794,324.00790,077,614.00
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 activities890,446,669.94940,185,985.29
Net cash generated from/used in investing activities-196,693,373.0412,802,394.50
3. Cash flows from financing activities:
Capital contributions received
Including: Capital contributions by non-controlling interests to subsidiaries
Borrowings received
Cash generated from other financing activities
Subtotal of cash generated from financing activities
Repayment of borrowings
Interest and dividends paid33,171,402.318,773,914.91
Including: Dividends paid by subsidiaries to non-controlling interests
Cash used in other financing activities
Subtotal of cash used in financing activities33,171,402.318,773,914.91
Net cash generated from/used in financing activities-33,171,402.31-8,773,914.91
4. Effect of foreign exchange rates changes on cash and cash equivalents
5. Net increase in cash and cash equivalents-540,664,345.21-210,099,769.71
Add: Cash and cash equivalents, beginning of the period971,629,523.46810,350,966.05
6. Cash and cash equivalents, end of the period430,965,178.25600,251,196.34

Legal representative: Xie Guozhong General Manager: Xie GuozhongHead of the accounting department: Jiang He(II) Adjustments to Financial Statement Items at the Beginning of the Year of the First Implementationof the 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.

The Board of DirectorsChangchai Company, Limited

30 October 2024


附件:公告原文