新和成:2023年第三季度报告(英文版)
Zhejiang NHU Company Ltd.
Q3 2023 Report
The Company and whole members of the BOD guarantee that the information disclosed is authentic,accurate, complete and free from any false records, misleading statements or significant omissions.
Important Content Reminder:
1. The Board of Directors, Board of Supervisors, directors, supervisors and senior executives ofZhejiang NHU Company Ltd. (hereinafter referred to as the “Company”) hereby guarantee that theinformation presented in this report is authentic, accurate, complete and free of any false records,misleading statements or material omissions, and they will bear joint and several liabilities for suchinformation.
2. The Company’s legal representative, the person in charge of finance and accounting work, and theperson in charge of accounting institution (Accounting Officer) hereby declare and warrant that thefinancial statements in this report are authentic, accurate and complete.
3. Whether the Third Quarterly Report has been audited or not
□ Yes √ No
Note:
This Report has been prepared in both Chinese and English version, and the English version is forreference only. Should there be any discrepancies or misunderstandings between the two versions,the Chinese versions shall prevail. The complete published Chinese Third Quarterly Report may beobtained at www.cninfo.com.cn.
Section Ⅰ Key Accounting DataⅠ Key Accounting Data and Financial IndicatorsWhether the Company needs performed retroactive adjustment or restatement of accounting data in prior years or not
√ Yes □ No
Retroactive adjustment or restatement of reasonsAccounting policy changes
Items | Q3 2023 | Q3 2022 | YoY Change(%) | Q1-Q3 2023 | Q1-Q3 2022 | YoY Change(%) | ||
Before Adjustment | After Adjustment [Note] | After Adjustment | Before Adjustment | After Adjustment [Note] | After Adjustment | |||
Operating revenue (yuan) | 3,593,667,828.40 | 3,694,978,856.40 | 3,694,978,856.40 | -2.74% | 11,012,182,404.49 | 11,910,018,133.43 | 11,910,018,133.43 | -7.54% |
Net profit attributable to shareholders of listed company (yuan) | 617,979,827.61 | 797,168,419.00 | 797,170,816.89 | -22.48% | 2,101,209,064.57 | 3,011,045,838.25 | 3,011,053,031.91 | -30.22% |
Net profit attributable to shareholders of listed company after deducting non-recurring profit or loss (yuan) | 575,353,203.63 | 833,476,722.26 | 833,479,120.15 | -30.97% | 1,950,572,089.45 | 2,927,532,671.88 | 2,927,539,865.54 | -33.37% |
Net cash flows from operating activities (yuan) | - | - | - | - | 2,625,355,777.70 | 2,527,486,364.07 | 2,527,486,364.07 | 3.87% |
Basic EPS (yuan/share) | 0.20 | 0.26 | 0.26 | -23.08% | 0.68 | 0.98 | 0.98 | -30.61% |
Diluted EPS (yuan/share) | 0.20 | 0.26 | 0.26 | -23.08% | 0.68 | 0.98 | 0.98 | -30.61% |
Weighted average ROE | 2.43% | 2.95% | 2.95% | Decrease 0.52 percentage points | 8.52% | 12.50% | 12.50% | Decrease 3.98 percentage points |
Items | September 30, 2023 | December 31, 2022 | Change(%) | |||||
Before Adjustment | After Adjustment[Note] | After Adjustment | ||||||
Total assets (yuan) | 38,774,279,496.58 | 38,267,625,155.83 | 38,268,063,792.50 | 1.32% | ||||
Net assets attributable to shareholders of listed company (yuan) | 24,199,557,897.77 | 23,574,859,468.61 | 23,574,879,326.24 | 2.65% |
[Note] On November 30, 2022, the Ministry of Finance ("MOF") issued and implemented ASBE Interpretation No. 16, "Accountingfor Deferred Taxes on Assets and Liabilities Arising from Individual Transactions that are not Subject to the Initial RecognitionExemption," which became effective on January 1, 2023. If taxable temporary differences and deductible temporary differences arisefrom lease liabilities and right-of-use assets recognized as a result of a single transaction to which this provision applies, as well asprojected liabilities related to abandonment obligations and related assets recognized at the beginning of the earliest period in whichthe financial statements of the first-time implementation of this provision are presented, the Company will recognize taxable temporarydifferences and deductible temporary differences in accordance with the provisions of this provision and Accounting Standard No. 18- "Income Taxes". -Income Taxes, the Company adjusts the cumulative effect to opening retained earnings and other related financialstatement items in the earliest period for which the financial statements are presented.
II Non-recurring gains and losses for this period
√ Applicable □ Not applicable
Unit: RMB
Item | Q3 2023 | Q1-Q3 2023 |
Gains or losses on disposal of non-current assets, including write-off of provision for impairment | 2,096,589.04 | 15,642,367.20 |
Government grants included in profit or loss (excluding those closely related to operating activities of the Company, satisfying government policies and regulations, and continuously enjoyed with certain quantity or quota based on certain standards) | 39,923,774.00 | 141,245,452.10 |
Gains or losses on assets consigned to the third party for investment or management | 678,988.22 | 9,573,040.95 |
Gains or losses on changes in fair value of held-for-trading financial assets and held-for-trading financial liabilities, and investment income from disposal of held-for-trading financial assets and held-for-trading financial liabilities, excluding those arising from hedging business related to operating activities | 1,032,492.96 | -10,235,976.74 |
Other non-operating revenue or expenditures | 133,140.36 | 3,616,526.90 |
Less: Enterprise income tax affected | 1,153,860.09 | 8,945,815.73 |
Non-controlling interest affected (after tax) | 84,500.51 | 258,619.56 |
Total | 42,626,623.98 | 150,636,975.12 |
Remarks on other profit or loss satisfying the definition of non-recurring profit or loss:
□ Applicable √ Not Applicable
The Company has no other profit or loss satisfying the definition of non-recurring profit or loss.Remarks on defining non-recurring profit or loss listed in the “Interpretation Pronouncement on Information Disclosure Criteria forPublic Companies No. 1 – Non-Recurring Profit or Loss” as recurring profit or loss.
□ Applicable √ Not Applicable
The Company has no situation of defining non-recurring profit or loss listed in the “Interpretation Pronouncement on InformationDisclosure Criteria for Public Companies No. 1 – Non-Recurring Profit or Loss” as recurring profit or lossIII Major Changes of Main Items in Financial Statements and Financial Indicators within the ReportingPeriod, as well as the Reasons for the Changes
√ Applicable □Not applicable
1.Balance Sheet Position
(1) The closing balance of held-for-trading financial assets decreased by74.94% compared to the opening balance in this year. It wasmainly due to the maturity of wealth management products by idle raised funds during the reporting period of structured deposits offinancial products.
(2) The closing balance of Notes receivable decreased by 46.93% compared to the opening balance in this year. It was mainly due tothe increase in bankers' acceptance endorsements and due collections during the reporting period.
(3) The closing balance of Other receivables decreased by 55.32% compared to the opening balance in this year. It was mainly dueto the recovery of land deposits during the reporting period.
(4) The closing balance of other current assets decreased by79.39% compared to the opening balance in this year. It was mainly due to
the decrease in value-added tax credits during the reporting period.
(5) The closing balance of Long-term equity investments increased by 59.75% compared to the opening balance in this year. It wasmainly due to the investment in the joint venture during the reporting period.
(6) The closing balance of Right-of-use assets increased by 148.62% compared to the opening balance in this year. It was mainly dueto the addition of new housing leases during the reporting period.
(7) The closing balance of Intangible assets increased by 36.16% compared to the opening balance in this year. It was mainly due tothe acquisition of land during the reporting period.
(8) The closing balance of Notes payable decreased by 44.82% compared to the opening balance in this year. It was mainly due to thesettlement of bank acceptances at maturity during the reporting period.
(9) The closing balance of Accounts payable decreased by 32.43% compared to the opening balance in this year. It was mainly due tothe expiration of payments for projects under construction during the reporting period.
(10) The closing balance of Lease liabilities increased by 153.58% compared to the opening balance in this year. It was mainly due tothe addition of new housing leases during the reporting period.
(11) The closing balance of Other comprehensive income increased by 31.26% compared to the opening balance in this year. It wasmainly due to the exchange differences in foreign currency financial statements during the reporting period.
(12) The closing balance of Special reserve increased by 138.34% compared to the opening balance in this year. It was mainly due tothe increase in the provision for production safety expenses during the reporting period.
2. Income Statement Position
(1) Taxes and surcharges in the current Q1-Q3 period increased by 30.10% compared to the same period of last year. It was mainly dueto the increase in urban maintenance and construction tax and land use tax in the current Q1-Q3 period.
(2) Financial expenses in the current Q1-Q3 period increased by 89.15% compared to the same period of last year. It was mainly dueto decrease in foreign exchange earnings in the current Q1-Q3 period.
(3) Investment income in the current Q1-Q3 period decreased by40.57% compared to the same period of last year. It was mainly dueto the decrease in investment income from associates and financial management in the current Q1-Q3 period.
(4) Gains on changes in fair value in the current Q1-Q3 period decreased by 79.79% compared to the same period of last year. It wasmainly due to decrease in the fair value provision based on exchange rate fluctuations in the current Q1-Q3 period.
(5) Credit impairment loss in the current Q1-Q3 period decreased by 50.78% compared to the same period of last year. It was mainlydue to a decrease in credit impairment losses based on changes in accounts receivable in the current Q1-Q3 period.
(6) Assets impairment loss in the current Q1-Q3 period increased by 729.26% compared to the same period of last year. It was mainlydue to an increase in impairment losses on assets based on fluctuations in product market prices in the current Q1-Q3 period.
(7) Gains on asset disposal in the current Q1-Q3 period increased by 1,174.42% compared to the same period of last year. It was mainlydue to the increase in revenue from the recovery of land by the government in the current Q1-Q3 period.
3. Cash Flow Statement Position
(1) Net cash flows from investing activities in the current Q1-Q3 period decreased by 74.84% compared to the same period of last year.It was mainly due to the decrease in fund-raising for financial management and the increase in expenditure on purchasing andconstructing fixed assets in the current Q1-Q3 period.
(2) Net cash flows from financing activities in the current Q1-Q3 period decreased by 185.32% compared to the same period of lastyear. It was mainly due to the repayment of loans in the current Q1-Q3 period.
Section Ⅰ Shareholders Information
Ⅰ Total Number of Common Shareholders and Number of Preferred Shareholders with Voting RightsRecovered and Information about Top 10 Shareholders
Unit: share
Total number of common shareholders at the end of the reporting period | 116,509 | Total number of preferred shareholders whose voting rights have been recovered at the end of the reporting period | 0 | |||
Information about top 10 shareholders | ||||||
Shareholders | Nature of shareholders | Holding proportion | Quantity of shares | Quantity of restricted shares | Shares pledged, marked or frozen | |
Condition | Quantity | |||||
NHU Holding Group Co., Ltd. | Domestic non-state-owned legal person | 49.22% | 1,521,362,525 | 0 | ||
Hong Kong Securities Clearing Company Limited | Overseas legal person | 2.07% | 63,909,072 | 0 | ||
Shanghai Chongyang Strategic Investment Co., Ltd.-Chongyang Strategic Huizhi Fund | Others | 1.75% | 54,072,200 | 0 | ||
National Social Security Fund No.503 Portfolio | Others | 1.16% | 36,000,000 | 0 | ||
The Company-Employee stock ownership plan phase IV | Others | 0.96% | 29,528,181 | 0 | ||
China Construction Bank Co., Ltd.- E Fund CSI 300 Medicine Health Trading Open Index Securities Investment Fund | Others | 0.94% | 29,039,233 | 0 | ||
Shanghai Chongyang Strategic Investment Co., Ltd.-Chongyang Strategic Yingzhi Fund | Others | 0.53% | 16,248,559 | 0 | ||
Hu Baishan | Domestic natural person | 0.47% | 14,595,929 | 10,946,947 | ||
Chongyang Group Co., Ltd. | Domestic non-state-owned legal person | 0.45% | 13,962,191 | 0 | ||
Hu Baifan | Domestic natural person | 0.45% | 13,922,998 | 10,442,248 | ||
Information about top 10 shareholders without trading restrictions | ||||||
Shareholders | Quantity of non-restricted shares | Category of shares | ||||
Category | Quantity | |||||
NHU Holding Group Co., Ltd. | 1,521,362,525 | RMB ordinary shares | 1,521,362,525 | |||
Hong Kong Securities Clearing Company Limited | 63,909,072 | RMB ordinary shares | 63,909,072 | |||
Shanghai Chongyang Strategic Investment Co., Ltd.-Chongyang Strategic Huizhi Fund | 54,072,200 | RMB ordinary shares | 54,072,200 | |||
National Social Security Fund No.503 Portfolio | 36,000,000 | RMB ordinary shares | 36,000,000 |
The Company-Employee stock ownership plan phase IV | 29,528,181 | RMB ordinary shares | 29,528,181 |
China Construction Bank Co., Ltd.- E Fund CSI 300 Medicine Health Trading Open Index Securities Investment Fund | 29,039,233 | RMB ordinary shares | 29,039,233 |
Shanghai Chongyang Strategic Investment Co., Ltd.-Chongyang Strategic Yingzhi Fund | 16,248,559 | RMB ordinary shares | 16,248,559 |
Chongyang Group Co., Ltd. | 13,962,191 | RMB ordinary shares | 13,962,191 |
Sanhua Holding Group Co., Ltd. | 13,772,970 | RMB ordinary shares | 13,772,970 |
The Company-Employee stock ownership plan phase III | 12,157,826 | RMB ordinary shares | 12,157,826 |
Explanation on associated relationship or concerted actions among above shareholders | Among the above shareholders, Hu Baifan is the chairman of the board, general manager and actural controller of NHU Holding Group Co., Ltd.; Hu Baishan is the director of NHU Holding Group Co., Ltd., and Hu Baifan and Hu Baishan are brothers, forming a concerted action relationship. Due to participating in Employee stock ownership plan phase IV, Hu Baifan and Hu Baishan formed an association relationship with The Company-Employee stock ownership plan phase IV, Due to participating in Employee stock ownership plan phase III, Hu Baishan formed an association relationship with The Company-Employee stock ownership plan phase III. The Company does not know whether other shareholders have relationships and whether they are persons acting in concert as defined in Administration of the Takeover of Listed Companies Procedures. | ||
Explanation on top 10 shareholders’ participating in securities margin trading | Shanghai Chongyang Strategic Investment Co., Ltd. - Chongyang Strategic Huizhi Fund holds 54,072,127 shares through client account of collateral securities for margin trading of Guotai Junan Securities Co., Ltd.; Shanghai Chongyang Strategic Investment Co., Ltd. - Chongyang Strategic Yingzhi Fund holds 16,248,559 shares through client account of collateral securities for margin trading of Citic Securities Co., Ltd.; Chongyang Group Co., Ltd. holds 13,961,946 shares through client account of collateral securities for margin trading of China Merchants Securities Co., Ltd.. |
Notes: Zhejiang NHU Co., Ltd. Repurchase Securities Account is among top 10 shareholders at the end of the reporting period, but donot participate in the listing of the top 10 shareholders of the company.II Total Number of Preferred Shareholders and Information about Top 10 Preferred Shareholders
□ Applicable √Not applicable
Section III Other Significant Events
√Applicable □Not applicable
I Progress of the Forth Employee Stock Ownership PlanThe forth employee stock ownership plan of the Company was deliberated and adopted by the first extraordinary shareholders’ meetingof 2023 held on June 26, 2023, the current employee stock ownership plan is managed by the Company itself, and the Company’sshares are acquired and held by stock purchase through secondary market, the duration shall not exceed 24 months. The Forth EmployeeStock Ownership Plan completed the stock purchase on September 25, 2023. The company purchased a total of 29,528,181 shares ofthe company's stock through secondary market bidding trading, accounting for 0.9553% of the company's total share capital. The totaltransaction amount is RMB 479,442,157.08 Yuan, the average price is approximately 16.2368 yuan per share. The lock-in period for
the underlying stocks obtained under the Forth Employee Stock Ownership Plan is 12 months, calculating from the date of thecompany's announcement of the last transfer of the underlying stocks to the account of the Forth Employee Stock Ownership Plan,which is from September 26, 2023 to September 25, 2024.For more details, please refer to Announcement on the Progress of the Implementation of the Fourth Employee Stock Ownership Planand the Completion of Stock Purchase (2023-060) published on the company's designated information disclosure media and cninfo(http://www.cninfo.com.cn).II Progress of Investment Project with Raised FundsWith the approval of [2017] No. 1684 document of China Securities Regulatory Commission, the company's lead underwriter, CSCSecurities Co., Ltd., privately issued 175 million common shares (A shares) to specific objects at an issue price of RMB 28.00/share,raising a total of RMB 4,900 million. After deducting the underwriting and recommendation fees of RMB 30 million yuan (includingtax), the raised funds amounted to RMB 4,870 million, which was remitted to the raised funds supervision account of the company bythe lead underwriter, CSC Securities Co., Ltd. on December 7, 2017. In addition, after deducting lawyer fees, audit fees, capitalverification fees and other issuance expenses of RMB 4.62 million (excluding tax), and considering the deductible VAT input tax ofRMB 1.70 million of underwriting fees and recommendation fees deducted by the lead underwriter, the net amount of funds raised wasRMB 4,867.08 million. The availability of the above raised funds has been verified by Tianjian Certified Public Accountants (specialgeneral partnership), who issued the capital verification report ([2017] No. 503).From January 1 to September 30, 2023, the actual use of the raised funds was RMB 1,236.83mn, and the accumulated investment ofthe raised funds project was RMB 5,015.03mn. By September 30, 2023, the balance of raised funds was RMB 597.70mn (includingbank financial products and structured deposits, the net amount of interest on cash in bank less handling charges and bank financialproducts income).III The BOD and Board of Supervisory Completed Election and Appointed Senior Management Personnel, Securities AffairsRepresentative, and Internal Audit LeaderThe company held second extraordinary general meeting of 2023 on September 19, 2023, and elected non-independent directors HuBaifan, Hu Baishan, Shi Guanqun, Wang Xuewen, Wang Zhengjiang, Zhou Guiyang, Yu Hongwei, and independent directors JiJianyang, Shen Yuping, Wan Feng, WangYang, forming the Ninth Board of Directors of the Company. The meeting also elected non-employee representative supervisors Lv Guofeng, Zhao Jia, Wang Xiaobi, along with employee representative supervisors YanHongyue, Li Huafeng, elected by the company's employee congress, forming the Ninth Board of Supervisors of the Company.On the same day, the company held the first meeting of the Ninth Board of Directors, elected Hu Baifan as Chairman of the board, HuBaishan as Vice Chairman of the board, and elected members of the specialized committees of the Ninth Board of Directors. The NinthBoard of Directors appointed Hu Baishan as the company's CEO, Shi Guanqun as the secretary of the BOD, Zeng Shuying as thesecurities affairs representative, Shi Guanqun, Wang Xuewen, Zhang Liying as the company's vice president, Shi Guanqun as thecompany's CFO, and Chen Boxiang as the company's internal audit leader. On the same day, the company held the first meeting of theNinth Board of Supervisors, elected Lv Guofeng as Chairman of the Board of Supervisors.For more details, please refer to Announcement on the Completion of BOD and Board of Supervisory Election and Appointment ofSenior Management Personnel, Securities Affairs Representatives, and Internal Audit Leaders (2023-059) published on the company'sdesignated information disclosure media and cninfo (http://www.cninfo.com.cn).
Section Ⅳ Quarterly Financial Statements
Ⅰ Financial statements
1. Consolidated balance sheet
Prepared by Zhejiang NHU Co., Ltd.
September 30, 2023
Unit: RMB Yuan
Items | September 30, 2023 | January 1, 2022 |
Current assets: | ||
Cash and bank balances | 4,772,559,191.06 | 5,343,851,967.72 |
Settlement funds | ||
Loans to other banks | ||
Held-for-trading financial assets | 180,505,849.15 | 720,314,576.43 |
Derivative financial assets | ||
Notes receivable | 197,749,312.65 | 372,641,835.79 |
Accounts receivable | 2,253,227,568.08 | 2,476,269,041.23 |
Receivables financing | 452,988,341.93 | 379,217,582.25 |
Advances paid | 183,636,005.77 | 222,336,776.26 |
Premiums receivable | ||
Reinsurance accounts receivable | ||
Reinsurance reserve receivable | ||
Other receivables | 120,444,665.36 | 269,567,592.73 |
Including: Interest receivable | ||
Dividend receivable | 20,735,987.73 | |
Financial assets under reverse repo | ||
Inventories | 4,162,474,301.26 | 4,144,557,702.39 |
Contract assets | ||
Assets held for sale | ||
Non-current assets due within one year | ||
Other current assets | 37,606,330.67 | 182,442,976.79 |
Total current assets | 12,361,191,565.93 | 14,111,200,051.59 |
Non-current assets: | ||
Loans and advances | ||
Debt investments |
Items | September 30, 2023 | January 1, 2022 |
Other debt investments | ||
Long-term receivables | ||
Long-term equity investments | 690,908,249.13 | 432,503,568.48 |
Other equity instrument investments | 22,998,147.55 | 22,998,147.55 |
Other non-current financial assets | ||
Investment property | ||
Fixed assets | 17,582,315,503.30 | 16,523,867,858.53 |
Construction in progress | 5,410,077,305.30 | 5,089,233,908.22 |
Productive biological assets | ||
Oil & gas assets | ||
Right-of-use assets | 7,036,275.93 | 2,830,136.37 |
Intangible assets | 2,367,220,474.32 | 1,738,506,246.32 |
Development expenditures | ||
Goodwill | 3,622,704.97 | 3,622,704.97 |
Long-term prepayments | 12,858,513.08 | 13,179,878.45 |
Deferred tax assets | 57,124,316.43 | 50,250,809.38 |
Other non-current assets | 258,926,440.64 | 279,870,482.64 |
Total non-current assets | 26,413,087,930.65 | 24,156,863,740.91 |
Total assets | 38,774,279,496.58 | 38,268,063,792.50 |
Current liabilities: | ||
Short-term borrowings | 1,844,733,700.55 | 1,846,373,441.01 |
Central bank loans | ||
Loans from other banks | ||
Held-for-trading financial liabilities | ||
Derivative financial liabilities | ||
Notes payable | 346,197,907.23 | 627,438,689.79 |
Accounts payable | 1,469,893,812.61 | 2,175,458,436.49 |
Advances received | ||
Contract liabilities | 56,856,387.72 | 60,660,929.75 |
Financial liabilities under repo | ||
Absorbing deposit and interbank deposit | ||
Deposit for agency security transaction | ||
Deposit for agency security underwriting |
Items | September 30, 2023 | January 1, 2022 |
Employee benefits payable | 304,950,182.67 | 386,391,911.86 |
Taxes and rates payable | 247,912,052.32 | 208,198,951.94 |
Other payables | 51,078,181.71 | 67,351,740.34 |
Including: Interest payable | ||
Dividend payable | ||
Handling fee and commission payable | ||
Reinsurance accounts payable | ||
Liabilities held for sale | ||
Non-current liabilities due within one year | 1,990,471,423.29 | 2,591,687,706.22 |
Other current liabilities | 4,357,112.78 | 4,978,299.99 |
Total current liabilities | 6,316,450,760.88 | 7,968,540,107.39 |
Non-current liabilities: | ||
Insurance policy reserve | ||
Long-term borrowings | 6,772,092,279.53 | 5,273,637,508.87 |
Bonds payable | ||
Including: Preferred shares | ||
Perpetual bonds | ||
Lease liabilities | 7,157,166.35 | 2,822,404.07 |
Long-term payables | ||
Long-term employee benefits payable | ||
Provisions | ||
Deferred income | 1,088,884,668.22 | 1,083,159,222.41 |
Deferred tax liabilities | 282,096,957.02 | 277,735,456.67 |
Other non-current liabilities | ||
Total non-current liabilities | 8,150,231,071.12 | 6,637,354,592.02 |
Total liabilities | 14,466,681,832.00 | 14,605,894,699.41 |
Equity: | ||
Share capital | 3,090,907,356.00 | 3,090,907,356.00 |
Other equity instruments | ||
Including: Preferred shares | ||
Perpetual bonds | ||
Capital reserve | 3,613,097,510.81 | 3,613,097,510.81 |
Less: Treasury shares | 500,059,711.25 | 500,059,711.25 |
Items | September 30, 2023 | January 1, 2022 |
Other comprehensive income | 100,516,824.50 | 76,577,564.17 |
Special reserve | 62,437,981.18 | 26,196,894.55 |
Surplus reserve | 1,444,413,940.89 | 1,444,413,940.89 |
General risk reserve | ||
Undistributed profit | 16,388,243,995.64 | 15,823,745,771.07 |
Total equity attributable to the parent company | 24,199,557,897.77 | 23,574,879,326.24 |
Non-controlling interest | 108,039,766.81 | 87,289,766.85 |
Total equity | 24,307,597,664.58 | 23,662,169,093.09 |
Total liabilities & equity | 38,774,279,496.58 | 38,268,063,792.50 |
Legal representative: Hu Baifan Officer in charge of accounting: Shi Guanqun Head of accounting department: Zhang Lijin
2. Consolidated income statement for Q1-Q3
Unit: RMB Yuan
Items | Q1~Q3 2023 | Q1~Q3 2022 |
I. Total operating revenue | 11,012,182,404.49 | 11,910,018,133.43 |
Including: Operating revenue | 11,012,182,404.49 | 11,910,018,133.43 |
Interest income | ||
Premiums earned | ||
Revenue from handling charges and commission | ||
II. Total operating cost | 8,613,037,482.05 | 8,534,027,513.81 |
Including: Operating cost | 7,317,660,311.35 | 7,397,206,010.54 |
Interest expenses | ||
Handling charges and commission expenditures | ||
Surrender value | ||
Net payment of insurance claims | ||
Net provision of insurance policy reserve | ||
Premium bonus expenditures | ||
Reinsurance expenses | ||
Taxes and surcharges | 104,426,959.89 | 80,266,088.04 |
Selling expenses | 112,299,932.75 | 88,982,628.60 |
Administrative expenses | 404,120,702.31 | 344,402,783.49 |
R&D expenses | 630,879,477.56 | 600,093,376.48 |
Financial expenses | 43,650,098.19 | 23,076,626.66 |
Including: Interest expenses | 238,838,965.10 | 236,654,223.33 |
Items | Q1~Q3 2023 | Q1~Q3 2022 |
Interest income | 108,442,251.78 | 109,571,188.41 |
Add: Other income | 142,770,997.45 | 130,273,543.85 |
Investment income (or less: losses) | 47,120,519.14 | 79,284,084.27 |
Including: Investment income from associates and joint ventures | 36,739,427.92 | 61,815,175.50 |
Gains from derecognition of financial assets at amortized cost | ||
Gains on foreign exchange (or less: losses) | ||
Gains on net exposure to hedging risk (or less: losses) | ||
Gains on changes in fair value (or less: losses) | -10,812,005.69 | -53,501,499.68 |
Credit impairment loss (or less: losses) | 14,776,432.74 | 30,020,718.39 |
Assets impairment loss (or less: losses) | -100,765,005.00 | -12,151,215.72 |
Gains on asset disposal (or less: losses) | 15,642,367.20 | 1,227,407.46 |
III. Operating profit (or less: losses) | 2,507,878,228.28 | 3,551,143,658.19 |
Add: Non-operating revenue | 4,743,937.00 | 4,711,191.13 |
Less: Non-operating expenditures | 2,652,955.45 | 2,750,908.34 |
IV. Profit before tax (or less: total loss) | 2,509,969,209.83 | 3,553,103,940.98 |
Less: Income tax | 390,773,634.12 | 529,201,120.85 |
V. Net profit (or less: net loss) | 2,119,195,575.71 | 3,023,902,820.13 |
(I) Categorized by the continuity of operations | ||
1. Net profit from continuing operations (or less: net loss) | 2,119,195,575.71 | 3,023,902,820.13 |
2. Net profit from discontinued operations (or less: net loss) | ||
(II) Categorized by the portion of equity ownership | ||
1. Net profit attributable to owners of parent company | 2,101,209,064.57 | 3,011,053,031.91 |
2. Net profit attributable to non-controlling shareholders | 17,986,511.14 | 12,849,788.22 |
VI. Other comprehensive income after tax | 26,702,749.15 | 32,490,269.90 |
Items attributable to the owners of the parent company | 23,939,260.33 | 32,251,478.10 |
(I) Not to be reclassified subsequently to profit or loss | ||
1. Changes in remeasurement on the net defined benefit plan | ||
2. Items under equity method that will not be reclassified to profit or loss | ||
3. Changes in fair value of other equity instrument investments | ||
4. Changes in fair value of own credit risk | ||
5. Others |
Items | Q1~Q3 2023 | Q1~Q3 2022 |
(II) To be reclassified subsequently to profit or loss | 23,939,260.33 | 32,251,478.10 |
1. Items under equity method that may be reclassified to profit or loss | ||
2. Changes in fair value of other debt investments | ||
3. Profit or loss from reclassification of financial assets into other comprehensive income | ||
4. Provision for credit impairment of other debt investments | ||
5. Cash flow hedging reserve | ||
6. Translation reserve | 23,939,260.33 | 32,251,478.10 |
7. Others | ||
Items attributable to non-controlling shareholders | 2,763,488.82 | 238,791.80 |
VII. Total comprehensive income | 2,145,898,324.86 | 3,056,393,090.03 |
(I)Items attributable to the owners of the parent company | 2,125,148,324.90 | 3,043,304,510.01 |
(II) Items attributable to non-controlling shareholders | 20,749,999.96 | 13,088,580.02 |
VIII. Earnings per share (EPS): | ||
(I) Basic EPS (yuan per share) | 0.68 | 0.98 |
(II) Diluted EPS (yuan per share) | 0.68 | 0.98 |
Net profit realized by the combined party in business combination under common control before the business combination in the currentperiod was 0.00 yuan, and net profit realized by the combined party in the previous period was 0.00 yuan.Legal representative: Hu Baifan Officer in charge of accounting: Shi Guanqun Head of accounting department: Zhang lijin
3.Consolidated Cash Flow Statement for Q1~Q3
Unit: RMB Yuan
Items | Q1~Q3 2023 | Q1~Q3 2022 |
I. Cash flows from operating activities: | ||
Cash receipts from sale of goods or rendering of services | 11,802,768,128.21 | 12,071,389,906.85 |
Net increase of client deposit and interbank deposit | ||
Net increase of central bank loans | ||
Net increase of loans from other financial institutions | ||
Cash receipts from original insurance contract premium | ||
Net cash receipts from reinsurance | ||
Net increase of policy-holder deposit and investment | ||
Cash receipts from interest, handling charges and commission | ||
Net increase of loans from others |
Items | Q1~Q3 2023 | Q1~Q3 2022 |
Net increase of repurchase | ||
Net cash receipts from agency security transaction | ||
Receipts of tax refund | 743,080,725.01 | 850,452,324.18 |
Other cash receipts related to operating activities | 270,041,812.98 | 287,124,257.37 |
Subtotal of cash inflows from operating activities | 12,815,890,666.20 | 13,208,966,488.40 |
Cash payments for goods purchased and services received | 7,719,463,280.93 | 8,139,683,463.77 |
Net increase of loans and advances to clients | ||
Net increase of central bank deposit and interbank deposit | ||
Cash payments for insurance indemnities of original insurance contracts | ||
Net increase of loans to others | ||
Cash payments for interest, handling charges and commission | ||
Cash payments for policy bonus | ||
Cash paid to and on behalf of employees | 1,503,644,860.82 | 1,437,531,327.11 |
Cash payments for taxes and rates | 683,715,624.20 | 831,112,937.34 |
Other cash payments related to operating activities | 283,711,122.55 | 273,152,396.11 |
Subtotal of cash outflows from operating activities | 10,190,534,888.50 | 10,681,480,124.33 |
Net cash flows from operating activities | 2,625,355,777.70 | 2,527,486,364.07 |
II. Cash flows from investing activities: | ||
Cash receipts from withdrawal of investments | ||
Cash receipts from investment income | 46,685,586.31 | 40,762,530.88 |
Net cash receipts from the disposal of fixed assets, intangible assets and other long-term assets | 151,506.85 | 6,903,703.28 |
Net cash receipts from the disposal of subsidiaries & other business units | ||
Other cash receipts related to investing activities | 826,629,111.67 | 1,827,620,203.77 |
Subtotal of cash inflows from investing activities | 873,466,204.83 | 1,875,286,437.93 |
Cash payments for the acquisition of fixed assets, intangible assets and other long-term assets | 3,324,737,687.35 | 2,895,146,588.78 |
Cash payments for investments | 239,046,899.46 | |
Net increase of pledged borrowings | ||
Net cash payments for the acquisition of subsidiaries & other business units | 5,589,983.30 | |
Other cash payments related to investing activities | 180,000,000.00 | 616,205,784.81 |
Subtotal of cash outflows from investing activities | 3,743,784,586.81 | 3,516,942,356.89 |
Net cash flows from investing activities | -2,870,318,381.98 | -1,641,655,918.96 |
Items | Q1~Q3 2023 | Q1~Q3 2022 |
III. Cash flows from financing activities: | ||
Cash receipts from absorbing investments | ||
Including: Cash received by subsidiaries from non-controlling shareholders as investments | ||
Cash receipts from borrowings | 4,644,092,688.41 | 4,749,513,521.52 |
Other cash receipts related to financing activities | ||
Subtotal of cash inflows from financing activities | 4,644,092,688.41 | 4,749,513,521.52 |
Cash payments for the repayment of borrowings | 3,144,406,430.05 | 2,350,075,021.90 |
Cash payments for distribution of dividends or profits and for interest expenses | 1,791,310,007.20 | 2,051,162,620.80 |
Including: Cash paid by subsidiaries to non-controlling shareholders as dividend or profit | ||
Other cash payments related to financing activities | 1,747,793.28 | 4,421,020.29 |
Subtotal of cash outflows from financing activities | 4,937,464,230.53 | 4,405,658,662.99 |
Net cash flows from financing activities | -293,371,542.12 | 343,854,858.53 |
IV. Effect of foreign exchange rate changes on cash & cash equivalents | 84,195,127.83 | -13,554,069.00 |
V. Net increase in cash and cash equivalents | -454,139,018.57 | 1,216,131,234.64 |
Add: Opening balance of cash and cash equivalents | 5,151,841,931.86 | 5,714,537,538.23 |
VI. Closing balance of cash and cash equivalents | 4,697,702,913.29 | 6,930,668,772.87 |
Legal representative: Hu Baifan Officer in charge of accounting: Shi Guanqun Head of accounting department: Zhang lijinII Independent Auditor’s ReportWhether 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 Directors of Zhejiang NHU Company Ltd
October 27,2023