新和成:2024年第三季度报告(英文版)
Zhejiang NHU Company Ltd.
Q3 2024 ReportThe Company and whole members of the BOD guarantee that the information disclosed isauthentic, accurate, complete and free from any false records, misleading statements or significantomissions.
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 thatthe information presented in this report is authentic, accurate, complete and free of any falserecords, misleading statements or material omissions, and they will bear joint and severalliabilities for such information.
2. The Company’s legal representative, the person in charge of finance and accounting work, andthe person in charge of accounting institution (Accounting Officer) hereby declare and warrantthat the financial 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 maybe obtained at www.cninfo.com.cn.
Section Ⅰ Key Accounting Data
Ⅰ Key Accounting Data and Financial IndicatorsWhether the Company needs performed retroactive adjustment or restatement of accounting data in prior years or not
□ Yes √ No
Items | Q3 2024 | YoY Change(%) | Q1-Q3 2024 | YoY Change(%) |
Operating revenue (yuan) | 5,937,027,231.87 | 65.21% | 15,781,739,446.23 | 43.31% |
Net profit attributable to shareholders of listed company (yuan) | 1,785,157,145.05 | 188.87% | 3,989,518,788.01 | 89.87% |
Net profit attributable to shareholders of listed company after deducting non-recurring profit or loss (yuan) | 1,724,718,549.44 | 199.77% | 3,882,181,017.14 | 99.03% |
Net cash flows from operating activities (yuan) | — | — | 4,576,730,480.43 | 74.33% |
Basic EPS (yuan/share) | 0.58 | 190.00% | 1.29 | 89.71% |
Diluted EPS (yuan/share) | 0.58 | 190.00% | 1.29 | 89.71% |
Weighted average ROE | 6.64% | Increase 4.21 percentage points | 15.22% | Increase 6.70% percentage points |
Items | September 30, 2024 | December 31, 2023 | Change(%) | |
Total assets (yuan) | 41,532,120,961.65 | 39,156,246,864.67 | 6.07% | |
Net assets attributable to shareholders of listed company (yuan) | 27,459,182,571.48 | 24,804,662,320.99 | 10.70% |
II Non-recurring gains and losses for this period
√ Applicable □ Not applicable
Unit: RMB
Item | Q3 2024 | Q1-Q3 2024 |
Gains or losses on disposal of non-current assets, including write-off of provision for impairment | -691,176.67 | -1,819,619.21 |
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) | 39,570,519.38 | 99,388,971.04 |
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 | 5,221,539.61 | 775,679.12 |
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 Cash and bank balances increased by 51.38% compared to the opening balance in this year. It wasmainly due to the increase in operating revenue and the increase in payment collection during the reporting period.
(2) The closing balance of held-for-trading financial assets decreased by 98.53% compared to the opening balance in this year. Itwas mainly due to the redemption of bank financial products upon maturity during the reporting period.
(3) The closing balance of Notes receivable increased by 163.62% compared to the opening balance in this year. It was mainlydue to the increase in payment for goods by way of promissory notes during the reporting period.
(4) The closing balance of Accounts receivable increased by 42.31% compared to the opening balance in this year. It was mainlydue to the increase in operating income during the reporting period.
(5) The closing balance of Receivables financing increased by 45.35% compared to the opening balance in this year. It wasmainly due to the increase in payment for goods by way of promissory notes during the reporting period.
(6) The closing balance of Other current assets decreased by 69.14% compared to the opening balance in this year. It was mainlydue to the decrease in value-added tax to be deducted during the reporting period.
Gains or losses on assets consigned to the third party for investment or management | -1,631,328.60 | -823,199.88 |
Other non-operating revenue or expenditures | -691,728.99 | -894,825.62 |
Other items of profit or loss that meet the definition of non-recurring profit or loss | 27,065,053.26 | 27,065,053.26 |
Less: Enterprise income tax affected | 8,394,503.61 | 16,249,271.38 |
Non-controlling interest affected (after tax) | 9,778.77 | 105,016.46 |
Total | 60,438,595.61 | 107,337,770.87 |
(7) The closing balance of Construction in progress decreased by 61.80% compared to the opening balance in this year. It wasmainly due to the solidification of projects under construction during the reporting period.
(8) The closing balance of Long-term prepayments increased by 211.38% compared to the opening balance in this year. It wasmainly due to the increase in materials invested for amortization during the reporting period.
(9) The closing balance of Deferred tax assets increased by 590.55% compared to the opening balance in this year. It was mainlydue to the increase in provision for deferred income tax as a result of the increase in provision for impairment of assets during thereporting period.
(10) The closing balance of Notes payable decreased by 49.79% compared to the opening balance in this year. It was mainly due
to the maturity of bankers' acceptances during the reporting period.
(11) The closing balance of Taxes and rates payable increased by 38.44% compared to the opening balance in this year. It wasmainly due to the increase in operating revenue during the reporting period, which affected the increase in value-added tax andenterprise income tax payable.
(12) The closing balance of Other payables decreased by 34.76% compared to the opening balance in this year. It was mainly dueto the decrease in the refund of deposit guarantee and provisional payments receivable during the period under review.
(13) The closing balance of Other current liabilities increased by 38.58% compared to the opening balance in this year. It wasmainly due to the increase in advance receipts of goods during the reporting period, which affected the increase in sales tax to betransferred.
(14) The closing balance of Special reserve increased by 66.73% compared to the opening balance in this year. It was mainly dueto the increase in the provision for production safety expenses during the reporting period.
2. Income Statement Position
(1) Operating revenue in the current Q1-Q3 period increased by 43.31% compared to the same period of last year. It was mainlydue to the increase in volume and price of main products in the nutrition category in the current Q1-Q3 period.
(2) Operating Cost in the current Q1-Q3 period increased by 30.40% compared to the same period of last year. It was mainly dueto the increase in volume of main products in the nutrition category in the current Q1-Q3 period.
(3) Taxes and surcharges in the current Q1-Q3 period increased by 53.26% compared to the same period of last year. It was mainlydue to the increase in city maintenance and construction tax and education surcharge as a result of the increase in operatingrevenue in the current Q1-Q3 period.
(4) Financial expenses in the current Q1-Q3 period increased by 202.34% compared to the same period of last year. It was mainlydue to the decrease in foreign exchange gains in the current Q1-Q3 period.
(5) Other income in the current Q1-Q3 period increased by 43.01% compared to the same period of last year. It was mainly due tothe increase in government grants in the current Q1-Q3 period.
(6) Gains on changes in fair value in the current Q1-Q3 period increased by 107.17% compared to the same period of last year. Itwas mainly due to the increase in fair value as a result of exchange rate fluctuations in the current Q1-Q3 period.
(7) Credit impairment loss in fair value in the current Q1-Q3 period increased by 525.35% compared to the same period of lastyear. It was mainly due to the increase in credit impairment losses provided for changes in accounts receivable in the current Q1-Q3 period.
(8) Assets impairment loss in fair value in the current Q1-Q3 period decreased by 79.75% compared to the same period of last year.It was mainly due to the decrease in impairment losses on assets due to fluctuations in market prices of products in the currentQ1-Q3 period.
(9) Gains on asset disposal in fair value in the current Q1-Q3 period decreased by 111.63% compared to the same period of lastyear. It was mainly due to the decrease in assets disposed in the current Q1-Q3 period.
(10) Non-operating expenditures in fair value in the current Q1-Q3 period increased by 162.30% compared to the same period oflast year. It was mainly due to the increase in the scrapping of fixed assets in the current Q1-Q3 period.
(11) Income tax in fair value in the current Q1-Q3 period increased by 95.80% compared to the same period of last year. It wasmainly due to the increase in total profit in the current Q1-Q3 period.
3. Cash Flow Statement Position
(1) Net cash flows from operating activities in the current Q1-Q3 period increased by 74.33% compared to the same period of lastyear. It was mainly due to the increase in revenue and the rise in payment collection in the current Q1-Q3 period.
(2) Net cash flows from investing activities in the current Q1-Q3 period increased by 64.93% compared to the same period of lastyear. It was mainly due to the decrease in expenditure on the purchase and construction of fixed assets in the current Q1-Q3 period.
(3) Net cash flows from financing activities in the current Q1-Q3 period decreased by 328.44% compared to the same period of lastyear. It was mainly due to the decrease in bank loans obtained in the current Q1-Q3 period.
(4) Net increase in cash and cash equivalents in the current Q1-Q3 period increased by 627.71% compared to the same period of lastyear. It was mainly due to the increase in payment collection and the decrease in expenditure on the purchase and construction offixed assets in the current Q1-Q3 period.
Section Ⅱ Shareholders InformationⅠ 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 | 84,564 | Total number of preferred shareholders whose voting rights have been recovered at the end of the reporting period | 0 | |||
Information about top 10 shareholders(Excluding lending shares through refinancing) | ||||||
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 | 49.80% | 1,539,232,431 | 0 | N/A | 0 |
Hong Kong Securities Clearing Company Limited | Overseas legal person | 4.11% | 127,147,775 | 0 | N/A | 0 |
National Social Security Fund No.503 Portfolio | Others | 1.33% | 41,000,000 | 0 | N/A | 0 |
Industrial and Commercial Bank of China Limited - Huatai-PineBridge CSI 300 Trading Open-end Index Fund | Others | 1.14% | 35,106,321 | 0 | N/A | |
Zhejiang NHU Company Ltd.-Employee stock ownership plan phase IV | Others | 0.96% | 29,528,181 | 0 | N/A | 0 |
China Construction Bank Corporation Limited- E Fund CSI 300 Medical and Health Trading Open-end Index Fund | Others | 0.94% | 28,960,377 | 0 | N/A | 0 |
China Construction Bank Corporation Limited-E fund CSI 300 exchange-traded open index initiated securities investment fund | Others | 0.76% | 23,552,931 | 0 | N/A | 0 |
Shanghai Chongyang Strategic Investment Co., Ltd.-Chongyang Strategic Huizhi Fund | Others | 0.52% | 15,970,264 | 0 | N/A | 0 |
Industrial and Commercial Bank of China Limited - Huaxia CSI 300 exchange-type open index securities investment fund | Others | 0.48% | 14,959,025 | 0 | N/A | 0 |
Hu Baishan | Domestic natural person | 0.47% | 14,595,929 | 10,946,947 | N/A | 0 |
Information about top 10 shareholders without trading restrictions (Excluding shares lent through refinancing and executive lock up shares) | ||||||
Shareholders | Quantity of non-restricted shares | Category of shares | ||||
Category | Quantity | |||||
NHU Holding Group Co., Ltd. | 1,539,232,431 | RMB ordinary shares | 1,539,232,431 |
Hong Kong Securities Clearing CompanyLimited
Hong Kong Securities Clearing Company Limited | 127,147,775 | RMB ordinary shares | 127,147,775 |
National Social Security Fund No.503 Portfolio | 41,000,000 | RMB ordinary shares | 41,000,000 |
Industrial and Commercial Bank of China Limited - Huatai-PineBridge CSI 300 Trading Open-end Index Fund | 35,106,321 | RMB ordinary shares | 35,106,321 |
Zhejiang NHU Company Ltd.-Employee stock ownership plan phase IV | 29,528,181 | RMB ordinary shares | 29,528,181 |
China Construction Bank Corporation Limited- E Fund CSI 300 Medical and Health Trading Open-end Index Fund | 28,960,377 | RMB ordinary shares | 28,960,377 |
China Construction Bank Corporation Limited-E fund CSI 300 exchange-traded open index initiated securities investment fund | 23,552,931 | RMB ordinary shares | 23,552,931 |
Shanghai Chongyang Strategic Investment Co., Ltd.-Chongyang Strategic Huizhi Fund | 15,970,264 | RMB ordinary shares | 15,970,264 |
Industrial and Commercial Bank of China Limited - Huaxia CSI 300 exchange-type open index securities investment fund | 14,959,025 | RMB ordinary shares | 14,959,025 |
Bank of China., Ltd -Harvest CSI 300 exchange-traded open index securities Investment Fund | 14,556,351 | RMB ordinary shares | 14,556,351 |
Explanation on associated relationship or concerted actions among above shareholders | Among the above shareholders, Hu Baishan is the director of NHU Holding Group Co., Ltd. Due to participating in Employee stock ownership plan phase IV, Hu Baishan formed an association relationship with Zhejiang NHU Company Ltd.-Employee stock ownership plan phase IV. 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 15,970,264 shares through client account of collateral securities for margin trading of Guotai Junan Securities Co., Ltd. |
Note: The Company’s special securities account for repurchase is attributable to the top 10 shareholders , who however did notparticipate in the presentation of such balances.
Shareholders holding more than 5% of shares, top 10 shareholders and top 10 shareholders with unlimited shares in circulationparticipating in the lending of shares in the transfer and financing business.
√Applicable □Not applicable
Unit: Share
Shareholders with holding proportion over 5% , the top 10 shareholders and the top 10 shareholders' participation in securities lending and borrowing transactions | ||||||||
Shareholder name (full name) | Holdings in ordinary account and credit account at the beginning of the period | Shares borrowed for securities lending at the beginning of the period and have not yet been returned | Holdings in ordinary account and credit account at the end of the period | Shares borrowed for securities lending at the end of the period and have not yet been returned | ||||
Total quantity | Ratio to total share capital | Total quantity | Ratio to total share capital | Total quantity | Ratio to total share capital | Total quantity | Ratio to total share capital | |
China Construction Bank Corporation Limited- E Fund CSI 300 Medical and Health Trading Open-end Index Fund | 22,999,677 | 0.74% | 252,800 | 0.01% | 28,960,377 | 0.94% | 0 | 0.00% |
Shareholders with holding proportion over 5% , the top 10 shareholders and the top 10 shareholders' participation in securities lending
and borrowing transactions
Shareholders with holding proportion over 5% , the top 10 shareholders and the top 10 shareholders' participation in securities lending and borrowing transactions | ||||||||
Shareholder name (full name) | Holdings in ordinary account and credit account at the beginning of the period | Shares borrowed for securities lending at the beginning of the period and have not yet been returned | Holdings in ordinary account and credit account at the end of the period | Shares borrowed for securities lending at the end of the period and have not yet been returned | ||||
Total quantity | Ratio to total share capital | Total quantity | Ratio to total share capital | Total quantity | Ratio to total share capital | Total quantity | Ratio to total share capital | |
Industrial and Commercial Bank of China Limited - Huatai-PineBridge CSI 300 Trading Open-end Index Fund | 11,582,159 | 0.37% | 35,600 | 0.00% | 35,106,321 | 1.14% | 0 | 0.00% |
China Construction Bank Corporation Limited-E fund CSI 300 exchange-traded open index initiated securities investment fund | 4,295,231 | 0.14% | 30,900 | 0.00% | 23,552,931 | 0.76% | 0 | 0.00% |
Industrial and Commercial Bank of China Limited - Huaxia CSI 300 exchange-type open index securities investment fund | 3,180,561 | 0.10% | 169,200 | 0.01% | 14,959,025 | 0.48% | 0 | 0.00% |
The top 10 shareholders and the top 10 holders of unlimited shares have experienced changes due to participating in the lending ofshares in the transfer and financing business compared to the previous period.
□ Applicable √ Not applicable
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 Outward investment and signing of the Investment Cooperation Agreement.
The company held the sixth meeting of the ninth board of directors on July 17, 2024, and convened the first extraordinary generalmeeting of shareholders on August 2, 2024. Proposal on Outward Investment and Signing of the Investment Cooperation Agreementwas approved, and the company agreed to sign the Investment Cooperation Agreement with the Management Committee of TianjinEconomic and Technological Development Zone to invest in and construct a nylon new material project in the Nangang Industrial
Zone of Tianjin, with a total investment of about 10 billion yuan (subject to the actual investment). For details, please refer to therelevant announcements published by the company on July 18, 2024, and August 3, 2024, in the designated information disclosuremedia and http://www.cninfo.com.cn .
II Progress of the Forth Employee Stock Ownership PlanThe fourth phase of the Employee stock ownership Plan of the Company was reviewed and approved by the first extraordinarygeneral meeting of shareholders in 2023 held on June 26, 2023. The forth employee stock ownership plan is managed by theCompany itself, and the company's stocks are acquired and held by the Company through the secondary market purchase, with aduration of not more than 24 months. As of September 25, 2023, a total of 29,528,181 shares of the Company have been purchasedunder the fourth phase of the employee stock ownership Plan through the secondary market bidding transaction, accounting for
0.9553% of the Company's existing total share capital, with a total transaction amount of 479,442,157.08 yuan (excluding transactioncosts). The average transaction price was about 16.2368 yuan per share, and the company completed the target stock purchase of thefourth phase of the employee stock ownership plan. The lock-up period of the underlying shares acquired under the fourth employeestock ownership plan is 12 months, calculated from the date of the Company's announcement of the transfer of the last underlyingshares to the plan, from September 26, 2023 to September 25, 2024. As of September 25, 2024, the lock up period of the fourth phaseof the employee stock ownership plan has expired. For details, please refer to the Advisory Announcement on the expiration of thelock up period for the fourth employee stock ownership plan (2024-035) published by the Company on designated informationdisclosure media and http://www.cninfo.com.cn.
Section Ⅳ Quarterly Financial StatementsⅠ Financial statements
1. Consolidated balance sheet
Prepared by Zhejiang NHU Co., Ltd.
September 30, 2024
Unit: RMB Yuan
Items | September 30, 2024 | January 1, 2024 |
Current assets: | ||
Cash and bank balances | 6,877,834,976.38 | 4,543,361,146.98 |
Settlement funds | ||
Loans to other banks | ||
Held-for-trading financial assets | 2,545,424.04 | 173,056,050.95 |
Derivative financial assets | ||
Notes receivable | 306,130,028.42 | 116,125,267.70 |
Accounts receivable | 3,533,939,894.11 | 2,483,266,952.88 |
Receivables financing | 482,016,376.87 | 331,634,090.61 |
Advances paid | 219,027,656.26 | 209,274,602.05 |
Premiums receivable |
Items
Items | September 30, 2024 | January 1, 2024 |
Reinsurance accounts receivable | ||
Reinsurance reserve receivable | ||
Other receivables | 174,244,326.39 | 142,060,705.67 |
Including: Interest receivable | ||
Dividend receivable | ||
Financial assets under reverse repo | ||
Inventories | 3,571,946,104.14 | 4,318,878,875.34 |
Including: Data resources | ||
Contract assets | ||
Assets held for sale | ||
Non-current assets due within one year | ||
Other current assets | 21,054,220.33 | 68,232,745.03 |
Total current assets | 15,188,739,006.94 | 12,385,890,437.21 |
Non-current assets: | ||
Loans and advances | ||
Debt investments | ||
Other debt investments | ||
Long-term receivables | ||
Long-term equity investments | 855,629,974.63 | 697,145,200.08 |
Other equity instrument investments | 21,998,147.55 | 22,998,147.55 |
Other non-current financial assets | ||
Investment property | ||
Fixed assets | 22,155,526,259.09 | 21,860,082,637.13 |
Construction in progress | 619,609,076.03 | 1,621,882,507.56 |
Productive biological assets | ||
Oil & gas assets | ||
Right-of-use assets | 5,208,715.59 | 6,603,631.56 |
Intangible assets | 2,504,690,831.41 | 2,407,560,753.82 |
Including: Data resources | ||
Development expenditures | ||
Including: Data resources | ||
Goodwill | 3,622,704.97 | 3,622,704.97 |
Long-term prepayments | 36,424,580.72 | 11,697,961.72 |
Items
Items | September 30, 2024 | January 1, 2024 |
Deferred tax assets | 4,489,150.22 | 650,079.18 |
Other non-current assets | 136,182,514.50 | 138,112,803.89 |
Total non-current assets | 26,343,381,954.71 | 26,770,356,427.46 |
Total assets | 41,532,120,961.65 | 39,156,246,864.67 |
Current liabilities: | ||
Short-term borrowings | 1,570,443,815.81 | 1,235,688,062.90 |
Central bank loans | ||
Loans from other banks | ||
Held-for-trading financial liabilities | ||
Derivative financial liabilities | ||
Notes payable | 175,411,260.30 | 349,347,472.36 |
Accounts payable | 1,736,907,884.06 | 1,930,958,598.05 |
Advances received | ||
Contract liabilities | 218,325,989.63 | 251,008,240.97 |
Financial liabilities under repo | ||
Absorbing deposit and interbank deposit | ||
Deposit for agency security transaction | ||
Deposit for agency security underwriting | ||
Employee benefits payable | 344,704,055.52 | 418,273,203.88 |
Taxes and rates payable | 417,815,009.15 | 301,794,080.40 |
Other payables | 35,013,447.82 | 53,671,773.90 |
Including: Interest payable | ||
Dividend payable | ||
Handling fee and commission payable | ||
Reinsurance accounts payable | ||
Liabilities held for sale | ||
Non-current liabilities due within one year | 1,474,991,230.65 | 1,564,392,458.67 |
Other current liabilities | 23,919,851.40 | 17,260,124.76 |
Total current liabilities | 5,997,532,544.34 | 6,122,394,015.89 |
Non-current liabilities: | ||
Insurance policy reserve | ||
Long-term borrowings | 6,620,263,191.08 | 6,821,643,194.58 |
Items
Items | September 30, 2024 | January 1, 2024 |
Bonds payable | ||
Including: Preferred shares | ||
Perpetual bonds | ||
Lease liabilities | 3,971,553.79 | 5,240,136.43 |
Long-term payables | ||
Long-term employee benefits payable | ||
Provisions | ||
Deferred income | 1,049,601,667.25 | 1,065,586,274.49 |
Deferred tax liabilities | 268,458,241.73 | 221,675,090.41 |
Other non-current liabilities | ||
Total non-current liabilities | 7,942,294,653.85 | 8,114,144,695.91 |
Total liabilities | 13,939,827,198.19 | 14,236,538,711.80 |
Equity: | ||
Share capital | 3,090,907,356.00 | 3,090,907,356.00 |
Other equity instruments | ||
Including: Preferred shares | ||
Perpetual bonds | ||
Capital reserve | 3,613,345,485.13 | 3,613,345,485.13 |
Less: Treasury shares | 500,059,711.25 | 500,059,711.25 |
Other comprehensive income | 111,349,993.63 | 103,920,732.85 |
Special reserve | 101,472,776.46 | 60,860,818.76 |
Surplus reserve | 1,545,453,678.00 | 1,545,453,678.00 |
General risk reserve | ||
Undistributed profit | 19,496,712,993.51 | 16,890,233,961.50 |
Total equity attributable to the parent company | 27,459,182,571.48 | 24,804,662,320.99 |
Non-controlling interest | 133,111,191.98 | 115,045,831.88 |
Total equity | 27,592,293,763.46 | 24,919,708,152.87 |
Total liabilities & equity | 41,532,120,961.65 | 39,156,246,864.67 |
Legal representative: Hu Baifan Officer in charge of accounting: Shi Guanqun Head of accounting department: He Jiangyong
2. Consolidated income statement for Q1-Q3
Unit: RMB Yuan
Items | Q1~Q3 2024 | Q1~Q3 2023 |
I. Total operating revenue | 15,781,739,446.23 | 11,012,182,404.49 |
Including: Operating revenue | 15,781,739,446.23 | 11,012,182,404.49 |
Interest income | ||
Premiums earned | ||
Revenue from handling charges and commission | ||
II. Total operating cost | 11,168,127,903.08 | 8,613,037,482.05 |
Including: Operating cost | 9,542,295,372.45 | 7,317,660,311.35 |
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 | 160,042,208.27 | 104,426,959.89 |
Selling expenses | 134,660,406.09 | 112,299,932.75 |
Administrative expenses | 448,966,347.67 | 404,120,702.31 |
R&D expenses | 750,191,079.58 | 630,879,477.56 |
Financial expenses | 131,972,489.02 | 43,650,098.19 |
Including: Interest expenses | 207,500,271.37 | 238,838,965.10 |
Interest income | 88,226,976.49 | 108,442,251.78 |
Add: Other income | 204,181,592.96 | 142,770,997.45 |
Investment income (or less: losses) | 42,313,966.93 | 47,120,519.14 |
Including: Investment income from associates and joint ventures | 19,759,145.86 | 36,739,427.92 |
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) | 775,679.12 | -10,812,005.69 |
Credit impairment loss | -62,852,250.50 | 14,776,432.74 |
Assets impairment loss | -20,401,891.12 | -100,765,005.00 |
Gains on asset disposal (or less: losses) | -1,819,619.21 | 15,642,367.20 |
Items
Items | Q1~Q3 2024 | Q1~Q3 2023 |
III. Operating profit (or less: losses) | 4,775,809,021.33 | 2,507,878,228.28 |
Add: Non-operating revenue | 4,840,258.61 | 4,743,937.00 |
Less: Non-operating expenditures | 6,956,098.91 | 2,652,955.45 |
IV. Profit before tax (or less: total loss) | 4,773,693,181.03 | 2,509,969,209.83 |
Less: Income tax | 765,133,595.85 | 390,773,634.12 |
V. Net profit (or less: net loss) | 4,008,559,585.18 | 2,119,195,575.71 |
(I) Categorized by the continuity of operations | ||
1. Net profit from continuing operations (or less: net loss) | 4,008,559,585.18 | 2,119,195,575.71 |
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 | 3,989,518,788.01 | 2,101,209,064.57 |
2. Net profit attributable to non-controlling shareholders | 19,040,797.17 | 17,986,511.14 |
VI. Other comprehensive income after tax | 6,453,823.71 | 26,702,749.15 |
Items attributable to the owners of the parent company | 7,429,260.78 | 23,939,260.33 |
(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 | ||
(II) To be reclassified subsequently to profit or loss | 7,429,260.78 | 23,939,260.33 |
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 | 7,429,260.78 | 23,939,260.33 |
7. Others | ||
Items attributable to non-controlling shareholders | -975,437.07 | 2,763,488.82 |
VII. Total comprehensive income | 4,015,013,408.89 | 2,145,898,324.86 |
Items attributable to the owners of the parent company | 3,996,948,048.79 | 2,125,148,324.90 |
Items attributable to non-controlling shareholders | 18,065,360.10 | 20,749,999.96 |
Items
Items | Q1~Q3 2024 | Q1~Q3 2023 |
VIII. Earnings per share (EPS): | ||
(I) Basic EPS (yuan per share) | 1.29 | 0.68 |
(II) Diluted EPS (yuan per share) | 1.29 | 0.68 |
Net profit realized by the combined party in business combination under common control before the business combination in thecurrent period 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: He Jiangyong
3.Consolidated Cash Flow Statement for Q1~Q3
Unit: RMB Yuan
Items | Q1~Q3 2024 | Q1~Q3 2023 |
I. Cash flows from operating activities: | ||
Cash receipts from sale of goods or rendering of services | 14,208,584,079.52 | 11,802,768,128.21 |
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 | ||
Net increase of repurchase | ||
Net cash receipts from agency security transaction | ||
Receipts of tax refund | 504,347,584.09 | 743,080,725.01 |
Other cash receipts related to operating activities | 240,289,766.80 | 270,041,812.98 |
Subtotal of cash inflows from operating activities | 14,953,221,430.41 | 12,815,890,666.20 |
Cash payments for goods purchased and services received | 7,336,303,377.94 | 7,719,463,280.93 |
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 | 1,617,381,639.35 | 1,503,644,860.82 |
Cash payments for taxes and rates | 1,122,310,348.10 | 683,715,624.20 |
Items
Items | Q1~Q3 2024 | Q1~Q3 2023 |
Other cash payments related to operating activities | 300,495,584.59 | 283,711,122.55 |
Subtotal of cash outflows from operating activities | 10,376,490,949.98 | 10,190,534,888.50 |
Net cash flows from operating activities | 4,576,730,480.43 | 2,625,355,777.70 |
II. Cash flows from investing activities: | ||
Cash receipts from withdrawal of investments | 1,000,000.00 | |
Cash receipts from investment income | 16,201,616.44 | 46,685,586.31 |
Net cash receipts from the disposal of fixed assets, intangible assets and other long-term assets | 168,096.15 | 151,506.85 |
Net cash receipts from the disposal of subsidiaries & other business units | 80,930,328.36 | |
Other cash receipts related to investing activities | 145,000,000.00 | 826,629,111.67 |
Subtotal of cash inflows from investing activities | 243,300,040.95 | 873,466,204.83 |
Cash payments for the acquisition of fixed assets, intangible assets and other long-term assets | 1,094,155,338.30 | 3,324,737,687.35 |
Cash payments for investments | 155,675,400.17 | 239,046,899.46 |
Net increase of pledged borrowings | ||
Net cash payments for the acquisition of subsidiaries & other business units | ||
Other cash payments related to investing activities | 180,000,000.00 | |
Subtotal of cash outflows from investing activities | 1,249,830,738.47 | 3,743,784,586.81 |
Net cash flows from investing activities | -1,006,530,697.52 | -2,870,318,381.98 |
III. Cash flows from financing activities: | ||
Cash receipts from absorbing investments | 1,937,026.75 | |
Including: Cash received by subsidiaries from non-controlling shareholders as investments | 1,937,026.75 | |
Cash receipts from borrowings | 3,650,675,987.22 | 4,644,092,688.41 |
Other cash receipts related to financing activities | ||
Subtotal of cash inflows from financing activities | 3,652,613,013.97 | 4,644,092,688.41 |
Cash payments for the repayment of borrowings | 3,325,398,021.09 | 3,144,406,430.05 |
Cash payments for distribution of dividends or profits and for interest expenses | 1,582,572,282.67 | 1,791,310,007.20 |
Including: Cash paid by subsidiaries to non-controlling shareholders as dividend or profit | ||
Other cash payments related to financing activities | 1,574,805.01 | 1,747,793.28 |
Subtotal of cash outflows from financing activities | 4,909,545,108.77 | 4,937,464,230.53 |
Net cash flows from financing activities | -1,256,932,094.80 | -293,371,542.12 |
IV. Effect of foreign exchange rate changes on cash & cash equivalents | 83,273,351.20 | 84,195,127.83 |
V. Net increase in cash and cash equivalents | 2,396,541,039.31 | -454,139,018.57 |
Items
Items | Q1~Q3 2024 | Q1~Q3 2023 |
Add: Opening balance of cash and cash equivalents | 4,446,570,415.30 | 5,151,841,931.86 |
VI. Closing balance of cash and cash equivalents | 6,843,111,454.61 | 4,697,702,913.29 |
Legal representative: Hu Baifan Officer in charge of accounting: Shi Guanqun Head of accounting department: He JiangyongII Adjustments to financial statements at the beginning of the year of first implementation of newaccounting standards for the first time from 2024 onwards
□ Applicable √ Not applicable
III 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 24,2024