大华股份:2023Q3Repo
Stock Code: 002236 Stock Abbreviation: Dahua Notification No.: 2023-101
Zhejiang Dahua Technology Co., Ltd.
2023 Q3 ReportThe Company and all members of the Board of Directors hereby guarantee that the information disclosed hereinis authentic, accurate and complete and free of any false records, misleading statements, or material omissions.Important Notice:
1. The Board of Directors, Board of Supervisors, directors, supervisors and senior management members of theCompany hereby guarantee that the information presented in this quarterly report is authentic, accurate, complete andfree of any false records, misleading statements or material omissions, and they will bear joint and several liability forsuch information.
2. The Company's legal representative, chief accountant, and person in charge of accounting institution (AccountingOfficer) hereby declare and warrant that the financial statements in the quarterly report are authentic, accurate, andcomplete.
3. Whether the Q3 Report has been audited.
□ Yes ? No
I. Key Financial Data
(I) Key Accounting Data and Financial IndicatorsWhether the Company needs retroactive adjustment or restatement of accounting data in prior years or not
□ Yes ? No
Current Reporting Period | Increase/Decrease of the Current Reporting Period Compared with the Same Period of the Previous Year | From the Beginning of the Year to the End of the Current Reporting Period | Increase/Decrease of the Period from the Beginning of the Year to the End of the Current Reporting Period Compared with the Same Period of the Previous Year | |
Operating revenue (RMB) | 7,644,936,763.40 | 7.91% | 22,278,484,044.04 | 5.23% |
Net profit attributable to shareholders of the listed Company (RMB) | 614,113,966.50 | 254.46% | 2,590,132,339.63 | 52.98% |
Net profit attributable to shareholders of the listed company after deducting non-recurring gains and losses (RMB) | 647,597,255.16 | 97.31% | 2,402,367,085.12 | 51.68% |
Net cash flow generated by operational activities (RMB) | — | — | 1,325,252,238.48 | 250.02% |
Basic earnings per share (RMB/share) | 0.19 | 216.67% | 0.82 | 43.86% |
Diluted earnings per share (RMB/share) | 0.19 | 216.67% | 0.82 | 43.86% |
Weighted average ROE | 1.88% | 1.17% | 8.52% | 1.55% |
At the End of the Current Reporting Period | At the End of the Previous Year | Increase/Decrease at the End of the Current Reporting Period Compared with the End of the Previous Year | ||
Total assets (RMB) | 48,741,707,945.91 | 46,252,893,804.54 | 5.38% | |
Owners' equity attributable to shareholders of the listed company (RMB) | 32,765,862,720.81 | 25,836,798,918.61 | 26.82% |
(II) Non-recurring Gains or Losses and Their Amounts
? Applicable □ Not applicable
Unit: RMB
Item | Amount in the Current Reporting Period | Amount from the Beginning of the Year to the End of the Reporting Period | Note |
Profits or losses from disposal of non-current assets (including the write-off for the accrued impairment provision of assets) | 886,195.97 | 175,572,225.10 | |
The government subsidies included in the current profits and losses (excluding the government subsidies closely related to regular businesses of the Company, in line with national policies, and consecutively received by a standard quota or quantity) | 28,230,031.47 | 97,391,859.17 | |
Gains or losses from investment or asset management entrusted to others | -25,246,219.94 | 18,053,075.23 | |
Gains or losses from debt restructuring | -31,196.84 | -31,196.84 | |
Profits and losses resulting from the changes in fair value for holding trading financial assets and trading financial liabilities, and investment income from disposal of trading financial assets, trading financial liabilities, and financial assets available for trading, excluding the effective hedging businesses related to the regular business operation of the Company | -37,015,955.06 | 22,868,289.08 | |
Reversal of the receivables impairment provision for separate impairment test | 4,513.91 | ||
Non-Operating Revenue and expenses other than the above | -447,826.02 | 3,065,574.77 | |
Other gains and losses items that fit the definition of non-recurring gains and losses | 9,663,729.60 | -45,338,804.18 | |
Less: Impact of income tax | -1,256,151.27 | 71,627,012.27 | |
Impact of minority equity (after tax) | 10,778,199.11 | 12,193,269.46 | |
Total | -33,483,288.66 | 187,765,254.51 | -- |
Other gains or losses that fit the definition of non-recurring gains or losses:
□ Applicable ? Not applicable
The Company has no other gains or losses that fit the definition of non-recurring gains or losses.Note for the definition of non-recurring gains and losses listed in the No. 1 Explanatory Announcement on Information
Disclosure for Companies Issuance Their Securities to the Public - Non-recurring gains and losses, as recurring gainsand losses.
□ Applicable ? Not applicable
The Company did not define any non-recurring gains and losses listed in the No. 1 Explanatory Announcement onInformation Disclosure for Companies Issuance Their Securities to the Public - Non-recurring gains and losses asrecurring gains and losses.(III) Changes in Key Accounting Data and Financial Indicators and the Reasons
? Applicable □ Not applicable(I) The changes of assets and liabilities and the reasons
1. The cash and bank balances are increased by 43.54% compared with the beginning of the year, mainly due to thereceipt of the raised funds for private placement in the current period;
2. The trading financial assets are increased by 2,097.31% compared with the beginning of the year, mainly due to theincrease of the foreign exchange contracts;
3. The prepayments are increased by 66.52% compared with the beginning of the year, mainly due to the increase ofprepayments for raw materials;
4. The contract assets are increased by 42.58% compared with the beginning of the year, mainly due to the increaseof the completed but unsettled assets of the construction contracts in the current period;
5. Other non-current financial assets are increased by 59.57% compared with the beginning of the year, mainly due tothe increase of the investment in the new asset management plans in the current period;
6. The constructions in progress are increased by 70.14% compared with the beginning of the year, mainly due to theincrease of investments in the infrastructural projects in Chengdu, Zhengzhou and Fuyang in the current period;
7. The short-term loans are increased by 291.94% compared with the beginning of the year, mainly due to theincrease of notes discounted and bank loans;
8. The trading financial liabilities are decreased by 94.29% compared with beginning of the year, mainly due tochanges in fair value of the foreign exchange contracts;
9. The salaries payable to employees are decreased by 32.38% compared with the beginning of the year, mainly dueto the issuance of previous year-end bonus in the current period;
10. Other payables are decreased by 31.54% compared with the beginning of the year, mainly due to the reduction ofthe obligations to repurchase restricted stocks;
11. The non-current liabilities due within one year are decreased by 55.01% compared with the beginning of the year,mainly due to the repayment of bank loans due within one year;
12. The deferred income is increased by 64.49% compared with the beginning of the year, mainly due to the increaseof government subsidies;
13. The deferred income tax liabilities are increased by 91.44% compared with the beginning of the year, mainly due toincrease of the taxable temporary differences;
14. The capital reserves are increased by 126.38% compared with the beginning of the year, mainly due to the receiptof the raised funds for private placement;
15. The minority shareholders' equities are increased by 95.10% compared with the beginning of the year, mainly dueto the increase of the investments absorbed from and the profits and losses of the minority shareholders in the currentperiod.(II) The changes of items in the income statement and the reasons
1. The taxes and surcharges are increased by 44.80% compared with the same period of the previous year, mainlydue to the increase of house property taxes payable in the current period compared with the same period of theprevious year;
2. The financial expenses are increased by 41.97% compared with the same period of the previous year, mainly due tothe decrease of exchange gains in the current period compared with the same period of the previous year;
3. The investment income is increased by 67.02% compared with the same period of the previous year, mainly due tothe increase of equity transfer income in the current period compared with the same period of the previous year;
4. The income from changes in fair value is increased by 187.60% compared with same period of the previous year,mainly due to the increase of changes in the fair value of other non-current financial assets and foreign exchangecontracts compared with the same period of the previous year;
5. The income tax expenses are increased by 198.81% compared with the same period of the previous year, mainlydue to the increase of taxable income in the current period compared with the same period of the previous year.(III) The changes of items in the cash flow statement and the reasons
1. The net cash flow from operating activities is increased by 250.02% compared with the same period of the previousyear, mainly due to the decrease of purchase expenses in the current period compared with the same period of theprevious year.
2. The net cash flow from investment activities is decreased by 260.61% compared with the same period of theprevious year, mainly due to the decrease of the net inflow of investment and wealth management and the net cashfrom disposal of subsidiaries in the current period;
3. The net cash flow from financing activities is increased by 427.50% compared with the same period of the previousyear, mainly due to the increase of the cash received from absorbing investments and the decrease of the net inflow ofbank loan funds in the current period.II. Information on Shareholders(I) The total number of common shareholders, the number of preferred shareholders withrestored voting rights and shareholding status of the top 10 shareholders
Unit: share
Total Number of Common Shareholders at the End of the Reporting Period | 134,126 | Total Number of Preferred Shareholders (if Any) Whose Voting Rights have been Recovered at the End of the Reporting Period | 0 | |||
Shareholding of the Top 10 Shareholders | ||||||
Name of Shareholder | Nature of Shareholder | Shareholding Percentage | Number of Shares Held | Number of Shares Held with Limited Sales Conditions | Pledges, Markings or Freezings | |
State of Shares | Quantity | |||||
Fu Liquan | Domestic natural person | 31.08% | 1,023,868,980 | 767,901,735 | Pledge | 201,000,000 |
China Mobile Communications Group Co., Ltd. | State-owned legal person | 8.90% | 293,103,400 | 293,103,400 | 0 | |
Zhu Jiangming | Domestic natural person | 4.86% | 160,175,490 | 120,131,617 | 0 | |
Chen Ailing | Domestic | 2.16% | 71,262,813 | 53,447,110 | Pledge | 31,800,000 |
natural person | ||||||
Hong Kong Securities Clearing Co. Ltd. | Overseas legal person | 2.15% | 70,786,260 | 0 | 0 | |
Wu Jun | Domestic natural person | 2.10% | 69,172,886 | 51,879,664 | 0 | |
National Social Security Fund 103 | Others | 1.37% | 45,000,000 | 0 | 0 | |
China Securities Finance Co., Ltd. | State-owned legal person | 1.20% | 39,611,241 | 0 | 0 | |
New China Life Insurance Company Ltd. - traditional - general insurance products-018L-CT001 S. | Others | 0.80% | 26,321,736 | 0 | 0 | |
CCB - Utilities Industry Stock Type Security Investment Fund of First Seafront Fund | Others | 0.71% | 23,298,603 | 0 | 0 | |
Shareholding of the Top 10 Shareholders without Limited Sales Conditions | ||||||
Name of Shareholder | Number of Shares Held Without Limited Sales Conditions | Type and Number of Shares | ||||
Type of Shares | Quantity | |||||
Fu Liquan | 255,967,245 | RMB common stock | 255,967,245 | |||
Hong Kong Securities Clearing Co. Ltd. | 70,786,260 | RMB common stock | 70,786,260 | |||
National Social Security Fund 103 | 45,000,000 | RMB common stock | 45,000,000 | |||
Zhu Jiangming | 40,043,873 | RMB common stock | 40,043,873 | |||
China Securities Finance Co., Ltd. | 39,611,241 | RMB common stock | 39,611,241 | |||
New China Life Insurance Company Ltd. - traditional - general insurance products-018L-CT001 S. | 26,321,736 | RMB common stock | 26,321,736 | |||
CCB - Utilities Industry Stock Type Security Investment Fund of First Seafront Fund | 23,298,603 | RMB common stock | 23,298,603 | |||
Agricultural Bank of China Co., Ltd.- China International Fund Management Emerging Power Hybrid Securities Investment Fund | 21,590,209 | RMB common stock | 21,590,209 | |||
China Galaxy Securities Co., Ltd. | 20,860,962 | RMB common stock | 20,860,962 | |||
Chen Ailing | 17,815,703 | RMB common stock | 17,815,703 |
Description of the association relationship or concerted action of above-mentioned shareholders | Mr. Fu Liquan and Ms. Chen Ailing are husband and wife. The Company is unaware of whether other shareholders have associated relationship or are persons acting in concert. |
Explanation on the Top 10 Shareholders' Participation in Securities Margin Trading (if Any) | N/A |
Special note on the existence of repurchase special accounts among the top 10 shareholders without limited sales conditions | It is hereby stated that as at September 30, 2023, the Company has repurchased 18,358,401 ordinary shares (A shares) held by the special securities account in the Company with a shareholding ratio of 0.56% and is not listed among the top 10 shareholders of the Company without limited sales conditions, as required. |
(II) The total number of preferred shareholders and the shareholdings of the top 10 preferredshareholders
□ Applicable ? Not applicable
III. Other Significant Events
? Applicable □ Not applicable
1. Share repurchase of the Company
On August 25, 2023, the Company held 46th meeting of the 7th Board of Directors, at which theCompany reviewed and approved the "Proposal on Repurchase of Shares", and on August 31, 2023,the Company published the "Report on Repurchase of Shares" on the Securities Times and JuchaoInformation Network. The Company plans to repurchase the shares of the Company in an amountthat is no less than RMB 400 million (inclusive) and no more than RMB 600 million (inclusive). Therepurchase price is no more than RMB 31.71 per share (inclusive). The period for the implementationof repurchase shall be 12 months from the day the Board of Directors of the Company reviews andapproves this repurchase scheme. As of the end of the current reporting period, the Company hasrepurchased 18,358,401 shares with its special securities account for repurchase through centralizedcompetitive bidding, accounting for 0.56% of the Company's present total share capital. The highesttransaction price was RMB 21.70 per share and the lowest transaction price was RMB 19.70 pershare. The total amount of funds used was RMB 390,623,667.27 (excluding transactionexpenses).The present share repurchase scheme is under implementation.
2. Matters Concerning election of new members for the Board of Directors and Board ofSupervisors
On August 25, 2023, the Company held the 46th meeting of the 7th Board of Directors and the33rd meeting of the 7th Board of Supervisors, at which the Company reviewed and approved the"Proposal on Amendment of the Articles of Association", the "Proposal on Nomination of the Non-independent Director Candidates for the 8th Board of Directors", the "Proposal on Nomination of theIndependent Director Candidates for the 8th Board of Directors" and the "Proposal on Nomination ofthe Non-employee Supervisor Candidates for the 8th Board of Supervisors". On September 11, 2023,the Company held the 2nd extraordinary general meeting of shareholders in 2023, the 1st meeting ofthe 8th Board of Directors, the 1st meeting of the 8th Board of Supervisors, and the 1st employeerepresentative meeting in 2023, at which the Company elected new members for the Board ofDirectors and Board of Supervisors and engaged the senior management members, head of theInternal Audit Department and representative of the securities affairs. The announcements above
have been disclosed on Securities Times and Juchao Information Network (http://www.cninfo.com.cn),as designated by the Company.
IV. Quarterly Financial Statements
(I) Financial Statements
1. Consolidated Balance Sheet
Prepared by: Zhejiang Dahua Technology Co., Ltd.
September 30, 2023
Unit: RMB
Item | September 30, 2023 | January 1, 2023 |
Current Assets: | ||
Cash and Bank Balances | 11,526,005,451.30 | 8,029,878,650.77 |
Deposit Reservation for Balance | ||
Loans to Banks and Other Financial Institutions | ||
Trading Financial Assets | 32,300,511.78 | 1,470,000.00 |
Derivative Financial Assets | ||
Notes receivable | 657,657,287.18 | 872,302,071.18 |
Accounts receivable | 15,983,230,318.92 | 15,411,908,561.50 |
Receivables Financing | 624,396,701.80 | 679,441,917.62 |
Prepayments | 202,644,376.32 | 121,691,239.14 |
Premium Receivable | ||
Reinsurance Accounts Receivable | ||
Reinsurance Contract Reserves Receivable | ||
Other Receivables | 347,054,643.83 | 401,849,246.88 |
Including: interest receivable | ||
Dividends Receivable | 8,519,063.17 | |
Buying Back the Sale of Financial Assets | ||
Inventory | 6,055,715,234.26 | 7,315,372,440.02 |
Contract Assets | 151,616,055.06 | 106,335,405.35 |
Holding for-sale assets | ||
Non-current Assets Due within 1 Year | 444,125,763.32 | 476,871,949.75 |
Other Current Assets | 952,930,282.05 | 1,352,406,151.72 |
Subtotal of Current Assets | 36,977,676,625.82 | 34,769,527,633.93 |
Non-current Assets: | ||
Granting of loans and advances | ||
Investment in Creditor's Rights | ||
Investment in Other Creditor's Rights | ||
Long-term Receivables | 1,244,185,976.59 | 1,436,256,651.54 |
Long-term Equity Investment | 1,131,411,277.38 | 1,461,099,644.55 |
Investment in Other Equity Instruments | ||
Other Non-current Financial Assets | 1,485,704,445.48 | 931,043,130.33 |
Investment Property | 422,842,366.64 | 423,035,823.82 |
Fixed Assets | 4,534,488,944.83 | 4,643,617,574.85 |
Projects under Construction | 720,594,069.59 | 423,535,552.03 |
Productive Biological Assets | ||
Oil and gas assets |
Right-of-use Assets | 292,594,932.87 | 314,700,977.50 |
Intangible Assets | 581,476,230.42 | 557,183,251.12 |
Development Expenditure | ||
Goodwill | 6,615,294.18 | 6,615,294.18 |
Long-term Deferred Expenses | 141,447,707.72 | 130,626,422.97 |
Deferred Income Tax Assets | 1,072,290,892.37 | 1,014,419,944.15 |
Other Non-current Assets | 130,379,182.02 | 141,231,903.57 |
Subtotal of Non-current Assets | 11,764,031,320.09 | 11,483,366,170.61 |
Total assets | 48,741,707,945.91 | 46,252,893,804.54 |
Current Liabilities: | ||
Short-term loan | 1,010,975,250.06 | 257,943,618.51 |
Borrowings from the Central Bank | ||
Borrowings from Banks and Other Financial Institutions | ||
Transactional financial liabilities | 1,521,381.34 | 26,652,319.25 |
Derivative Financial Liabilities | ||
Notes Payable | 3,327,988,147.36 | 4,364,097,761.17 |
Accounts Payable | 5,186,843,665.02 | 7,340,277,388.29 |
Received Prepayments | ||
Contract liabilities | 1,088,556,025.95 | 1,219,548,011.88 |
Financial Assets Sold for Repurchase | ||
Deposit Taking and Interbank Deposit | ||
Receiving from Vicariously Traded Securities | ||
Receiving from Vicariously Sold Securities | ||
Payroll payable | 1,070,520,359.59 | 1,583,203,165.43 |
Tax Payable | 378,657,247.76 | 326,881,747.78 |
Other Payables | 687,411,322.48 | 1,004,056,999.91 |
Including: interest payable | ||
Dividends Payable | 10,349,050.92 | |
Service Charge and Commission Payable | ||
Reinsurance Accounts Payable | ||
Holding for-sale liabilities | ||
Non-current Liabilities Due within 1 Year | 1,150,797,607.75 | 2,558,010,785.73 |
Other Current Liabilities | 154,299,419.59 | 166,004,612.27 |
Subtotal of Current Liabilities | 14,057,570,426.90 | 18,846,676,410.22 |
Non-current Liabilities: | ||
Insurance Contract Reserves | ||
Long-term loan | 452,000,000.00 | 453,825,000.00 |
Bonds Payable | ||
Including: Preferred Stocks | ||
Perpetual Bonds | ||
Lease Liabilities | 169,355,769.09 | 196,340,654.27 |
Long-term Payables | ||
Long-term payroll payable | ||
Expected Liabilities | 226,038,360.08 | 227,764,387.93 |
Deferred Income | 172,157,947.40 | 104,663,047.38 |
Deferred Income Tax Liabilities | 2,236,888.14 | 1,168,473.33 |
Other Non-current Liabilities | 152,019,212.22 | 204,084,072.08 |
Subtotal of Non-current Liabilities | 1,173,808,176.93 | 1,187,845,634.99 |
Total Liabilities | 15,231,378,603.83 | 20,034,522,045.21 |
Shareholders' Equity: |
Share Capital | 3,294,468,990.00 | 3,033,161,170.00 |
Other Equity Instruments | ||
Including: Preferred Stocks | ||
Perpetual Bonds | ||
Capital Reserves | 8,942,679,467.06 | 3,950,209,243.25 |
Less: Treasury Share | 730,682,315.58 | 609,859,632.00 |
Other Comprehensive Incomes | 36,885,468.70 | 36,942,339.77 |
Special Reserves | ||
Surplus Reserves | 1,553,691,005.92 | 1,553,691,005.92 |
General Risk Reserves | ||
Undistributed Profits | 19,668,820,104.71 | 17,872,654,791.67 |
Total Shareholders' Equity Attributable to the Parent Company | 32,765,862,720.81 | 25,836,798,918.61 |
Minority Shareholders' Equity | 744,466,621.27 | 381,572,840.72 |
Total Shareholders' Equity | 33,510,329,342.08 | 26,218,371,759.33 |
Total Liabilities and Shareholders' Equity | 48,741,707,945.91 | 46,252,893,804.54 |
Legal representative: Fu Liquan Person in charge of accounting: Xu Qiaofen Person in charge of the accounting institution: Zhu Zhuling
2. Consolidated Income Statement for the Period from the Beginning of the Year to the End ofthe Reporting Period
Unit: RMB
Item | Amount Occurred in the Current Period | Amount Occurred in the Previous Period |
I. Total Operating Revenue | 22,278,484,044.04 | 21,171,868,473.02 |
Including: Operating Revenue | 22,278,484,044.04 | 21,171,868,473.02 |
Interest Income | ||
Earned Premiums | ||
Service Charge and Commission Income | ||
II. Total Operating Cost | 19,682,357,352.26 | 19,424,258,152.56 |
Including: Operating Cost | 12,777,077,332.38 | 13,226,510,613.09 |
Interest Expenditures | ||
Service Charge and Commission Expenses | ||
Surrender Value | ||
Net Claims Paid | ||
Net Amount Withdrawn for Insurance Liability Reserves | ||
Policyholder Dividend Expense | ||
Reinsurance Cost | ||
Taxes and Surcharges | 177,294,208.00 | 122,439,797.00 |
Sales Expenses | 3,425,427,717.75 | 3,311,667,760.71 |
Administration expenses | 864,955,493.63 | 711,270,493.55 |
Research and development expense | 2,747,587,038.30 | 2,586,591,892.17 |
Financial Expenses | -309,984,437.80 | -534,222,403.96 |
Including: interest expenses | 77,474,478.95 | 97,848,538.91 |
Interest Income | 195,636,440.39 | 155,448,560.74 |
Add: Other income | 620,883,016.92 | 716,789,799.42 |
Investment Income (Mark "-" for Loss) | -88,930,817.84 | -269,681,876.75 |
Including: Investment Income from Affiliates and Joint Ventures | -220,706,198.89 | -301,885,837.51 |
Profits from derecognition of Financial Assets at Amortized Cost | -315,687.54 | -557,754.22 |
Exchange Gains (Mark "-" for Losses) | ||
Profit of Net Exposure Hedging (Mark "-" for Loss) | ||
Incomes from changes in fair value (losses marked with "-") | 83,022,903.98 | -94,777,053.97 |
Credit Impairment Losses (Mark "-" for Loss) | -202,741,060.32 | -248,781,379.24 |
Asset Impairment Losses (Mark "-" for Loss) | -80,391,199.99 | -76,837,195.24 |
Asset Disposal Income (Mark "-" for Loss) | 1,560,039.61 | 2,297,493.53 |
III. Operating Profit (Mark "-" for Loss) | 2,929,529,574.14 | 1,776,620,108.21 |
Add: Non-operating Revenues | 7,471,604.33 | 9,811,752.49 |
Less: Non-operating Expenses | 5,181,888.81 | 5,678,668.55 |
IV. Total Profit (Mark "-" for Total Loss) | 2,931,819,289.66 | 1,780,753,192.15 |
Less: Income Tax Expense | 225,322,486.28 | 75,406,912.79 |
V. Net Profit (Mark "-" for Net Loss) | 2,706,496,803.38 | 1,705,346,279.36 |
(I) Classified by operation continuity | ||
1. Net Profit as a Going Concern (Mark "-" for Net Loss) | 2,706,496,803.38 | 1,705,346,279.36 |
2. Net Profit of Discontinued Operation (Mark "-" for Net Loss) | ||
(II) Classified by the attribution of ownership | ||
1. Net Profit Attributable to Shareholders of Parent Company (Mark "-" for Net Loss) | 2,590,132,339.63 | 1,693,101,190.89 |
2. Minority Shareholders' Profit and Loss (Mark "-" for Net Loss) | 116,364,463.75 | 12,245,088.47 |
VI. Net Amount of Other Comprehensive Incomes after Tax | -199,810.57 | -34,710,886.19 |
Net Amount of Other Comprehensive Incomes after Tax Attributable to the Parent Company's Owner | -56,871.07 | -34,444,992.63 |
(I) Other comprehensive income that cannot be reclassified into profit or loss | 941,710.18 | |
1. Re-measure the variation of the defined benefit plan |
2. Other comprehensive income that cannot be transferred to P/L under the equity method | 941,710.18 | |
3. Changes in the fair value of investment in other equity instruments | ||
4. Changes in the fair value of the credit risk of the enterprise | ||
5. Others | ||
(II) Other comprehensive income that will be reclassified as P/L | -998,581.25 | -34,444,992.63 |
1. Other comprehensive income that can be transferred to P/L under the equity method | ||
2. Changes in the fair value of investment in other creditor's rights | ||
3. Financial assets reclassified into other comprehensive income | ||
4. Provisions for the credit impairment of investment in other creditor's rights | ||
5. Cash flow hedge reserves | ||
6. Currency translation difference | -998,581.25 | -34,444,992.63 |
7. Others | ||
Net Amount of Other Comprehensive Incomes After Tax Attributable to Minority Shareholders | -142,939.50 | -265,893.56 |
VII. Total Comprehensive Income | 2,706,296,992.81 | 1,670,635,393.17 |
(I) Total Comprehensive Income Attributable to the Parent Company's Owner | 2,590,075,468.56 | 1,658,656,198.26 |
(II) Total Comprehensive Income Attributable to Minority Shareholders | 116,221,524.25 | 11,979,194.91 |
VIII. Earnings per Share: | ||
(I) Basic Earnings per Share | 0.82 | 0.57 |
(II) Diluted Earnings per Share | 0.82 | 0.57 |
Legal representative: Fu Liquan Person in charge of accounting: Xu Qiaofen Person in charge of the accounting institution: Zhu Zhuling
3. Consolidated Cash Flow Statement for the Period from the Beginning of the Year to the Endof the Reporting Period
Unit: RMB
Item | Amount Occurred in the Current Period | Amount Occurred in the Previous Period |
I. Cash Flow Generated by Operational Activities: | ||
Cash from Sales of Merchandise and Provision of Services | 23,883,101,840.08 | 23,543,613,200.85 |
Net Increase in Customer's Bank Deposits and Interbank Deposits | ||
Net Increase in Borrowings from the Central Bank | ||
Net Increase in Borrowings from Other Financial Institutions |
Cash Arising from Receiving Premiums for the Original Insurance Contract | ||
Net Amount Arising from Reinsurance Business | ||
Net Increase in Deposits and Investments from Policyholders | ||
Cash Arising from Interests, Service Charges and Commissions | ||
Net Increase in Borrowings from Banks and Other Financial Institutions | ||
Net Increase in Repurchase Business Funds | ||
Net Amount of Cash Received from the Vicariously Traded Securities | ||
Tax Refund | 829,406,103.23 | 1,123,002,586.61 |
Other Received Cashes Related to Operational Activities | 930,003,416.52 | 908,237,914.67 |
Subtotal of cash inflow from operational activities | 25,642,511,359.83 | 25,574,853,702.13 |
Cash Paid for Merchandise and Services | 15,829,648,766.62 | 17,516,686,825.14 |
Net Increase in Loans and Advances to Customers | ||
Net Increase in Deposits with Central Bank and Other Financial Institutions | ||
Cash Paid for Original Insurance Contract Claims | ||
Net increase of funds lent | ||
Cash Paid for Interests, Service Charges and Commissions | ||
Cash Paid for Policy Dividends | ||
Cash Paid to and for Employees | 5,476,008,617.90 | 5,856,138,762.66 |
Cash Paid for Taxes and Surcharges | 1,390,361,176.28 | 1,566,631,299.56 |
Other Paid Cashes Related to Operational Activities | 1,621,240,560.55 | 1,518,774,493.93 |
Subtotal of cash outflow from operational activities | 24,317,259,121.35 | 26,458,231,381.29 |
Net cash flow generated by operating activities | 1,325,252,238.48 | -883,377,679.16 |
II. Cash Flow from Investment Activities: | ||
Cash Arising from Disposal of Investments | 1,275,269,172.84 | 2,038,864,008.78 |
Cash Arising from Investment Incomes | 28,199,284.38 | 24,500,087.16 |
Net Cash Arising from Disposal of Fixed Assets, Intangible Assets and Other Long-term Assets | 3,985,726.76 | 8,597,432.00 |
Net Cash Arising from Disposal of | 229,078,062.03 |
Subsidiaries and Other Business Units | ||
Other Received Cashes Related to Investment Activities | 7,731,220.78 | 25,121,289.66 |
Subtotal of cash inflow from investment activities | 1,315,185,404.76 | 2,326,160,879.63 |
Cash Paid for Purchase and Construction of Fixed Assets, Intangible Assets and Other Long-term Assets | 1,020,886,264.64 | 1,019,379,551.12 |
Cash Paid for Investments | 1,223,451,286.75 | 1,584,782,317.98 |
Net Increase in Pledge Loans | ||
Net Cash Paid for Acquisition of Subsidiaries and Other Business Units | ||
Other Paid Cashes Related to Investment Activities | 82,528,381.07 | 2,545,032.90 |
Subtotal of cash outflows from investment activities | 2,326,865,932.46 | 2,606,706,902.00 |
Net amount of cash flow generated by investment activities | -1,011,680,527.70 | -280,546,022.37 |
III. Cash Flow from Financing Activities: | ||
Cash Arising from Absorbing Investments | 5,505,773,563.01 | 626,079,632.00 |
Including: Cash Arising from Subsidiaries Absorbing Investments by Minority Shareholders | 409,774,403.01 | 16,220,000.00 |
Cash Arising from Borrowings | 2,373,225,673.47 | 5,013,321,909.81 |
Other Received Cashes Related to Financing Activities | 453,263.81 | |
Subtotal of cash inflow from financing activities | 7,878,999,236.48 | 5,639,854,805.62 |
Cash Paid for Debts Repayment | 3,067,680,609.51 | 3,680,361,551.09 |
Cash Paid for Distribution of Dividends and Profits or Payment of Interests | 850,997,501.96 | 885,752,222.88 |
Including: Dividends and Profits Paid to Minority Shareholders by Subsidiaries | 1,104,770.95 | |
Other Paid Cashes Related to Financing Activities | 783,092,316.63 | 471,425,530.60 |
Subtotal of cash outflow from financing activities | 4,701,770,428.10 | 5,037,539,304.57 |
Net cash flow generated by financing activities | 3,177,228,808.38 | 602,315,501.05 |
IV. Impact of Fluctuation in Exchange Rate on Cash and Cash Equivalents | 18,635,906.58 | 145,882,804.58 |
V. Net Increase in Cash and Cash Equivalents | 3,509,436,425.74 | -415,725,395.90 |
Add: Cash and Cash Equivalents at the Commencement of the Period | 7,878,465,052.63 | 7,617,576,852.32 |
VI. Cash and Cash Equivalents at the End of the Period | 11,387,901,478.37 | 7,201,851,456.42 |
(II) The first implementation of new accounting criteria from 2023 to adjust therelevant items of the financial statements implemented at the beginning of theyear for the first time
□ Applicable ? Not applicable
(III) Audit ReportWhether the Q3 report has been audited.
□ Yes ? No
The Q3 report of the Company has not been audited yet.
Board of Directors of Zhejiang Dahua Technology Co., Ltd.
October 21, 2023