The Report for the Third Quarter of 2015 of Shenzhen Chiwan Wharf Holdings Limited
Stock code: 000022/200022 Stock abbreviation: Chiwan Wharf A/Chiwan Wharf B Announcement No.: 2015-093
Shenzhen Chiwan Wharf Holdings Limited
The Report for the Third Quarter of 2015
Section I. Important Reminders
I. The Board of Directors, the Supervisory Committee, directors, supervisors and senior management staff of
Shenzhen Chiwan Wharf Holdings Limited (hereinafter referred to as “the Company”) warrant that the
information carried in this Report is factual, accurate and complete, without any false record, misleading
statement or material omission. And they shall be jointly and severally liable for that.
II. All Directors, Supervisors and Senior Management Staff agreed with and guaranteed the correctness,
accuracy and completeness of the contents of this Report.
III. All directors have attended the board meeting for reviewing this Report.
IV. These quarterly Financial Statements are un-audited.
V. Chairman of the Board Mr. Zheng Shaoping, Chief Financial Officer Mr. Zhang Fang and Financial Manager
Ms. Li Li hereby announce that they guarantee the factuality, accuracy and completeness of the Financial
Statements enclosed in this Report.
VI. This Report is prepared in both Chinese and English. Should there be any understanding discrepancy between
the two versions, the Chinese version shall prevail.
Section II. Financial Highlights & Changes in Shareholders
I. Major accounting data and financial indexes
Does the Company adjust retrospectively or restate accounting data of previous years due to change of the
accounting policy or correction of any accounting error?
□ Yes √ No
Item 30 Sept. 2015 31 Dec. 2014 Increase/decrease
Total assets (RMB Yuan) 6,833,803,697.08 6,935,824,199.68 -1.47%
Net assets attributable to shareholders
4,326,142,462.17 4,115,298,831.59 5.12%
of the Company (RMB Yuan)
YoY YoY
Item Jul.-Sept. 2015 Jan.-Sept. 2015
increase/decrease increase/decrease
Operating revenues (RMB Yuan) 509,817,001.86 9.95% 1,390,605,010.64 3.80%
Net profit attributable to shareholders
175,532,433.81 33.63% 417,509,806.15 13.86%
of the Company (RMB Yuan)
Net profit attributable to shareholders
of the Company after extraordinary 175,272,326.54 33.66% 419,035,408.25 15.05%
gains and losses (RMB Yuan)
Net cash flows from operating
-- -- 645,020,079.10 33.94%
activities (RMB Yuan)
Basic EPS (RMB Yuan/share) 0.272 33.33% 0.648 13.88%
Diluted EPS (RMB Yuan/share) 0.272 33.33% 0.648 13.88%
Weighted average ROE (%) 4.14% 0.86% 9.86% 0.74%
1
The Report for the Third Quarter of 2015 of Shenzhen Chiwan Wharf Holdings Limited
Items and amounts of extraordinary gains and losses
√Applicable □Inapplicable
Unit: RMB Yuan
Amount as of Jan.-Sept.
Item Note
2015
Gains/losses on the disposal of non-current assets (including the offset part of asset
(809,709.57)
impairment provisions)
Government grants recognized in the current period, except for those acquired in
the ordinary course of business or granted at certain quotas or amounts according to 482,763.16
the country’s unified standards
Non-operating incomes and expenses other than the above 1,602,878.61
Less: Income tax effects 811,212.99
Minority interests effects (after tax) 1,990,321.31
Total (1,525,602.10) --
Explain the reasons if the Company classifies an item as an extraordinary gain/loss according to the definition in
the Explanatory Announcement No. 1 on Information Disclosure for Companies Offering Their Securities to the
Public—Extraordinary Gains and Losses, or classifies any extraordinary gain/loss item mentioned in the said
explanatory announcement as a recurrent gain/loss item
□ Applicable √ Inapplicable
II. Total number of shareholders and top 10 shareholders at the period-end
1. Total number of common shareholders and shareholdings of the top 10 common shareholders at the
period-end
Unit: share
Total number of shareholders at the period-end 35,875 shareholders, including 26,313 A-share holders and 9,562 B-share holders
Shareholdings of top ten shareholders (all being non-restricted share holders)
Number of Type of shares
Nature of Percentage of Shares pledged or
Name of shareholder non-restricted (A, B, H or
shareholder shareholding frozen (share)
shares held other)
CHINA NANSHAN DEVELOPMENT State-owned
32.52% 209,687,067 0 A share
(GROUP) INC. corporation
Ordinary domestic
SHENZHEN MALAI STORAGE CO., LTD. 25% 161,190,933 0 A share
corporation
KEEN FIELD ENTERPRISES LIMITED Foreign corporation 8.58% 55,314,208 0 B share
CMBLSA RE FTIF TEMPLETON ASIAN
Foreign corporation 7.43% 47,914,954 Unknown B share
GRW FD GTI 5496
DEUTSCHE BANK
Foreign corporation 0.62% 3,996,830 Unknown A share
AKTIENGESELLSCHAFT
CMBNA/STICHTING PENS FND ABP Foreign corporation 0.54% 3,463,503 Unknown B share
GIC PRIVATE LIMITED Foreign corporation 0.52% 3,360,777 Unknown B share
TEMPLETON ASIAN GROWTH FUND Foreign corporation 0.41% 2,657,852 Unknown B share
BBH A/C VANGUARD EMERGING
Foreign corporation 0.40% 2,595,918 Unknown B share
MARKETS STOCK INDEX FUND
KUMPULAN WANG PERSARAAN
Foreign corporation 0.37% 2,368,067 Unknown B share
(DIPERBADANKAN)
Explanation on associated relationship or/and China Merchants Holdings (International) Company Limited is a shareholder of China
persons acting in concert among the Nanshan Development (Group) Inc., (hereinafter referred to as “CND”). Shenzhen
above-mentioned shareholders: Malai Storage Co., Ltd. (hereinafter referred to as “Malai Storage”) was a
2
The Report for the Third Quarter of 2015 of Shenzhen Chiwan Wharf Holdings Limited
wholly-funded subsidiary of China Merchants Holdings (International) Company
Limited, and Keen Field Enterprises Limited was also a wholly-funded subsidiary of
China Merchants Holdings (International) Company Limited. The Company does not
know whether the other non-restricted shareholders are related parties or not.
Did any of the top 10 common shareholders or the top 10 non-restricted common shareholders of the Company
carry out any agreed buy-back in the reporting period?
□ Yes √ No
2. Total number of preference share holders and shareholdings of the top ten preferred share holders at the
period-end
□ Applicable √ Inapplicable
Section III. Significant Events
I. Major changes in main accounting statement items and financial indicators in the reporting
period, as well as reasons for the changes
Unit: RMB Yuan
Increase/
Item 30 Sept. 2015 31 Dec. 2014 Main reasons
decrease
Other current liabilities 600,000,000.00 400,000,000.00 50% Short-term financing bonds were issued and repaid.
Corporate bonds were redeemed ahead of schedule
Bonds payable 497,562,739.75 995,110,137.02 -50%
in this April.
Increase/
Item Jan.-Sept. 2015 Jan.-Sept. 2014 Main reasons
decrease
1) Chiwan Container Terminal Co., Ltd., one of the
Company’s controlled subsidiaries, passed the
hi-tech enterprise certification in 2015 and has thus
Net cash flows from been entitled to a preferential income tax rate of
645,020,079.10 481,588,587.65 34%
operating activities 15%; 2) We received and held as an agent more
payments; 3) A rebate from the Machong Wharf
watercourse occupancy fee was received; and 4)
There existed timing differences in payments.
Net cash flows from In the same period of last year, we received from a
(58,769,748.94) 17,243,304.17 -441%
investing activities joint venture the dividends for the previous year.
Cash receipts from
borrowings 138,736,732.40 554,750,000.00 -75% The borrowings obtained decreased.
Cash receipts from
issue of bonds 800,000,000.00 398,800,000.00 101% More short-term financing bonds were issued.
Chiwan Container Terminal Co., Ltd., one of the
Cash payments for
Company’s controlled subsidiaries, distributed
distribution of
464,056,566.07 312,751,306.37 48% dividends to its minority shareholders this year,
dividends or profit or
while there had been no such cases in the same
interest
period of last year.
Chiwan Container Terminal Co., Ltd., one of the
Company’s controlled subsidiaries, distributed
Net cash flows from
(627,058,353.75) (453,805,730.38) 38% dividends to its minority shareholders this year,
financing activities
causing an increase in the cash outflows from
financing activities.
3
The Report for the Third Quarter of 2015 of Shenzhen Chiwan Wharf Holdings Limited
II. Progress and influence of significant events, as well as the analysis and explanation on
solutions
□ Applicable √ Inapplicable
III. Commitments made by the Company or shareholders holding over 5% of the Company’s
shares in the reporting period or such commitments carried down into the reporting period
√ Applicable □ Inapplicable
Time of
Commitment Period of
Commitment Contents making Fulfillment
maker commitment
commitment
CND Group proposed in Mar. 2009 to the
Company ,
which was reviewed and approved in the
general meeting of the Company in May
2009. The Board of Directors of the Company
was authorized to formulate and carry out an
equity incentive plan at a proper timing
In order to enhance the shareholding according to applicable laws and regulations.
confidence of tradable share holders, and In Jun. 2014, according to jointly
management and all the shareholders can promulgated by the State-owned Assets
coincide, CND made a commitment to Supervision and Administration Commission
Share reform
CND Group entrust, through the general meeting of Apr. 2006 Standing of the State Council and the Ministry of
commitment
the Company, the Board of Directors of Finance, as well as promulgated by CSRC, the
timing after the completion of the share equity incentive plan could not be
division reform according to applicable successfully formulated due to policy and
laws and regulations. regulation changes, as well as some
restrictions. Therefore, the Company has
decided not to formulate and carry out the
equity incentive plan for now. The Board of
Directors will continue to follow and study
relevant policies and regulations, and
reconsider formulating and carrying out a new
equity incentive plan according to the actual
situation of the Company and executing the
decision-making procedure.
Concerning
horizontal
1. Commitments made by China competition, it is
Merchants Holdings (International) about promised that the
share custody; horizontal
2. Commitment made by China competition issue
China
Merchants Holdings (International) about will be solved
Commitment Merchants
guaranteeing the independency of the through ways
in the Holdings 17 Sept.
Company; such as asset In the process of execution
acquisition (International) 2012
3. Commitment made by China reorganization in
report or the Company
Merchants Holdings (International) about the coming 3-5
report on Limited
horizontal competition; and years. And the
equity
4. Commitment made by China other three
changes
Merchants Holdings (International) about commitments are
regulating related-party transactions subject to the
share custody
period.
1. Commitment made by Malai Storage Whenever Malai
27 Dec.
Malai Storage about guaranteeing the independency of Storage holds the In the process of execution
2012
the Company; Company’s shares
4
The Report for the Third Quarter of 2015 of Shenzhen Chiwan Wharf Holdings Limited
2. Commitment made by Malai Storage
about horizontal competition; and
3. Commitment made by Malai Storage
about regulating related-party
transactions
CND Group irrevocably and
unconditionally agrees that if Chiwan
Wharf suffers from any loss, expense,
liability, demanded compensation or law
20 Mar.
suit due to any actual or potential
2001; 18
illegality or unenforceability in any land
Jun. 2003;
CND Group use agreement or relevant documents Standing In the process of execution
29 Sept.
signed or to be signed by CND Group or
2004
other related problems, CND Group
promises to give full immunity to the
recipient party of the land use right and
Other
its inheritor and the recipient person
commitments
regarding the aforesaid matters.
made to
If the Company cannot pay interest on
minority
time, pay principals upon maturity or is
shareholders
involved in any violation, it shall at least
take the following measures:
1. Not to distribute profit to shareholders;
Whenever any of
2. Suspend capital outlay projects such as 18 Oct.
the corporate
The Company significant outward investments or 2013 In the process of execution
bonds of “13
mergers;
Chiwan 01” exists
3. Reduce or stop salaries and bonuses
for directors and senior management
staff; and
4. Not to remove the persons held chiefly
responsible.
Executed in
Yes
time or not?
Specific
reason for
failing to
fulfill the
N/A
commitment
and plan for
the next step
(if any)
IV. Predict the 2015 annual operating results
Warnings of possible loss or large-margin change of the accumulated net profit made during the period from the
beginning of the year to the end of the next reporting period compared with the same period of the last year
according to prediction, as well as explanations on the reasons
□ Applicable √ Inapplicable
V. Securities investment
√ Applicable □ Inapplicable
Unit: RMB Yuan
Number of Shareholdin Gain/loss
Initial Number of shares Shareholding
Variety of Code of Name of shares held g percentage Closing book in Accountin
investment held at percentage at Source of stock
securities securities securities at at value reporting g title
cost period-beginning period-beginning
period-end period-end period
Availabl Corporate
e-for-sa shares, which
Ninghu
Stock 600377 1,120,000 1,000,000 0.02% 1,000,000 0.02% 7,960,000 380,000 le are allowed for
Expressway
financia circulation after
l assets share reform
5
The Report for the Third Quarter of 2015 of Shenzhen Chiwan Wharf Holdings Limited
Available
Petro-chemi -for-sale Corporate
Stock 400032 3,500,000 780,000 0.26% 780,000 0.26% 382,200 -
cal A1 financial shares
assets
Available
Guang Jian -for-sale Corporate
Stock 400009 27,500 20,000 0.02% 20,000 0.02% 17,000 -
1 financial shares
assets
Total 4,647,500 1,800,000 -- 1,800,000 -- 8,359,200 380,000 -- --
VI. Shareholdings in other listed companies
□ Applicable √ Inapplicable
No such cases in the reporting period.
VII. Investments in derivatives
□ Applicable √ Inapplicable
No such cases in the reporting period.
VIII. Researches, visits and interviews received in the reporting period
Main discussion and
Way of
Time Place Visitor type Visitor materials provided by the
reception
Company
Basic operation situation
Office of the of the Company,
Jul.-Sept. 2015 By phone Individual Individual investors
Company investments made and its
financial position
IX. Provision of guarantees in violation of regulations
□ Applicable √ Inapplicable
No such cases in the reporting period.
X. Occupation of the Company’s funds by the controlling shareholder or its related parties
for non-operating purposes
□ Applicable √ Inapplicable
No such cases in the reporting period.
XI. Other information
Internal control progress:
Pursuant to the “Internal Control Rules for Enterprises” and the mating guidelines, the Company has completed
the following internal control tasks for the third quarter of 2015:
1. The Company organized the members of the task groups of the Headquarters and the subsidiaries within the
internal control project to review the operation flows completed last year, revised them according to business
changes this year and complete the description of recognized operation flows.
2. The Company searched for defects in internal control by designing and running effectiveness tests.
3. The Company searched for risks by going through the operation flows and making a list of risks.
6
The Report for the Third Quarter of 2015 of Shenzhen Chiwan Wharf Holdings Limited
The Company has hired Deloitte Touche Tohmatsu Certified Public Accountants LLP to be its internal control
auditor for 2015 and communicated with the accountants about the internal control audit plan. The accountants are
now carrying out the preliminary audit.
The Company carries out the internal control-related work according to the schedule for the internal control
improvement plan for 2015. And the internal control project is right on schedule, with no derivation or delay.
7
The Report for the Third Quarter of 2015 of Shenzhen Chiwan Wharf Holdings Limited
Section IV. Financial Statements
I. Financial statements (see the attached)
(1) Balance sheet
(II) Income statement for the reporting period
(III) Income statement for Jan.-Sept. 2015
(IV) Cash flow statement for Jan.-Sept. 2015
II. Auditor’s report
Has this Report been audited by a CPAs firm?
□ Yes √ No
For and on behalf of the Board
Zheng Shaoping
Chairman
Shenzhen Chiwan Wharf Holdings Limited
Dated 30 October 2015
8
The Report for the Third Quarter of 2015 of Shenzhen Chiwan Wharf Holdings Limited
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED
CONSOLIDATED AND COMPANY BALANCE SHEET
30 SEPTEMBER 2015
(All amounts in RMB Yuan unless otherwise stated)
[English translation for reference only]
30-Sep-2015 31-Dec-2014 30-Sep-2015 31-Dec-2014
ASSETS
Consolidated Consolidated Company Company
Current Assets
Currency funds 425,584,598.29 468,635,486.47 205,854,763.34 281,427,034.32
Notes receivable 1,870,000.00 2,500,000.00
Accounts receivable 253,623,300.78 203,641,944.62 21,888,288.09 12,114,724.37
Prepayments 1,681,711.09 1,984,932.73 175,000.00 175,000.00
Interest receivable 183,213.50 152,533.34
Dividends receivable 218,805,886.23
Other receivables 30,519,090.70 42,321,002.73 717,578,545.33 826,175,209.04
Inventories 18,660,845.79 19,090,168.61 1,085,041.30 824,171.90
Other current assets 9,192,994.38 16,893,412.98 315,749.77 98,303.47
Total current assets 741,132,541.03 755,250,161.64 946,897,387.83 1,339,772,862.67
Non-current Assets
Available-for-sale financial
21,869,200.00 21,209,200.00 21,869,200.00 21,209,200.00
assets
Long-term receivables 11,004,284.75 11,004,284.75
Long-term equity
1,543,050,063.63 1,493,340,275.05 2,140,290,008.52 2,124,318,151.59
investments
Investment property 33,459,781.93 31,031,939.45 22,984,958.08 23,668,903.59
Fixed assets 3,176,776,813.90 3,319,843,271.66 173,347,247.71 184,439,928.48
Construction in progress 59,631,140.78 34,582,369.45 4,897,516.62 3,621,969.65
Intangible assets 1,056,516,880.47 950,021,585.10 64,470,162.20 66,559,896.74
Goodwill 10,858,898.17 10,858,898.17
Long-term prepaid
58,609,162.04 58,077,245.85 4,426,978.65 4,871,223.29
expenses
Deferred tax assets 10,293,407.87 26,941,859.72
Other non-current assets 121,605,807.26 234,667,393.59
Total non-current assets 6,092,671,156.05 6,180,574,038.04 2,443,290,356.53 2,439,693,558.09
TOTAL ASSETS 6,833,803,697.08 6,935,824,199.68 3,390,187,744.36 3,779,466,420.76
9
The Report for the Third Quarter of 2015 of Shenzhen Chiwan Wharf Holdings Limited
CONSOLIDATED AND COMPANY BALANCE SHEET
30 SEPTEMBER 2015（CONTINUE）
(All amounts in RMB Yuan unless otherwise stated)
[English translation for reference only]
LIABILITIES AND 30-Sep-2015 31-Dec-2014 30-Sep-2015 31-Dec-2014
SHAREHOLDERS' EQUITY Consolidated Consolidated Company Company
Current Liabilities
Short-term borrowings 138,736,732.40
Accounts payable 87,319,878.61 77,447,853.13 15,967,316.54 14,948,575.64
Advances 963,201.79 31,818,775.21 55,786.21 1,214,888.00
Employee benefits payable 67,737,974.70 69,425,249.36 43,903,483.13 41,375,574.26
Taxes payable 39,350,223.80 66,374,211.86 (109,801.48) 359,758.06
Interest payable 34,776,690.04 33,775,342.43 35,639,507.96 36,181,574.83
Dividends payable 199,830,762.29
Other payables 92,271,585.53 85,558,954.41 328,365,180.55 266,554,498.30
Non-current liabilities due within one
5,190,944.18 4,997,419.52
year
Other current liabilities 600,000,000.00 400,000,000.00 600,000,000.00 400,000,000.00
Total current liabilities 1,066,347,231.05 969,228,568.21 1,023,821,472.91 760,634,869.09
Non-current Liabilities
Bonds payable 497,562,739.75 995,110,137.02 497,562,739.75 995,110,137.02
Special payables 35,153,172.00 47,002,997.66
Deferred income 45,298,297.83 47,337,896.36
Deferred tax liabilities 1,710,000.00 1,545,000.00 1,710,000.00 1,545,000.00
Total non-current liabilities 579,724,209.58 1,090,996,031.04 499,272,739.75 996,655,137.02
TOTAL LIABILITIES 1,646,071,440.63 2,060,224,599.25 1,523,094,212.66 1,757,290,006.11
SHAREHOLDERS' EQUITY
Share capital 644,763,730.00 644,763,730.00 644,763,730.00 644,763,730.00
Capital reserve 163,401,845.01 162,698,555.65 204,648,363.92 204,296,719.24
Other Comprehensive Income (8,482,146.43) (8,977,146.43) 5,230,000.00 4,735,000.00
Special reserve 3,258,761.11 2,219,777.52 1,004,635.93
Surplus reserve 520,074,434.56 520,074,434.56 520,074,434.56 520,074,434.56
Unappropriated profit 3,003,125,837.92 2,794,519,480.29 491,372,367.29 648,306,530.85
Total shareholders' equity
attributable to equity holders of the 4,326,142,462.17 4,115,298,831.59 1,867,093,531.70 2,022,176,414.65
parent
Minority interests 861,589,794.28 760,300,768.84
TOTAL SHAREHOLDERS' EQUITY 5,187,732,256.45 4,875,599,600.43 1,867,093,531.70 2,022,176,414.65
TOTAL LIABILITIES AND
6,833,803,697.08 6,935,824,199.68 3,390,187,744.36 3,779,466,420.76
SHAREHOLDERS' EQUITY
10
The Report for the Third Quarter of 2015 of Shenzhen Chiwan Wharf Holdings Limited
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED
CONSOLIDATED AND COMPANY INCOME STATEMENT
IN THE REPORT PERIOD
(All amounts in RMB unless otherwise stated)
[English translation for reference only]
Jul.-Sep. 2015 Jul.-Sep. 2014
Items
Consolidated Company Consolidated Company
Total operating income 509,817,001.86 66,688,234.98 463,686,826.14 56,548,273.10
Less: Operating costs (252,784,856.53) (40,752,274.42) (249,725,819.36) (41,044,684.56)
Business taxes and levies (1,794,432.45) (969,490.03) (2,109,436.98) (1,259,976.58)
Administrative expenses (42,462,416.71) (17,670,340.06) (34,259,679.33) (13,009,492.11)
Financial expenses (14,272,783.17) (6,437,819.88) (19,055,518.33) (5,932,012.73)
Impairment losses of assets (111,324.23) (64,526.08) -
Add: Investment income 34,558,398.42 20,593,318.24 33,096,714.63 21,494,192.61
Including: Income from investments
31,337,178.42 17,372,098.24 30,398,769.42 18,796,247.40
in associates and joint ventures
Operating profit 232,949,587.19 21,451,628.83 191,568,560.69 16,796,299.73
Add: Non-operating income 1,316,850.16 453,036.08 1,347,022.58 970,527.09
Less: Non-operating expenses (957,964.03) (618,164.84) (996,237.02) (722,842.42)
Including: Losses from disposal of
(934,566.57) (609,746.85) (988,237.02) (722,842.42)
non-current assets
Total Profit 233,308,473.32 21,286,500.07 191,919,346.25 17,043,984.40
Less: Income tax expenses (23,571,931.38) (44,720.39) (25,761,230.03) -
Net profit 209,736,541.94 21,241,779.68 166,158,116.22 17,043,984.40
Net profit attributable to shareholders of
175,532,433.81 131,361,955.16
the parent
Profit or loss attributable to minority 34,204,108.13 34,796,161.06
Earnings per share
Basic earnings per share 0.27 0.20
Diluted earnings per share 0.27 0.20
Other comprehensive income (1,290,000.00) (1,290,000.00) 420,000.00 420,000.00
Including: other comprehensive income
items which will not be reclassified
subsequently to profit or loss
other comprehensive income items which
will be reclassified subsequently to profit (1,290,000.00) (1,290,000.00) 420,000.00 420,000.00
or loss when specific conditions are met
Total comprehensive income
208,446,541.94 19,951,779.68 166,578,116.22 17,463,984.40
attributable to:
Shareholders of the parent 174,242,433.81 131,781,955.16
Minority interests 34,204,108.13 34,796,161.06
11
The Report for the Third Quarter of 2015 of Shenzhen Chiwan Wharf Holdings Limited
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED
CONSOLIDATED AND COMPANY INCOME STATEMENT
FROM YEAR-BEGIN TO END OF REPORT PERIOD
(All amounts in RMB Yuan unless otherwise stated)
[English translation for reference only]
Jan.-Sep. 2015 Jan.-Sep. 2014
Items
Consolidated Company Consolidated Company
Total operating income 1,390,605,010.64 193,836,073.60 1,339,668,067.73 165,982,293.31
Less: Operating costs (716,212,368.12) (110,413,003.41) (712,391,942.50) (124,690,828.98)
Business taxes and levies (5,711,929.33) (3,524,798.36) (5,905,335.09) (3,748,834.80)
Administrative expenses (126,664,288.63) (53,931,419.86) (112,125,358.52) (42,966,461.56)
Financial expenses (48,443,583.46) (24,105,858.54) (56,251,281.27) (20,448,123.93)
Impairment losses of assets (264,601.66) (816,694.99) -
Add: Investment income 83,393,395.74 50,007,108.74 77,525,460.32 42,709,025.44
Including: Income from investments in
79,792,175.74 46,405,888.74 73,245,460.32 38,429,025.44
associates and joint ventures
Operating profit 576,701,635.18 51,868,102.17 529,702,915.68 16,837,069.48
Add: Non-operating income 2,329,480.93 776,144.42 5,952,920.10 1,013,013.62
Less: Non-operating expenses (1,053,548.73) (630,241.24) (1,090,003.67) (725,266.64)
Including: Losses from disposal of
(989,074.87) (609,746.85) (1,062,700.66) (725,216.64)
non-current assets
Total Profit 577,977,567.38 52,014,005.35 534,565,832.11 17,124,816.46
Less: Income tax expenses (58,030,462.54) (44,720.39) (79,001,557.03) (3,282,922.15)
Net profit 519,947,104.84 51,969,284.96 455,564,275.08 13,841,894.31
Net profit attributable to shareholders
417,509,806.15 366,700,553.87
of the parent
Profit or loss attributable to minority
102,437,298.69 88,863,721.21
interests
Earnings per share
Basic earnings per share 0.65 0.57
Diluted earnings per share 0.65 0.57
Other comprehensive income 495,000.00 495,000.00 390,423.06 390,000.00
Including: other comprehensive income
items which will not be reclassified
subsequently to profit or loss
other comprehensive income items which
will be reclassified subsequently to profit 495,000.00 495,000.00 390,423.06 390,000.00
or loss when specific conditions are met
Total comprehensive income
520,442,104.84 52,464,284.96 455,954,698.14 14,231,894.31
attributable to:
Shareholders of the parent 418,004,806.15 367,090,976.93
Minority interests 102,437,298.69 88,863,721.21
12
The Report for the Third Quarter of 2015 of Shenzhen Chiwan Wharf Holdings Limited
SHENZHEN CHIWAN WHARF HOLDINGS LIMITED
CONSOLIDATED AND COMPANY CASH FLOW STATEMENT
FROM YEAR-BEGIN TO END OF REPORT PERIOD
(All amounts in RMB Yuan unless otherwise stated)
[English translation for reference only]
Jan.-Sep.2015 Jan.-Sep. 2014 Jan.-Sep.2015 Jan.-Sep. 2014
Items
Consolidated Consolidated Company Company
1. Cash flows from operating activities
Cash receipts from the sale of goods and
1,349,697,267.36 1,318,404,334.81 193,128,253.22 184,388,764.45
the rendering of services
Other cash receipts relating to operating
39,974,117.19 20,050,399.46 731,590,999.68 695,540,774.48
activities
Sub-total of cash inflows 1,389,671,384.55 1,338,454,734.27 924,719,252.90 879,929,538.93
Cash payments for goods purchased and
(370,402,226.06) (416,712,107.92) (49,300,093.04) (80,206,000.62)
services received
Cash payments to and on behalf of
(254,888,013.61) (233,185,641.15) (96,166,672.38) (68,644,665.56)
employees
Payments of all types of taxes (97,694,399.85) (113,260,940.79) (11,818,616.49) (8,488,189.58)
Other cash payments relating to
(21,666,665.93) (93,707,456.76) (535,813,840.98) (339,356,905.64)
operating activities
Sub-total of cash outflows (744,651,305.45) (856,866,146.62) (693,099,222.89) (496,695,761.40)
Net cash flows from operating
645,020,079.10 481,588,587.65 231,620,030.01 383,233,777.53
activities
2. Cash flows from investing activities
Cash receipts from investments
34,386,896.52 113,781,887.74 253,192,782.75 110,449,425.24
income
Net cash receipts from disposals of
fixed assets, intangible assets and other 281,694.10 - 1,322,137.50 811,085.04
long-term assets
Sub-total of cash inflows 34,668,590.62 113,781,887.74 254,514,920.25 111,260,510.28
Cash payments to acquire or
construct fixed assets, intangible assets (93,438,339.56) (96,538,583.57) (2,294,682.86) (2,311,900.50)
and other long-term assets
Cash payments to acquire
- -
investments
Sub-total of cash outflows (93,438,339.56) (96,538,583.57) (2,294,682.86) (2,311,900.50)
Net cash flows from investing activities (58,769,748.94) 17,243,304.17 252,220,237.39 108,948,609.78
3. Cash flows from financing activities
Cash receipts from borrowings 138,736,732.40 554,750,000.00
Cash receipts from issue of bonds 800,000,000.00 398,800,000.00 800,000,000.00 398,800,000.00
Sub-total of cash inflows 938,736,732.40 953,550,000.00 800,000,000.00 398,800,000.00
Cash repayments of borrowings (1,100,000,000.00) (1,094,375,000.01) (1,100,000,000.00) (500,000,000.00)
Cash payments for distribution of
(464,056,566.07) (312,751,306.37) (258,146,654.29) (300,616,441.16)
dividends or profit or interest
Other cash payments relating to
(1,738,520.08) (229,424.00) (1,738,520.08) (229,424.00)
financing activities
Sub-total of cash outflows (1,565,795,086.15) (1,407,355,730.38) (1,359,885,174.37) (800,845,865.16)
Net cash flows from financing activities (627,058,353.75) (453,805,730.38) (559,885,174.37) (402,045,865.16)
4. Effect of foreign exchange rate
(2,242,864.59) 402,608.69 472,635.99 448,926.52
changes on cash and cash equivalents
5. Net increase in cash and cash
(43,050,888.18) 45,428,770.13 (75,572,270.98) 90,585,448.67
equivalents
Add: Cash and cash equivalents at
468,635,486.47 715,539,516.48 281,427,034.32 465,329,241.75
beginning of year
6. Cash and cash equivalent at end of
425,584,598.29 760,968,286.61 205,854,763.34 555,914,690.42
this period
13
