Upload
lekhanh
View
220
Download
0
Embed Size (px)
Citation preview
www.newoceanhk.com
2017 Annual Results and
Corporate Update
21 March 2018
1
Important notice and disclaimer
This document and the materials contained herein (the “Materials”) do not constitute or form part of an offer, solicitation or invitation to subscribe or purchase any securities of NewOcean Energy Holdings Limited (the “Company”) nor shall they or any part of them be incorporated by reference or otherwise into the prospectus or otherwise form the basis of or be relied upon in connection with any contract or commitment with respect to the materials or the offering whatsoever. The securities referred to herein have not been and will not be registered under the applicable securities laws of the United States of America, Canada, the People’s Republic of China, or Japan, or any other jurisdiction other than Hong Kong, and, subject to certain exceptions, may not be offered or sold within the United States of America, Canada, the People’s Republic of China, or Japan, or any other jurisdiction other than Hong Kong, or to any national, resident or citizen of United States, Canada, the People’s Republic of China, or Japan, or any other jurisdiction other than Hong Kong. In Hong Kong, no shares of the Company may be offered to the public nor shall a prospectus for subscription of such shares be circulated, unless the prospectus has been formally approved by The Stock Exchange of Hong Kong Limited and duly registered by the Registrar of Companies of Hong Kong. The prospectus and international offering circular of the Company related to the offering in Hong Kong or elsewhere will contain detailed information about the Company and its management as well as the financial statements of the Company. Any decision to purchase or subscribe for securities in the offering should be made solely on the basis of the information contained in the prospectus or international offering circular to be issued by the Company in relation to the offering.
The Materials have been prepared by the Company solely for use during its presentation to prospective investors/research analysts held in connection with the proposed offering and may not be taken away, copied, reproduced, distributed, passed on or redistributed directly or indirectly to any other person (whether within or outside your organization/firm) or published, in whole or in part, for any purpose. Neither the Materials nor any part or copy of them may be taken or transmitted into the United States of America, Canada, the People’s Republic of China, or Japan, or any of their respective territories or possessions, or distributed, directly or indirectly, in the United States of America, Canada, the People’s Republic of China, or Japan, or any of their respective territories or possessions. The distribution of the Materials in other jurisdictions may also be restricted by law, and persons who come into possession of the Materials should inform themselves about, and observe, any such restrictions. By attending this presentation and accepting the Materials, you are agreeing to maintain absolute confidentiality regarding the information contained in the Materials and the information contained therein (until notified by the sponsor that research publication is permitted) and to be bound by the restrictions and other limitations set forth herein. Any failure to comply with these limitations may constitute a violation of law and may lead to legal or regulatory action.
The information contained in the Materials has not been independently verified. No representation or warranty express or implied is made as to, and no reliance should be placed on, the fairness, accuracy, completeness or correctness of the information or opinions contained herein. It is not the intention to provide, and you may not rely on the Materials as providing, a complete or comprehensive analysis of the Company’s financial or trading position or prospects. Some of the information is still in draft form and will only be finalized at the time of publication of the prospectus and international offering circular relating to the offering. The information and opinions in the Materials are provided as at the date of this presentation and are subject to change without notice.
These materials include statements, estimates and financial information that are, or may be deemed to be, “forward-looking statements”. In some cases, these forward-looking statements can be identified by the use of forward-looking terminology, including the terms “believes”, “estimates”, “forecasts”, “plans”, “prepares”, “projects”, “anticipates”, “expects”, “intends”, “may”, “will” or “should” or, in ease case, their negative or other variations or comparable terminology, or by discussions of strategy, plans, objectives, goals, future events or intentions. These forward-looking statements include all matters that are not historical facts. They appear in a number of places throughout the Materials and include, but are not limited to, statements regarding the Company’s intentions, beliefs or current expectations concerning, among other things, results of operations, financial condition, liquidity, prospects, growth, strategies and the household furniture and recliner sofa markets.
By their nature, forward-looking statements involve known and unknown risks and uncertainties because they relate to future events and circumstances. Forward-looking statements are not guarantees of future performance and the actual results of the Company’s operations, financial condition and liquidity, and the development of the markets and the industry in which the Company operates may differ materially from those described in, or suggested by, the forward-looking statements contained in the Materials. In addition, even if the results of operations, financial condition and liquidity, and the developments of the markets and the industry in which the Company operates are consistent with the forward-looking statements contained in the Materials, those results or development may not be indicative of results or developments in subsequent periods. A number of factors could cause results and developments to differ materially from those expressed or implied by the forward-looking statements.
Except as required by law or any appropriate regulatory authority, the Company undertakes no obligation to publicly release the result of any revisions to any forward-looking statements in the Materials that may occur due to any change in the Company’s expectations or to reflect events or circumstances after the date of this presentation.
None of the Company, Macquarie Capital Securities Limited, nor any of its respective affiliates, advisors or representatives accepts any liability whatsoever (in negligence or otherwise) for any loss howsoever arising from any use of the Materials or their contents or otherwise arising in connection with the Materials.
2
Company Overview
OBJECTIVE: To become regional energy distributor in Southern China and neighboring districts/countries
STRATEGY: Targeting captive end-users sales for the Group’s expansion and development
NICHE: Solid distribution network; Fast inventory turnover; High logistic efficiency; Diversified customer base.
Developed Business Expanding Business Developing Business Historic Business
Business Segments Liquefied Petroleum Gas Oil Products Natural Gas Electronics
History of Development 18 years About 6 years About 5 years More than 22 years
Remarks The cornerstone business:
•Already developed integrated
infrastructures (sea terminal, LPG
storage) and extensive sales
network (bottling plants and refueling
stations) for LPG distribution in
Guangdong, Hong Kong and Macau;
•Penetrated in LPG wholesale
business in Kenya, Africa.
•Achieved a sales revenue of about
HK$7,991,909,000 (US$1.0bn), and
a gross profit of about
HK$984,392,000 (US$126.2mn.) in
the full year of 2017;
•Contributing abt. 36.23% of the
Group’s turnover, and about 60.60%
of the total gross profit in the full
year of 2017.
The rapidly expanding business:
•With integrated infrastructures (deep-
sea terminal, oil depots, bunker ships)
to provide mainly bunkering services in
Hong Kong and along the rivers and
coastal lines of the Pearl River Delta;
• Acquired new business in HK to
expand into auto-fuel trading and oil
products transportation.
•Expanded into Singapore market
mainly bunkering services in 4Q 2017.
•Achieved a sales revenue of about
HK$13,477,587,000 (US$1.7bn.), and
a gross profit of about
HK$592,966,000 (US$76.0mn.) in the
full year of 2017;
•Contributing abt 61.10% of Group’s
turnover, and 36.50% of the total gross
profit in the full year of 2017.
Business for the future:
• The first C-LNG station was
fully operated in Guangzhou via
JV;
•Due to the fact that auto-NG
market in Guangdong Province
had yet to mature, the Group
had only invested an insignificant
amount of resources into
planning and laying the sales
network.
•Taking the strategy of
cooperating with the end-users
(such as transport company,
large scaled manufacturers) to
develop refueling stations
Business brought about by
NewOcean’s predecessor:
•Trading integrated circuits and
electronic components related to
general mobile phones and smart
phones;
•Achieved a sales revenue of only
abt. HK$589,122,000
(US$75.19mn.), and a gross profit
of about HK$47,005,000
(US$6.0mn) in the full year of 2017;
•Contributing only about 2.67% of
Group’s turnover, and 2.90% of the
total gross profit in the full year of
2017.
3
Solid Distribution Assets in Strategic Locations
Energy Products Major Assets Location
LPG Deep-sea terminal of 20,000 tons storage
capacity; 4 berths ; Coastal Line Rights
Zhuhai Gaolan Petrochemical zone
16 Auto-LPG refueling stations Guangzhou city
10 Bottled LPG refilling plants - PRC including Guangzhou,
Shenzhen, Zhuhai, Wuzhou, Guilin,
Deqing, Maoming
Oil Products Deep-sea terminal of 70,000 tons storage
capacity; 4 berths; Coastal Line Rights
Zhuhai Gaolan Petrochemical zone
10 bunker ships Hong Kong & Singapore
15 bunker ships Pearl River Delta, Fujian
1 Self-used diesel refueling station via JV with
Conch
Yingde
LNG 1 auto-LNG refueling station via JV Guangzhou city
Commercial
Properties
15,750m2 land area to build 3 office blocks, two
blocks of commercial apartments, a 4-story
shopping mall. (to be completed by 4Q2018)
Zhuhai CBD
4
Market Situation Up-date
Market Updates Impact on the business
Excess supply of energy in China Under such as undesirable operating environment, the Group’s end-user sales network gave a full play of its
competitive edge. In 2017, the Group had significantly expanded its petroleum product distribution volume
by approximately 32.9% from 3.28M tons to 4.36M tons and retained its LPG sales volume at around 1.9M
tons level.
Energy price fluctuation The Group continue to adopt fast inventory turnover strategy, both LPG and petroleum inventory doesn’t
carry across to different months, unless its hedged. The Group’s inventory turnover days remains at ~25
days in FYE17, same as FYE16 level.
RMB movement The exchange rate of RMB against US$ appreciated since May 2017. The rate continued to climb, hitting 6.49
at the end of 2017. The appreciation of RMB was favorable to the Group as a net importer. In the year end, the
Group has recorded a net exchange gain of approx HK$137M (US$17.5mn).
Changes in auto-LPG industry in
Guangzhou
More buses has switched from LPG to LNG fueled, and the competition of irregulated car service with taxis
causing lower auto-LPG consumption.
NewOcean is in the progress of setting up auto-LNG refueling network via JV and applying to install LNG
facilities to its existing stations.
To mitigate fewer auto-LPG consumption by taxis, NewOcean kicks off loyalty program to attract taxis
drivers.
NewOcean is also promoting LPG to GuangZhou government (i.e. law enforcement, fire and rescue, emergency medical & civil services)using as vehicles alternative fuel.
Interest Rate hike The higher Fed rate causing the Group’s total finance costs to increase. To mitigate the impact, the Group
has asked for longer credit period from overseas suppliers of oil products to finance the receivable.
Slow demand in Hong Kong
marine bunkering market
In 2017, the business of the marine bunkering in HK had undergone a minor reduction of approximately
7.63% on a full-year basis. Some ocean-going vessels had switched to ship to Shanghai and Zhoushan
habours for refueling due to price cut by the PRC marine fuel providers. Meanwhile, the reduction of our HK
sales volume of the year had been minimized due to our success in attracting a few major clients, this helps
to recovering sales volume in the 2H17.
5
Performance in the year of 2017
Revenue and Net Profit
Net Profit
784901
757 750825
0100
200300
400500600
700800
9001000
2013 2014 2015 2016 2017
HK$ million HK$ million
HK$ million 2013 2014 2015 2016 2017
Revenue 14,432 19,633 15,515 15,700 22,059
Growth +15.85% +36.04% -20.97% +1.19% +40.50%
HK$ million 2013 2014 2015 2016 2017
Net Profit 784 901 757 750 825
Net profit margin 5.43% 4.59% 4.78% 4.83% 3.74%
In ‘000 tonsSales Volume of the Energy Products
0
1000
2000
3000
4000
5000
6000
7000
2007A 2008A 2009A 2010A 2011A 2012A 2013A 2014A 2015A 2016A 2017A
Oil Products
LPG
+20.38%
14432
1963315515 15700
22059
0.00
5,000.00
10,000.00
15,000.00
20,000.00
25,000.00
2013 2014 2015 2016 2017
Group Revenue
The significant growth is driven mainly by 1) 1.1M tons of volume growth; 2) oil
prices had been experiencing a continues rise from ~US$47.90/bbl in July to
US$66.80/bbl at the end of the year.
Net profit increased contributing by the RMB/US$ net exchange gain. On the other hand, net margin
dropped due to higher turnover led by increased oil price.
"
6
Performance in 2017
Gross Profit, Operating Profit and EBITDA
Group Consolidation LPG Oil Products Electronics
In HK$ million 2017 2016 2017 2016 2017 2016 2017 2016
Revenue 22,059 15,700 +40.50% 7,992 6,810 +17.36% 13,478 8,689 +55.12% 589 202 +191.58%
Cost of Good sold (20,434) (13,943) +46.55% (7,008) (5,493) +27.58% (12,885) (8,259) +56.01% (542) (192) +182.29%
Gross Profit 1,624 1,757 -7.57% 984 1,317 -25.28% 593 430 +37.91% 47 10 +370%
GP Margin 7.36% 11.19% 12.31% 19.34% 4.40% 4.95% 7.98% 4.95%
LPG
•Total sales volume recorded a minor decrease of 20,100 tons, despite
of revenue growth subsequent to increase in LPG price. Lower sales
volume is due to the competition of natural gas that slows down the
LPG demand growth.
•Auto-LPG volume fell due to government policy switching more LPG
fueled buses to NG or electric buses, thus reduced substantially the
overall LPG margin.
•LPG business contributed about 60.60% to the Group’s total gross
profit, which is comparatively less than FY2016 level at 74.97%.
Oil Products
•Revenue continued recording significant growth at 55.12%, it was
driven by the increased sales volume and higher international oil price.
Sales volume recorded at 4.36M tons, which is 1.1M tons more than
the FY16 volume.
•GP achieved at 37.91% growth as we earned higher fixed dollar
premium per ton (FY17:US$136/ton; FY16:US$131/ton). Overall
margin however is lower reflects the fixed dollar premium per ton was
not adjusted as fast as the increased in international oil price, this is
mainly caused by the oversupply market.
•Oil products division has continually increased its contribution to the
Group’s total GP (FY17:36.50%; FY16: 24.45%)
Electronics
•Gross profit of electronic business achieved 370% growth in FY17,
gross margin also improved to 7.98%, more orders of smartphone and
integrated circuits were received from our Thailand buyer.
•Revenue and gross profit contribution to the Group had not exceed
3% of the total.
Net FX gain
•After a full year RMB depreciation in 2016, RMB/US$ movement
slowly recovered in May17 and ended at 6.49 level in the year end,
this has become slightly favorable to importers in the PRC.
Selling expenses and administration cost
•Selling expenses increased because of the higher logistic costs of oil
products distribution in the PRC and Singapore. The company also
started to lease storage in other locations to expand our distribution
network in the PRC and Singapore.
•Administrative cost also went up due to an increase in depreciation as
number of shipping fleets increased, and also written off of the fixed
assets subsequent to a closed down of one of our auto-LPG station in
Guangzhou.
Financing costs
• Higher finance costs in consequence to higher working capital
requirement as both total energy sales volume and international price
increased.
•Also, financing costs were driven up by the US$ loan interest rate. 1-
month LIBOR rate was about 0.496% in the average of FY2016 vs
1.113% in the average of FY17.
One-off gain
•An HK$66.71M one-off gain was booked in the 1H17 as one of the
Group’s auto-LPG stations was closed down due to city planning
(construction of an urban underground railway).
Taxation
With better tax planning and higher utilization of our Macau offshore
subsidiaries as our purchasing arm for LPG and oil products, tax
amount in FY17 substantially decreased by 65.82%
Net FX gain/(loss) 137 (154) +188.96%
Other income 69 64 +7.8%
Selling expenses (509) (384) +32.55%
Administration cost (347) (308) +12.66%
Finance costs (199) (180) +10.56%
Profit before other gain
and share of profit JVs
and associates
775 795 -2.52%
Other gain 76 32 +137.50%
Share of profit of JVs and
associates1 3 -66.67%
PBT 852 830 +2.65%
Taxation (28) (79) -64.56%
Net Profit 825 751 +9.85%
7
Performance in 2017
Maintain healthy financial position
FY2017 FY2016
Inventory Turnaround Time (Note 1) 25.00 days 24.44 days
A/C receivables Turnaround Time (Note 2) 59.17 days 76.47 days
Free Operating Cashflow (Note 3) (HK$394,443,000) HK$915,077,000
Long Term Borrowings / Non-current Assets 30.95% 55.74%
Net Debt / Shareholders’ Equity (Note 4) 47.79% 39.66%
Current Ratio 167.91% 200%
NAV/ weighted average no. of ordinary share (Note 5) HK$4.69 HK$3.96
Basic earnings per share HK$0.57 HK$0.51
Return on Equity 12.15% 12.88%
Weighted Average no. of ordinary shares for
calculation of basic earnings per share (Note 6)1,475,426,704 1,480,398,216
Remarks:
1. Oil products accounts for majority portion (75%) of total inventory, nevertheless the Group’s policy is not to carry inventory across the
month, or else is hedged, hence price risk is deemed minimal;
2. Better account receivables management as 0-30 days aging debtors accounts for 49% of the Group’s total debtor outstanding (FY16:27%)
3. Net Operating Cash outflow of HK$394 million was caused by higher prepayment outstanding for the increased petroleum sourcing volume
from domestic refineries, and the increased in international energy price that’s drives up the working capital requirement.
4. Net debt outstanding increased reflecting higher working capital requirement for both volume and international oil price increased.
5. NAV means Net Asset Value. It equals to the amount of equity attributable to owners of the Company.
6. The Group has made several shares buyback throughout 2017.
8
Review of Business Operation
Liquefied Petroleum Gas
TOTAL PURCHASE 2017 2016 Inc./dec. TOTAL SALES 2017 2016 Inc./dec.
LPG sourced from
overseas 1,055,047 1,103,700 -4.41%Overseas Customers 423,200 472,800 -10.49%
(“Imported Gas”) Industrial Customers 700,000 747,000 -6.29%
LPG sourced inside
China 837,953 809,400 +3.5%
Other terminals and bottling
plants326,300 226,500 +44.06%
(“Domestic Gas”) Bottled LPG Sales 295,500 297,300 -0.61%
Total (in tons): 1,893,000 1,913,100 -1.05%Auto-gas Sales 148,000 169,500 -12.68%
Total (in tons): 1,893,000 1,913,100 -1.05%
1. Out of the sales of 423,000 tons to Overseas Customers in FY17, 139,500 tons were delivered in the overseas. The
remaining 283,700 tons were re-exported through our Zhuhai Sea Terminal.
2. Sales to industrial customers reduced due to the slowdown in LPG heat fuel demand. LPG feedstock demands remain
stable, however there was any new petrochemical plant in the region in the past two years.
3. Despite lower bottled LPG sales volume in the PRC, it was compensated by new sales volume in H.K market and Kenya
market.
4. The impact of the online car service in Guangzhou has been under control, and the pace of the switching from LPG to LNG
fuel buses is also slowing down. However one of our 16 auto-LPG station was closed down in the 1H17 due to city planning,
the station generated about 35 tons daily sales volume that led to the decreased in auto-LPG sales volume.
9
Review of Business Operation
Oil Products
• The Group procured 4,355,000 tons of oil products in FY17, of which, 2,094,000 tons was purchased in overseas, remaining 2,261,000 tons was purchased in
the PRC.
• Marine fuel oil demand in HK has suffered a market loss to Shanghai and Zhoushan, nevertheless the Group successfully secured few major clients in 2017,
hence the Group managed to record minimal sales volume reduction.
• Began the Singapore marine bunkering business in Nov 17. Formed the operation with a reputable shipping company to establish sales foundation.
• In 2017, the Group’s Zhuhai oil product terminal was granted an import quota that allows us to import directly from overseas for further costs reduction.
MARKET SEGMENTS SUPPLIERS CUSTOMERS 2017 2016 Inc.dec.
HK Marine bunkering Singapore & HK & bonded
warehouse supplier in the PRC
Shipping companies and other bunker
operators in Hong Kong water
783,600 848,300 -7.63%
Oil products/
chemical products
trading
On back-to-back basis, from
commodities companies in
Singapore
Importers in the PRC 1,191,700 666,900 +78.69%
Singapore Marine bunkering Singapore Shipping companies & JV partner &
other bunker operators in Singapore
118,700 0 N/A
P.R.C Marine bunkering - Commodities suppliers in
Singapore
- SOE oil suppliers, local
refineries and private owned oil
product storage companies
Ships operating along rivers and
coastal line of Pearl River Delta.
858,800 714,800 +20.15%
Wholesale diesel &
oil products
Petro stations in Pearl River Delta 210,100 241,100 -12.49%
Oil products/
chemical products
trading
Other commodities trader and
wholesalers in the PRC
1,192,100 806,900 +47.74%
Total (in tons): 4,355,000 3,277,000 +32.90%
10
Business Outlook – LPG
• Retail markets located in the Southern China (including Macau and HK) remains as the core of the business.
• Expand the scope of business of the RGSC license in Hong Kong
• Identify opportunities outside China
In Southern China
1.Promoting auto-LPG to commercial vehicle companies in Guangzhou and also liaising with local government to switch other government
owned vehicles from gasoline to LPG fueled.
In Hong Kong
1.Continue to invest more human resources into expanding the distributor network; 1 fleet to carry LPG bottles is already in place to support
our market expansion in outlying islands.
2.Participate more actively in tender processes for long term contracts of supplying bottled LPG to government and public entities;
3.Applying for using cross-border tanker trucks to import LPG. It enables us to supply LPG in bulk to residential complexes (equipped with
LPG storage tanks) and the auto-gas refueling stations in Hong Kong.
In Overseas
1.Penetrated into LPG wholesale market in Kenya, Africa. Seeking suitable land for the construction of LPG terminal and bottling plants.
11
Business Outlook – Oil Products
• Adopt the end-users driven approach for further development;
• Enhance supply chain integration enabling the Group to supply a wide range of oil and chemical products;
• Improve profitability by sourcing from overseas, and enhancing logistic efficiency;
• Developing distribution network for both vessel users and vehicles in Pearl River Delta.
In Hong Kong
1. Acquired the shareholdings of 3 companies which engaged into auto-fuel trading and oil products transportation, which turned the Group to
become the primary agent of the four major oil companies in HK and officially enter into the auto-fuel market.
In China
1. Building a sizable network of gasoline stations in Southern China. In the cooperation with Conch, we have turned to build gasoline stations
first, then followed by C-LNG refueling station. These gasoline stations will form part of the retail network.
2. Targeting automotives refueling stations for potential acquisition and merging.
In Overseas
1. Established an operation in Singapore not only to serve as a procurement center, and helped the Group to tap into the marine bunkering
market in Singapore. Greatly enhance the Group’s bargaining power on the international market, broaden its procurement channels and
promise more sales opportunities.
2. Currently planning to expand our marine bunkering business to all of the ports in Malaysia;
3. Improvement on our industry chain by building vertical integration. The Group is now pressing ahead with the establishment of its refinery
project in Malaysia. A significant part of the Group’s existing annual sales volume of oil and gas will be from the refined products from the
refinery. After the works of such vertical integration, the Group will be able to achieve better cost management under a low-risk
phenomenon.
12
Business Outlook – LNG
• Take auto-LNG as the entry point;
• Enter auto-LNG business at the end-users market;
• Cooperate or joint venture with bus companies; logistic companies and those that have massive needs on truck transportation;
• As a long term strategy, shall identify land resources for building LNG receiving terminal and/or liquefaction plant, therefore constructing
an integrated LNG supply chain in order to reduce logistic costs and improve profit margin.
• Auto- C-LNG refueling facilities adding to existing 3 auto-LPG stations are still being processed in application.
1. LNG business is facing an unfavorable market situation where the prices of traditional fuels are substantially reduced to a pretty low level
where LNG is no longer price competitive;
2. After the Tianjin Massive Explosion happened in 2015, government officials have become quite reluctant in approving dangerous goods
projects. We face a lot of obstacles and difficulties in processing our applications for the auto-LNG refueling stations. We envisage much
longer time will be needed to complete a refueling station project.
13
5. Business Outlook – Property Development
• It is an one-off project; non-core business.
• Construction site was acquired in FY2011; The Group had invested approx HK$1.3B into the contraction project.
• This property project is wholly owned;
• Total construction size space is about 62,597m2. Featuring 2 office towers, 2 loft towers, a 2-level building and a 3-story mall together
with 2-level basement including underground car parks.
• 4 buildings had already had their roof capped and are now undergoing interior renovation/ The Group expected that the completion of the
project will be around the 4Q 2018, and the sales and leasing business will then begin.
14
5. Business Outlook – Renewable Energy
• Acquired a technology of anthracite and activated carbon production business.
• Operation in Guangxi was acquired in 2016 had started its trial production;
• Made some adjustment on its production equipment since the 4Q2017;
• Full-scale production is expected in the 2H2018.
Appendix
15
Company Financial Statements
16
Consolidated statement of Profit and loss and other comprehensive
income (For the year ended 31 December 2017)
Consolidated statement of cash flows (Summary)
(For the year ended 31 December 2017)
Source: Consolidated Financial Statements of the Company
Company Financial Statements
Unit: HK$’000
2017
(audited)
2016
(audited)
Revenue 22,058,618 15,700,406
Cost of sales (20,434,255) (13,943,529)
Gross profit 1,624,363 1,756,877
Other gains and losses 212,441 (122,258)
Other income 68,722 63,525
Selling and distribution expenses (508,548) (383,641)
Administrative expenses (346,530) (307,937)
Finance costs (198,750) (180,087)
Share of profit of joint ventures 1,760 3,807
Share of losses of associates (992) (945)
Profit before taxation 852,466 829,341
Taxation (27,663) (79,181)
Profit for the year 824,803 750,160
Other comprehensive income (expense):
Item that will not be reclassified to profit or loss:
— Exchange differences arising on translation to presentation
currency 243,721 (230,219)
Items that may be reclassified subsequently to profit or loss: -
— Fair value gain on available for sale investment 35,617
— Reclassified to profit or loss upon the disposal of certain amount
of available for sale investment
- (12,874)
243,721 (207,476)
Total comprehensive income for the year 1,068,524 542,684
Profit for the year attributable to
— Owners of the Company 835,631 749,397
— Non-controlling interests (10,828) 763
824,803 750,160
Total comprehensive income (expense) attributable to:
— Owners of the Company 1,075,552 543,814
— Non-controlling interests (7,028) (1,130)
1,068,524 542,684
Basic earnings per share HK$0.57 HK$0.51
HK$’000
2017
(audited)
2016
(audited)
Net cash (used in )from operating activities (373,548) 897,700
Net cash (used in) from investing activities (553,671) 238,425
Net cash from (used in) financing activities 847,878 (822,538)
Net (decrease) increase in cash and cash equivalents (79,341) 313,587
Cash and cash equivalents at beginning of the year 1,857,597 1,569,937
Effect of foreign exchange difference 10,935 (25,927)
Cash and cash equivalents at end of the year 1,789,191 1,857,597
Analysis of the balances of cash and cash equivalents
— Bank balances and cash 1,789,191 1,857,597
17
Consolidated statement of financial position (As at 31 December 2017)
HK$’000
2017
(audited)2016
(audited)
Capital and reserves
— Share capital 147,303 148,040
— Share premium and other reserves 6,768,047 5,709,187
— Equity attributable to owners of the
Company6,915,350
5,857,227
— Non-controlling interests 69,198 83,718
Total equity 6,984,548 5,940,945
Non-current liabilities
— Deferred tax liabilities 92,925 99,856
— Borrowings secured by other assets –
repayable over one year31,293
37,429
— Borrowings unsecured – repayable over one
year1,352,290
2,199,795
1,476,508 2,337,080
8,461,056 8,278,025
Source: Consolidated Financial Statements of the Company
Company financial statements (Cont.)
HK$’000
2017
(audited)
2016
(audited)
Non-current assets
— Property, plant and equipment 2,412,995 2,160,093
— Land use rights 400,882 401,633
— Prepaid lease payments for coast 5,535 5,983
— Goodwill 751,948 639,308
— Other intangible assets 377,939 399,926
— Interests in associates 7,188 7,739
— Interest in joint ventures 26,760 23,600
— Deposits paid 485,150 375,280
— Deferred tax assets 1,953 352
4,470,350 4,013,914
Current assets
— Inventories 1,399,680 933,534
— Trade debtors and bills receivable 3,575,770 3,289,310
— Other debtors, deposits and prepayments 1,996,941 1,773,808
— Amount due from an associate 3,695 2,938
— Amount due from a joint venture 1,347 4,275
— Derivative financial instruments 15,012 45
— Land use rights 20,008 19,452
— Prepaid lease payments for coast 817 769
— Properties held for sales 156,774 147,670
— Properties under development for sales 653,896 388,665
— Pledged bank deposits 253,611 112,151
— Bank balances and cash 1,789,191 1,857,597
9,866,742 8,530,214
Current liabilities
— Trade creditors and bills payable 1,285,526 1,599,956
— Other creditors and accrued charges 497,638 482,367
— Amount due to an associate - 13,819
— Amount due to a joint venture 3,096 2,916
— Derivative financial instruments 7,861 1,961
— Tax liabilities 118,112 109,767
— Borrowings secured by pledged bank
deposits – repayable within one year235,610
108,920
— Borrowings secured by other assets –
repayable within one year18,364
15,560
— Borrowings unsecured – repayable within one
year3,709,829
1,930,837
5,876,036 4,266,103
Net current assets 3,990,706 4,264,111
Total assets less current liabilities 8,461,056 8,278,025
18
Investor Relations contacts
Mr Lawrence Shum (Managing and Executive Director)
Email: [email protected]
Ms Angeline Wong (Deputy General Manager and Head of IR)
Email: [email protected]
Office no: +852 2866 7556
HK mobile: +852 5322 3302