读取中,请稍候

00-00 00:00:00
--.--
0.00 (0.000%)
昨收盘:0.000今开盘:0.000最高价:0.000最低价:0.000
成交额:0成交量:0买入价:0.000卖出价:0.000
市盈率:0.000收益率:0.00052周最高:0.00052周最低:0.000
珀莱雅:珀莱雅化妆品股份有限公司2022第一季度报告(英文版) 下载公告
公告日期:2022-04-22

Stock Code: 603605 Abbreviation: ProyaBond Code: 113634 Bond Abbreviation: Proya Convertible Bond

Proya Cosmetics Co., Ltd.The First Quarter Report in 2022

Important RemindersThe Board of Directors, Board of Supervisors, directors, supervisors, and officers of the Companywarrant that this Quarterly Report is authentic, accurate and complete, and does not contain any falserecords, misleading statements or major omissions, and that they will be jointly and severally liabletherefore.

The CEO, CFO and the head of accounting department of the Company warrant that all financialstatement information in the Quarterly Report is authentic, accurate and complete.

Have the financial statements for Q1 been audited?"□ Yes" "√ No"

I. Key Financial Data(I) Key accounting data and financial indicators

Unit: Yuan Currency: RMB

The Board of Directors and all directors of the Company warrant that thisannouncement does not contain any false records, misleading statements or materialomissions, and shall be severally and jointly liable for the truthfulness, accuracy andcompleteness of the contents herein contained.

Item

ItemThe current reporting periodChange over the same period of last year (%)
Operating revenue1,254,357,336.9938.53
Net profit attributable to shareholders of158,420,986.2044.16
the listed company
Net profit attributable to shareholders of the listed company net of non-recurring profit and loss146,724,879.1836.21
Net cash flow from operating activities342,107,055.69521.66
Basic earnings per share (RMB/share)0.7943.64
Diluted earnings per share (RMB/share)0.7841.82
Weighted average ROE (%)5.36Increased by 0.87 percent
End of the reporting periodEnd of last yearChange over the same period last year
Total assets4,845,558,049.594,633,049,783.034.59
Owner's equity attributable to shareholders of the listed company2,993,662,707.642,876,975,835.984.06

(II) Items and amounts of non-recurring profit and loss

Unit: Yuan Currency: RMB

ItemAmount for the current periodNote
Gain or loss on disposal of non-current assets
Unauthorized approval, or no formal approval, or occasional tax refund or relief
Government subsidies included in the current profit and loss, excluding those closely related to the Company's normal operation and granted constantly at a fixed amount or quantity according to certain standard based on state policies14,298,520.83
Fund occupation fees payable by non-financial businesses including profit and loss in the current period
Income generated in case the investment cost of acquiring any subsidiary, associated enterprise and joint venture is less than the net fair value of the investee's identifiable assets when an investment is acquired
Gain and loss on exchange of
non-monetary assets
Gain and loss on authorizing others to invest or manage assets
Provisions for various asset impairments due to force majeure factors such as natural disasters
Gain and loss on restructuring of debts
Restructuring expenses, such as re-settlement expenses and integration cost
Profit and loss in excess of the fair value generated from obviously unfairly priced transactions
Net profit and loss of subsidiaries generated from the merger of companies under common control from the beginning of the period to the date of merger
Profit and loss arising from contingent events unrelated to the Company's normal operations
Profit and loss from changes in fair value arising from holding of trading financial assets, derivative financial assets, trading financial liabilities and derivative financial liabilities, and investment gain from disposal of trading financial assets, derivative financial assets, trading financial liabilities, derivative financial liabilities and other debt investments, except for effective hedging related to the Company's normal operations
Reversal of provision for impairment of receivables and contract assets individually tested for impairment
Profit and loss from entrusted loans
Profit and loss arising from changes in the fair value of investment property subsequently measured with the fair value model
Impact of one-time adjustments on
the current profit and loss according to the requirements of tax and accounting laws and regulations on the current profit and loss
Custody fee income from entrusted operations
Other non-operating revenue and expenses other than the items mentioned above271,742.01
Other profit and loss items under the definition of non-recurring profit and loss
Less: Impact of income tax2,474,194.41
Impact of minority shareholders' equity (after tax)399,961.41
Total11,696,107.02

Description of non-recurring profit and loss items enumerated in the Explanatory Announcement No. 1on Information Disclosure for Companies Offering Their Securities to the Public - Non-recurring Profitand Loss defined as recurring profit and loss items"□ Applicable" "√ Not applicable"

(III) Changes in key accounting data and financial indicators and the main reasons"√ Applicable" "□ Not applicable"

ItemChange ratio (%)Main reasons
Operating revenue38.53Mainly due to a YOY growth of prime operating revenue by 38.60%, dominated by the growth in online direct sales.
Net profit attributable to shareholders of the listed company44.16Mainly because: (1) Total profit increased by 57.26% YOY: Sales revenue increased by38.53% YOY, gross profit increased by 45.34% YOY (gross profit margin increased YOY), expenses for four items for the period increased by 37.99% YOY, and other income increased YOY. (2) Net profit increased by 58.59% or RMB 62.58 million YOY. (3) The profit and loss of minority shareholders increased by RMB 14.06 million YOY, mainly due to increased amount of profit and loss recognized by the minority shareholders of some controlled subsidiaries.
Net profit attributable to shareholders of the listed company net36.21Mainly because: (1) Net profit attributable to shareholders of the listed company increased by RMB 48.52 million or 44.16% YOY; (2) Non-recurring gain and loss attributable to shareholders of the listed company increased by RMB 9.52 million YOY (mainly due to
of non-recurring profit and lossa YOY growth in the amount of government subsidies received during the period).
Basic earnings per share (RMB/share)43.64The same reasons as above
Diluted earnings per share (RMB/share)41.82The same reasons as above
Net cash flow from operating activities521.66Net flow increased by RMB 287 million YOY, mainly because: (1) Factors of cash increase: Sales outstanding increased by RMB 245 million YOY (revenue increased YOY); payment for goods decreased by RMB 56 million YOY (the sum of accounts payable and bills payable as of the end of the current period increased from the beginning of this year, but decreased from the same period last year). (2) Factors of cash decrease: Taxes paid increased by RMB 44 million YOY.

II. Shareholders(I) Statement of the total number of ordinary shareholders, the number of preferred shareholders withrestored voting rights, and shareholdings of top 10 shareholders

Unit: share

Total number of ordinary shareholders as of the end of the reporting period10,570Total number of preferred shareholders with restored voting rights as of the end of the reporting period (if any)0
Shareholdings of top 10 shareholders
Name of shareholderNature of shareholderNumber of shares heldShareholding ratio (%)Number of shares held with restrictions on salesPledge, marking or freezing
StatusNumber
Hou JunchengDomestic natural person69,764,81534.710None
HKSCCOthers46,410,86823.090None
Fang YuyouDomestic natural person36,347,84318.080None
Cao LiangguoDomestic natural person3,769,9381.880None
ICBC - GF Multi-Factor Flexible Allocation Hybrid Securities Investment FundOthers1,817,5990.900None
CCB - Yinhua Fuyu Themed Hybrid Securities Investment FundOthers1,734,0830.860None
CCB - CUAM Consumer Industry Hybrid Securities Investment FundOthers1,700,0840.850None
ICBC - Invesco Great Wall Emerging Growth Hybrid Securities Investment FundOthers1,700,0000.850None
Aberdeen Standard Investment Management (Asia) Limited - Aberdeen Standard - China A-Share FundOthers1,699,3230.850None
Xu JunqingDomestic natural person1,235,9990.61None
Shareholdings of top 10 shareholders without restrictions on sales
Name of shareholderNumber of unrestricted tradable shares heldType and number of shares
Type of sharesNumber
Hou Juncheng69,764,815RMB ordinary shares69,764,815
HKSCC46,410,868RMB ordinary shares46,410,868
Fang Yuyou36,347,843RMB ordinary shares36,347,843
Cao Liangguo3,769,938RMB ordinary shares3,769,938
ICBC - GF Multi-Factor Flexible Allocation Hybrid Securities Investment Fund1,817,599RMB ordinary shares1,817,599
CCB - Yinhua Fuyu Themed Hybrid Securities Investment Fund1,734,083RMB ordinary shares1,734,083
CCB - CUAM Consumer Industry Hybrid Securities Investment Fund1,700,084RMB ordinary shares1,700,084
ICBC - Invesco Great Wall Emerging Growth Hybrid Securities Investment Fund1,700,000RMB ordinary shares1,700,000
Aberdeen Standard Investment Management (Asia) Limited - Aberdeen Standard - China A-Share Fund1,699,323RMB ordinary shares1,699,323
Xu Junqing1,235,999RMB ordinary shares1,235,999
Association or concerted action between the shareholders mentioned aboveFang Yuyou is the younger brother of Hou Juncheng's spouse Fang Aiqin, so Hou Juncheng and Fang Yuyou are associated.
Top 10 shareholders and top 10 unrestricted shareholders participating in margin financing and securities lending and refinancing (if any)None

III. Other RemindersOther important information on the Company's operation during the reporting period to be made knownto investors"□ Applicable" "√ Not applicable"

IV. Quarterly Financial Statements(I) Type of audit opinion"□ Applicable" "√ Not applicable"

(II) Financial statements

Consolidated Balance Sheet

March 31, 2022Prepared by: Proya Cosmetics Co., Ltd.

Unit: Yuan Currency: RMB Audit type: Unaudited

ItemAs of March 31, 2022As of December 31, 2021
Current assets:
Cash and cash equivalents2,639,939,888.512,391,048,249.81
Provision for settlement
Lendings to banks and other financial institutions
Trading financial assets
Derivative financial assets
Bill receivable
Accounts receivable150,599,732.70138,626,627.90
Receivables financing6,627,703.003,242,000.00
Prepayments48,181,175.1758,406,647.11
Premiums receivable
Reinsurance accounts receivable
Provision for reinsurance contract receivable
Other receivables44,908,445.7766,043,707.81
Including: Interest receivable
Dividends receivable
Securities purchased under resale agreements
Inventory426,288,519.14447,938,758.29
Contract assets
Assets held for sale
Non-current assets due within one year
Other current assets47,786,244.4153,534,962.39
Total current assets3,364,331,708.703,158,840,953.31
Non-current assets:
Loans and advances
Debt investments
Other debt investments
Long-term receivables
Long-term equity investments172,131,177.24169,959,536.27
Investments in other equity instruments56,402,400.0056,402,400.00
Other non-current financial assets
Investment property69,543,807.6170,321,868.00
Fixed assets560,326,096.14558,981,209.20
Construction in progress135,281,009.05108,678,896.27
Productive biological assets
Oil and gas assets
Right-of-use assets
Intangible assets392,695,636.64397,145,124.29
Development cost
Goodwill
Long-term deferred expenses27,265,269.9229,756,474.11
Deferred tax assets24,172,820.3138,796,018.02
Other non-current assets43,408,123.9844,167,303.56
Total non-current assets1,481,226,340.891,474,208,829.72
Total assets4,845,558,049.594,633,049,783.03
Current liabilities:
Short-term bank loans200,251,506.85200,251,506.85
Borrowings from the central bank
Loans from banks and other financial institutions
Trading financial liabilities
Derivative financial liabilities
Bills payable80,244,771.4079,156,771.40
Accounts payable477,350,760.31404,026,241.16
Advances from customers188,470.04173,769.85
Contract liabilities69,239,110.4891,151,985.32
Securities sold under repurchase agreements
Due from customers and banks
Receivings from vicariously traded securities
Receivings from vicariously sold securities
Employee benefits payable84,106,946.7978,649,049.72
Tax payable132,959,505.4599,893,176.97
Other payables58,330,633.8462,162,153.55
Including: Interest payable
Dividends payable
Fees and commissions
Reinsurance accounts payable
Held-for-sale liabilities
Non-current liabilities due within
one year
Other current liabilities1,574,450.019,521,415.32
Total current liabilities1,104,246,155.171,024,986,070.14
Non-current liabilities:
Reserves for insurance contracts
Long-term bank loans
Bonds payable703,452,989.64695,586,778.80
Including: Preferred stock
Perpetual bonds
Lease liabilities
Long-term payables
Long-term employee benefits payable
Estimated liabilities8,925,936.8810,812,084.88
Deferred income5,896,490.836,416,263.33
Deferred tax liabilities8,408,158.818,408,158.81
Other non-current liabilities
Total non-current liabilities726,683,576.16721,223,285.82
Total liabilities1,830,929,731.331,746,209,355.96
Owner's equity (or Shareholders' equity):
Paid-in capital (or share capital)201,009,966.00201,009,966.00
Other equity instruments50,956,622.1150,956,622.11
Including: Preferred stock
Perpetual bonds
Capital reserve787,017,211.57834,272,205.66
Less: Treasury stock5,628,128.21
Other comprehensive income-1,354,922.76-1,247,674.10
Special reserve
Surplus reserve100,634,780.00100,634,780.00
General risk reserve
Undistributed profit1,855,399,050.721,696,978,064.52
Total owner's equity (or shareholders' equity) attributable to the parent company2,993,662,707.642,876,975,835.98
Minority interests20,965,610.629,864,591.09
Total owner's equity (or shareholders' equity)3,014,628,318.262,886,840,427.07
Total liabilities and owners' equity (or shareholders' equity)4,845,558,049.594,633,049,783.03

Legal representative: Hou Juncheng CFO: Wang Li Head of accounting department: Wang Li

Consolidated Income StatementJanuary to March 2022Prepared by: Proya Cosmetics Co., Ltd.

Unit: Yuan Currency: RMB Audit type: Unaudited

ItemQ1 2022Q1 2021
I. Gross revenue1,254,357,336.99905,464,673.13
Including: Operating revenue1,254,357,336.99905,464,673.13
Interest income
Earned premium
Fee and commission income
II. Total operating expenses1,039,831,788.21779,738,541.63
Including: Operating expenses406,738,634.99322,264,228.48
Interest expenses
Fee and commissions expenses
Surrender value
Net claims paid
Net provision for insurance liability reserves
Bond insurance expenses
Reinsurance expenses
Taxes and surcharges13,048,639.068,144,353.90
Sales expenses531,525,291.08377,754,359.96
Administrative expenses64,720,039.2552,312,582.26
R&D expenses29,984,297.0717,656,819.49
Financial expenses-6,185,113.241,606,197.54
Including: Interest expenses3,290,554.122,959,908.29
Interest income11,156,538.555,773,529.43
Add: Other income14,423,871.503,530,669.17
Investment income ("-" for losses)-2,057,259.04-83,299.74
Including: Income from investment in associates and joint ventures-2,057,259.04-79,753.50
Income from derecognition of financial assets measured at amortization
Exchange gains ("-" for losses)
Net exposure hedging gains ("-" for losses)
Income from changes in fair value ("-" for losses)
Credit impairment losses ("-" for losses)-3,472,766.962,274,620.44
Asset impairment losses ("-" for losses)-17,017,524.51-328,307.81
Gains from disposal of assets ("-" for-1,416.28
losses)
III. Operating profit ("-" for losses)206,401,869.77131,118,397.28
Add: Non-Operating revenue414,527.6230,582.33
Less: Non-operating expenses661,221.5454,523.45
IV. Total profit ("-" for total losses)206,155,175.85131,094,456.16
Less: income tax expenses36,756,456.2424,279,745.48
V. Net profit ("-" for net losses)169,398,719.61106,814,710.68
(I) Classification by continuity as a going concern
1. Net profit from continuing as a going concern ("-" for net losses)169,398,719.61106,814,710.68
2. Net profit from discontinuing as a going concern ("-" for net losses)
(II) Classification by ownership
1. Net profit attributable to shareholders of the parent company ("-" for net losses)158,420,986.20109,895,944.66
2. Minority interest income ("-" for net losses)10,977,733.41-3,081,233.98
VI. Other comprehensive income, net of tax-107,248.66-364,177.76
(I) Other comprehensive income, net of tax attributable to owners of the parent company-107,248.66-364,177.76
1. Other comprehensive income that cannot be reclassified to profit or loss
(1) Changes arising from the re-measurement of net liabilities or net assets of defined benefit plans
(2) Other comprehensive income that cannot be reclassified into profit or loss under the equity method
(3) Changes in the fair value of other equity instrument investments
(4) Changes in the fair value of the Company's own credit risks
2. Other comprehensive income that will be reclassified into profit or loss-107,248.66-364,177.76
(1) Other comprehensive income that can be reclassified into profit or loss under the equity method
(2) Changes in the fair value of other debt investments
(3) Amount of financial assets reclassified into other comprehensive income
(4) Provision for credit impairment of
other debt investments
(5) Cash flow hedging reserve
(6) Differences in translation of foreign currency financial statements-107,248.66-364,177.76
(7) Others
(II) Other comprehensive income, net of tax attributable to minority shareholders
VII. Total comprehensive income169,291,470.95106,450,532.92
(I) Total comprehensive income attributable to owners of the parent company158,313,737.54109,531,766.90
(II) Total comprehensive income attributable to minority shareholders10,977,733.41-3,081,233.98
VIII. EPS:
(I) Basic earnings per share (RMB/share)0.790.55
(II) Diluted earnings per share (RMB/share)0.780.55

In the case of merger under common control in the current period, the net profit realized by the mergedparty before the merger was RMB 0.00, and the net profit realized by the merged party for the previousperiod was RMB 0.00.Legal representative: Hou Juncheng CFO: Wang Li Head of accounting department: Wang Li

Consolidated Cash Flow Statement

January to March 2022Prepared by: Proya Cosmetics Co., Ltd.

Unit: Yuan Currency: RMB Audit type: Unaudited

ItemQ1 2022Q1 2021
I. Cash flows from operating activities:
Cash received from sales of goods and rendering of services1,334,925,554.961,089,758,485.27
Net increase in deposits from customers and due to banks and other financial institutions
Net increase in borrowings from the central bank
Net increase in loans from banks and other financial institutions
Cash received from premiums under original insurance contracts
Net cash received from reinsurance
operations
Net increase in deposits and investments from policyholders
Cash received from interest, fees and commissions
Net increase in loans from banks and other financial institutions
Net increase in repurchase operations
Net cash received from vicariously traded securities
Tax refund47,205.423,124,105.70
Other cash received related to operating activities38,518,490.9920,519,108.16
Subtotal of cash inflows from operating activities1,373,491,251.371,113,401,699.13
Cash received from purchasing goods and accepting labor services364,344,313.82420,589,796.75
Net increase in loans and advances to customers
Net increase in deposits with the central bank and other banks
Cash paid for original insurance contract claims
Net increase in lendings to banks and other financial institutions
Cash received from interest, fees and commissions
Cash paid for policy dividends
Cash paid to and for employees140,426,002.53134,515,707.43
Cash paid for taxes and surcharges116,848,805.1972,766,684.10
Cash paid for other operating activities409,765,074.14430,498,541.95
Subtotal of cash outflows from operating activities1,031,384,195.681,058,370,730.23
Net cash flow from operating activities342,107,055.6955,030,968.90
II. Cash flows from investing activities:
Cash back on investments
Cash received from investment income
Net cash received from the disposal of fixed assets, intangible assets and other1,000.00
long-term assets
Net cash received from the disposal of subsidiaries and other units
Cash received from other investing activities
Subtotal of cash inflows from investing activities1,000.00
Cash paid for the acquisition and construction of fixed assets, intangible assets and other long-term assets35,510,518.3245,788,653.75
Cash paid for investments4,228,900.00
Net increase in pledge loans
Net cash paid for the acquisition of subsidiaries and other units
Cash paid for other investing activities
Subtotal of cash outflows from investing activities39,739,418.3245,788,653.75
Net cash flows from investing activities-39,739,418.32-45,787,653.75
III. Cash flows from financing activities:
Cash received from attraction of investments250,000.00
Including: Cash received from attraction of investments from minority shareholders250,000.00
Cash received from borrowings100,000,000.00
Cash received for other fundraising activities
Subtotal of cash inflows from financing activities100,250,000.00
Cash paid for debt repayments100,000,000.0099,000,000.00
Cash paid for distribution of dividends and profits or payment of interests1,898,750.012,852,875.00
Including: Dividends and profits paid by subsidiaries to minority shareholders
Cash paid for other fundraising activities45,000,000.00486,631.52
Subtotal of cash outflows from financing activities146,898,750.01102,339,506.52
Net cash flows from financing-46,648,750.01-102,339,506.52
activities
IV. Effect of changes in exchange rates on cash and cash equivalents-107,248.66-364,177.76
V. Net increase in cash and cash equivalents255,611,638.70-93,460,369.13
Add: Beginning balance of cash and cash equivalents2,378,334,768.091,401,850,754.88
VI. Ending balance of cash and cash equivalents2,633,946,406.791,308,390,385.75

Legal representative: Hou Juncheng CFO: Wang Li Head of accounting department: Wang Li

The initial implementation of the new accounting standards from 2022 by adjusting the financialstatements at the beginning of the year of the initial implementation"□ Applicable" "√ Not applicable"

End of the announcement.

Board of Directors of Proya Cosmetics Co., Ltd

April 20, 2022


  附件:公告原文
返回页顶