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
粤电力B:2020年第三季度报告全文(英文版) 下载公告
公告日期:2020-10-30

Guangdong Electric Power Development Co., Ltd.

The Third Quarterly Report 2020

October 2020

1 Important notesThe Board of Directors,the Supervisory Committee, the directors, the supervisors, and executives of theCompany guarantee that there are no significant omissions, fictitious or misleading statements carried in theQuarterly Report and we will accept individual and joint responsibilities for the truthfulness, accuracy andcompleteness of the Quarterly Report.Other directors attending the Meeting for Quarterly Report deliberation except for the followed:

Name of director absentTitle for absent directorReasons for absentAttorney
Rao SuboDirectorDue to businessWang Jin
Chen ZeDirectorDue to businessWang Jin
Wen LianheDirectorDue to businessZheng Yunpeng
Yan MingDirectorDue to businessZheng Yunpeng
Liang PeiluDirectorDue to businessLi Baobing
Mao QinghanDirectorDue to businessMa Xiaoqian

Mr. Wang Jin, Person in charge of the Company, Mr.Liu Wei , Person in charge of accounting works, Mr.MengFei , Chief of the accounting organ (chief of accounting ) hereby confirm the authenticity and completeness of thefinancial report enclosed in this report.

II. Basic information about the companyI. Main financial data and indicesIndicate by tick mark whether the Company needs to retroactively restate any of its accounting data.

□ Yes √ No

As at the end of the reporting periodAs at the end of last yearChanged (%)over end of prev. year
Gross assets(Yuan)81,793,310,49275,472,027,1238.38%
Net assets attributable to the shareholders of the listed company(Yuan)27,099,905,15226,178,241,0773.52%
Reporting periodIncrease/decrease over the same period of last year(%)Between beginning of the year to the end of the report periodChanged (%)over end of prev. year
Operating revenue(Yuan)8,313,722,282-3.85%20,853,640,105-3.10%
Net profit attributable to the shareholders of the listed company(Yuan)755,703,910-0.21%1,569,388,40517.22%
Net profit after deducting of non-recurring gain/loss attributable to the shareholders of listed company(Yuan)753,661,0264.78%1,538,203,73517.61%
Net cash generated from /used in operating activities(Yuan)2,470,190,633-16.83%6,488,412,530-4.21%
Basic earning per share(Yuan/Share)0.1439-0.21%0.298917.22%
Diluted gains per share(Yuan/Share)0.1439-0.21%0.298917.22%
Weighted average return on equity(%)2.83%-0.35%6.09%0.67%

Items and amount of non-current gains and losses

√ Applicable □ Not applicable

In RMB

ItemsAmount (Year-beginning to the end of the report period.)Notes
Non-current asset disposal gain/loss(including the write-off part for which assets impairment provision is made)51,176,503Yuejia Company liquidated the proceeds from the sale of machinery and equipment.
Govemment subsidy recognized in current gain and loss(excluding those closely related to the Company’s business and granted under the state’s policies)10,656,170Mainly due to Zhenneng Company received unemployment insurance rebate and Guangqian Company received subsidy for stable growth of electricity.
Other non-business income and expenditures other than the above1,383,385
Fines and overdue payment fees-2,784,751
Non-current assets scrap income8,035,492Mainly due to the income from scrapped fixed assets of Zhongyue Company and Pinghai Power Plant.
Loss of Non-current assets scrapped-2,265,819
Less: Amount of influence of income tax16,550,245
Influenced amount of minor shareholders’ equity (after tax)18,466,065
Total31,184,670--

For the Company’s non-recurring gain/loss items as defined in the Explanatory Announcement No.1 oninformation disclosure for Compaines Offering their Securities to the Public-Non-recurring Gains and Losses andits non-recurring gain/loss items as illustrated in the Explanatory Announcement No.1 on information Disclosurefor Companies offering their securities to the public-non-recurring Gains and losses which have been defined asrecurring gains and losses, it is necessary to explain the reason.

□ Applicable√ Not applicable

None of Non-recurring gain /loss items recorgnized as recurring gain /loss/items as defined by the informationdisclosure explanatory Announcement No.1- Non –recurring gain/loss in the report period.

II. Total number of shareholders at the period-end and shareholdings of top 10 shareholders

1. About Total Common Shareholders, Total Preference Shareholders with the Voting Power Recoveredand the Shares Held by Top Ten Common Shareholders

In shares

Total number of common shareholders at the period-end89,268Total preference shareholders with the voting power recovered at the end of the reporting period(if any)0
Shares held by the top 10 shareholders
Shareholder nameProperties of shareholderShare proportion %QuantityAmount of tradable shares with Conditional heldPledging or freezing
Status of the sharesQuantity
Guangdong Energy Group Co., Ltd.State-owned legal person67.39%3,538,005,2851,893,342,621
China Securities Finance Co., Ltd.State-owned legal person2.84%148,862,420
Guangdong Development Group IncorporatedState-owned legal person2.22%116,693,602
Guangdong Electric Power Development CorporationState-owned legal person1.80%94,367,341
Li ZhuoDomestic Natural person1.15%60,527,911
Zheng JianxiangDomestic Natural person0.47%24,804,886
Harbin Hali Industry Co., Ltd.Domestic Non-State owned legal person0.40%20,942,945
VANGUARD TOTAL INTERNATIONAL STOCK INDEX FUNDOverseas Legal person0.35%18,553,952
CHINA INT'L CAPITAL CORP HONG KONG SECURITIES LTDOverseas Legal person0.29%15,216,066
Harbin Daoli District Charity FoundationDomestic Non-State owned legal person0.26%13,667,406
Shares held by the Top 10 Shareholders of Non-restricted shares
Shareholders’ NamesNumber of the non-restricted shares heldShare type
Share typeQuantity
Guangdong Energy Group Co., Ltd.1,644,662,664RMB Common shares1,644,662,664
China Securities Finance Co., Ltd.148,862,420RMB Common shares148,862,420
Guangdong Development Group Incorporated116,693,602RMB Common shares116,693,602
Guangdong Electric Power Development Corporation94,367,341RMB Common shares94,367,341
Li Zhuo60,527,911RMB Common shares60,527,911
Zheng Jianxiang24,804,886Foreign shares placed in domestic exchange24,804,886
Harbin Hali Industry Co., Ltd.20,942,945RMB Common shares2,094,294
VANGUARD TOTAL INTERNATIONAL STOCK INDEX FUND18,553,952Foreign shares placed in domestic exchange18,553,952
CHINA INT'L CAPITAL CORP HONG KONG SECURITIES LTD15,216,066Foreign shares placed in domestic exchange15,216,066
Harbin Daoli District Charity Foundation13,667,406RMB Common shares13,667,406
Explanation on associated relationship or concerted action of the above shareholdersThe fourth largest shareholder Guangdong Electric Power Development Corporation is the wholly-owned subsidiaries of the largest shareholder Guangdong Energy Group. These two companies have relationships; whether the other shareholders have relationships or unanimous acting was unknown.
Explanation on associated relationship or concerted action of the above shareholdersThe Fifth largest shareholder Li Zhuo holds 1,125,720 A shares of the Company through A shares ordinary stock account, and holds 59,402,191A shares of the Company through stock account with credit transaction and guarantee. hold 60,527,911 shares of the Company's stock totally. The Seventh largest shareholder Harbin Hali Industry Co., Ltd. holds300 A shares of the Company through A shares ordinary stock account, and holds 20,942,645 A shares of the Company through stock account with credit transaction and guarantee, hold 20,942,945 shares of the Company's stock to The Tenth largest shareholder Harbin Daoli District Charity Foundation holds16,800 A shares of the Company through A shares ordinary stock account, and holds 13,650,606A shares of the Company through stock account with credit transaction and guarantee, hold 13,667,406 shares of the Company's stock totally.

Whether top ten common shareholders or top ten common shareholders with un-restrict shares held have abuy-back agreement dealing in reporting period.

□ Yes √ No

The top ten common shareholders or top ten common shareholders with un-restrict shares held of the Companyhave no buy –back agreement dealing in reporting period.

2.Total number of preferred shareholders and shareholding of top 10 preferred shareholders by the end of thereport period

□ Applicable √Not applicable

III. Significant EventsI. Particular about large-margin change of main accounting statement item and financial index and itsreason.

√ Applicable □ Not applicable

1. In the first three quarters of 2020, the Company completed the combined on-gird power of 51.689 billion kWh,down 1.63% YOY, the average on-grid price in the consolidated statement was 445.76 yuan/thousands kWh(including tax, the same below), up 14.84 yuan/thousands kWh. The cost of fuel for power generation decreased byRMB 1,314,493,800, a decrease of 10.17%. With the continuous improvement of the epidemic prevention andcontrol situation in Guangdong Province and the steady recovery of social and economic operations, the Company'spower production in the third quarter of 2020 was generally stable, and the main cost and expense control effectswere good. With the influence of factors such as coal price falling, the profit margin of the main business wascertainly increased, and the net profit attributable to shareholders of the parent company in the first three quarters of2020 was RMB 1,569,388,400, a year-on-year increase of 17.22%.

2. During the reporting period, the asset impairment losses increased by RMB 111,916,100 YOY, an increase of

232.20%. The main reason was: on the one hand, the #1 unit of Sha A Power Plant was expected to be scrappedbefore the end of this year, with an impairment loss of RMB 60,878,800; on the other hand, the Company’sheadquarter recovered the debt investment fund of RMB 48,197,600 that had been withdrawn for impairment inprevious years.

3. The net non-operating income and expenditure increased by RMB 25,089,900 YOY, an increase of 286.96%. It’smainly because the Company scrapped fixed assets leading to the net non-operating income and expenditureincreased by RMB 22 million yuan YOY.

4. During the reporting period, the corporate income tax expenses increased by RMB 300,222,500 YOY, anincrease of 48.93%. It’s mainly due to the Company's better YOY profit this year, resulting in an increase in incometax expenses.II. The progress of significant events and influence, as well as the analysis and explanation on resolvingproposal.

√ Applicable □ Not applicable

1. During the reporting period, the Company received the Guangdong Provincial Development and ReformCommission's "Notice on Adjusting the On-grid Price of Natural Gas Generation Power in Our Province" (Yue FaGai Price No. 284 - [2020]). In order to promote the healthy development of the natural gas power generationindustry and appropriately reduce the electricity cost of the whole society, the Guangdong Provincial Developmentand Reform Commission had decided to further adjust the on-grid price for natural gas power in our province.According to the Company's preliminary calculations, this adjustment of natural gas power price is expected toaffect from August to December 2020 to reduce revenue by RMB 61.61 million, net profit by RMB 46.21 million,and net profit attributable to parent company by RMB 38.75 million.

2. During the reporting period, Mr. Lin Weifeng, Workers' Supervisor of Guangdong Electric Power DevelopmentCo., Ltd., no longer serves as workers' supervisor of the Company due to job changes, but still serves as the headof the finance department at Shajiao A Power Plant-a branch of the Company. According to the relevant provisionsof the Company's "Articles of Association", Mr. Li Jianwen (with resume attached) was democratically elected bythe Company's employees as the workers' director of the Company's ninth board of supervisors, with his term of

office is from the date of the announcement to the date of expiry of the current board of supervisors.

3. In order to implement the requirements of deepening the reform of state-owned enterprises and improve thelevel of integration of industry and finance, Approved by the 14th meeting of the ninth board of directors of theCompany on August 26, 2020, The board of directors agreed to the Company participating in the capital increaseand share expansion of Guangdong Energy Financial Leasing Co., Ltd and obtaining 25% equity of GuangdongEnergy Financial Leasing Co., Ltd by injecting RMB 512,958,300 into the financial leasing company. After thecapital injection, it will hold its registered capital of RMB 500 million. The price of the capital injection shall bedetermined on the basis of the net asset assessment value of the financial leasing company recorded and approvedby the competent authority. Currently, the Company is promoting the capital increase of the financial leasingcompany as planned.

4. In order to accelerate the large-scale development of the Company’s new energy power projects, increase theproportion of installed capacity of clean energy, Approved by the 14th meeting of the ninth board of directors of theCompany on August 26, 2020, the board of directors agreed in principle that the wholly-ownedsubsidiary-Guangdong Wind Power Co., Ltd acquires the 100% equity of Dacheng County Dun’an New EnergyCo., Ltd in the form of pre-acquisition. The total investment in the acquisition shall not exceed 800 million yuan,and the specific transaction price shall be based on the asset evaluation results.The transaction deposit of 80million yuan for the equity acquisition transaction will be resolved by the Company’s capital increase toGuangdong Wind Power Company. the Company is currently carrying out the pre-acquisition work of Dun’an NewEnergy Company as planned.

5. Approved by the 14th meeting of the ninth board of directors of the Company on August 26, 2020, It is agreed tohire PricewaterhouseCoopers Zhongtian Certified Public Accountants (special general partnership) as thedomestic and overseas audit institution of the company in 2020.This proposal must be submitted to theProvisional General Meeting of Shareholders for consideration.

6. As of 17: 32, September 10, 2020, the Unit 1 of Guangdong Yudean Maoming Bohe Power Plant's 2×1 millionkilowatt “Replacing Small Units with Large Ones " power generation project built by the Company's holdingsubsidiary Guangdong Yudean Bohe Coal Power Co., Ltd was successfully passed the 168-hour full-load trialoperation and marked it’s officially put into commercial operation.

7. The term of the Company's ninth board of directors and ninth board of supervisors expired on September 18, 2020.As the preparations for the nomination of candidates for the new board of directors and board of supervisors havenot been completed, the election of the change of the Company's board of directors and board of supervisors will bepostponed, and the tenure of the special committees of the board of directors and the senior management staff hasalso been extended accordingly. Currently, the Company is actively promoting the election for the change of boardof directors and board of supervisors.

AnnouncementDate of disclosureWebsite for disclosure
Announcement on the adjustment of on-grid electricity prices for gas-fired power plantsAugust 5,2020http//www.cninfo.com.cn.
Announcement on changes in Employee Workers’ SupervisorAugust 14,2020http//www.cninfo.com.cn.
Announcement on Related transaction in Capital Increase and Share Expansion of Guangdong Energy Finance Leasing Co., Ltd.August 28,2020http//www.cninfo.com.cn.
Announcement of Resolutions of the 14th Meeting of the Ninth Board of DirectorsAugust 28,2020http//www.cninfo.com.cn.
Announcement on Hiring the Company's Annual Audit InstitutionSeptember 1,2020http//www.cninfo.com.cn.
Voluntary Information Disclosure Announcement Regarding Project CommissioningSeptember 11,2020http//www.cninfo.com.cn.
Reminder announcement on the postponement of the change of board of directors and board of supervisorsOctober 17,2020http//www.cninfo.com.cn.

Progress in the implementation of share repurchase

□ Applicable √ Not applicable

Progress in the implementation of the reduction of the repurchased shares by means of centralized bidding

□ Applicable √ Not applicable

III. Commitments finished in implementation by the Company, shareholders, actual controller, acquirer,directors, supervisors, senior executives or other related parties in the reporting period and commitmentsunfinished in implementation at the end of the reporting period

□ Applicable √Not applicable

No such cases in the reporting period.IV. Financial asset investment

1.Securities investment

√ Applicable □Not applicable

In RMB

Security categorySecurity codeStock Abbreviation:Initial investment costMode of accounting measurementBook value balance at the beginning of the reporting periodChanges in fair value of the this periodCumulative fair value changes in equityPurchase amount in the this periodSale amount in the this periodGain/loss of the reporting periodBook value balance at the end of the reporting periodAccounting itemsSource of the shares
Domestic and foreign stocks000027Shenzhen Energy15,890,628Fair value measurement78,246,000-10,710,00051,645,372630,00067,536,000Other equity instrument InvestmentOwn-Funds
Domestic and foreign stocks600642Shenergy235,837,988Fair value measurement322,642,373-17,214,99869,589,38712,217,095305,427,375Other equity instrument InvestmentOwn-Funds
Domestic and foreign stocks831039NEEQ3,600,000Fair value measurement7,182,0004,338,0007,920,000450,00011,520,000Other equity instrument InvestmentOwn-Funds
Total255,328,616--408,070,373-23,586,998129,154,7590013,297,095384,483,375----
Disclosure date for the notice of approval by the Board (If any)October 31, 2019
Disclosure date for the notice of approval by shareholders’ Meeting (If any)

2.Investment in derivatives

□ Applicable √Not applicable

There is no derivative investment during the report period.V. Progress of investment projects with raised funds

□ Applicable √Not applicable

VI. Prediction of 2020 business performanceEstimation on accumulative net profit from the beginning of the year to the end of next report period to be lossprobably or the warning of its material change compared with the corresponding period of the last year andexplanation on reason

□ Applicable √ Not applicable

VII. Major contracts for daily operations

□ Applicable √ Not applicable

VIII. Entrusted Financial Management

□ Applicable √Not applicable

There is no Entrusted Financial Management during the report period.IX. External guarantee get out of line

□ Applicable √Not applicable

The Company has no external guarantee get out of the line in the Period

X. Controlling shareholder and its related parties occupying non-business capital of the listed company

□ Applicable √Not applicable

There are no controlling shareholder and its related parties occupying non-business capital of the listed companyin PeriodXI. The registration form of acceptance of investigation, communication and interview in the report periodfor future reference

□ Applicable √Not applicable

No such cases in the reporting period.

IV. Financial StatementI. Financial statement

1. Consolidated balance sheet

Prepared by: Guangdong Electric Power Development Co., Ltd.

In RMB

ItemsSeptember 30,2020December 31, 2019
Current asset:
Monetary fund6,594,174,5865,081,641,969
Settlement provision
Outgoing call loan
Transactional financial assets
Derivative financial assets
Notes receivable
Account receivable3,277,998,8833,197,690,464
Financing of receivables
Prepayments924,266,841605,314,333
Insurance receivable
Reinsurance receivable
Provisions of Reinsurance contracts receivable
Other account receivable316,027,817272,801,588
Including:Interest receivable21,528,65520,866,069
Dividend receivable
Repurchasing of financial assets
Inventories1,890,925,9071,817,059,269
Contract assets
Assets held for sales
Non-current asset due within 1 year50,012,70328,865,131
Other current asset484,773,258305,595,567
Total of current assets13,538,179,99511,308,968,321
Non-current assets:
Loans and payment on other’s behalf disbursed
Creditor's right investment
Other Creditor's right investment
Long-term receivable65,856,346
Long term share equity investment6,519,452,6716,455,784,562
Other equity instruments investment3,188,520,9353,142,371,373
Other non-current financial assets
Property investment50,180,52252,093,631
Fixed assets41,946,261,66738,555,718,718
Construction in progress9,583,892,76410,882,003,846
Production physical assets
Oil & gas assets
Use right assets
Intangible assets2,149,264,2031,787,738,640
Development expenses
Goodwill2,449,8862,449,886
Long-germ expenses to be amortized20,009,62519,473,586
Deferred income tax asset303,803,785445,709,226
Other non-current asset4,491,294,4392,753,858,988
Total of non-current assets68,255,130,49764,163,058,802
Total of assets81,793,310,49275,472,027,123
Current liabilities
Short-term loans7,134,452,8245,904,132,791
Loan from Central Bank
Borrowing funds
Transactional financial liabilities
Derivative financial liabilities
Notes payable1,579,992,5461,364,236,650
Account payable2,419,111,4382,465,154,162
Advance receipts682,983432,714
Contract liabilities152,249,845
Selling of repurchased financial assets
Deposit taking and interbank deposit
Entrusted trading of securities
Entrusted selling of securities
Employees’ wage payable493,618,916242,510,538
Tax payable714,411,002571,377,151
Other account payable5,100,733,7674,042,117,097
Including:Interest payable
Dividend payable9,771,3229,771,322
Fees and commissions payable
Reinsurance fee payable
Liabilities held for sales
Non-current liability due within 1 year2,016,804,8923,182,980,482
Other current liability1,590,334,8251,912,282,192
Total of current liability21,202,393,03819,685,223,777
Non-current liabilities:
Reserve fund for insurance contracts
Long-term loan18,325,551,69116,587,103,380
Bond payable3,014,377,1931,496,631,799
Including:preferred stock
Sustainable debt
Lease liability
Long-term payable2,955,816,5982,485,346,245
Long-term remuneration payable to staff120,176,705134,988,860
Expected liabilities
Deferred income139,840,678139,256,513
Deferred income tax liability533,536,101537,385,614
Other non-current liabilities200,000,000216,405,569
Total non-current liabilities25,289,298,96621,597,117,980
Total of liability46,491,692,00441,282,341,757
Owners’ equity
Share capital5,250,283,9865,250,283,986
Other equity instruments
Including:preferred stock
Sustainable debt
Capital reserves5,096,918,1745,096,918,174
Less:Shares in stock
Other comprehensive income1,658,452,7961,676,143,044
Special reserve
Surplus reserves8,515,360,6388,245,767,593
Common risk provision
Retained profit6,578,889,5585,909,128,280
Total of owner’s equity belong to the parent company27,099,905,15226,178,241,077
Minority shareholders’ equity8,201,713,3368,011,444,289
Total of owners’ equity35,301,618,48834,189,685,366
Total of liabilities and owners’ equity81,793,310,49275,472,027,123

Legal representative :Wang JinPerson-in-charge of the accounting work:Liu WeiPerson-in -charge of the accounting organ:Meng Fei

2.Parent Company Balance Sheet

In RMB

ItemsSeptember 30,2020December 31, 2019
Current asset:
Monetary fund373,751,028224,504,289
Transactional financial assets
Derivative financial assets
Notes receivable
Account receivable126,472,923209,249,102
Financing of receivables
Prepayments26,680,50043,002,000
Other account receivable152,656,368108,149,278
Including:Interest receivable3,173,329689,092
Dividend receivable2,652,502
Inventories132,984,215151,518,056
Contract assets
Assets held for sales
Non-current asset due within 1 year
Other current asset271,3011,228,009
Total of current assets812,816,335737,650,734
Non-current assets:
Creditor's right investment
Other Creditor's right investment
Long-term receivable596,000,000340,000,000
Long term share equity investment27,470,574,97926,514,106,513
Other equity instruments investment3,188,520,9353,142,371,373
Other non-current financial assets
Property investment6,548,7457,025,443
Fixed assets587,086,827706,435,221
Construction in progress3,415,15314,945,019
Production physical assets
Oil & gas assets
Use right assets
Intangible assets82,733,15785,839,959
Development expenses
Goodwill
Long-germ expenses to be amortized
Deferred income tax asset
Other non-current asset208,353,879356,004,000
Total of non-current assets32,143,233,67531,166,727,528
Total of assets32,956,050,01031,904,378,262
Current liabilities
Short-term loans1,709,620,9171,401,641,708
Transactional financial liabilities
Derivative financial liabilities
Notes payable
Account payable84,028,584156,122,676
Advance receipts
Contract Liabilities5,364,445
Employees’ wage payable112,893,15363,480,425
Tax payable11,685,23744,298,675
Other account payable53,545,12771,126,853
Including:Interest payable
Dividend payable9,771,3229,771,322
Liabilities held for sales
Non-current liability due within 1 year500,763,8891,554,314,700
Other current liability1,604,091,8031,912,282,192
Total of current liability4,081,993,1555,203,267,229
Non-current liabilities:
Long-term loan
Bond payable2,315,554,141798,857,333
Including:preferred stock
Sustainable debt
Lease liability
Long-term payable3,466,237
Long-term remuneration payable to staff32,102,14336,570,958
Expected liabilities
Deferred income39,984,80739,984,807
Deferred income tax liability529,296,935535,193,684
Other non-current liabilities
Total non-current liabilities2,916,938,0261,414,073,019
Total of liability6,998,931,1816,617,340,248
Owners’ equity
Share capital5,250,283,9865,250,283,986
Other equity instruments
Including:preferred stock
Sustainable debt
Capital reserves5,599,980,9035,599,980,903
Less:Shares in stock
Other comprehensive income1,658,452,7961,676,143,044
Special reserve
Surplus reserves8,515,360,6388,245,767,593
Retained profit4,933,040,5064,514,862,488
Total of owners’ equity25,957,118,82925,287,038,014
Total of liabilities and owners’ equity32,956,050,01031,904,378,262

3.Consolidated Income statement of the Report period

In RMB

ItemsAmount in this periodAmount in last period
I. Income from the key business8,313,722,2828,646,351,018
Incl:Business income8,313,722,2828,646,351,018
Interest income
Insurance fee earned
Fee and commission received
II. Total business cost6,961,633,7847,497,679,016
Incl:Business cost6,384,412,5146,928,192,466
Interest expense
Fee and commission paid
Insurance discharge payment
Net claim amount paid
Net amount of withdrawal of insurance contract reserve
Insurance policy dividend paid
Reinsurance expenses
Business tax and surcharge61,578,85671,719,992
Sales expense11,771,85111,243,947
Administrative expense218,078,599174,317,245
R & D costs15,185,5611,289,004
Financial expenses270,606,404310,916,362
Including:Interest expense289,291,728319,264,192
Interest income19,873,82611,283,318
Add: Other income1,681,2296,877,778
Investment gain(“-”for loss)171,148,439136,008,997
Incl: investment gains from affiliates158,931,344134,803,712
Financial assets measured at amortized cost cease to be recognized as income
Gains from currency exchange
Net exposure hedging income
Changing income of fair value
Credit impairment loss
Impairment loss of assets-46,974,81048,197,647
Assets disposal income-273
III. Operational profit(“-”for loss)1,477,943,0831,339,756,424
Add :Non-operational income8,483,0983,309,345
Less: Non-operating expense656,5941,790,954
IV. Total profit(“-”for loss)1,485,769,5871,341,274,815
Less:Income tax expenses440,869,839303,700,779
V. Net profit1,044,899,7481,037,574,036
(I) Classification by business continuity
1.Net continuing operating profit1,044,899,7481,037,574,036
2.Termination of operating net profit
(II) Classification by ownership
1.Net profit attributable to the owners of parent company755,703,910757,309,917
2.Minority shareholders’ equity289,195,838280,264,119
VI. Net after-tax of other comprehensive income-12,081,166-22,817,126
Net of profit of other comprehensive income attributable to owners of the parent company.-12,081,166-22,817,126
(I)Other comprehensive income items that will not be reclassified into gains/losses in the subsequent accounting period-12,081,166-22,817,126
1.Re-measurement of defined benefit plans of changes in net debt or net assets
2.Other comprehensive income under the equity method investee can not be reclassified into profit or loss.
3. Changes in the fair value of investments in other equity instruments-12,081,166-22,817,126
4. Changes in the fair value of the company’s credit risks
5.Other
(II) Other comprehensive income that will be reclassified into profit or loss.
1.Other comprehensive income under the equity method investee can be reclassified into profit or loss.
2. Changes in the fair value of investments in other debt obligations
3. Other comprehensive income arising from the reclassification
of financial assets
4.Allowance for credit impairments in investments in other debt obligations
5. Reserve for cash flow hedges
6.Translation differences in currency financial statements
7.Other
Net of profit of other comprehensive income attributable to Minority shareholders’ equity
VII. Total comprehensive income1,032,818,5821,014,756,910
Total comprehensive income attributable to the owner of the parent company743,622,744734,492,791
Total comprehensive income attributable minority shareholders289,195,838280,264,119
VIII. Earnings per share
(I)Basic earnings per share0.14390.1442
(II)Diluted earnings per share0.14390.1442

The current business combination under common control, the net profits of the combined party before achieved net profit of RMB 0.00, last period the combined party realized RMB0.00.Legal representative :Wang JinPerson-in-charge of the accounting work:Liu WeiPerson-in -charge of the accounting organ:Meng Fei

4.Income statement of the Parent Company of the Report period

In RMB

ItemsAmount in this periodAmount in last period
I. Income from the key business356,610,269635,806,632
Incl:Business cost314,268,839594,224,355
Business tax and surcharge1,684,0372,450,238
Sales expense567,210422,950
Administrative expense28,556,21628,185,676
R & D expense161,909360,401
Financial expenses51,583,16852,177,490
Including:Interest expenses51,993,61252,540,192
Interest income1,670,2711,454,556
Add:Other income
Investment gain(“-”for loss)277,223,757223,828,335
Including: investment gains from affiliates159,656,349134,624,138
Financial assets measured at amortized cost cease to be recognized as income
Net exposure hedging income
Changing income of fair value
Credit impairment loss
Impairment loss of assets-46,974,81048,647,647
Assets disposal income
II. Operational profit(“-”for loss)190,199,746230,461,503
Add :Non-operational income4,874,977174,784
Less:Non -operational expenses45,210702,682
III. Total profit(“-”for loss)195,029,513229,933,605
Less:Income tax expenses
IV. Net profit195,029,513229,933,605
1.Net continuing operating profit195,029,513229,933,605
2.Termination of operating net profit
V. Net after-tax of other comprehensive income-12,081,168-22,817,126
(I)Other comprehensive income items that will not be reclassified into gains/losses in the subsequent accounting period-12,081,168-22,817,126
1.Re-measurement of defined benefit plans of changes in net debt or net assets
2.Other comprehensive income under the equity method investee can not be reclassified into profit or loss.
3. Changes in the fair value of investments in other equity instruments-12,081,168-22,817,126
4. Changes in the fair value of the company’s credit risks
5.Other
(II)Other comprehensive income that will be reclassified into profit or loss
1.Other comprehensive income under the equity method investee can be reclassified into profit or loss.
2. Changes in the fair value of investments in other debt
obligations
3. Other comprehensive income arising from the reclassification of financial assets
4.Allowance for credit impairments in investments in other debt obligations
5. Reserve for cash flow hedges
6.Translation differences in currency financial statements
7.Other
VI. Total comprehensive income182,948,345207,116,479
VII. Earnings per share
(I)Basic earnings per share0.03710.0438
(II)Diluted earnings per share0.03710.0438

5. Consolidated Income statement between the beginning of the year and end of the report period

In RMB

ItemsAmount in this periodAmount in last period
I. Turnover20,853,640,10521,520,532,268
Including:Operating income20,853,640,10521,520,532,268
Interest income
Insurance fee earned
Commission charge and commission income
II. Total operating costs18,097,475,12719,534,660,935
Including :Operating costs16,535,385,53617,952,335,942
Interest expense
Fee and commission paid
Insurance discharge payment
Net claim amount paid
Appropriation of deposit for duty,net
Insurance policy dividend paid
Reinsurance expenses
Business tax and surcharge159,730,933165,085,350
Sales expense34,666,40824,088,735
Administrative expense519,754,272445,202,049
R & D expense16,016,6701,636,527
Financial expenses831,921,309946,312,332
Including:Interest expense883,583,234983,273,645
Interest income55,714,23242,944,823
Add:Other income15,169,94446,350,634
Investment gain(“-”for loss)407,217,504440,490,979
Including: investment gains from affiliates373,629,965408,421,926
Financial assets measured at amortized cost cease to be recognized as income
Gains from currency exchange
Net exposure hedging income
Changing income of fair value
Credit impairment loss20,911-523,441
Impairment loss of assets-63,718,44048,197,647
Assets disposal income51,176,503
III. Operating profit(“-”for loss)3,166,031,4002,520,387,152
Add :Non-operating income25,351,0208,602,532
Less: Non-operating expense13,684,18822,025,650
IV. Total profit(“-”for loss)3,177,698,2322,506,964,034
Less:Income tax expenses913,749,251613,536,709
V. Net profit2,263,948,9811,893,427,325
(I) Classification by business continuity
1.Net continuing operating profit2,263,948,9811,893,427,325
2.Termination of operating net profit
(II) Classification by ownership
1.Net profit attributable to the owners of parent company1,569,388,4051,338,879,300
2.Minority shareholders’ equity694,560,576554,548,025
VI. Net after-tax of other comprehensive income-17,690,24834,695,456
Net of profit of other comprehensive income attributable to owners of the parent company.-17,690,24834,695,456
(I)Other comprehensive income items that will not be reclassified into gains/losses in the subsequent accounting period-17,690,24834,695,456
1.Re-measurement of defined benefit plans of changes in net debt or net assets
2.Other comprehensive income under the equity method invest
ee can not be reclassified into profit or loss.
3. Changes in the fair value of investments in other equity instruments-17,690,24834,695,456
4. Changes in the fair value of the company’s credit risks
5.Other
(II)Other comprehensive income that will be reclassified into profit or loss
1.Other comprehensive income under the equity method investee can be reclassified into profit or loss.
2. Changes in the fair value of investments in other debt obligations
3. Other comprehensive income arising from the reclassification of financial assets
4.Allowance for credit impairments in investments in other debt obligations
5. Reserve for cash flow hedges
6.Translation differences in currency financial statements
7.Other
Net of profit of other comprehensive income attributable to Minority shareholders’ equity
VII. Total comprehensive income2,246,258,7331,928,122,781
Total comprehensive income attributable to the owner of the parent company1,551,698,1571,373,574,756
Total comprehensive income attributable minority shareholders694,560,576554,548,025
VIII. Earnings per share
(I)Basic earnings per share0.29890.2550
(II)Diluted earnings per share0.29890.2550

The current business combination under common control, the net profits of the combined party before achieved net profit of RMB 0.00, last period the combined party realized RMB0.00.Legal representative :Wang JinPerson-in-charge of the accounting work:Liu WeiPerson-in -charge of the accounting organ:Meng Fei

6.Income Statement of the Parent Between the Beginning of the Year and End of the Report Period

In RMB

ItemsAmount in this periodAmount in last period
I. Revenue826,164,4331,620,715,714
Including :Operating costs816,067,7271,572,358,236
Business tax and surcharge5,489,0028,340,931
Sales expense1,831,9081,098,839
Administrative expense82,641,25465,049,565
R & D expense161,909630,094
Financial expenses162,667,973153,134,251
Including:Interest expenses164,915,238154,449,687
Interest income3,993,4603,932,287
Add:Other income44,06110,000
Investment gain(“-”for loss)1,612,809,0831,289,334,443
Including: investment gains from affiliates371,180,201404,708,029
Financial assets measured at amortized cost cease to be recognized as income
Net exposure hedging income
Changing income of fair value
Credit impairment loss20,911-303,753
Impairment loss of assets-63,718,44048,647,647
Assets disposal income157,9633,218,915
II. Operating profit(“-”for loss)1,306,618,2381,161,011,049
Add :Non-operating income14,662,914182,626
Less:Non -operating expenses1,419,2941,884,087
III. Total profit(“-”for loss)1,319,861,8581,159,309,588
Less:Income tax expenses2,056,71547,879,436
IV. Net profit1,317,805,1431,111,430,152
1.Net continuing operating profit1,317,805,1431,111,430,152
2.Termination of operating net profit
V. Net after-tax of other comprehensive income-17,690,24834,695,456
(I)Other comprehensive income items that will not be reclassified into gains/losses in the subsequent accounting period-17,690,24834,695,456
1.Re-measurement of defined benefit plans of changes in net d
ebt or net assets
2.Other comprehensive income under the equity method investee can not be reclassified into profit or loss.
3. Changes in the fair value of investments in other equity instruments-17,690,24834,695,456
4. Changes in the fair value of the company’s credit risks
5.Other
(II) Other comprehensive income that will be reclassified into profit or loss.
1.Other comprehensive income under the equity method investee can be reclassified into profit or loss.
2. Changes in the fair value of investments in other debt obligations
3. Other comprehensive income arising from the reclassification of financial assets
4. Allowance for credit impairments in investments in other debt obligations
5. Reserve for cash flow hedges
6. Translation differences in currency financial statements
7.Other
VI. Total comprehensive income1,300,114,8951,146,125,608
VII. Earnings per share
(I)Basic earnings per share0.25100.2117
(II)Diluted earnings per share0.25100.2117

7. Consolidated Cash Flow Statement Between the Beginning of the Year and End of the Report Period

In RMB

ItemsAmount in this periodAmount in last period
I.Cash flows from operating activities
Cash received from sales of goods or rending of services23,410,418,93724,362,498,308
Net increase of customer deposits and capital kept for brother company
Net increase of loans from central bank
Net increase of inter-bank loans from other financial bodies
Cash received against original insurance contract
Net cash received from reinsurance business
Net increase of client deposit and investment
Cash received from interest, commission charge and commission
Net increase of inter-bank fund received
Net increase of repurchasing business
Net cash received by agent in securities trading
Tax returned127,569,51758,799,293
Other cash received from business operation279,600,355243,645,593
Sub-total of cash inflow23,817,588,80924,664,943,194
Cash paid for purchasing of merchandise and services13,959,789,46915,275,232,014
Net increase of client trade and advance
Net increase of savings in central bank and brother company
Cash paid for original contract claim
Net increase for Outgoing call loan
Cash paid for interest, processing fee and commission
Cash paid for policy dividend
Cash paid to staffs or paid for staffs1,053,661,4241,131,162,005
Taxes paid1,779,907,8291,014,809,741
Other cash paid for business activities535,817,557470,163,457
Sub-total of cash outflow from business activities17,329,176,27917,891,367,217
Net cash generated from /used in operating activities6,488,412,5306,773,575,977
II. Cash flow generated by investing
Cash received from investment retrieving102,820,430
Cash received as investment gains343,549,395201,960,518
Net cash retrieved from disposal of fixed assets, intangible assets, and other long-term assets278,790,688
Net cash received from disposal of subsidiaries or other operational units
Other investment-related cash received10,000,000
Sub-total of cash inflow due to investment activities632,340,083304,780,948
Cash paid for construction of fixed assets, intangible assets and other long-term assets5,480,965,0473,000,250,669
Cash paid as investment70,294,33879,035,790
Net increase of loan against pledge
Net cash received from subsidiaries and other operational units
Other cash paid for investment activities
Sub-total of cash outflow due to investment activities5,551,259,3853,079,286,459
Net cash flow generated by investment-4,918,919,302-2,774,505,511
III.Cash flow generated by financing
Cash received as investment4,400,000512,000,000
Including: Cash received as investment from minor shareholders4,400,000512,000,000
Cash received as loans18,088,592,53110,903,258,541
Other financing –related cash received2,546,5351,038,130
Sub-total of cash inflow from financing activities18,095,539,06611,416,296,671
Cash to repay debts15,936,421,65713,544,754,488
Cash paid as dividend, profit, or interests2,210,125,3141,795,543,714
Including: Dividend and profit paid by subsidiaries to minor shareholders245,761,088385,697,942
Other cash paid for financing activities5,952,4863,335,383
Sub-total of cash outflow due to financing activities18,152,499,45715,343,633,585
Net cash flow generated by financing-56,960,391-3,927,336,914
IV. Influence of exchange rate alternation on cash and cash equivalents-220
V.Net increase of cash and cash equivalents1,512,532,61771,733,552
Add: balance of cash and cash equivalents at the beginning of term5,079,641,9695,570,382,893
VI ..Balance of cash and cash equivalents at the end of term6,592,174,5865,642,116,445

8. Cash Flow Statement of the Parent Between the Beginning of the Year and End of the Report Period

In RMB

ItemsAmount in this periodAmount in last period
I.Cash flows from operating activities
Cash received from sales of goods or rending of services958,831,3671,820,859,152
Tax returned1,797,630
Other cash received from business operation76,854,45046,901,686
Sub-total of cash inflow1,037,483,4471,867,760,838
Cash paid for purchasing of merchandise and services689,992,7231,338,827,716
Cash paid to staffs or paid for staffs195,677,333202,912,167
Taxes paid71,326,70370,035,488
Other cash paid for business activities42,084,97143,410,776
Sub-total of cash outflow from business activities999,081,7301,655,186,147
Net cash generated from /used in operating activities38,401,717212,574,691
II.Cash flow generated by investing
Cash received from investment retrieving16,460,000348,864,150
Cash received as investment gains1,553,075,4011,057,794,667
Net cash retrieved from disposal of fixed assets, intangible assets, and other long-term assets855,0076,281,001
Net cash received from disposal of subsidiaries or other operational units
Other investment-related cash received
Sub-total of cash inflow due to investment activities1,570,390,4081,412,939,818
Cash paid for construction of fixed assets, intangible assets and other long-term assets13,312,37326,677,506
Cash paid as investment1,113,926,7271,445,721,936
Net cash received from subsidiaries and other operational units
Other cash paid for investment activities
Sub-total of cash outflow due to investment activities1,127,239,1001,472,399,442
Net cash flow generated by investment443,151,308-59,459,624
III. Cash flow generated by financing
Cash received as investment
Cash received as loans6,099,335,3322,398,950,000
Other financing –related ash received2,546,5351,035,360
Sub-total of cash inflow from financing activities6,101,881,8672,399,985,360
Cash to repay debts5,600,000,0002,000,000,000
Cash paid as dividend, profit, or interests831,816,281465,720,875
Other cash paid for financing activities2,371,6522,018,021
Sub-total of cash outflow due to financing activities6,434,187,9332,467,738,896
Net cash flow generated by financing-332,306,066-67,753,536
IV. Influence of exchange rate alternation on cash and cash equivalents-220
V.Net increase of cash and cash equivalents149,246,73985,361,531
Add: balance of cash and cash equivalents at the beginning of term224,504,289385,577,464
VI ..Balance of cash and cash equivalents at the end of term373,751,028470,938,995

II Adjustments to the Financial Statements

1. Adjustment of the relevant items of the financial statements at the current year beginning according tothe new standards for financial instruments, the new standards for revenues and the new standards forlease implemented commencing from year 2020

□ Applicable √ Not applicable

2. Note to the retroactive adjustment of the previous comparative data according to the new standards forfinancial instruments and the new standards for lease implemented commencing from year 2020

□ Applicable √ Not applicable

III. Auditor’ reportIs the Third Quarterly Report be audited?

□ Yes √No

The Third Quarterly report is not audited.


  附件:公告原文
返回页顶