AI assistant
CITIC Limited — Interim / Quarterly Report 2018
Oct 24, 2018
49082_rns_2018-10-24_f1ebd76e-bd4b-4f7d-b81b-19c9dd7edd3c.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Hong Kong Exchanges and Clearing Limited and The Stock Exchange of Hong Kong Limited take no responsibility for the contents of this announcement, make no representation as to its accuracy or completeness and expressly disclaim any liability whatsoever for any loss howsoever arising from or in reliance upon the whole or any part of the contents of this announcement.
==> picture [455 x 194] intentionally omitted <==
OVERSEAS REGULATORY ANNOUNCEMENTS
(These overseas regulatory announcements are issued pursuant to Rule 13.10B of the Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited)
The following announcements are released by CITIC Envirotech Ltd. (a subsidiary of CITIC Limited) to Singapore Exchange Limited on 24 October 2018:-
-
(1) Third Quarter Financial Statement & Dividend Announcement for the Period Ended 30 September 2018; and
-
(2) Media release – CITIC Envirotech achieves net profit of S$23.9 million as revenue rises 4.1% to S$238.2 million in 3Q2018.
Hong Kong, 24 October 2018
As at the date of this announcement, the executive directors of CITIC Limited are Mr Chang Zhenming (Chairman), Mr Wang Jiong, Ms Li Qingping and Mr Pu Jian; the non-executive directors of CITIC Limited are Mr Song Kangle, Ms Yan Shuqin, Mr Liu Zhuyu, Mr Peng Yanxiang, Mr Liu Zhongyuan, Mr Yang Xiaoping and Mr Wu Youguang; and the independent non-executive directors of CITIC Limited are Mr Francis Siu Wai Keung, Dr Xu Jinwu, Mr Anthony Francis Neoh, Ms Lee Boo Jin, Mr Paul Chow Man Yiu and Mr Shohei Harada.
==> picture [254 x 64] intentionally omitted <==
CITIC ENVIROTECH LTD. (Company registration number: 200306466G)
Listed companies must provide the information required by Appendix 7.2 of the Listing Manual. Adequate disclosure should be given to explain any material extraordinary item either as a footnote of the material extraordinary item or in the "Review of the performance of the group".
Third Quarter Financial Statement & Dividend Announcement for the Period Ended 30 September 2018
PART I - INFORMATION REQUIRED FOR ANNOUNCEMENTS OF QUARTERLY (Q1, Q2 & Q3), HALF-YEAR AND FULL YEAR RESULTS
1(a) A statement of comprehensive income (for the group) together with a comparative statement for the corresponding period of the immediately preceding financial year.
| The Group ($’000) | 3 months ended 30/9/2018 |
3 months ended 30/9/2017 (Restated) |
% Increase/ (Decrease) |
9 months ended 30/9/2018 |
9 months ended 30/9/2017 (Restated) |
% Increase/ (Decrease) |
|---|---|---|---|---|---|---|
| Revenue Finance income from service concession Other income Changes in inventories Material purchased, consumables used and subcontractors’ fees Employee benefits expense Depreciation and amortisation expenses Other operating expenses Finance costs Share of profit of associates Profit before income tax Income tax expense Net profit for the period |
216,790 21,422 |
217,136 11,592 |
(0.2) 84.8 4.1 154.4 254.6 24.9 19.4 93.2 44.0 25.6 (71.7) |
743,832 44,606 |
428,388 34,777 |
73.6 28.3 70.2 (40.1) (34.1) 99.1 14.9 34.6 23.3 26.0 (54.2) 29.9 53.3 22.0 |
| 238,212 3,356 6,922 (154,782) (13,454) (9,137) (23,016) (10,709) 208 |
228,728 1,319 1,952 (123,890) (11,270) (4,730) (15,988) (8,526) 734 |
788,438 12,368 5,740 (499,005) (40,966) (25,298) (55,906) (30,544) 949 |
463,165 20,636 8,713 (250,632) (35,667) (18,799) (45,344) (24,232) 2,071 |
|||
| 37,600 (13,739) |
68,329 (15,277) |
(45.0) (10.1) (55.0) |
155,776 (46,660) |
119,911 (30,446) |
||
| 23,861 | 53,052 | 109,116 | 89,465 | |||
Finance income represents the interest income on the long-term receivables recognised in respect of the service concession arrangements in accordance with INT FRS 112 Service Concession Arrangements.
1
| The Group ($’000) | 3 months ended 30/9/2018 |
3 months ended 30/9/2017 (Restated) |
% Increase/ (Decrease) |
9 months ended 30/9/2018 |
9 months ended 30/9/2017 (Restated) |
% Increase/ (Decrease) |
|
|---|---|---|---|---|---|---|---|
| Statement of Comprehensive Income Profit attributable to: Owners of the Company Non-controlling interests Profit for the period Currency translation gain (loss) Total other comprehensive income for the period Total comprehensive income for the period Total comprehensive income attributable to: Owners of the company Non-controlling interests Total comprehensive income for the period |
21,940 1,921 |
49,168 3,884 |
(55.4) (50.5) (55.0) N/M N/M N/M N/M 189.9 N/M |
104,597 4,519 |
86,966 2,499 |
20.3 80.8 22.0 1,332.0 1,332.0 (52.5) (48.4) N/M (52.5) |
|
| 23,861 (61,825) |
53,052 12,741 |
109,116 (68,949) |
89,465 (4,815) |
||||
| (61,825) | 12,741 | (68,949) | (4,815) | ||||
| (37,964) | 65,793 | 40,167 | 84,650 | ||||
| (32,038) (5,926) |
67,837 (2,044) |
43,494 (3,327) |
84,296 354 |
||||
| (37,964) | 65,793 | 40,167 | 84,650 | ||||
1(a)(ii) Breakdown to statement of comprehensive income
| The Group ($’000) | 3 months ended 30/9/2018 |
3 months ended 30/9/2017 (Restated) |
% Increase/ (Decrease) |
9 months ended 30/9/2018 |
9 months ended 30/9/2017 (Restated) |
% Increase/ (Decrease) |
|---|---|---|---|---|---|---|
| Employee share option expense Interest expense on bank borrowings and finance leases Interest expense on MTN bond Interest income Foreign currency exchange loss/(gain) (Gain)/Loss on disposal of subsidiaries Loss on strike-off of subsidiary Allowance for doubtful receivables Reversal of allowance for doubtful receivables |
343 10,709 - (972) 2,169 - 960 - - |
409 5,364 3,162 (782) 4,610 - - - - |
(16.1) 99.6 N/M 24.3 (53.0) - N/M - - |
685 27,038 3,506 (2,723) 3,395 (3,136) 960 556 (281) |
1,226 15,826 8,406 (1,968) 8,132 781 - - - |
(44.1) 70.8 (58.3) 38.4 (58.3) N/M N/M N/M N/M |
N/M: Not meaningful
2
1(b)(i) A statement of financial position (for the issuer and group), together with a comparative statement as at the end of the immediately preceding financial year.
| Group 30/9/2018 $’000 |
Group 31/12/2017 $’000 (Restated) |
Group 1/1/2017 $’000 (Restated) |
Company 30/9/2018 $’000 |
Company 31/12/2017 $’000 |
|
|---|---|---|---|---|---|
| ASSETS | |||||
| Current assets: | |||||
| Cash and bank balances | 385,387 | 631,304 | 493,541 | 5,407 | 259,081 |
| Trade receivables | 282,236 | 267,518 | 240,414 | - | - |
| Service concession receivables | 6,578 | 6,113 | 6,248 | - | - |
| Other receivables and prepayments | 342,039 | 204,550 | 141,233 | 881,074 | 918,580 |
| Inventories | 31,110 | 25,370 | 13,777 | - | - |
| Prepaid leases | 1,835 | 2,134 | 736 | - | - |
| 1,049,185 | 1,136,989 | 895,949 | 886,481 | 1,177,661 | |
| Assets classified as held for sale | - | 55,546 | 55,645 | - | - |
| Total current assets | 1,049,185 | 1,192,535 | 951,594 | 886,481 | 1,177,661 |
| Non-current assets: | |||||
| Contract assets | 167,806 | 291,801 | 9,412 | - | - |
| Service concession receivables | 678,675 | 672,826 | 597,191 | - | - |
| Other receivables and prepayments | 32,889 | 32,163 | 15,577 | - | - |
| Prepaid leases | 87,847 | 85,850 | 39,996 | - | - |
| Subsidiaries | - | - | - | 785,762 | 595,233 |
| Associates | 41,059 | 29,720 | 17,807 | 10,588 | 10,588 |
| Property, plant and equipment | 1,260,781 | 720,545 | 374,470 | 246 | 309 |
| Goodwill | 255,365 | 255,365 | 255,365 | - | - |
| Intangible assets | 281,873 | 252,636 | 271,894 | 200 | 200 |
| Available-for-sale financial asset | 4,530 | 2,660 | - | - | - |
| Deferred tax assets | 590 | 470 | 1,111 | - | - |
| Total non-current assets | 2,811,415 | 2,344,036 | 1,582,823 | 796,796 | 606,330 |
| Total assets | 3,860,600 | 3,536,571 | 2,534,417 | 1,683,277 | 1,783,991 |
| LIABILITIES AND EQUITY | |||||
| Current liabilities: | |||||
| Bank loans | 193,434 | 197,070 | 76,499 | 13,640 | - |
| Medium term notes | - | 224,559 | - | - | 224,559 |
| Trade payables | 937,154 | 692,519 | 301,029 | - | - |
| Other payables | 90,067 | 85,587 | 77,849 | 205,942 | 172,883 |
| Finance leases | 100 | 116 | 161 | 39 | 39 |
| Income tax payable | 67,678 | 55,336 | 29,273 | - | - |
| 1,288,433 | 1,255,187 | 484,811 | 219,621 | 397,481 | |
| Liabilities directly associated with assets classified as held for sale |
- | 4,779 | 31,952 | - | - |
| Total current liabilities | 1,288,433 | 1,259,966 | 516,763 | 219,621 | 397,481 |
| Non-current liabilities: | |||||
| Bank loans | 607,939 | 387,725 | 256,868 | - | - |
| Finance leases | 163 | 236 | 169 | 109 | 139 |
| Medium term notes | - | - | 223,449 | - | - |
| Deferred tax liabilities | 57,304 | 52,294 | 45,432 | - | - |
| Total non-current liabilities | 665,406 | 440,255 | 525,918 | 109 | 139 |
3
| Group 30/9/2018 $’000 |
Group 31/12/2017 $’000 (Restated) |
Group 1/1/2017 $’000 (Restated) |
Company 30/9/2018 $’000 |
Company 31/12/2017 $’000 |
|
|---|---|---|---|---|---|
| Capital, reserves and non-controlling interests: |
|||||
| Share capital | 715,060 | 622,741 | 608,063 | 715,060 | 622,741 |
| Perpetual capital securities | 717,600 | 717,600 | 481,250 | 717,600 | 717,600 |
| General reserve | 11,279 | 10,569 | 7,414 | - | - |
| Capital reserve | 6,073 | 6,073 | 2,096 | - | - |
| Share option reserve | 13,420 | 21,848 | 27,782 | 13,420 | 21,848 |
| Currency translation reserve | (80,259) | (19,156) | (11,999) | (3,880) | (13,005) |
| Retained earnings | 357,111 | 324,419 | 260,981 | 21,347 | 37,187 |
| Equity attributable to owners of the Company |
1,740,284 | 1,684,094 | 1,375,587 | 1,463,547 | 1,386,371 |
| Non-controlling interests | 166,477 | 152,256 | 116,149 | - | - |
| Total equity | 1,906,761 | 1,836,350 | 1,491,736 | 1,463,547 | 1,386,371 |
| Total liabilities and equity | 3,860,600 | 3,536,571 | 2,534,417 | 1,683,277 | 1,783,991 |
1(b)(ii) Aggregate amount of group’s borrowings and debt securities.
Amount repayable in one year or less, or on demand
| As at 30/9/2018 | As at | 31/12/2017 | |
|---|---|---|---|
| Secured | Unsecured | Secured | Unsecured |
| $’000 | $’000 | $’000 | $’000 |
| 193,534 | - | 197,186 | 224,559 |
Amount repayable after one year
| As at 30/9/2018 | As at | 31/12/2017 | |
|---|---|---|---|
| Secured | Unsecured | Secured | Unsecured |
| $’000 | $’000 | $’000 | $’000 |
| 608,102 | - | 387,961 | - |
Details of any collateral
-
The finance leases of $263,000 (31 December 2017: $352,000) is secured over the Group’s motor vehicles.
-
The bank loans of $801,373,000 (31 December 2017: $584,795,000) are secured over the concession receivables, intangible assets, treatment plants, prepaid lease and leasehold buildings of its subsidiaries.
4
1(c) A statement of cash flow (for the group), together with a comparative statement for the corresponding period of the immediately preceding financial year.
| The Group ($’000) | 3 months ended 30/9/2018 |
3 months ended 30/9/2017 (Restated) |
9 months ended 30/9/2018 |
9 months ended 30/9/2017 (Restated) |
|---|---|---|---|---|
| Operating activities Profit before income tax Adjustments for: Interest income Interest expense Share of profit of associates Depreciation and amortisation Share option expense Allowance for doubtful receivables Reversal of allowance for doubtful receivables (Gain)/Loss on disposal of subsidiaries Loss on strike off of subsidiary Exchange differences arising on foreign currency translation Operating profit before working capital changes Contract assets Trade receivables Other receivables Inventories Trade payables Other payables Cash generated from operations Interest received Interest paid Income tax paid Net cash generated from operating activities Investing activities Acquisition of non-controlling shareholders in a subsidiary Addition to property, plant and equipment Addition to intangible assets Addition to service concession receivables Addition to prepaid lease Refund/(Addition) to deposits for investment projects Investment in associates Investment in joint ventures Disposal of subsidiary Net cash used in investing activities Financing activities Contribution from non-controlling shareholders Dividend paid New bank loans raised Redemption of medium term notes Proceeds from issuing new shares Share buy-back and cancellation of shares Repayment of obligations under finance leases Repayment of bank borrowings Net cash generated from financing activities |
37,600 (972) 10,709 (208) 9,137 343 - - - 960 15,475 |
68,329 (782) 8,526 (734) 4,730 409 - - - - (568) |
155,776 (2,723) 30,544 (949) 25,298 685 556 (281) (3,136) 960 19,601 |
119,911 (1,968) 24,232 (2,071) 18,799 1,226 - - 781 - 18,671 |
| 73,044 (90,417) 41,401 (47,571) (6,923) 97,304 (7,364) |
79,910 (94,124) (1,445) 69,078 (1,952) 89,696 9,561 |
226,331 (67,185) (17,984) (96,055) (5,797) 11,356 16,706 |
179,581 (84,712) 13,122 (22,246) (8,713) 119,618 14,709 |
|
| 59,474 972 (10,709) (5,169) |
150,724 782 (5,712) (4,414) |
67,372 2,723 (31,870) (15,730) |
211,359 1,968 (20,776) (12,543) |
|
| 44,568 | 141,380 | 22,495 | 180,008 | |
| - (126,075) (1,807) - - 21,418 - (783) - |
- (199,151) (28,896) (40,763) (11,416) (583) - - - |
- (245,717) (2,114) - - (40,608) - (1,870) 10,378 |
(1,317) (320,879) (34,795) (40,763) (35,985) (51,625) (6,967) (524) 21,717 |
|
| (107,247) | (280,809) | (279,931) | (471,138) | |
| 14,513 (12,027) 165,944 - 2,813 - (30) (38,892) |
22,380 - 22,315 - - - (26) (6,840) |
17,548 (65,278) 449,666 (225,000) 83,750 (544) (90) (238,523) |
28,427 (36,360) 303,546 - 6,748 (3,213) (66) (47,991) |
|
| 132,321 | 37,829 | 21,529 | 251,091 |
5
| The Group ($’000) | 3 months ended 30/9/2018 |
3 months ended 30/9/2017 (Restated) |
9 months ended 30/9/2018 |
9 months ended 30/9/2017 (Restated) |
|---|---|---|---|---|
| Net increase/(decrease) in cash and cash equivalents Cash and cash equivalents at beginning of period Effect of exchange rate changes on the balance of cash and cash equivalents held in foreign currencies Cash and cash equivalents at end of period |
69,642 328,235 (12,490) |
(101,600) 493,541 48,015 |
(235,907) 631,304 (10,010) |
(40,039) 493,541 (13,546) |
| 385,387 | 439,956 | 385,387 | 439,956 | |
6
1(d)(i) A statement (for the issuer and group) showing either (i) all changes in equity or (ii) changes in equity other than those arising from capitalisation issues and distributions to shareholders.
| Share capital $’000 |
Perpetual capital securities $’000 |
General reserve $’000 |
Capital reserve $’000 |
Share option reserves $’000 |
Currency translation reserve $’000 |
Retained earnings $’000 |
Total equity attributable to owners of the Company $’000 |
Non controlling interests $’000 |
Total equity $’000 |
||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Group At 1 January 2018 (Restated) Profit for the year Other comprehensive income for the period Total comprehensive income for the period Issuance of new shares Acquisition of subsidiaries Incorporation of subsidiaries Dividend payable At 31 March 2018 (Restated) Profit for the year Other comprehensive income for the period Total comprehensive income for the period Recognition of share based payment Issuance of shares on exercise of ESOS Share buy-back and cancellation of shares Incorporation of subsidiaries Transfer to general reserve Dividend paid/payable At 30 June 2018 (Restated) Profit for the year Other comprehensive income for the period Total comprehensive income for the period Recognition of share based payment Issuance of shares on exercise of ESOS Incorporation of subsidiaries Transfer to general reserve Dividend paid/payable At 30 September 2018 (Restated) |
622,741 - |
717,600 - |
10,569 - |
6,073 - |
21,848 - |
(19,156) - 17,085 |
324,419 39,332 - |
1,684,094 39,332 17,085 |
152,256 2,410 826 |
1,836,350 41,742 17,911 |
|
| - | - | - | - | - | 17,085 | 39,332 | 56,417 | 3,236 | 59,653 | ||
| 70,734 - - - |
- - - - |
- - - - |
- - - - |
- - - - |
- - - - |
- - - (8,619) |
70,734 - - (8,619) |
- 947 1,382 - |
70,734 947 1,382 (8,619) |
||
| 693,475 - - |
717,600 - - |
10,569 - - |
6,073 - - |
21,848 - - |
(2,071) - (24,210) |
355,132 43,325 - |
1,802,626 43,325 (24,210) |
157,821 188 (825) |
1,960,447 43,513 (25,035) |
||
| - | - | - | - | - | (24,210) | 43,325 | 19,115 | (637) | 18,478 | ||
| - 17,498 (544) - - - |
- - - - - - |
- - - - 104 - |
- - - - - - |
342 (7,295) - - - - |
- - - - - - |
- - - - (104) (41,661) |
342 10,203 (544) - - (41,661) |
- - - 706 - - |
342 10,203 (544) 706 - (41,661) |
||
| 710,429 - - |
717,600 - - |
10,673 - - |
6,073 - - |
14,895 - - |
(26,281) - (53,978) |
356,692 21,940 - |
1,790,081 21,940 (53,978) |
157,890 1,921 (7,847) |
1,947,971 23,861 (61,825) |
||
| - | - | - | - | - | (53,978) | 21,940 | (32,038) | (5,926) | (37,964) | ||
| - 4,631 - - - |
- - - - - |
- - - 606 - |
- - - - - |
343 (1,818) - - - |
- - - - - |
- - - (606) (20,915) |
343 2,813 - - (20,915) |
- - 14,513 - - |
343 2,813 14,513 - (20,915) |
||
| 715,060 | 717,600 | 11,279 | 6,073 | 13,420 | (80,259) | 357,111 | 1,740,284 | 166,477 | 1,906,761 | ||
7
| Share capital $’000 |
Perpetual capital securities $’000 |
General reserve $’000 |
Capital reserve $’000 |
Share option reserves $’000 |
Currency translation reserve $’000 |
Retained earnings $’000 |
Total equity attributable to owners of the Company $’000 |
Non controlling interests $’000 |
Total equity $’000 |
||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Group At 1 January 2017 (Restated) Profit for the year Other comprehensive loss for the period Total comprehensive (loss)/income for the period Recognition of share based payment Acquisition of subsidiaries Share buy-back and cancellation of shares Dividend payable At 31 March 2017 (Restated) Profit for the year Other comprehensive income for the period Total comprehensive income for the period Issuance of shares on exercise of ESOS Recognition of share based payment Acquisition of subsidiaries Dividend payable At 30 June 2017 (Restated) Profit for the year Other comprehensive income for the period Total comprehensive income for the period Recognition of share based payment Incorporation of subsidiaries Dividend payable At 30 September 2017 (Restated) |
608,063 - - |
481,250 - - |
7,414 - - |
2,096 - - |
27,782 - - |
(11,999) - (19,676) |
260,981 16,354 - |
1,375,587 16,354 (19,676) |
116,149 717 (3,475) |
1,491,736 17,071 (23,151) |
|
| - | - | - | - | - | (19,676) | 16,354 | (3,322) | (2,758) | (6,080) | ||
| - - (3,213) - |
- - - - |
- - - - |
- - - - |
408 - - - |
- - - - |
- - - (6,147) |
408 - (3,213) (6,147) |
- 946 - - |
408 946 (3,213) (6,147) |
||
| 604,850 - |
481,250 - |
7,414 - |
2,096 - |
28,190 - |
(31,675) - (1,663) |
271,188 21,444 - |
1,363,313 21,444 (1,663) |
114,337 (2,102) 7,258 |
1,477,650 19,342 5,595 |
||
| - | - | - | - | - | (1,663) | 21,444 | 19,781 | 5,156 | 24,937 | ||
| 11,658 - - - |
- - - - |
- - - - |
- - - - |
(4,910) 409 - - |
- - - - |
- - - (29,523) |
6,748 409 - (29,523) |
- - 3,785 - |
6,748 409 3,785 (29,523) |
||
| 616,508 | 481,250 | 7,414 | 2,096 | 23,689 | (33,338) | 263,109 | 1,360,728 | 123,278 | 1,484,006 | ||
| - | - | - | - | - | - 18,669 |
49,168 - |
49,168 18,669 |
3,884 (5,928) |
53,052 12,741 |
||
| - | - | - | - | - | 18,669 | 49,168 | 67,837 | (2,044) | 65,793 | ||
| - - - |
- - - |
- - - |
- - - |
409 - - |
- - - |
- - (6,804) |
409 - (6,804) |
- 22,002 - |
409 22,002 (6,804) |
||
| 616,508 | 481,250 | 7,414 | 2,096 | 24,098 | (14,669) | 305,473 | 1,422,170 | 143,236 | 1,565,406 | ||
8
| Share capital $’000 |
Perpetual capital securities $’000 |
Share option reserve $’000 |
Currency translation reserve $’000 |
Retained earnings $’000 |
Total $’000 |
||
|---|---|---|---|---|---|---|---|
| Company At 1 January 2018 Loss for the year Other comprehensive income for the period Total comprehensive income/(loss) for the period Dividend payable Issuance of new shares At 31 March 2018 Profit for the year Other comprehensive income for the period Total comprehensive income/(loss) for the period Issuance of shares on exercise of ESOS Recognition of share- based payment Share buy-back and cancellation of shares Dividend paid/payable At 30 June 2018 Profit for the year Other comprehensive income for the period Total comprehensive income/(loss) for the period Issuance of shares on exercise of ESOS Recognition of share- based payment Dividend paid/payable At 30 September 2018 |
622,741 - - |
717,600 - - |
21,848 - - |
(13,005) - 9,126 |
37,187 (8,062) - |
1,386,371 (8,062) 9,126 |
|
| - | - | - | 9,126 | (8,062) | 1,064 | ||
| - 70,734 |
- - |
- - |
- - |
(8,619) - |
(8,619) 70,734 |
||
| 693,475 - - |
717,600 - - |
21,848 - - |
(3,879) - 828 |
20,506 64,336 - |
1,449,550 64,336 828 |
||
| - | - | - | 828 | 64,336 | 65,164 | ||
| 17,498 - (544) - |
- - - - |
(7,295) 342 - - |
- - - - |
- - - (41,661) |
10,203 342 (544) (41,661) |
||
| 710,429 - - |
717,600 - - |
14,895 - - |
(3,051) - (829) |
43,181 (919) |
1,483,054 (1,748) |
||
| - | - | - | (829) | (919) | (1,748) | ||
| 4,631 - - |
- - - |
(1,818) 343 - |
- - - |
- - (20,915) |
2,813 343 (20,915) |
||
| 715,060 | 717,600 | 13,420 | (3,880) | 21,347 | 1,463,547 | ||
9
| Share capital $’000 |
Perpetual capital securities $’000 |
Share option reserve $’000 |
Currency translation reserve $’000 |
Retained earnings $’000 |
Total $’000 |
||
|---|---|---|---|---|---|---|---|
| Company At 1 January 2017 Loss for the year Other comprehensive loss for the period Total comprehensive loss for the period Recognition of share-based payment Share buy-back and cancellation of shares Dividend payable At 31 March 2017 Loss for the year Other comprehensive income for the period Total comprehensive income/(loss) for the period Issuance of shares on exercise of ESOS Recognition of share-based payment Issuance of shares on placement Dividend paid/payable At 30 June 2017 Loss for the year Other comprehensive income for the period Total comprehensive income/(loss) for the period Recognition of share-based payment Issuance of shares on placement Dividend paid/payable At 30 September 2017 |
608,063 - - |
481,250 - - |
27,782 - - |
7,160 - (11,539) |
22,921 (8,080) - |
1,147,176 (8,080) (11,539) |
|
| - | - | - | (11,539) | (8,080) | (19,619) | ||
| - (3,213) - |
- - - |
408 - - |
- - - |
- - (6,147) |
408 (3,213) (6,147) |
||
| 604,850 - - |
481,250 - - |
28,190 - - |
(4,379) - 500 |
8,694 (5,872) - |
1,118,605 (5,872) 500 |
||
| - | - | - | 500 | (5,872) | (5,372) | ||
| 11,658 - - - |
- - - - |
(4,910) 409 - - |
- - - - |
- - - (29,523) |
6,748 409 - (29,523) |
||
| 616,508 - - |
481,250 - - |
23,689 - - |
(3,879) - - |
(26,701) 96,838 - |
1,090,867 96,838 - |
||
| - | - | - | - | 96,838 | 96,838 | ||
| - - - |
- - - |
409 - - |
- - - |
- - (6,804) |
409 - (6,804) |
||
| 616,508 | 481,250 | 24,098 | (3,879) | 63,333 | 1,181,310 | ||
10
- 1(d)(ii) Details of any changes in the company's share capital arising from rights issue, bonus issue, share buy-backs, exercise of share options or warrants, conversion of other issues of equity securities, issue of shares for cash or as consideration for acquisition or for any other purpose since the end of the previous period reported on. State also the number of shares that may be issued on conversion of all the outstanding convertibles as at the end of the current financial period reported on and as at the end of the corresponding period of the immediately preceding financial year.
| Number of ordinary shares as at 1 July 2018 Issuance of New Shares on exercise of ESOS Number of ordinary shares as at 30 September 2018 |
2,405,040,356 14,372,000 |
|---|---|
| 2,419,412,356 |
During the period, 14,372,000 of the employee share options were exercised. The total number of shares that may be issued on conversion of all the outstanding employee shares options were 38,970,200 (30 September 2017: 86,256,200).
The perpetual capital securities comprised USD355 million (30 September 2017: USD355 million) issued at 5.45% per annum; and S$240 million (30 September 2017: Nil) issued at 3.9% per annum.
1(d)(iii) To show the total number of issued shares excluding treasury shares as at the end of the current financial period and as at the end of the immediately preceding year.
| 30/9/2018 | 31/12/2017 | |
|---|---|---|
| Total number of issues shares (‘000) | 2,419,412 | 2,284,973 |
The company does not have any treasury shares as at the end of the current financial period and as at the end of the immediately preceding year.
- 1(d)(iv) A statement showing all sales, transfers, disposal, cancellation and/or use of treasury shares as at the end of the current financial period reported on.
There were no sales, transfers, disposal, cancellation and/or use of treasury shares as at the end of the current financial period reported on.
2. Whether the figures have been audited or reviewed and in accordance with which auditing standard or practice.
The figures have not been audited or reviewed.
3. Where the figures have been audited or reviewed, the auditors’ report (including any qualifications or emphasis of a matter).
Not applicable.
4. Whether the same accounting policies and methods of computation as in the issuer’s most recently audited annual financial statements have been applied.
The accounting policies and methods of computation are the same as in the Company’s audited consolidated financial statements for the financial year ended 31 December 2017. The new and revised FRSs and Interpretation of FRS (“INT FRS”) that are effective from 1 January 2018 have no material effect on the amounts reported for the current or prior year, except for SFRS(I) 15 Revenue from Contracts with Customers .
11
5. If there are any changes in the accounting policies and methods of computation, including any required by an accounting standard, what has changed, as well as the reasons for, and the effect of, the change.
With the adoption of SFRS(I) 15 Revenue from Contracts with Customers , which is effective from 1 January 2018, the effect is as follows.
| Group Consolidated Statement of Comprehensive Income Revenue Profit for the period Attributable to: Owners of the Company Non-controlling interests Earnings per share (cents) - basic - diluted Adjusted earnings per share (cents) - basic - diluted Group Consolidated Balance Sheet Non-current assets Current liabilities Total equity Net assets value per share (cents) |
Third Quarter 2017 |
|---|---|
| Reported under SFRS $’000 Reported under SFRS(I) $’000 273,879 228,728 60,955 53,052 |
|
| 58,757 49,168 2,198 3,884 |
|
| 60,955 53,052 |
|
| 2.59 2.17 2.50 2.08 2.29 1.87 2.21 1.79 As at 31.12.2017 |
|
| Reported under SFRS Reported under SFRS(I) $’000 $’000 2,416,235 2,344,036 1,327,399 1,259,966 1,841,116 1,836,350 80.57 80.37 |
12
6. Earnings per ordinary share of the group for the current financial period reported on and the corresponding period of the immediately preceding financial year, after deducting any provision for preference dividends.
| Group 3 months ended 30/9/2018 |
Group 3 months ended 30/9/2017 (Restated) |
Group 9 months ended 30/9/2018 |
Group 9 months ended 30/9/2017 (Restated) |
|
|---|---|---|---|---|
| Net profit attributable to shareholders of the Company ($’000) |
21,940 | 49,168 | 104,597 | 86,966 |
| Weighted average number of shares in issue (in‘000) for computation of Basic EPS |
2,412,408 | 2,265,234 | 2,360,008 | 2,265,234 |
| Earnings per share (cents) - Basic | 0.91 | 2.17 | 4.43 | 3.84 |
| Weighted average number of shares in issue (in‘000) for computation of Diluted EPS |
2,451,379 | 2,362,924 | 2,398,978 | 2,362,924 |
| Earnings pershare (cents)– Diluted | 0.89 | 2.08 | 4.36 | 3.68 |
| Adjusted EPS | Group 3 months ended 30/9/2018 |
Group 3 months ended 30/9/2017 (Restated) |
Group 9 months ended 30/9/2018 |
Group 9 months ended 30/9/2017 (Restated) |
|---|---|---|---|---|
| Net profit attributable to shareholders of the Company adjusted for dividends attributable to perpetual capital securities ($’000) |
13,052 | 42,363 | 81,040 | 67,218 |
| Weighted average number of shares in issue (in‘000) for computation of Basic EPS |
2,412,408 | 2,265,234 | 2,360,008 | 2,265,234 |
| Earnings per share (cents) - Basic | 0.54 | 1.87 | 3.43 | 2.97 |
| Weighted average number of shares in issue (in‘000) for computation of Diluted EPS |
2,451,379 | 2,362,924 | 2,398,978 | 2,362,924 |
| Earnings per share (cents)–Diluted | 0.53 | 1.79 | 3.38 | 2.84 |
For the purpose of calculating diluted EPS, assumption was made that all the employee share options will be converted to ordinary shares.
7. Net asset value (for the issuer and group) per ordinary share based on issued share capital of the issuer at the end of the:-
(a) current financial period reported on; and
- (b) immediately preceding financial year.
| Group 30/9/2018 |
Group 31/12/2017 (Restated) |
Company 30/9/2018 |
Company 31/12/2017 |
|
|---|---|---|---|---|
| Net asset value ($’000) | 1,906,761 | 1,836,350 | 1,463,547 | 1,386,371 |
| Net asset value per share (cents) | 78.81 | 80.37 | 60.49 | 60.67 |
The net asset value per share is calculated based on the issued share capital of 2,419,412,356 (31 December 2017: 2,284,973,276).
13
8. A review of the performance of the group, to the extent necessary for a reasonable understanding of the group’s business. It must include a discussion of the following:-
-
(a) any significant factors that affected the turnover, costs, and earnings of the group for the current financial period reported on, including (where applicable) seasonal or cyclical factors; and
-
(b) any material factors that affected the cash flow, working capital, assets or liabilities of the group during the current financial period reported on.
Statement of comprehensive income
The Group’s revenue for the current period was $238.2 million, which was $9.5 million or 4.1% higher than last corresponding period ended 30 September 2017 of $228.7 million. The breakdown of the revenue was as follows:
| Group 3 months ended 30/9/2018 $’million |
Group 3 months ended 30/9/2017 $’million (Restated) |
% increase/ (decrease) |
|
|---|---|---|---|
| Engineeringrevenue | 122.9 | 157.5 | (22.0) |
| Membrane system sales | 65.5 | 26.5 | 147.2 |
| 188.4 | 184.0 | 2.4 | |
| Treatment revenue * | 49.8 | 44.7 | 11.4 |
| Total | 238.2 | 228.7 | 4.1 |
- Included finance income from service concessions.
The increase was mainly due to the increase in engineering revenue and membrane system sales from $184.0 million to $188.4 million, representing an increase of $4.4 million or 2.4%.
Gross profit analysis for engineering and membrane system sales
| Group 3 months ended 30/9/2018 $’million |
Group 3 months ended 30/9/2017 $’million (Restated) |
|
|---|---|---|
| Engineeringrevenue | 122.9 | 157.5 |
| Membrane system sales | 65.5 | 26.5 |
| Total | 188.4 | 184.0 |
| Changes in inventories | (6.0) | (2.2) |
| Material purchased, consumables used and subcontractors’ fees# |
(134.6) | (110.3) |
| Grossprofit | 47.8 | 71.5 |
| GP margin(%) | 25.4% | 38.9% |
-
Material purchased, consumables used and subcontractors’ fees related to engineering and membrane division only.
Materials purchased, consumables used and subcontractors’ fees increased to $134.6 million from $110.3 million, representing an increase of $24.3 million or 22.0% as compared to the last corresponding period ended 30 September 2017. Gross profit margin decreased from 38.9% to 25.4%. The decrease in gross profit margin was mainly due to the composition of the revenue recognised during the period. Revenue for the current period pertained mainly to the civil works which had relatively lower gross profit margin as compared to the last corresponding period ended 30 September 2017.
14
Other income increased to $3.4 million from $1.3 million, representing an increase of $2.1 million or 161.5% as compared to the last corresponding period ended 30 September 2017. The increase was mainly due to VAT rebates of $0.6 million received by newly acquired treatment plants during the period.
Depreciation and amortisation expenses increased to $9.1 million from $4.7 million, representing an increase of $4.4 million or 93.6% as compared to the last corresponding period ended 30 September 2017. The increase was mainly due to new additions of treatment plants during the period.
Other operating expenses increased to $23.0 million from $16.0 million, representing an increase of $7.0 million or 43.8% as compared to the last corresponding period ended 30 September 2017. The increase was mainly due to new additions of treatment plants during the period.
Profit after tax decreased to $23.9 million from $53.1 million, representing a decrease of $29.2 million or 55.0% as compared to the last corresponding period ended 30 September 2017.
Statement of financial position
The Group’s non-current assets increased from $2,344.0 million as at 31 December 2017 to $2,811.4 million as at 30 September 2018. The Increase was mainly due to additions to property, plant and equipment of $245.7 million.
The Group’s non-current liabilities increased from $440.3 million as at 31 December 2017 to $665.4 million as at 30 September 2018. The increase was mainly due to the additions of longer-tenure bank loan of $449.7 million to finance the acquisition of investment projects during the period.
The Group’s total equity increased from $1,836.4 million as at 31 December 2017 to $1,906.8 million as at 30 September 2018. The increase was mainly due to placement of 83,216,080 of new ordinary shares and issuance of 37,831,000 new ordinary shares on exercise of ESOS during the period.
9. Where a forecast, or a prospect statement, has been previously disclosed to shareholders, any variance between it and the actual results.
No forecast or prospect statement has been previously disclosed to shareholders.
10. A commentary at the date of the announcement of the significant trends and competitive conditions of the industry in which the group operates and any known factors or events that may affect the group in the next reporting period and the next 12 months.
The environmental sector in China remains in focus with ongoing government efforts to improve eco-conditions in the country. Against this backdrop, the Group will continue to leverage its technological advantage to secure more projects in the water treatment segment, while sourcing opportunities in related environmental services such as ecological restoration, hazardous waste treatment, sludge management and the provision of integrated environmental services.
CEL remains upbeat and optimistically confident of its long-term prospects in environmental protection and the resulting demand for its technologies and environmental solutions. The Group believes its ongoing efforts and investments to strengthen its fundamentals and diversify its business over the years puts it in a favourable position to take advantage of the growing trends.
15
Update of the use of proceeds
| $million | |
|---|---|
| Balance broughtforward | 66 |
| Issuance of newshares pursuant to exercise of ESOS | 4 |
| Investmentin ProjectYingcheng | (15) |
| Investmentin ProjectAktau | (5) |
| Investmentin ProjectLanzhou | (30) |
| Investmentin ProjectXiaonan | (15) |
| Investmentin ProjectYunfu | (5) |
| Unutilised balance as at date ofannouncement | - |
11. Dividend
(a) Current Financial Period Reported On
Any dividend declared for the current financial period reported on? No
Name of Dividend N/A Dividend Type N/A Dividend Amount per Share (in cents) N/A Optional:- Dividend Rate (in %) N/A Par value of shares N/A Tax Rate N/A
(b) Corresponding Period of the Immediately Preceding Financial Year
Any dividend declared for the corresponding period of the immediately preceding financial year? No
| Name of Dividend | N/A |
|---|---|
| Dividend Type | N/A |
| Dividend Amount per Share (in cents) | N/A |
| Optional:- Dividend Rate (in %) | N/A |
| Par value of shares | N/A |
| Tax Rate | N/A |
(c) Date payable
Not applicable.
(d) Books closure date
Not applicable.
12. If no dividend has been declared/recommended, a statement to that effect.
No dividend has been declared/recommended.
16
13. Related parties and interested person transactions
The Group does not have a general mandate from shareholders for interested person transactions (“IPT”) pursuant to Rule 920 of the Listing Manual of the Singapore Exchange Securities Trading Limited (“SGX-ST”). Subsequent to 30 September 2018, the Company obtained shareholders’ approval for the IPT mandate for loan facilities and fund placement with CITIC Finance Company Limited.
PART II - ADDITIONAL INFORMATION REQUIRED FOR FULL YEAR ANNOUNCEMENT
(This part is not applicable to Q1, Q2, Q3 or Half Year Results)
14. Segmented revenue and results for business or geographical segments (of the group) in the form presented in the issuer’s most recently audited annual financial statements, with comparative information for the immediately preceding year.
Not Applicable
15. In the review of performance, the factors leading to any material changes in contributions to turnover and earnings by the business or geographical segments.
Not Applicable
16. A breakdown of sales.
Not Applicable
17. A breakdown of the total annual dividend (in dollar value) for the issuer’s latest full year and its previous full year.
Not Applicable
18. Persons occupying managerial positions who are related to the directors, Chief Executive Officer or substantial shareholders
Not applicable
19. Confirmation that the issuer has procured undertakings from all its directors and executive officers
The Company confirms that it has procured undertakings from all its directors and executive officers in the format set out in Appendix 7.7 under Rule 720(1) of the Listing Manual.
17
Statement by Directors
Pursuant to SGX Listing Rule 705(5)
To the best of our knowledge and belief, nothing has come to the attention of the Directors of the Company which may render the Third Quarter Results of the Group for the period ended 30 September 2018 to be false or misleading. The financial statements and other information included in this report, present fairly in all material respects the financial condition, results of operations and cash flows of the Group of, and for the periods presented in this report.
On behalf of the Board
Hao Weibao Director
Zhang Yong Director
BY ORDER OF THE BOARD
Lotus Isabella Lim Mei Hua Company secretary 24 October 2018
18
==> picture [187 x 51] intentionally omitted <==
For Immediate Release
CITIC Envirotech achieves net profit of S$23.9 million as revenue rises 4.1% to S$238.2 million in 3Q2018
- On a nine-month basis, net profit rises 22.0% to S$109.1 million as revenue swells 70.2% to S$788.4 million.
| Financial Highlights (S$’ million) |
3 months ended 30 Sept | 3 months ended 30 Sept | 3 months ended 30 Sept | 9 months ended 30 Sept | 9 months ended 30 Sept | 9 months ended 30 Sept |
|---|---|---|---|---|---|---|
| 3Q2018 | 3Q2017 | Change (%) |
9M2018 | 9M2017 | Change (%) |
|
| Total Revenue | 238.2 | 228.7 | 4.1 | 788.4 | 463.2 | 70.2 |
| ‒ Engineering ‒ Membrane systems ‒ Treatmenta |
122.9 65.5 49.8 |
157.5 26.5 44.7 |
(22.0) 147.2 11.4 |
357.3 279.2 151.9 |
219.1 114.9 129.2 |
63.1 143.0 17.6 |
| EBITDA | 56.5 | 80.8 | (30.1) | 208.9 | 161.0 | 29.8 |
| Net Profit for the period | 23.9 | 53.1 | (55.0) | 109.1 | 89.5 | 22.0 |
| Basic earnings per share (“EPS”) (Singapore cents)b |
0.91 | 2.17 | (58.1) | 4.43 | 3.84 | 15.4 |
| Net asset value (“NAV”) per share (Singapore cents)c |
78.81 (as at 30 Sept 2018) |
80.37 (as at 31 December 2017) |
-
a. Includes finance income from service concessions.
-
b. EPS was computed based on the weighted average number of 2,412,408,000 and 2,360,008,000 shares in 3Q2018 and 9M2018 respectively; and 2,265,234,000 shares in 3Q2017 and 9M2017.
-
c. NAV was computed based on 2,419,412,356 shares as at 30 Sept 2018 and 2,284,973,276 shares as at 31 December 2017.
==> picture [187 x 51] intentionally omitted <==
SINGAPORE – 24 October 2018 – SGX-Mainboard listed CITIC Envirotech Ltd (“ CEL ”, or together with their subsidiaries, the “ Group ”), a leading membrane-based water and wastewater treatment and recycling solutions provider, has achieved a 4.1% increase year on year (“ YOY ”) in revenue to S$238.2 million for the three months ended 30 September 2018 (“ 3Q2018 ”) as compared to S$228.7 million in the corresponding three months in 2017 (“ 3Q2017 ”).
While CEL’s Engineering segment remained its main revenue generator contributing more than half its total revenue, the improved 3Q2018 top-line was driven mainly by the sterling performance of the Group’s Membrane System segment whose sales swelled 147.2% YOY to S$65.5 million followed by the Treatment segment, which achieved double-digit growth of 11.4% YOY to S$49.8 million. Despite the healthy revenue growth, the Group’s net profit for the period fell 55.0% YOY to S$23.9 million. This was due to the composition of the revenue recognized during the period. Revenue for the current period pertained mainly to the civil works which had relatively lower gross profit margin as compared to the corresponding period ended 30 September 2017.
On a nine-month basis, CEL’s top and bottom-lines continued to generate strong double-digit YOY expansion with revenue and net profit increasing 70.2% and 22.0% respectively for the nine months ended 30 September 2018.
Executive Chairman and Group Chief Executive Officer, Mr Hao Weibao , said: “We are pleased to have improved on our topline in 3Q2018 despite the uncertain global economic condition.
“In China, which is our main market, the government has rolled out increasingly progressive environmental policies to curb pollution and promote ecological restoration. As such, the Group remains optimistic about our prospects because we believe our expertise and solutions to address these environmental issues positions us very well to reap the benefits of the country’s efforts.”
CEL will continue to leverage its technological advantage to secure more projects in the water treatment segment, while sourcing for opportunities in other related environmental services such as ecological restoration, hazardous waste treatment, sludge management and the provision of integrated environmental services.
– End –
This press release should be read in conjunction with CEL’s announcement released via SGXNet on 24 October 2018.
==> picture [187 x 51] intentionally omitted <==
About CITIC Envirotech Ltd (“CEL”)
CITIC Envirotech Ltd (“CEL”, “Group”), formerly known as United Envirotech Ltd, is a leading membranebased integrated environmental solutions provider which specialises in the manufacturing of high quality membrane products and the application of membrane technologies for water and wastewater treatment and recycling. Its principal activities also include design, fabrication, installation and commissioning of water and wastewater systems using its proprietary advanced membrane technologies such as the Membrane Bioreactor (MBR) technology. CEL has designed and built several of the largest industrial wastewater treatment plants in Asia using the MBR technology. CEL undertakes both turnkey and water investment projects (TOT/BOT/BOO), as well as provides treatment plant operation and maintenance services. Through its wholly-owned subsidiary, Memstar Pte Ltd, the Group is one of the largest PVDF hollow fibre membrane manufacturers in the world.
In August 2011, KKR became a strategic investor of CEL after injecting a US$113.8 million convertible bond investment and follow-on equity investment of US$40 million in January 2013. KKR is a leading global investment firm with more than US$ 126 billion in assets under management.
In April 2015, CITIC joined KKR as a strategic investor of CEL and became its largest shareholder after making a joint voluntary unconditional offer with KKR. CITIC Limited is China’s largest conglomerate operating domestically and overseas, with businesses in financial services, resources and energy, manufacturing, engineering, contracting and real estate, as well as other services.
In November 2016, CRF Envirotech Co., Ltd. completed the acquisition of the entire stake held by KKR China Water Investment Limited in CITIC Envirotech Ltd, and became its second largest shareholder. CRF Envirotech Co., Ltd is a joint venture between CRF Envirotech Fund L.P. and China Reform Conson Soochow Overseas Fund I L.P., which are in turn sponsored mainly by China Reform Holdings Corporation Ltd (“CRHC”). CRHC, a wholly stated-owned investment company plays a unique and crucial role in China's state-owned assets management and restructuring process.
CEL was listed on SGX Mainboard on 22 April 2004.
For more information, please log on www.citicenvirotech.com
For analyst and media queries, please contact:
August Consulting
Tel: +65 6733 8873 Wrisney Tan, [email protected] Zavier Ong, [email protected]