AI assistant
COSCO SHIPPING Development Co., Ltd. — Interim / Quarterly Report 2018
Sep 27, 2018
50782_rns_2018-09-27_c38d04bf-d379-42c3-8a9a-b509f756f0c0.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
==> picture [395 x 66] intentionally omitted <==
==> picture [208 x 241] intentionally omitted <==
==> picture [202 x 233] intentionally omitted <==
INTERIM REPORT 2018
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 54] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
CONTENTS
| Corporate Information | 2 |
|---|---|
| Financial Highlights (Under HKFRSs) | 4 |
| Management Discussion and Analysis | 4 |
| Report on Review of Interim Condensed Consolidated | |
| Financial Information | 20 |
| Interim Condensed Consolidated Statement of | |
| Profit or Loss | 21 |
| Interim Condensed Consolidated Statement of | |
| Comprehensive Income | 22 |
| Interim Condensed Consolidated Statement of | |
| Financial Position | 23 |
| Interim Condensed Consolidated Statement of | |
| Changes in Equity | 26 |
| Interim Condensed Consolidated Statement of Cash Flows | 28 |
| Notes to the Interim Condensed Consolidated | |
| Financial Information | 30 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 1
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
Corporate InformatIon
DIreCtorS
EXECUTIVE DIRECTORS
Ms. Sun Yueying (Chairman) Mr. Wang Daxiong Mr. Liu Chong Mr. Xu Hui
NON-EXECUTIVE DIRECTORS
Mr. Feng Boming Mr. Huang Jian Mr. Liang Yanfeng
remUneratIon CommIttee
Mr. Cai Hongping (Chairman) Ms. Hai Chi Yuet Mr. Graeme Jack
rISK ControL CommIttee
Mr. Wang Daxiong (Chairman) Mr. Cai Hongping Mr. Lu Jianzhong Ms. Zhang Weihua
aUDIt CommIttee
INDEPENDENT NON-EXECUTIVE DIRECTORS
Mr. Cai Hongping Ms. Hai Chi Yuet Mr. Graeme Jack Mr. Lu Jianzhong Mr. Gu Xu Ms. Zhang Weihua
SUperVISorS
Mr. Ye Hongjun (Chairman) Mr. Hao Wenyi Mr. Zhu Donglin
Mr. Lu Jianzhong (Chairman) Mr. Cai Hongping Mr. Huang Jian
eXeCUtIVe CommIttee
Ms. Sun Yueying (Chairman) Mr. Wang Daxiong Mr. Liu Chong Mr. Xu Hui
CHIef aCCoUntant
Mr. Liu Chong
InVeStment StrateGY CommIttee
Ms. Sun Yueying (Chairman) Mr. Wang Daxiong Mr. Liu Chong Mr. Feng Boming Mr. Huang Jian Mr. Liang Yanfeng Mr. Cai Hongping Ms. Hai Chi Yuet
nomInatIon CommIttee
Ms. Hai Chi Yuet (Chairman) Ms. Sun Yueying Mr. Wang Daxiong Mr. Cai Hongping Mr. Gu Xu
CompanY SeCretarY
Mr. Yu Zhen
aUtHorISeD repreSentatIVeS
Mr. Wang Daxiong Mr. Yu Zhen
LeGaL aDDreSS In tHe prC
Room A-538, International Trade Center China (Shanghai) Pilot Free Trade Zone Shanghai The PRC
COSCO SHIPPING DEVELOPMENT CO., LTD. 2 InterIm rePOrt 2018
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 54] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
prInCIpaL pLaCe of BUSIneSS In tHe prC
5299 Binjiang Dadao Pudong New District Shanghai The PRC
faX nUmBer
86 (21) 6596 6813
CompanY WeBSIte
http://development.coscoshipping.com
prInCIpaL pLaCe of BUSIneSS In HonG KonG
50/F, COSCO Tower 183 Queen’s Road Central Hong Kong
H SHare LIStInG pLaCe
Main Board of The Stock Exchange of Hong Kong Limited (the “ Stock exchange ”)
LIStInG Date
InternatIonaL aUDItor
16 June 2004
Ernst & Young
nUmBer of H SHareS In ISSUe
DomeStIC aUDItor
Baker Tilly China (Special General Partnership)
3,751,000,000 H Shares
BoarD Lot (H SHareS)
LeGaL aDVISerS to tHe CompanY
Paul Hastings (As to Hong Kong law) Grandall Law Firm (As to PRC law)
HonG KonG H SHare reGIStrar
anD tranSfer offICe
Computershare Hong Kong Investor Services Limited 17th Floor, Hopewell Centre 183 Queen’s Road East Hong Kong
1,000 Shares
HonG KonG StoCK eXCHanGe StoCK CoDe
02866
a SHare LIStInG pLaCe
Shanghai Stock Exchange
LIStInG Date
12 December 2007
prInCIpaL BanKerS
Bank of China Industrial and Commerce Bank of China China Development Bank Agricultural Bank of China Shanghai Pudong Development Bank ABN Amro Standard Chartered Bank
teLepHone nUmBer
nUmBer of a SHareS In ISSUe
7,932,125,000 A Shares
BoarD Lot (a SHareS)
100 Shares
SHanGHaI StoCK eXCHanGe StoCK CoDe
601866
86 (21) 6596 6105
- The Company is a registered non-Hong Kong company as defined in the Companies Ordinance (Chapter 622 of the Laws of Hong Kong) and it is registered under its Chinese name and under the English name “COSCO SHIPPING Development Co., Ltd.”
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 3
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
fInanCIaL HIGHLIGHtS (UnDer HKfrSs)
-
Revenue amounted to RMB8,221,346,000
-
Profit attributable to owners of the parent of the Company for the Period amounted to RMB326,606,000
-
Basic earnings per share amounted to RMB0.0280
manaGement DISCUSSIon anD anaLYSIS
anaLYSIS of operatInG enVIronment anD oUtLooK
1. maCroeConomIC ConDItIonS
In 2018, though the manufacturing industry of the world’s major economies remains buoyant, the increasingly fierce trade tension will affect the recovery of the global economy to a certain extent. As expressed by the International Monetary Fund in the latest World Economic Outlook Report, the growth of developed economies will be maintained for this and next year while the emerging markets and developing economies will see a faster growth and later be stable. It is expected that the economic growth of the world may reach 3.9% for 2018 and 2019 and the economic growth of the emerging markets and developing economies will be 4.9% and 5.1% for 2018 and 2019 respectively. Due to a rise in oil price, higher US Treasuries yield and the aggravating tensed trade situation, the currencies of some fundamentally weak economies have been facing the market pressure with the deterioration in the equilibrium of their overall economic growth.
China’s economy develops steadily with a solid progress in supply-side structural reforms and thus a partial remedy to the problem of overcapacity. In addition, new impetus continues to grow remarkably while the economic structure remains in its ongoing upgrade process. The overall economy stays healthy and promising. In the first half of 2018, China’s GDP grew at 6.8%, maintaining a medium-to-rapid growth and there was a further improvement in the quality of economic growth. In respect of foreign trade, the Sino-US trade has since early 2018 become the greatest uncertainty affecting the import and export trade of China. According to statistics released by the General Administration of Customs of the People’s Republic of China, the total foreign trade volume of China for the first half of 2018 was RMB14.12 trillion, representing an increase of 7.9% as compared with the same period of 2017. Currently, against the backdrop of the continually mild global economic recovery as well as the stable and promising economy of China, it is expected that the SinoUS trade tension will only have limited influence on the development of China’s economy in general.
2.
SHIppInG marKet
In 2018, the overall auspicious macroeconomic conditions have driven up the demand for shipping commodities. However, as affected by factors like the Sino-US trade tension, there are instability and uncertainty for this industry’s recovery. In the long run, the EU-US economies’ rebound will revive the global trade while the price increase of commodities such as iron and coal may result in an increasing demand for transportation. As such, the existing uncertainties for the industry will not reverse its recovery trend generally.
Currently, the number of orders for new vessels is at a historic low level. It is expected that slow delivery of new vessels in the second half of 2018 will contribute to the rebound of the vessel leasing industry. Since the beginning of the year, the vessel leasing market has gradually picked up along with increased leasing demand, which has resulted in the rent increase in most types of vessels. Owing to the recovery of the container transport market, the demand for containers has gradually increased, which is expected to provide strong support for new containers and container rental prices in future.
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018
4
3. fInanCIaL marKet
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 54] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
Turmoil was stirred up in the global financial market by factors such as trade tension, appreciation of US dollars and heightened investor risk aversion for the first half of 2018.
In the first half of 2018, in order to cope with the fluctuation of the international financial and monetary market, the PRC regulatory authorities took various measures to stabilize growth, adjust structure and prevent risks while continuously strengthen supervision on the financial industry. As a result, positive changes were seen in the economic and financial structure of China and the financial market achieved stable development as a whole. China made a systematic arrangement for the comprehensive in-depth financial reform and the optimization of financial market framework. The arrangement was designed to exert a market-oriented effect upon financial resource deployment, enhance the economic capacity of financial service entities, stick to the tolerance limit to systematic financial risk, and facilitate the continuously fast development of economy.
In the second half of 2018, developed economies may gradually adopt the tight monetary policy and thus create pressure on economies of emerging markets. It is anticipated that the financial market of China will, to a certain degree, be affected. Nevertheless, given that the liquidity can be ensured by prudent monetary policy, the financial market will maintain its orderly operation and steady development.
fUtUre DeVeLopment StrateGY of tHe CompanY
1. StrateGIC poSItIon
As a shipping financing platform, COSCO SHIPPING Development Co., Ltd. (the “ Company ”, together with its subsidiaries, the “ Group ”) will integrate premium resources and give full play to its advantages in the shipping industry. Synergic development will be pursued for various financial businesses in an attempt to become China’s leading and the world’s first-class player boasting an integrated supply-chain financial service platform with distinct shipping logistics features.
2. DeVeLopment GoaLS
To bring into play the advantages in shipping logistics industry and integrated shipping industry chain with shipping finance as the foundation; to develop industrial cluster with shipping and industry-related leasing, container manufacturing, investment and service business as the core; and to develop into a “one-stop” shipping financial service platform by combining industry with finance, integrating various financial functions, and synergy of various businesses, featuring market mechanism, differentiated advantages and international vision.
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 5
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
3. DeVeLopment pLanS
1) Shipping and Industry-related Leasing Business
The vessel leasing business focuses on the operating lease or finance lease of various vessels, such as container vessels and dry bulk cargo vessels. The Company will, on the basis of its existing business, gradually set up a high level professional investment and financing team, so as to become a first-class ship owner leasing enterprise in China. In a short-term view, the Company is to mobilize its current fleet resources to revive its internal business; in the long run, it is to gradually increase the proportion of external business and work out a “one-stop” business model leveraging on China COSCO Shipping Corporation Limited’s advantages of full industrial chain deployment, in an attempt to establish a unique competitive edge in the industry.
The container leasing business, as an integral part of the container industry chain, mainly involves container leasing and trading of various kinds. The Company will strive to become an industry-leading leasing company with unique competitive edges on the basis of the current leasing business of Florens International Limited. In a short-term view, the Company is to follow the guideline of “consolidating core businesses while seizing market opportunities” and realize synergy among sales, cost and capability, so as to consolidate its core businesses. In a long-term view, the Company is to seize market opportunities to develop its special container leasing business, optimize its contract patterns and improve capital structure, so as to increase returns.
Other leasing businesses mainly focus on areas of development potential such as medical services, education, new energy and intelligent manufacturing. The Company sets its focus on the small and medium enterprise clients and small to medium-sized projects, and strives to become a financial leasing leader in leveraging on its existing business, experience and capital to promote integration of industry and finance. In the industrial sector, the Company will support customer-oriented development and provide financial leasing value-added services, so as to establish a finance leasing business platform that offers one-stop professional services with uniform standards.
2) Container manufacturing Business
The Company will enhance its comprehensive competitiveness through technology upgrading, management upgrading and accelerating the promotion and upgrading of environmental technology. The Company will strengthen dry container manufacturing, diversify container products, increase the market share of specialized container market, and lay out refrigerated container manufacturing business in advance. The Company will also seek for consolidation opportunity and operation optimization, so as to build a technology-leading and world class container manufacturing enterprise with high capacity utilization as well as profitability.
3) Investment and Service Business
As to investment and service business, the Company will give equal weight to strategic value and financial returns, prioritize both strategic synergy and performance drivers, and make full use of domestic and overseas resources to pool external capital through various means such as industry fund, so as to support development of the shipping industry and emerging industries and promote the integration of industry and finance. The Company will make effort to realize good financial returns while incubating the Company’s future financial investment business.
COSCO SHIPPING DEVELOPMENT CO., LTD. 6 InterIm rePOrt 2018
fInanCIaL reVIeW of tHe GroUp
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 54] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
The Group recorded a revenue of RMB8,221,346,000 for the six months ended 30 June 2018 (the “ period ”), representing an increase of 6.4% as compared with the restated revenue of RMB7,723,343,000 for the same period of last year; profit before tax from continuing operations amounted to RMB487,624,000, representing a decrease of 58.6% as compared with the restated profit of RMB1,179,066,000 for the same period of last year; profit for the Period attributable to owners of the parent amounted to RMB326,606,000, representing a decrease of 69.0% as compared with the restated profit of RMB1,055,029,000 for the same period of last year, mainly due to decrease in prices of shares of listed equity investment held by the Group.
Analyses of segment results are as follows:
Unit: RMB’000
| Revenue | Revenue | Cost | Cost | |||
|---|---|---|---|---|---|---|
| For the | For the | For the | For the | |||
| six months ended | six months ended | six months ended | six months ended | |||
| Segment | 30 June 2018 | 30 June 2017 | Change | 30 June 2018 | 30 June 2017 | Change |
| (%) | (%) | |||||
| Shipping and industry–related | ||||||
| leasing | 5,011,856 | 5,339,578 | (6.1%) | 3,509,154 | 3,923,605 | (10.6%) |
| Container manufacturing | ||||||
| business | 4,676,837 | 2,360,729 | 98.1% | 4,364,719 | 2,180,779 | 100.1% |
| Investment and service business | 21,935 | 20,090 | 9.2% | 40 | 3,132 | (98.7%) |
| Other businesses | – | 2,946 | (100.0%) | 18,512 | (4,014) | 561.2% |
| Offset amount | (1,489,282) | – | 100.0% | (1,371,344) | (18,665) | 7,247.1% |
| Total | 8,221,346 | 7,723,343 | 6.4% | 6,521,081 | 6,084,837 | 7.2% |
1. anaLYSIS of SHIppInG anD InDUStrY-reLateD LeaSInG
1) operating revenue
The Group recorded a revenue from its leasing business of RMB5,011,856,000 for the six months ended 30 June 2018, representing a decrease of 6.1% as compared with RMB5,339,578,000 for the same period of last year, which accounted for 51.6% of the total revenue of the Group. The decrease was mainly due to a decrease in the size of the Company’s business related to shipping leasing and depreciation of RMB during the Period.
Of which, revenue from vessel leasing business amounted to RMB2,491,455,000, representing a decrease of 15.7% as compared with RMB2,954,794,000 for the same period of last year. Of which, revenue from vessel operating leasing amounted to RMB2,370,734,000, revenue from vessel finance leasing and other shipping finance leasing amounted to approximately RMB120,721,000. As at 30 June 2018, the Group leased out 92 vessels (as at 31 December 2017: 97 vessels).
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 7
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
Of which, revenue from leasing, management and selling of containers amounted to RMB1,454,527,000, representing a decrease of 13.2% as compared with RMB1,676,240,000 for the same period of last year, which was mainly due to a decrease in lease income from container leasing and depreciation of RMB during the Period.
Of which, revenue from other industry-related finance leasing amounted to RMB1,065,874,000, representing an increase of 50.4% as compared with RMB708,544,000 for the same period of last year. The increase in revenue from other industry-related finance leasing was mainly due to further expansion of our finance leasing business during the Period.
2) operating Costs
Operating costs for leasing business mainly include the depreciation and maintenance costs for selfowned vessels, depreciation of self-owned containers, staff salaries, net carrying value of sales of containers returned upon expiry and rents of the leased-in vessels and containers. Operating costs for leasing business for the six months ended 30 June 2018 was RMB3,509,154,000, representing a decrease of 10.6% as compared with the costs of RMB3,923,605,000 for the same period of last year.
2. anaLYSIS of ContaIner manUfaCtUrInG BUSIneSS
1) operating revenue
For the six months ended 30 June 2018, the Group’s container manufacturing business realized operating revenue of RMB4,676,837,000, representing an increase of 98.1% as compared with RMB2,360,729,000 for the same period of last year. A year-on-year increase in revenue was mainly attributable to the enhanced efforts in the purchase of containers by large container transportation companies during the Period following the recovery of the industry, as such, the container manufacturing market picked up, volume and prices of containers of our container manufacturing segment also increased due to improvement in our technology of container paints and enhanced market competitiveness. The Group’s container sales amounted to 369,000 TEU during the Period, representing an increase of 81.8% as compared with 203,000 TEU for the same period of last year.
2) operating Costs
The operating costs of the container manufacturing business mainly consist of raw material costs, employee compensation and depreciation expenses. The operating costs of the business amounted to RMB4,364,719,000 for the six months ended 30 June 2018, representing an increase of 100.1% as compared with RMB2,180,779,000 for the same period of last year. Such increase was mainly due to the increase in sales volume of containers as the container manufacturing market gradually improved. Besides, factors such as the industry-wide application of water-based paints in April 2017 have resulted in the rise of raw material prices.
COSCO SHIPPING DEVELOPMENT CO., LTD. 8 InterIm rePOrt 2018
3. anaLYSIS of InVeStment anD SerVICe BUSIneSS
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 54] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
1) operating revenue
For the six months ended 30 June 2018, the Group’s financial services realized operating revenue of RMB21,935,000, representing an increase of 9.2% as compared with the restated revenue of RMB20,090,000 for the same period of last year, which was mainly attributable to better operating results of insurance broker business as compared with the same period of last year.
2) operating Costs
The operating costs for the six months ended 30 June 2018 were RMB40,000, representing a decrease of 98.7% as compared with the restated costs of RMB3,132,000 for the same period of last year, which was mainly attributable to the increase in stamp duty payable for the capital contribution to a subsidiary engaged in the investment and service segment during the same period last year, which did not occur during the Period.
3) net Investment Income
For the six months ended 30 June 2018, the Group’s investment business realized net income of RMB734,818,000, representing a decrease of 42.4% as compared with the restated income of RMB1,274,819,000 for the same period of last year. Decrease in income was mainly attributable to the decline in the operating results of major joint ventures and the decrease in fair value of investments at fair value through profit or loss for the Period held by the Group as a result of market conditions.
GroSS profIt
Due to the above reasons, the Group recorded gross profit of RMB1,700,265,000 for the six months ended 30 June 2018 (the restated gross profit for the same period of last year was RMB1,638,506,000).
SIGnIfICant SeCUrItIeS InVeStment
As at 30 June 2018, the Company’s equity investments in associates and joint ventures generated profit of RMB1,229,506,000, mainly attributable to the profits from China Everbright Bank Co., Ltd., China International Marine Containers (Group) Co., Ltd. and China Bohai Bank Co., Ltd. for the Period.
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 9
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
1. SHareHoLDInGS In otHer LISteD CompanIeS
| Initial | Shareholding | Shareholding at | Book value | Changes in | Dividends | Sources | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Company | investment | at the beginning | the end of | at the end | Gain during | other reserve | Gain | received during | Accounting | of the | |
| Stock code | name | cost | of the Period | the Period | of the Period | the Period | during the Period | from disposal | the Period | ledger | shareholding |
| (RMB) | (%) | (%) | (RMB) | (RMB) | (RMB) | (RMB) | (RMB) | ||||
| China International | |||||||||||
| 000039/ | Marine Containers | Investment in | |||||||||
| 02039 | (Group) Co., Ltd. | 6,338,818,000 | 22.73 | 22.71 | 7,600,724,000 | 140,093,000 | (50,548,000) | – | 183,029,000 | associates | Purchase |
| China Everbright | Investment in | ||||||||||
| 601818 | Bank Co., Ltd. | 3,398,255,000 | 1.379 | 1.379 | 3,776,278,000 | 239,257,000 | 9,093,000 | – | 131,013,000 | associates | Purchase |
| Financial assets at | |||||||||||
| Shanghai AJ Group | fair value through | ||||||||||
| 600643 | Co., Ltd. | 25,452,000 | 0.33 | 0.25 | 33,228,000 | (10,461,000) | – | 13,443,000 | – | profit or loss | Purchase |
| Financial assets at | |||||||||||
| CNPC Capital | fair value through | ||||||||||
| 000617 | Company Limited | 950,000,000 | 0.97 | 0.97 | 829,743,000 | (185,290,000) | – | – | – | profit or loss | Purchase |
| Financial assets at | |||||||||||
| Minmetals Capital | fair value through | ||||||||||
| 600390 | Co., Ltd. | 1,500,000,000 | 3.94 | 3.94 | 996,428,000 | (381,207,000) | – | – | – | profit or loss | Purchase |
| Total | 12,212,525,000 | / | / | 13,236,401,000 | (197,608,000) | (41,455,000) | 13,443,000 | 314,042,000 |
2. SHareHoLDInGS In fInanCIaL enterprISeS
| Shareholding | Shareholding | Book value | Changes in other | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Initial | at the beginning | at the end of | at the end of | Gain during | reserve during | Gain from | Dividends received | Accounting | Sources of | |
| Name of investee | investment cost | of the Period | the Period | the Period | the Period | the Period | disposal | during the Period | ledger | the shareholding |
| (RMB) | (%) | (%) | (RMB) | (RMB) | (RMB) | (RMB) | (RMB) | |||
| Investment in | ||||||||||
| China Bohai Bank Co., Ltd. | 5,749,379,000 | 13.67 | 13.67 | 7,402,930,000 | 767,805,000 | 70,309,000 | – | 10,217,000 | associates | Purchase |
| Investment in | ||||||||||
| Bank of Kunlun Co., Ltd. | 838,959,000 | 3.74 | 3.74 | 1,196,480,000 | 67,000,000 | 8,759,000 | – | 18,854,000 | associates | Purchase |
| Investment in | ||||||||||
| Shanghai Life Insurance Co., Ltd. | 320,000,000 | 16 | 16 | 866,557,000 | (22,074,000) | (30,611,000) | – | – | associates | Purchase |
| Investment in | ||||||||||
| CIB Fund Management Co., Ltd. | 50,000,000 | 10 | 10 | 263,800,000 | 31,255,000 | (451,000) | – | – | associates | Purchase |
| Shanghai Haisheng Shangshou | Investment in | |||||||||
| Financial Leasing Co., Ltd. | 125,000,000 | 25 | 25 | 132,135,000 | 1,259,000 | – | – | – | joint ventures | Purchase |
| Chinese Enterprise Elephant | ||||||||||
| Financial Information Services | ||||||||||
| Company Limited | Investment in | |||||||||
| (中企大象金融信息服務有限公司) | 20,000,000 | – | 12.5 | 18,744,000 | (303,000) | – | – | – | associates | Purchase |
| Shanghai COSCO SHIPPING | ||||||||||
| Micro–finance Company | Investment in | |||||||||
| (上海中遠海運小貸公司) | 90,000,000 | – | 45 | 89,810,000 | (190,000) | – | – | – | associates | Purchase |
| Total | 7,193,338,000 | / | / | 9,970,456,000 | 844,752,000 | 48,006,000 | – | 29,071,000 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018
10
==> picture [70 x 31] intentionally omitted <==
(a) Summary of principal businesses of the investees in the investment
==> picture [40 x 54] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
| name of investee | exchange | principal businesses |
|---|---|---|
| China International Marine Containers | Shenzhen Stock Exchange/Hong | Manufacturing and |
| (Group) Co., Ltd. | Kong Stock Exchange | sales of containers |
| Investment in industries and | ||
| Shanghai AJ Group Co., Ltd. | Shanghai Stock Exchange | other financial businesses |
| China Everbright Bank Co., Ltd. | Shanghai Stock Exchange | Bank business |
| Minmetals Capital Co., Ltd. | Shanghai Stock Exchange | Ore mining, processing and sales |
| CIB Fund Management Co., Ltd. | / | Fund management |
| Bank of Kunlun Co., Ltd. | / | Bank business |
| Shanghai Life Insurance Co., Ltd. | / | Insurance |
| China Bohai Bank Co., Ltd. | / | Bank business |
| Shanghai Haisheng Shangshou Financial | ||
| Leasing Co., Ltd. | / | Leasing |
| CNPC Capital Company Limited | Shenzhen Stock Exchange | Engine R&D and manufacturing |
| Chinese Enterprise Elephant Financial | ||
| Information Services Company Limited | / | Financial information services |
| Shanghai COSCO SHIPPING | Loan extending and | |
| Micro–finance Company | / | other businesses |
The stock market was volatile for the six months ended 30 June 2018. The Company expects the investment portfolio of the Group (including the above significant investments) will be subject to the movement of interest rates, market factors and macroeconomic factors etc. Moreover, the market value of individual shares will be affected by the financial results, development plan as well as prospects of the industry of the listed companies. To mitigate relevant risks, the Group will take appropriate measures in due course and adjust its investment strategies in response to market situation.
InCome taX
For the six months ended 30 June 2018, the corporate income tax (“ CIt ”) rate applicable to the Company and its subsidiaries in the PRC was 25%.
Pursuant to the relevant new CIT regulations, the profits derived from the Company’s offshore subsidiaries shall be subject to applicable CIT when dividends were declared by such offshore subsidiaries. The Company uses an applicable tax rate in accordance with relevant CIT regulations to pay CIT on profits of the offshore subsidiaries.
SeLLInG, aDmInIStratIVe anD GeneraL eXpenSeS
For the six months ended 30 June 2018, the Group’s selling, administrative and general expenses were RMB587,847,000, representing an increase of 66.0% as compared with the restated expenses for the same period of last year.
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 11
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
otHer (LoSSeS)/GaInS
For the six months ended 30 June 2018, other losses of the Group were RMB450,108,000, representing a decrease of gains of approximately RMB470,071,000 as compared with restated other gains of RMB19,963,000 for the same period of last year, mainly attributable to changes in fair values of financial assets.
profIt attrIBUtaBLe to oWnerS of tHe parent
The profit attributable to owners of the parent of the Company for the six months ended 30 June 2018 was RMB326,606,000, representing a decrease of 69.0% as compared with the restated profit attributable to owners of the parent of RMB1,055,029,000 for the same period of last year.
LIQUIDItY, fInanCIaL reSoUrCeS anD CapItaL StrUCtUre
LIQUIDItY anD BorroWInGS
The Group’s principal sources of liquidity are operating cash inflow and short–term bank borrowings. The Group’s cash is mainly used for operating expenses, repayment of loans, procurement of containers, and the Group’s financial leasing business. During the Period, the Group’s net operating cash inflow was RMB1,735,690,000. As at 30 June 2018, the Group’s cash and cash equivalents was RMB5,670,318,000.
As at 30 June 2018, the Group’s total bank and other borrowings were RMB97,295,533,000, of which RMB42,924,061,000 is repayable within one year. The Group’s long–term bank and other borrowings are mainly used to finance the procurement of containers, equity acquisitions and replenishment of liquidity.
As at 30 June 2018, the Group’s RMB–denominated corporate bonds payable amounted to RMB4,057,335,000, and all proceeds raised from the bonds were used for the purchase of financial lease assets.
In addition, the Group’s USD–denominated corporate bonds payable amounted to USD182,108,000 (equivalent to approximately RMB1,204,938,000), and all proceeds raised from the bonds were used for procurement of containers.
The Group’s RMB–denominated borrowings at fixed interest rates amounted to RMB35,903,733,000. USD– denominated borrowings at fixed interest rates amounted to USD141,193,000 (equivalent to approximately RMB934,220,000), RMB–denominated borrowings at floating interest rates amounted to RMB6,488,441,000, and USD–denominated borrowings at floating interest rates amounted to USD8,156,627,000 (equivalent to approximately RMB53,969,139,000). The Group’s borrowings are settled in RMB or USD while its cash and cash equivalents are also primarily denominated in RMB and USD.
It is expected that capital needs for regular cash flow and capital expenditure can be funded by the internal cash flow of the Group or external financing. The Board will review the operating cash flow of the Group from time to time. It is the intention of the Group to maintain an appropriate composition of equity and debt to constantly achieve an effective capital structure.
COSCO SHIPPING DEVELOPMENT CO., LTD. 12 InterIm rePOrt 2018
net CUrrent LIaBILItIeS
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 54] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
As at 30 June 2018, the Group’s net current liabilities amounted to RMB26,099,077,000. Current assets mainly include: inventories of RMB1,459,731,000, trade and notes receivables of RMB2,094,058,000, prepayments and other receivables of RMB1,328,128,000, the current portion of the finance lease receivables of RMB8,967,555,000, the current portion of the financial assets at fair value through profit or loss of RMB70,001,000, cash and cash equivalents and restricted cash of RMB6,581,309,000, and assets held for sale of RMB19,767,567,000. Current liabilities mainly include: trade payables of RMB2,700,336,000, other payables and accruals of RMB3,476,022,000, contract liabilities of RMB56,695,000, tax payable of RMB284,510,000, short term borrowings of RMB16,003,660,000, current portion of long term borrowings of RMB26,920,401,000, corporate bonds of RMB2,157,374,000, current portion of finance lease obligations of RMB70,467,000, and liabilities held for sale of RMB15,322,991,000.
CaSH fLoWS
For the six months ended 30 June 2018, the Group’s net cash inflow generated from operating activities was RMB1,735,690,000, denominated principally in RMB and USD, representing a decrease of RMB1,608,813,000 from the net cash inflow generated from operating activities of RMB3,344,503,000 for the corresponding period in 2017. Cash and cash equivalents balances at the end of June 2018 decreased by RMB17,522,982,000 as compared with the beginning of the Period, the main reason of which is that the net cash inflow generated from operating activities was less than the net cash outflow used in financing activities and investing activities, and China Shipping Finance Company Limited was reclassified as assets held for sale. The cash generated from financing activities of the Group during the Period was mainly derived from bank and other borrowings and such funds were used mainly for the purposes of short–term operation and purchase and construction of containers.
The following table provides the information regarding the Group’s cash flow for the six months ended 30 June 2018 and 30 June 2017, respectively:
| Unit: RMB | ||
|---|---|---|
| For the six months | For the six months | |
| ended 30 June 2018 | ended 30 June 2017 | |
| Net cash generated from operating activities | 1,735,690,000 | 3,344,503,000 |
| Net cash used in investing activities | (6,394,122,000) | (3,645,036,000) |
| Net cash generated from financing activities | (338,458,000) | (2,146,191,000) |
| Exchange movement on cash | (77,651,000) | (88,509,000) |
| Cash and cash equivalents attributable to discontinued operation | (12,448,441,000) | – |
net CaSH GenerateD from operatInG aCtIVItIeS
For the six months ended 30 June 2018, the net cash inflow generated from operating activities was RMB1,735,690,000, representing a decrease of RMB1,608,813,000 as compared with the net inflow of RMB3,344,503,000 for the same period of last year. The decrease was attributable to the increase of proportion of fund taken up by trade receivables as the sales of containers was more concentrated close to the end of the Period.
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 13
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
net CaSH USeD In InVeStInG aCtIVItIeS
For the six months ended 30 June 2018, the net cash outflow used in investing activities was RMB6,394,122,000, increased by RMB2,749,086,000 as compared with the net outflow of RMB3,645,036,000 for the same period of last year. The increase in net cash used in investing activities was primarily attributable to a year–on–year increase in the Group’s investment expense for financial assets and expense for purchase of fixed assets for the six months ended 30 June 2018.
net CaSH GenerateD from fInanCInG aCtIVItIeS
For the six months ended 30 June 2018, the net cash used in financing activities was RMB338,458,000, representing a decrease of RMB1,807,733,000 as compared with the net cash used in financing activities of RMB2,146,191,000 for the same period of last year. For the six months ended 30 June 2018, the Group’s bank and other borrowings amounted to RMB17,262,595,000, and repayment of bank and other borrowings amounted to RMB16,054,728,000.
aVeraGe tUrnoVer of traDe anD noteS reCeIVaBLeS
As at 30 June 2018, the net balance of trade and notes receivables by the Group amounted to RMB2,094,058,000, representing a year–on–year increase of RMB1,234,881,000. Of which notes receivables increased by RMB1,930,000 and trade receivables increased by RMB1,232,951,000, which was mainly due to the rapid development of the container sales business, and the net balance receivable increased accordingly following the increase in revenue.
GearInG ratIo
As at 30 June 2018, the Company’s net gearing ratio (i.e. net debts over shareholders’ equity) was 568%, which was higher than 535% as at 31 December 2017. The increase was primarily due to the increase in borrowings during the Period.
foreIGn eXCHanGe rISK
Revenues and costs of the Group’s shipping–related leasing business and container manufacturing operations are settled or denominated in USD. As a result, the impact on the net operating revenue due to RMB exchange rate fluctuation can be offset by each other to a certain extent. For the six months ended 30 June 2018, the Group recorded a net exchange gain of RMB21,767,000 which was mainly due to fluctuations of the USD and Euro exchange rates during the Period; the decrease in exchange difference which was charged to equity attributable to shareholders of the parent amounted to RMB128,238,000. The Group will continue to monitor the exchange rate fluctuation of RMB and major international currencies, minimize the loss arising from exchange rate fluctuation, and take appropriate measures to mitigate the Group’s foreign exchange exposure when necessary.
CapItaL eXpenDItUreS
For the six months ended 30 June 2018, the Group’s expenditures on the acquisition of containers, machinery and equipment and other expenditures amounted to RMB2,672,679,000, expenditures on the acquisition of finance lease assets amounted to RMB9,313,086,000.
CapItaL CommItmentS
As at 30 June 2018, the Group had RMB633,652,000 in capital commitments which had been contracted but not provided for in relation to fixed assets. Equity investment commitment was RMB709,517,000.
COSCO SHIPPING DEVELOPMENT CO., LTD. 14 InterIm rePOrt 2018
pLeDGe
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 54] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
As at 30 June 2018, certain container vessels and containers with net carrying value of approximately RMB21,458,542,000 (31 December 2017: RMB25,031,111,000), finance lease receivables of RMB10,502,314,000 (31 December 2017: RMB7,219,076,000) and restricted deposits of RMB486,809,000 (31 December 2017: RMB178,325,000) were pledged to banks for the grant of borrowings and issuance of corporate bonds.
SUBSeQUent eVentS
There is no material subsequent event undertaken by the Company after 30 June 2018.
ContInGent LIaBILItIeS
As at 30 June 2018, there were no significant contingent liabilities for the Group.
empLoYeeS, traInInG anD BenefItS
As at 30 June 2018, the Group had 9,476 employees, and the total staff costs for the Period (including staff remuneration, welfare and social insurance, etc.) amounted to approximately RMB942,442,000 (including outsourced labour costs).
Remuneration management, as one of the most effective incentives and a form of enterprise value distribution, was carried out on the basis of total budget control, value creation, internal fairness, market competition and sustainable development. Based on the principle of “contractualized management, differential compensation”, the management has introduced and implemented the professional manager system and strengthened the incentive and restraint mechanism based on performance management. The Company’s overall remuneration system mainly consists of: (1) salaries: including remuneration, title salary, performance salary, special incentives, bonus and allowances; (2) benefits: including mandatory social insurance, provident housing fund and corporate welfares; and (3) recognized schemes and other items in support of corporate strategies and corporate culture.
To support human resources management reform, talent development and training, the Company has reconstructed its employee training system to make it under the premise of need recognition, with the support of clear defined responsibilities and list based management. We have optimized the training content and implementation system, improved the effectiveness of training resource allocation, staff training participation and satisfaction. Various training programmes were designed and implemented to address different types of business and positions, covering topics such as transformation and innovation, industry development, management capability, financial business, risk management, safety and individual caliber.
DIVIDenD
The Board does not recommend distribution of any dividend for the six months ended 30 June 2018.
pUrCHaSe, SaLe or reDemptIon of tHe LISteD SeCUrItIeS of tHe CompanY
For the six months ended 30 June 2018, neither the Company nor any of its subsidiaries had purchased, sold or redeemed any of the listed securities of the Company.
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 15
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
SHare CapItaL
As at 30 June 2018, the share capital of the Company was as follows:
| Number of issued | ||
|---|---|---|
| Types of shares | shares | Percentage (%) |
| A shares | 7,932,125,000 | 67.89 |
| H shares | 3,751,000,000 | 32.11 |
| Total | 11,683,125,000 | 100.00 |
IntereStS or SHort poSItIonS of DIreCtorS, SUperVISorS anD CHIef eXeCUtIVeS In SHareS, UnDerLYInG SHareS anD DeBentUreS
As at 30 June 2018, the interests or short positions of the directors, supervisors or chief executive(s) of the Company in the shares, underlying shares or debentures of the Company or any of its associated corporations (within the meaning of Part XV of the Securities and Futures Ordinance (the “ Sfo ”)) which was required to be notified to the Company and the Stock Exchange pursuant to Divisions 7 and 8 of Part XV of the SFO (including interests or short positions which any such directors, supervisors or chief executive(s) is taken or deemed to have under such provisions of the SFO) or which was required to be entered in the register required to be kept by the Company pursuant to Section 352 of the SFO or which was otherwise required to be notified to the Company and the Stock Exchange pursuant to the Model Code for Securities Transactions by Directors of Listed Issuers (the “ model Code ”) set out in Appendix 10 of the Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited (the “ Listing rules ”) were as follows:
IntereStS In tHe SHareS of tHe CompanY
| Approximate | ||||||
|---|---|---|---|---|---|---|
| percentage of the | ||||||
| total number of | Approximate | |||||
| the relevant class | percentage of the | |||||
| Number of | of shares of the | issued share capital | ||||
| Name | Position | Class of shares | Capacity | shares interested | Company | of the Company |
| (Note 1) | (%) | (%) | ||||
| Wang Daxiong | Director | H shares | Other | 834,677 (L) | 0.02 | 0.01 |
| (Notes 2 and 3) | ||||||
| Liu Chong | Director | H shares | Other | 1,112,903 (L) | 0.03 | 0.01 |
| (Notes 2 and 4) | ||||||
| Xu Hui | Director | H shares | Other | 945,968 (L) | 0.03 | 0.01 |
| (Notes 2 and 5) |
COSCO SHIPPING DEVELOPMENT CO., LTD. 16 InterIm rePOrt 2018
Notes:
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 54] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
-
“L” means long position in the shares.
-
As disclosed in the announcement of the Company dated 24 November 2016, certain executive directors, supervisor, senior management and employees of the Company have voluntarily invested, with their own fund, in an asset management plan (the “ asset management plan ”), pursuant to which the executive directors, supervisor, senior management and employees of the Company have subscribed to the units of the Asset Management Plan and entrusted the manager of the Asset Management Plan to manage the Asset Management Plan, which will invest in the H shares. The manager of the Asset Management Plan shall be responsible for, among other things, the investment and re–investment of the assets under the Asset Management Plan and shall be entitled to exercise the voting rights and other relevant rights in respect of the H shares held under the Asset Management Plan. The Company did not participate in the Asset Management Plan, and the Asset Management Plan does not constitute a share option scheme or any type of employee benefit scheme of the Company. As at 30 June 2018, the Asset Management Plan has been fully funded and has acquired 6,900,000 H shares on the market at an average price of HK$1.749 per H share.
-
Mr. Wang Daxiong is one of the participants of the Asset Management Plan through which he holds approximately 12.10% of the total number of units of the Asset Management Plan as at 30 June 2018. Accordingly, the 834,677 H shares represent the interests derived from the units subscribed by Mr. Wang Daxiong in the Asset Management Plan as at 30 June 2018. As at 30 June 2018, Mr. Wang Daxiong does not hold any shares.
-
Mr. Liu Chong is one of the participants of the Asset Management Plan through which he holds approximately 16.13% of the total number of units of the Asset Management Plan as at 30 June 2018. Accordingly, the 1,112,903 H shares represent the interests derived from the units subscribed by Mr. Liu Chong in the Asset Management Plan as at 30 June 2018. As at 30 June 2018, Mr. Liu Chong does not hold any shares.
-
Mr. Xu Hui is one of the participants of the Asset Management Plan through which he holds approximately 13.71% of the total number of units of the Asset Management Plan as at 30 June 2018. Accordingly, the 945,968 H shares represent the interests derived from the units subscribed by Mr. Xu Hui in the Asset Management Plan as at 30 June 2018. As at 30 June 2018, Mr. Xu Hui does not hold any shares.
Save as disclosed above, as at 30 June 2018, none of the directors, supervisors or chief executive(s) of the Company had any interests or short positions in the shares, underlying shares or debentures of the Company or any of its associated corporations (within the meaning of Part XV of the SFO) which was required to be notified to the Company and the Stock Exchange pursuant to Divisions 7 and 8 of Part XV of the SFO (including interests or short positions which any such directors, supervisors or chief executive(s) is taken or deemed to have under such provisions of the SFO) or which was required to be entered in the register required to be kept by the Company pursuant to Section 352 of the SFO or which was otherwise required to be notified to the Company and the Stock Exchange pursuant to the Model Code.
IntereStS or SHort poSItIonS of SUBStantIaL SHareHoLDerS or otHer perSonS In tHe SHareS or UnDerLYInG SHareS
As at 30 June 2018, so far as was known to the directors, supervisors or chief executive(s) of the Company, the interests or short positions of the shareholders who are entitled to exercise or control 5% or more of the voting power at any general meeting of the Company or other persons (other than a director, supervisor or chief executive(s) of the Company) in the shares or underlying shares of the Company which were required to be disclosed to the Company or the Stock Exchange pursuant to Divisions 2 and 3 of Part XV of the SFO, or the interests or short positions which were required to be recorded in the register kept by the Company pursuant to Section 336 of the SFO or the interests or short positions which have been notified to the Company and the Stock Exchange were as follows:
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 17
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
| Approximate | |||||
|---|---|---|---|---|---|
| percentage of the | Approximate | ||||
| total number of | percentage of | ||||
| the relevant class | the issued share | ||||
| Number of shares | of shares of the | capital of the | |||
| Name of shareholder | Class of shares | Capacity | interested | Company | Company |
| (Note 1) | (%) | (%) | |||
| China Shipping (Group) Company | A shares | Beneficial owner | 4,458,195,175 (L) | 56.20 | 38.16 |
| (“China Shipping”) | (Note 2) | ||||
| H shares | Interest of controlled | 100,944,000 (L) | 2.69 | 0.86 | |
| corporation | (Note 3) | ||||
| China COSCO Shipping Corporation | A shares | Interest of controlled | 4,458,195,175 (L) | 56.20 | 38.16 |
| Limited | corporation | (Note 2) | |||
| H shares | Interest of controlled | 100,944,000 (L) | 2.69 | 0.86 | |
| corporation | (Note 3) | ||||
| The Northern Trust Company (ALA) | H shares | Approved | 249,945,900 (P) | 6.66 | 2.14 |
| lending agent |
Notes:
-
“L” means long position in the shares and “P” means shares in the lending pool.
-
Such 4,458,195,175 A shares represent the same block of shares.
-
Such 100,944,000 H shares represent the same block of shares held by Ocean Fortune Investment Limited, an indirectly wholly–owned subsidiary of China Shipping.
Save as disclosed above, as at 30 June 2018, no other person (other than directors, supervisors or chief executive(s) of the Company) had any interest or short position in any shares or underlying shares of the Company which would fall to be disclosed to the Company and the Stock Exchange under the provisions of Divisions 2 and 3 of Part XV of the SFO, or any interest or short positions recorded in the register kept by the Company pursuant to Section 336 of the SFO or any interest or short positions which have been notified to the Company and the Stock Exchange.
CHanGeS In InformatIon on DIreCtorS anD SUperVISorS
The changes in the information on the directors or supervisors that are required to be disclosed pursuant to Rule 13.51B(1) of the Listing Rules following the date of the 2017 Annual Report of the Company are set out as follows:
| name | position | Change |
|---|---|---|
| Liang Yanfeng | Non–executive director | Appointed |
| Chen Dong | Non–executive director | Resigned |
| Gu Xu | Independent non–executive director | Appointed |
| Gu Xu | Independent supervisor | Resigned |
| Zhang Weihua | Independent non–executive director | Appointed |
| Zhang Weihua | Independent supervisor | Resigned |
| Fu Yi | Employee representative supervisor | Resigned |
COSCO SHIPPING DEVELOPMENT CO., LTD. 18 InterIm rePOrt 2018
aUDIt CommIttee
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 54] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
The audit committee of the Company (the “ audit Committee ”) consists of two independent non–executive directors, namely Mr. Lu Jianzhong and Mr. Cai Hongping, and one non–executive director, namely Mr. Huang Jian.
The Audit Committee has reviewed the Company’s interim report for the Period, and agreed with the accounting methods adopted by the Company.
Corporate GoVernanCe CoDe
The Company was in full compliance with all the code provisions of the Corporate Governance Code set out in Appendix 14 to the Listing Rules during the Period.
moDeL CoDe for SeCUrItIeS tranSaCtIonS
The Company has adopted a code of conduct regarding securities transactions by directors, supervisors and relevant employees on terms no less exacting than the required standard set out in the Model Code as set out in Appendix 10 to the Listing Rules. Having made specific enquiry of all directors and supervisors of the Company, each of the directors and supervisors has confirmed that he/she has complied with the required standard set out in the Model Code regarding securities transactions by directors and supervisors during the Period. The Company is not aware of any non–compliance with these guidelines by the relevant employees.
By order of the Board CoSCo SHIppInG Development Co., Ltd. Yu Zhen Company Secretary
Shanghai, the People’s Republic of China 30 August 2018
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 19
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
report on reVIeW of InterIm ConDenSeD ConSoLIDateD fInanCIaL InformatIon to the board of directors of CoSCo SHIppInG Development Co., Ltd.
(Established in the People’s Republic of China with limited liability)
IntroDUCtIon
We have reviewed the accompanying interim condensed consolidated financial information set out on pages 21 to 56 which comprise the interim condensed consolidated statement of financial position of COSCO SHIPPING Development Co., Ltd. (the “Company”) and its subsidiaries (collectively referred to as the “Group”) as at 30 June 2018 and the related interim condensed consolidated statements of profit or loss, comprehensive income, changes in equity and cash flows for the six-month period then ended, and certain explanatory notes. The Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited require the preparation of a report on interim condensed consolidated financial information to be in compliance with the relevant provisions thereof and Hong Kong Accounting Standard 34 Interim Financial Reporting (“HKAS 34”) issued by the Hong Kong Institute of Certified Public Accountants.
The directors of the Company are responsible for the preparation and presentation of this interim condensed consolidated financial information in accordance with HKAS 34. Our responsibility is to express a conclusion on this interim condensed consolidated financial information based on our review. Our report is made solely to you, as a body, in accordance with our agreed terms of engagement, and for no other purpose. We do not assume responsibility towards or accept liability to any other person for the contents of this report.
SCope of reVIeW
We conducted our review in accordance with Hong Kong Standard on Review Engagements 2410 Review of Interim Financial Information Performed by the Independent Auditor of the Entity issued by the Hong Kong Institute of Certified Public Accountants. A review of interim condensed consolidated financial information consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Hong Kong Standards on Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
ConCLUSIon
Based on our review, nothing has come to our attention that causes us to believe that the interim condensed consolidated financial information is not prepared, in all material respects, in accordance with HKAS 34.
ernst & Young
Certified Public Accountants
Hong Kong 30 August 2018
COSCO SHIPPING DEVELOPMENT CO., LTD. 20 InterIm rePOrt 2018
==> picture [70 x 31] intentionally omitted <==
InterIm ConDenSeD ConSoLIDateD Statement of profIt or LoSS
==> picture [40 x 54] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
FOR THE SIX MONTHS ENDED 30 JUNE 2018
| for tHe SIX montHS enDeD | for tHe SIX montHS enDeD | for tHe SIX montHS enDeD | |||||
|---|---|---|---|---|---|---|---|
| 30 JUne | |||||||
| 2018 | 2017 | ||||||
| Notes | RMB’000 | RMB’000 | |||||
| (Unaudited) | (Unaudited) | ||||||
| (Restated) | |||||||
| ContInUInG operatIonS | |||||||
| REVENUE | 4 | 8,221,346 | 7,723,343 | ||||
| Cost of sales | (6,521,081) | (6,084,837) | |||||
| Gross profit | 1,700,265 | 1,638,506 | |||||
| Selling, administrative and general expenses | (587,847) | (354,156) | |||||
| Other income | 5 | 159,246 | 74,575 | ||||
| Other (losses)/gains, net | 6 | (450,108) | 19,963 | ||||
| Finance costs | (1,563,438) | (1,368,366) | |||||
| Share of profits of: | |||||||
| Associates | 1,222,322 | 1,163,996 | |||||
| Joint ventures | 7,184 | 4,548 | |||||
| PROFIT BEFORE TAX FROM CONTINUING OPERATIONS | 487,624 | 1,179,066 | |||||
| Income tax expense | 7 | (255,967) | (181,436) | ||||
| PROFIT FOR THE PERIOD FROM CONTINUING OPERATIONS | 231,657 | 997,630 | |||||
| DISContInUeD operatIon | |||||||
| Profit for the period from a discontinued operation | 8 | 146,967 | 90,222 | ||||
| PROFIT FOR THE PERIOD | 378,624 | 1,087,852 | |||||
| Attributable to: | |||||||
| Owners of the parent | 326,606 | 1,055,029 | |||||
| Non-controlling interests | 52,018 | 32,823 | |||||
| 378,624 | 1,087,852 | ||||||
| EARNINGS PER SHARE ATTRIBUTABLE TO | |||||||
| ORDINARY EQUITY HOLDERS OF THE PARENT | |||||||
| (express in RMB per share) | 9 | ||||||
| Basic and diluted | |||||||
| – For profit for the period | 0.0280 | 0.0903 | |||||
| – For profit for the period from continuing operations | 0.0196 | 0.0854 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 21
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
InterIm ConDenSeD ConSoLIDateD Statement of CompreHenSIVe InCome
FOR THE SIX MONTHS ENDED 30 JUNE 2018
| for tHe SIX montHS enDeD | for tHe SIX montHS enDeD | for tHe SIX montHS enDeD | |||
|---|---|---|---|---|---|
| 30 JUne | |||||
| 2018 | 2017 | ||||
| RMB’000 | RMB’000 | ||||
| (Unaudited) | (Unaudited) | ||||
| (Restated) | |||||
| PROFIT FOR THE PERIOD | 378,624 | 1,087,852 | |||
| OTHER COMPREHENSIVE LOSS | |||||
| Other comprehensive loss for the period: | |||||
| Available-for-sale investments: | |||||
| Change in fair value, net of tax | – | (323,232) | |||
| Reclassification adjustments for gains included in the | |||||
| consolidated statement of profit or loss | – | (41,943) | |||
| Cash flow hedges: | |||||
| Effective portion of changes in fair value of hedging | |||||
| instruments arising during the period | 9,527 | (1,711) | |||
| Exchange differences: | |||||
| Exchange differences on translation of foreign operations | (128,238) | 287,256 | |||
| Associates: | |||||
| Share of other comprehensive income/(loss) of associates | 6,548 | (124,010) | |||
| OTHER COMPREHENSIVE LOSS FOR THE PERIOD, NET OF TAX | (112,163) | (203,640) | |||
| TOTAL COMPREHENSIVE INCOME FOR THE PERIOD | 266,461 | 884,212 | |||
| Attributable to: | |||||
| Owners of the parent | 214,443 | 847,742 | |||
| Non-controlling interests | 52,018 | 36,470 | |||
| 266,461 | 884,212 |
COSCO SHIPPING DEVELOPMENT CO., LTD. 22 InterIm rePOrt 2018
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 54] intentionally omitted <==
InterIm ConDenSeD ConSoLIDateD Statement of fInanCIaL poSItIon
==> picture [40 x 69] intentionally omitted <==
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
30 JUNE 2018
| 30 June 2018 31 December 2017 | 30 June 2018 31 December 2017 | ||
|---|---|---|---|
| Notes | RMB’000 | RMB’000 | |
| (Unaudited) | (Audited) | ||
| NON-CURRENT ASSETS | |||
| Property, plant and equipment | 11 | 55,740,134 | 53,844,184 |
| Investment properties | 100,971 | 100,012 | |
| Prepaid land lease payments | 112,588 | 114,382 | |
| Intangible asset | 20,028 | 18,641 | |
| Investments in associates | 12 | 21,263,860 | 20,256,221 |
| Investments in joint ventures | 199,175 | 198,526 | |
| Available-for-sale investments | 13 | – | 4,013,699 |
| Financial assets at fair value through profit or loss | 13 | 3,092,506 | – |
| Finance lease receivables | 14 | 22,997,970 | 20,087,976 |
| Loans and receivables | – | 154,116 | |
| Derivative financial instruments | 23,320 | 13,360 | |
| Deferred tax assets | 145,947 | 113,147 | |
| Other long term prepayments | – | 90,000 | |
| Total non-current assets | 103,696,499 | 99,004,264 | |
| CURRENT ASSETS | |||
| Inventories | 1,459,731 | 1,155,668 | |
| Trade and notes receivables | 15 | 2,094,058 | 859,177 |
| Prepayments and other receivables | 1,328,128 | 896,243 | |
| Prepaid land lease payments | 3,587 | 3,587 | |
| Finance lease receivables | 14 | 8,967,555 | 7,333,145 |
| Loans and receivables | – | 3,763,801 | |
| Factoring receivables | 618,627 | 529,799 | |
| Financial assets at fair value through profit or loss | 13 | 70,001 | – |
| Held-for-trading investments | 13 | – | 547,428 |
| Derivative financial instruments | 4,776 | 2,736 | |
| Restricted cash | 16 | 910,991 | 1,748,512 |
| Cash and cash equivalents | 16 | 5,670,318 | 23,193,300 |
| 21,127,772 | 40,033,396 | ||
| Assets of a disposal group classified as held for sale | 8 | 19,767,567 | – |
| Total current assets | 40,895,339 | 40,033,396 | |
| Total assets | 144,591,838 | 139,037,660 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 23
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
InterIm ConDenSeD ConSoLIDateD Statement of fInanCIaL poSItIon (Continued) 30 JUNE 2018
| 30 June 2018 31 December 2017 | 30 June 2018 31 December 2017 | ||
|---|---|---|---|
| Notes | RMB’000 | RMB’000 | |
| (Unaudited) | (Audited) | ||
| CURRENT LIABILITIES | |||
| Trade payables | 17 | 2,700,336 | 2,328,672 |
| Other payables and accruals | 3,476,022 | 2,081,501 | |
| Contract liabilities | 56,695 | – | |
| Bank and other borrowings | 42,924,061 | 31,571,856 | |
| Corporate bonds | 2,157,374 | 1,611,981 | |
| Finance lease obligations | 70,467 | 68,446 | |
| Deposits from customers | – | 14,757,813 | |
| Derivative financial instruments | 1,960 | – | |
| Tax payable | 284,510 | 237,297 | |
| 51,671,425 | 52,657,566 | ||
| Liabilities directly associated with assets classified as held for sale | 8 | 15,322,991 | – |
| Total current liabilities | 66,994,416 | 52,657,566 | |
| NET CURRENT LIABILITIES | (26,099,077) | (12,624,170) | |
| TOTAL ASSETS LESS CURRENT LIABILITIES | 77,597,422 | 86,380,094 | |
| NON-CURRENT LIABILITIES | |||
| Bank and other borrowings | 54,371,472 | 63,849,439 | |
| Corporate bonds | 3,104,899 | 2,803,325 | |
| Finance lease obligations | 483,259 | 512,082 | |
| Deposits from customers | – | 14,951 | |
| Deferred tax liabilities | 315,809 | 321,867 | |
| Other long term payables | 2,326,982 | 2,004,643 | |
| Total non-current liabilities | 60,602,421 | 69,506,307 | |
| Net assets | 16,995,001 | 16,873,787 |
COSCO SHIPPING DEVELOPMENT CO., LTD. 24 InterIm rePOrt 2018
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 54] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
InterIm ConDenSeD ConSoLIDateD Statement of fInanCIaL poSItIon (Continued) 30 JUNE 2018
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
| 30 June 2018 31 December 2017 | 30 June 2018 31 December 2017 | ||
|---|---|---|---|
| Notes | RMB’000 | RMB’000 | |
| (Unaudited) | (Audited) | ||
| EQUITY | |||
| equity attributable to owners of the parent | |||
| Share capital | 11,683,125 | 11,683,125 | |
| Special reserve | 1,526 | 1,912 | |
| General reserve | 142,932 | 142,932 | |
| Other reserves | (5,453,934) | (5,505,506) | |
| Other equity instrument | 1,000,000 | 1,000,000 | |
| Retained profits | 8,971,709 | 8,953,699 | |
| 16,345,358 | 16,276,162 | ||
| Non-controlling interests | 649,643 | 597,625 | |
| Total equity | 16,995,001 | 16,873,787 |
Sun Yueying
Director
Wang Daxiong
Director
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 25
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
InterIm ConDenSeD ConSoLIDateD Statement of CHanGeS In eQUItY
FOR THE SIX MONTHS ENDED 30 JUNE 2018
| At 1 January 2018 Impact of adopting HKFRS 9_(note 2.2)_ |
attributable to owners of the parent Share capital Special reserve General reserve other reserves other equity instrument retained profits total non- controlling interests total equity RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 11,683,125 1,912 142,932 (5,505,506) 1,000,000 8,953,699 16,276,162 597,625 16,873,787 – – – 151,191 – (279,660) (128,469) – (128,469) |
|---|---|
| At 1 January 2018 as restated Profit for the period Other comprehensive loss for the period: Cash flow hedges, net of tax: Effective portion of changes in fair value of hedging instruments arising during the period Exchange differences: Exchange differences on translation of foreign operations Associates: Share of other comprehensive income of associates |
11,683,125 1,912 142,932 (5,354,315) 1,000,000 8,674,039 16,147,693 597,625 16,745,318 – – – – – 326,606 326,606 52,018 378,624 – – – 9,527 – – 9,527 – 9,527 – – – (128,238) – – (128,238) – (128,238) – – – 6,548 – – 6,548 – 6,548 |
| Total comprehensive income for the period Share of capital reserve of associates Dividends for other equity instrument Transfer from retained profits Utilisation of special reserve |
– – – (112,163) – 326,606 214,443 52,018 266,461 – – – 12,544 – – 12,544 – 12,544 – – – – – (29,322) (29,322) – (29,322) – 14,858 – – – (14,858) – – – – (15,244) – – – 15,244 – – – |
| At 30 June 2018 (unaudited) | 11,683,125 1,526 142,932 (5,453,934) 1,000,000 8,971,709 16,345,358 649,643 16,995,001 |
COSCO SHIPPING DEVELOPMENT CO., LTD. 26 InterIm rePOrt 2018
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 54] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
InterIm ConDenSeD ConSoLIDateD Statement of CHanGeS In eQUItY (Continued) FOR THE SIX MONTHS ENDED 30 JUNE 2017
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
| At 1 January 2017 Profit for the period Other comprehensive loss for the period: Available-for-sale investments: Change in fair value of available for-sale investments, net of tax Reclassification adjustments for gains included in the consolidated statement of profit or loss Cash flow hedges, net of tax: Effective portion of changes in fair value of hedging instruments arising during the period Exchange differences: Exchange differences on translation of foreign operations Associates: Share of other comprehensive loss of associates |
Attributable to owners of the parent Share capital Special reserve General reserve Other reserves Other equity instrument Retained profits Total Non- controlling interests Total equity RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 11,683,125 – 79,291 (6,067,818) – 7,555,449 13,250,047 313,067 13,563,114 – – – – – 1,055,029 1,055,029 32,823 1,087,852 – – – (327,214) – – (327,214) 3,982 (323,232) – – – (41,608) – – (41,608) (335) (41,943) – – – (1,711) – – (1,711) – (1,711) – – – 287,256 – – 287,256 – 287,256 – – – (124,010) – – (124,010) – (124,010) |
|---|---|
| Total comprehensive income for the period Capital injection from non-controlling shareholders Share of capital reserve of associates Transfer from retained profits Utilisation of special reserve Others |
– – – (207,287) – 1,055,029 847,742 36,470 884,212 – – – – – – – 210,000 210,000 – – – 45,888 – – 45,888 – 45,888 – 21,941 – – – (21,941) – – – – (21,601) – – – 21,601 – – – – – – 42,844 – – 42,844 – 42,844 |
| At 30 June 2017 (unaudited) | 11,683,125 340 79,291 (6,186,373) – 8,610,138 14,186,521 559,537 14,746,058 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 27
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
InterIm ConDenSeD ConSoLIDateD Statement of CaSH fLoWS
FOR THE SIX MONTHS ENDED 30 JUNE 2018
| for tHe SIX montHS enDeD | for tHe SIX montHS enDeD | |
|---|---|---|
| 30 JUne | ||
| 2018 | 2017 | |
| RMB’000 | RMB’000 | |
| (Unaudited) | (Unaudited) | |
| CASH FLOWS FROM OPERATING ACTIVITIES | ||
| Cash generated from operations | 2,014,388 | 3,516,436 |
| Income tax paid | (278,698) | (171,933) |
| Net cash generated from operating activities | 1,735,690 | 3,344,503 |
| CASH FLOWS FROM INVESTING ACTIVITIES | ||
| Interest received | 36,231 | 42,625 |
| Dividends received from associates | 29,071 | 10,626 |
| Dividends received from joint ventures | 6,535 | – |
| Dividends received from available-for-sale investments | – | 16,850 |
| Dividends received from financial assets at fair value through | ||
| profit or loss | 17,786 | – |
| Dividends received from held-for-trading investments | – | 306 |
| Purchases of items of property, plant and equipment | (2,663,900) | (1,565,882) |
| Purchases of intangible assets | (8,779) | (2,448) |
| Proceeds from disposal of items of property, plant and equipment | 37,795 | 1,338,384 |
| Purchases of equity in an associate | (70,000) | (49,500) |
| Purchases of available-for-sale investments | – | (3,966,045) |
| Purchases of financial assets at fair value through profit or loss | (5,744,619) | – |
| Purchases of held-for-trading investments | – | (390,877) |
| Disposal of subsidiaries | – | 2,284 |
| Proceeds from disposal of associates | – | 7,083 |
| Proceeds from disposals of available-for-sale investments | – | 5,748,989 |
| Proceeds from disposals of financial assets at fair value through | ||
| profit or loss | 5,635,373 | – |
| Proceeds from disposals of held-for-trading investments | – | 74,208 |
| (Increase)/decrease in factoring receivables | (89,837) | 42,171 |
| Increase in finance lease receivables | (3,436,561) | (4,966,973) |
| Increase in restricted cash | (200,016) | – |
| Increase in other long term payables | 56,799 | 13,163 |
| Net cash flows used in investing activities | (6,394,122) | (3,645,036) |
COSCO SHIPPING DEVELOPMENT CO., LTD. 28 InterIm rePOrt 2018
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 54] intentionally omitted <==
InterIm ConDenSeD ConSoLIDateD Statement of CaSH fLoWS (Continued)
==> picture [40 x 69] intentionally omitted <==
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
FOR THE SIX MONTHS ENDED 30 JUNE 2018
| for tHe SIX montHS enDeD | for tHe SIX montHS enDeD | ||
|---|---|---|---|
| 30 JUne | |||
| 2018 | 2017 | ||
| Notes | RMB’000 | RMB’000 | |
| (Unaudited) | (Unaudited) | ||
| CASH FLOWS FROM FINANCING ACTIVITIES | |||
| Capital injection from non-controlling shareholders | – | 210,000 | |
| Consideration paid for acquisition of subsidiaries under | |||
| common control | – | (80,383) | |
| New bank and other borrowings | 17,262,595 | 19,222,071 | |
| Repayment of bank and other borrowings | (16,054,728) | (18,848,774) | |
| New corporate bonds | 1,860,000 | 1,000,000 | |
| Repayment of corporate bonds | (1,027,809) | (1,939,603) | |
| Capital element of finance lease payments | (43,229) | (18,117) | |
| Interest paid | (1,997,482) | (1,690,612) | |
| Dividends paid for other equity instrument | (29,322) | – | |
| Increase in restricted cash | (308,483) | (773) | |
| Net cash flows used in financing activities | (338,458) | (2,146,191) | |
| NET DECREASE IN CASH AND CASH EQUIVALENTS | (4,996,890) | (2,446,724) | |
| Cash and cash equivalents at beginning of period | 23,193,300 | 15,527,254 | |
| Effect of foreign exchange rate changes, net | (77,651) | (88,509) | |
| Cash and cash equivalents balance attributable to | |||
| discontinued operations | 8 | (12,448,441) | – |
| Cash and cash equivalents at end of period | 5,670,318 | 12,992,021 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 29
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
noteS to tHe InterIm ConDenSeD ConSoLIDateD fInanCIaL InformatIon
FOR THE SIX MONTHS ENDED 30 JUNE 2018
1. Corporate InformatIon
COSCO SHIPPING Development Co., Ltd. (the “Company”) is a joint stock company with limited liability incorporated in the People’s Republic of China (the “PRC”). The address of the Company’s registered office is Room A-538, International Trade Center, China (Shanghai) Pilot Free Trade Zone, Shanghai, the PRC.
During the six months ended 30 June 2018, the principal activities of the Group were as follows:
-
(a) Operating leasing and financial leasing;
-
(b) Manufacture and sale of containers;
-
(c) Provision of financial and insurance brokerage services;
-
(d) Equity investment; and
-
(e) Cargo and liner agency services.
In the opinion of the directors, the immediate holding company and the ultimate holding company of the Company are China Shipping Group Company Limited and China COSCO Shipping Corporation Limited, respectively, both established in the PRC.
2.1 BaSIS of preparatIon
The unaudited interim condensed consolidated financial information, which comprise the interim condensed consolidated statement of financial position of the Group as at 30 June 2018 and the related interim condensed consolidated statement of profit or loss, the interim condensed consolidated statements of comprehensive income, changes in equity and cash flows for the six months ended 30 June 2018, have been prepared in accordance with HKAS 34 Interim Financial Reporting issued by the Hong Kong Institute of Certified Public Accountants and the applicable disclosure requirements of Appendix 16 to the Rules Governing the Listing of Securities on the Stock Exchange of Hong Kong Limited. The interim condensed consolidated financial information is presented in Renminbi (“RMB”) and all values are rounded to the nearest thousand except when otherwise indicated.
Going concern
The Group had net current liabilities of RMB26,099,077,000 as at 30 June 2018. The directors are of opinion that based on the available unutilised banking facilities as at 30 June 2018, the Group will have the necessary liquid funds to finance its working capital and to meet its capital expenditure requirements. Accordingly, the directors are of the opinion that it is appropriate to prepare the interim condensed consolidated financial information on a going concern basis.
The unaudited interim condensed consolidated financial information does not include all the information and disclosures required in the annual financial statements, and should be read in conjunction with the Group’s annual financial statements for the year ended 31 December 2017.
COSCO SHIPPING DEVELOPMENT CO., LTD. 30 InterIm rePOrt 2018
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 54] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued) FOR THE SIX MONTHS ENDED 30 JUNE 2018
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
2.2 CHanGeS In aCCoUntInG poLICIeS anD DISCLoSUreS
The accounting policies adopted in the preparation of the interim condensed consolidated financial information are consistent with those followed in the preparation of the Group’s annual consolidated financial statements for the year ended 31 December 2017, except for the adoption of new standards effective as of 1 January 2018.
The Group has adopted the following revised HKFRSs for the first time in this interim condensed consolidated financial information.
| Amendments to HKFRS 2 | Classification and Measurement of Share-based Payment |
|---|---|
| Transactions | |
| Amendments to HKFRS 4 | Applying HKFRS 9 Financial Instruments with HKFRS 4 |
| Insurance Contracts | |
| HKFRS 9 | Financial Instruments |
| HKFRS 15 | Revenue from Contracts with Customers |
| Amendments to HKFRS 15 | Clarifications to HKFRS 15 Revenue from Contracts with |
| Customers | |
| Amendments to HKAS 40 | Transfers of Investment Property |
| HK(IFRIC)-Int 22 | Foreign Currency Transactions and Advance Consideration |
| Annual Improvements 2014-2016 Cycle | Amendments to HKFRS 1 and HKAS 28 |
The Group applies, for the first time, HKFRS 15 Revenue from Contracts with Customers and HKFRS 9 Financial Instruments . As required by HKAS 34, the nature and effect of these changes are disclosed below.
HKfrS 15 Revenue from Contracts with Customers
HKFRS 15 supersedes HKAS 11 Construction Contracts , HKAS 18 Revenue and related Interpretations and it applies to all revenue arising from contracts with customers, unless those contracts are in the scope of other standards. The new standard establishes a five-step model to account for revenue arising from contracts with customers. Under HKFRS 15, revenue is recognised at an amount that reflects the consideration to which an entity expects to be entitled in exchange for transferring goods or services to a customer.
The standard requires entities to exercise judgement, taking into consideration all of the relevant facts and circumstances when applying each step of the model to contracts with their customers. The standard also specifies the accounting for the incremental costs of obtaining a contract and the costs directly related to fulfilling a contract.
The Group adopted HKFRS 15 using the modified retrospective method of adoption. The effect of adopting HKFRS 15 is, as follows:
- The comparative information for each of the primary financial statements would be presented based on the requirements of HKAS 11, HKAS 18 and related Interpretations;
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 31
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued) FOR THE SIX MONTHS ENDED 30 JUNE 2018
2.2 CHanGeS In aCCoUntInG poLICIeS anD DISCLoSUreS (Continued)
HKfrS 15 Revenue from Contracts with Customers (Continued)
-
As required for the interim condensed consolidated financial information, the Group disaggregated revenue recognised from contracts with customers into categories that depict how the nature, amount, timing and uncertainty of revenue and cash flows are affected by economic factors. The Group also disclosed information about the relationship between the disclosure of disaggregated revenue and revenue information disclosed for each reportable segment. Refer to note 4 for the disclosure on disaggregated revenue. Disclosures for the comparative period in the notes to the financial statements would also follow the requirements of HKAS 11, HKAS 18 and related Interpretations. As a result, the disclosure of disaggregated revenue in note 4 would not include comparative information under HKFRS 15; and
-
The outstanding balance of advances from customers of RMB87,650,000 as of 1 January 2018 arising from contracts with customers in the scope of HKFRS 15 were reclassified from other payables and accruals to contract liabilities.
HKfrS 9 Financial Instruments
HKFRS 9 Financial Instruments replaces HKAS 39 Financial Instruments: Recognition and Measurement for annual periods beginning on or after 1 January 2018, bringing together all three aspects of the accounting for financial instruments: classification and measurement; impairment; and hedge accounting.
The Group has not restated comparative information for financial instruments in the scope of HKFRS 9. Therefore, the comparative information is reported under HKAS 39 and is not comparable to the information presented for the six months ended 30 June 2018. Differences arising from the adoption of HKFRS 9 have been recognised directly in retained profits and accumulated other comprehensive income as of 1 January 2018.
Changes to classification and measurement
To determine their classification and measurement category, HKFRS 9 requires all financial assets, except equity instruments and derivatives, to be assessed based on a combination of the entity’s business model for managing the assets and the instruments’ contractual cash flow characteristics.
The HKAS 39 measurement categories of financial assets, including financial assets at fair value through profit or loss, loans and receivables, available-for-sale financial investments and held-to-maturity investments have been replaced by:
-
Debt instruments at amortised cost;
-
Debt instruments at fair value through other comprehensive income, with gains or losses recycled to profit or loss on derecognition;
-
Equity instruments at fair value through other comprehensive income, with no recycling of gains or losses to profit or loss on derecognition; and
-
Financial assets at fair value through profit or loss.
COSCO SHIPPING DEVELOPMENT CO., LTD. 32 InterIm rePOrt 2018
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 54] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued) FOR THE SIX MONTHS ENDED 30 JUNE 2018
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
2.2 CHanGeS In aCCoUntInG poLICIeS anD DISCLoSUreS (Continued)
HKfrS 9 Financial Instruments (Continued)
Changes to classification and measurement (Continued)
The accounting for financial liabilities remains largely the same as it was under HKAS 39.
Under HKFRS 9, embedded derivatives are no longer separated from a host financial asset. Instead, financial assets are classified based on the business model and their contractual terms. The accounting for derivatives embedded in financial liabilities and in non-financial host contracts has not changed.
As of 1 January 2018, the category of loans and receivables under HKAS 39, including cash and cash equivalents, restricted cash, trade and notes receivables, financial assets included in prepayments and other receivables, finance lease receivables, loans and receivables and factoring receivables, were transferred to debt instruments at amortised cost under HKFRS 9. Meanwhile, held-for-trading investments and available-forsale investments under HKAS 39 were transferred to financial assets at fair value through profit or loss under HKFRS 9.
Changes to the impairment calculation
HKFRS 9 requires an impairment on debt instruments recorded at amortised cost or at fair value through other comprehensive income, lease receivables, loan commitments and financial guarantee contracts that are not accounted for at fair value through profit or loss under HKFRS 9, to be recorded based on an expected credit loss model either on a twelve-month basis or a lifetime basis. The Group applies the simplified approach and record lifetime expected losses that are estimated based on the present values of all cash shortfalls over the remaining life of all of its trade and notes receivables and other receivables. Furthermore, the Group applies the general approach and record twelve-month expected credit losses that are estimated based on the possible default events on its finance lease receivables, loans and receivables and factoring receivables within the next twelve months. Under the general approach, the Group recognises a loss allowance based on either twelve-month expected credit losses or lifetime expected credit losses, depending on whether there has been a significant increase in credit risk since initial recognition. The impact of adopting expected credit loss model under HKFRS 9 was not significant and, therefore, the Group made no adjustment to equity as of 1 January 2018 for the changes in impairment.
The quantitative post-tax impact of adopting HKFRS 9 adjusted to the opening equity is as follows:
| other reserves | retained profits | |
|---|---|---|
| RMB’000 | RMB’000 | |
| (Unaudited) | (Unaudited) | |
| Transition for the former available-for-sale investments at fair value | ||
| through other comprehensive income | 36,930 | (36,930) |
| Transition for the former available-for-sale investments carried at cost | – | (31,136) |
| Share of the impact of adopting HKFRS 9 of associates | 114,261 | (211,594) |
| 151,191 | (279,660) |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 33
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
FOR THE SIX MONTHS ENDED 30 JUNE 2018
2.2 CHanGeS In aCCoUntInG poLICIeS anD DISCLoSUreS (Continued)
HKfrS 9 Financial Instruments (Continued)
Changes to the impairment calculation (Continued)
Several other amendments and interpretations applied for the first time in 2018, but do not have an impact on the interim condensed consolidated financial information of the Group.
The Group has not early adopted any other standard, interpretation or amendment that has been issued but is not yet effective.
2.3 a CHanGe In aCCoUntInG eStImateS
With effect from 1 January 2018, the group made a change in depreciation estimates as follows:
-
Estimated residual value of vessels changed from US$280 to US$330 per ton
-
Estimated residual value of certain containers changed from US$560 – US$896 to US$780 – US$900 per container
This constitutes a change in accounting estimates. In the opinion of the directors, based on the current business condition, the estimated residual value of these vessels and containers is more appropriately reflected by the change.
The change has been applied prospectively and has resulted in an decrease in depreciation of approximately RMB107,113,000 for the six months ended 30 June 2018.
3. operatInG SeGment InformatIon
As stated in the Group’s annual financial statements for the year ended 31 December 2017, in the second half of 2017, the Group combined vessel chartering and container leasing segment and non-shipping related leasing segment into one segment, the shipping and industry-related leasing segment, and combined the financial services segment and the equity investment segment into another segment, the investment and service segment.
For the six months ended 30 June 2018, the Group followed those changes in the composition of segments and restated comparative information in this note accordingly.
COSCO SHIPPING DEVELOPMENT CO., LTD. 34 InterIm rePOrt 2018
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 54] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued) FOR THE SIX MONTHS ENDED 30 JUNE 2018
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
| for the six months ended 30 June 2018 For the six months ended 30 June 2017 Shipping and industry-related leasing Container manufacturing Investment and service others total Shipping and industry-related leasing Container manufacturing Investment and service Others Total RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Restated) (Restated) (Restated) (Restated) (Restated) Segment revenue: Sales of containers – 3,191,266 – – 3,191,266 Sales of shipping related spare parts 94,743 – – – 94,743 Rendering of shipping related services 440,500 – – – 440,500 Rendering of insurance brokerage services – – 18,224 – 18,224 Total revenue from contracts with customers to external customers from continuing operations 535,243 3,191,266 18,224 – 3,744,733 Leasing revenue to external customers from continuing operations 4,476,613 – – – 4,476,613 Total revenue to external customers from continuing operations 5,011,856 3,191,266 18,224 – 8,221,346 5,339,578 2,360,729 20,090 2,946 7,723,343 Intersegment revenue from contracts with customers – 1,485,571 3,711 – 1,489,282 – – – – – |
Total revenue from continuing operations 5,011,856 4,676,837 21,935 – 9,710,628 5,339,578 2,360,729 20,090 2,946 7,723,343 |
Segment results 600,173 207,360 202,316 (16,867) 992,982 545,787 99,244 764,762 6,264 1,416,057 Elimination of intersegment results (168,777) 10,256 Unallocated administrative and general expenses (45,044) (37,452) Unallocated finance costs (291,537) (209,795) Profit before tax from continuing operations 487,624 1,179,066 |
|
|---|---|---|---|
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 35
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued) FOR THE SIX MONTHS ENDED 30 JUNE 2018
| December 2017, respectively: | 30 June 2018 31 December 2017 |
Shipping and Shipping and |
industry-related Container Investment industry-related Container Investment |
leasing manufacturing and service others total leasing manufacturing and service Others Total |
RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 |
(Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Audited) (Audited) (Audited) (Audited) (Audited) |
Segment assets 95,121,328 6,915,427 51,361,540 6,473 153,404,768 94,093,293 4,696,088 50,555,243 6,942 149,351,566 |
Elimination of intersegment assets (8,812,930) (10,313,906) |
Total assets 144,591,838 139,037,660 |
Segment liabilities 66,483,743 5,450,338 46,197,051 – 118,131,132 66,052,830 3,130,924 45,033,261 25 114,217,040 |
Unallocated liabilities 17,463,394 17,542,265 |
Elimination of intersegment liabilities (7,997,689) (9,595,432) |
Total liabilities 127,596,837 122,163,873 |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
COSCO SHIPPING DEVELOPMENT CO., LTD. 36 InterIm rePOrt 2018
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 54] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
FOR THE SIX MONTHS ENDED 30 JUNE 2018
4. reVenUe from ContraCtS WItH CUStomerS
With the adoption of HKFRS 15 from 1 January 2018, the disaggregation of the Group’s revenue from contracts with customers, including sales of goods and rendering of services above, for the six months ended 30 June 2018 is as follows:
| for the six months | |||
|---|---|---|---|
| ended 30 June 2018 | |||
| RMB’000 | |||
| (Unaudited) | |||
| type of goods or service | |||
| Sales of containers | 3,191,266 | ||
| Sales of shipping related spare parts | 94,743 | ||
| Rendering of shipping related services | 440,500 | ||
| Rendering of insurance brokerage services | 18,224 | ||
| Total revenue from contracts with customers | 3,744,733 | ||
| Geographical markets | |||
| Hong Kong | 1,444,270 | ||
| Mainland China | 1,546,815 | ||
| Asia (excluding Hong Kong and Mainland China) | 198,750 | ||
| United States | 535,908 | ||
| Europe | 10,601 | ||
| Others | 8,389 | ||
| Total revenue from contracts with customers | 3,744,733 | ||
| timing of revenue recognition | |||
| Goods transferred at a point in time | 3,286,009 | ||
| Services transferred over time | 458,724 | ||
| Total revenue from contracts with customers | 3,744,733 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 37
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued) FOR THE SIX MONTHS ENDED 30 JUNE 2018
5. otHer InCome
| 6. | for the six months ended 30 June 2018 2017 RMB’000 RMB’000 (Unaudited) (Unaudited) (Restated) Interest income generated from operations other than financial services 45,404 51,418 Government grant related to expense items 95,160 5,102 Dividends income from available-for-sale financial investments – 14,116 Dividends income from financial assets at fair value through profit or loss 894 – Others 17,788 3,939 159,246 74,575 otHer (LoSSeS)/GaInS, net for the six months ended 30 June 2018 2017 RMB’000 RMB’000 (Unaudited) (Unaudited) (Restated) Gain on disposal of items of property, plant and equipment 23,707 5,629 Gain on disposal of available-for-sale investments – 90,975 Fair value loss on financial assets at fair value through profit or loss (495,582) – Fair value gain on held-for-trading investments – 1,184 Net foreign exchange gain/(loss) 21,767 (79,123) Others – 1,298 (450,108) 19,963 |
|---|---|
COSCO SHIPPING DEVELOPMENT CO., LTD. 38 InterIm rePOrt 2018
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 54] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
FOR THE SIX MONTHS ENDED 30 JUNE 2018
7. InCome taX
According to the Corporate Income Tax (“CIT”) Law of PRC, which was effective from 1 January 2008, the CIT rate applicable to the Company and its subsidiaries established in the PRC was 25% for the six months ended 30 June 2018 and 2017.
Pursuant to the PRC CIT Law, a 10% withholding tax is levied on dividends declared to foreign investors from the foreign investment enterprises established in the PRC. The requirement is effective from 1 January 2008 and applies to earnings after 31 December 2007. For the Group, the applicable rate is 10%. Certain of the Group’s overseas subsidiaries are therefore liable for withholding taxes on dividends distributed by certain associates established in the PRC in respect of earnings generated from 1 January 2008.
Hong Kong profits tax was provided at the rate of 16.5% on the estimated assessable profits of the Group’s companies operating in Hong Kong for the six months ended 30 June 2018 (six months ended 30 June 2017: 16.5%).
The major components of income tax expense of the Group are as follows:
| for the six months | ended 30 June | |
|---|---|---|
| 2018 | 2017 | |
| RMB’000 | RMB’000 | |
| (Unaudited) | (Unaudited) | |
| (Restated) | ||
| Current income tax | ||
| – PRC | 260,232 | 145,642 |
| – Hong Kong | 10,349 | 5,411 |
| – elsewhere | 7,895 | 5,377 |
| Deferred income tax | (22,509) | 25,006 |
| 255,967 | 181,436 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 39
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
FOR THE SIX MONTHS ENDED 30 JUNE 2018
8. DISContInUeD operatIon
During the year ended 31 December 2017, the board of directors and the shareholders’ meeting approved the merger of China Shipping Finance Company Limited (“CS Finance”), a subsidiary of the Company, and COSCO Finance Company Limited, a fellow subsidiary of the Company (the “Merger”). During the six months ended 30 June 2018, China Banking and Insurance Regulatory Commission, as the regulation authority, approved the Merger. After the Merger had been completed, CS Finance would continue as the surviving company and be renamed as COSCO SHIPPING Finance Company Limited (“COSCO SHIPPING Finance”). The Company would be entitled to 23.38% equity interests of COSCO SHIPPING Finance as the consideration for its 65% equity interests of CS Finance. In the opinion of the directors, the Merger includes the deemed disposal of CS Finance and an acquisition of an associate. CS Finance represents a separate major operation, provision of banking services. As a result, CS Finance was classified as a disposal group held for sale and as a discontinued operation.
The results of the discontinued operation are presented below:
| for the six months | ended 30 June | |
|---|---|---|
| 2018 | 2017 | |
| RMB’000 | RMB’000 | |
| (Unaudited) | (Unaudited) | |
| (Restated) | ||
| Revenue | 305,983 | 159,202 |
| Cost | (111,851) | (43,399) |
| Selling and administrative expenses | (42,405) | (13,694) |
| Other income | 24,262 | 9,580 |
| Other gains, net | 15,250 | 9,402 |
| Profit before tax from the discontinued operation | 191,239 | 121,091 |
| Income tax expense related to ordinary activities | (44,272) | (30,869) |
| Profit for the period from the discontinued operation | 146,967 | 90,222 |
COSCO SHIPPING DEVELOPMENT CO., LTD. 40 InterIm rePOrt 2018
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 54] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
FOR THE SIX MONTHS ENDED 30 JUNE 2018
8. DISContInUeD operatIon (Continued)
The major classes of assets and liabilities of CS Finance classified as held for sale as at 30 June 2018 are as follows:
| 30 June 2018 | |
|---|---|
| RMB’000 | |
| (Unaudited) | |
| assets | |
| Property, plant and equipment | 10,000 |
| Intangible asset | 2,995 |
| Loans and receivables | 4,799,535 |
| Deferred tax assets | 25,960 |
| Financial assets at fair value through profit or loss | 984,213 |
| Prepayments and other receivables | 44,566 |
| Restricted cash | 1,451,857 |
| Cash and cash equivalents | 12,448,441 |
| Assets of a disposal group classified as held for sale | 19,767,567 |
| Liabilities | |
| Other payables and accruals | (96,327) |
| Deposits from customers | (15,221,751) |
| Deferred tax liabilities | (4,913) |
| Liabilities directly associated with assets classified as held for sale | (15,322,991) |
| Net assets directly associated with the disposal group | 4,444,576 |
As of 30 June 2018, other comprehensive income and non-controlling interests in relation to the disposal group classified as held for sale were nil and RMB649,643,000, respectively.
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 41
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
FOR THE SIX MONTHS ENDED 30 JUNE 2018
8. DISContInUeD operatIon (Continued)
The net cash flows incurred by CS Finance are as follows:
| for the six months ended 30 June | for the six months ended 30 June | for the six months ended 30 June | |||
|---|---|---|---|---|---|
| 2018 | 2017 | ||||
| RMB’000 | RMB’000 | ||||
| (Unaudited) | (Unaudited) | ||||
| Operating activities | (1,231,499) | (1,959,787) | |||
| Investing activities | 61,867 | (405,241) | |||
| Financing activities | – | 600,000 | |||
| Effect of foreign exchange rate changes, net | 1,768 | – | |||
| Net cash flows | (1,167,864) | (1,765,028) | |||
| Earnings per share (expressed in RMB per share): | |||||
| Basic and diluted, from the discontinued operation | 0.0084 | 0.0049 |
9. earnInGS per SHare to orDInarY eQUItY HoLDerS of tHe parent
Basic earnings per share is calculated by dividing the profit attributable to holders of the parent by the weighted average number of ordinary shares in issue during the period.
| for the six months | ended 30 June | |
|---|---|---|
| 2018 | 2017 | |
| RMB’000 | RMB’000 | |
| (Unaudited) | (Unaudited) | |
| earnings | ||
| Profit attributable to ordinary equity holders of the parent, | ||
| used in the basic earnings per share calculation: | ||
| From continuing operations | 228,657 | 997,630 |
| From a discontinued operation | 97,949 | 57,399 |
| 326,606 | 1,055,029 |
COSCO SHIPPING DEVELOPMENT CO., LTD. 42 InterIm rePOrt 2018
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 54] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued) FOR THE SIX MONTHS ENDED 30 JUNE 2018
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
9. earnInGS per SHare to orDInarY eQUItY HoLDerS of tHe parent (Continued)
| number of shares | number of shares | |
|---|---|---|
| for the six months ended | ||
| 2018 | 2017 | |
| (’000) | (’000) | |
| Shares | ||
| Weighted average number of ordinary shares in issue during | ||
| the period used in the basic earnings per share calculation | 11,683,125 | 11,683,125 |
There was no dilution effect on the ordinary shares for the period (six months ended 30 June 2017: nil).
10. DIVIDenDS
The directors did not recommend any interim dividend for the six months ended 30 June 2018 (six months ended 30 June 2017: nil).
11. propertY, pLant anD eQUIpment
During the six months ended 30 June 2018, the Group acquired items of property, plant and equipment with a carrying amount of RMB2,998,979,000 (six months ended 30 June 2017: RMB1,598,127,000). Depreciation for items of property, plant and equipment was RMB1,537,819,000 during the period (six months ended 30 June 2017: RMB1,691,299,000).
The Group disposed of items of property, plant and equipment with a carrying amount of RMB109,101,000 during the six months ended 30 June 2018 (six months ended 30 June 2017: RMB1,592,234,000).
12. InVeStmentS In aSSoCIateS
| InVeStmentS In aSSoCIateS | ||
|---|---|---|
| 30 June | 31 December | |
| 2018 | 2017 | |
| RMB’000 | RMB’000 | |
| (Unaudited) | (Audited) | |
| Share of net assets | 21,166,439 | 20,158,800 |
| Goodwill on acquisition | 159,186 | 159,186 |
| 21,325,625 | 20,317,986 | |
| Provision for impairment | (61,765) | (61,765) |
| 21,263,860 | 20,256,221 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 43
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued) FOR THE SIX MONTHS ENDED 30 JUNE 2018
12. InVeStmentS In aSSoCIateS (Continued)
As of 30 June 2018, particulars of the material associates are as follows:
| particulars of | percentage of | |||
|---|---|---|---|---|
| issued shares | place of | ownership | principal | |
| name | held | registration | interest | activities |
| China International Marine | Ordinary shares | PRC | 22.71 | Manufacture |
| Containers (Group) Co., Ltd. | RMB1 each | and sale of | ||
| (“CIMC”) | containers | |||
| China Bohai Bank Co., Ltd. | Ordinary shares | PRC | 13.67 | Banking |
| (“CBB”) | RMB1 each | |||
| China Everbright Bank Co., Ltd. | Ordinary shares | PRC | 1.379 | Banking |
| (“CEB”) | RMB1 each | |||
| Bank of Kunlun Co., Ltd. | Ordinary shares | PRC | 3.74 | Banking |
| (“BOK”) | RMB1 each | |||
| Shanghai Life Insurance Co., Ltd. | Registered capital | PRC | 16 | Insurance |
| (“Shanghai Life”) | RMB1 each |
The Group has less than 20% of equity interests in CBB, CEB, BOK and Shanghai Life. With the Group’s presence in the boards of these companies and participation in the financial and operating activities of these companies, the Group could exercise significant influence over these companies. Accordingly, these companies are accounted for as associates.
The following tables illustrate the summarised financial information in respect of each of the Group’s material associates adjusted for any differences in accounting policies and reconciled to the carrying amount in the interim condensed consolidated statement of financial position:
COSCO SHIPPING DEVELOPMENT CO., LTD. 44 InterIm rePOrt 2018
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 54] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued) FOR THE SIX MONTHS ENDED 30 JUNE 2018
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
| CImC CBB CeB BoK Shanghai Life 30 June 2018 31 December 2017 30 June 2018 31 December 2017 30 June 2018 31 December 2017 30 June 2018 31 December 2017 30 June 2018 31 December 2017 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 (Unaudited) (Audited) (Unaudited) (Audited) (Unaudited) (Audited) (Unaudited) (Audited) (Unaudited) (Audited) Current assets 64,114,386 59,001,923 102,223,263 142,228,004 941,382,000 736,351,000 133,971,230 126,882,076 18,846,565 4,254,283 |
Non-current assets 74,153,973 74,455,111 931,740,218 860,339,045 3,341,895,000 3,351,166,817 185,054,727 190,642,799 24,494,779 34,848,481 |
Total liabilities 93,816,704 87,385,381 979,808,909 954,101,747 3,978,802,231 3,782,807,000 289,566,953 289,586,511 37,925,361 33,357,499 |
Net assets attributable to owners of the parent 33,468,622 33,262,103 54,154,572 48,465,302 273,841,769 274,087,817 29,386,594 27,865,061 5,415,983 5,745,265 Other equity instrument – perpetual debt – 2,033,043 – – – – – – – – Other equity instrument – preference share – – – – 29,947,000 29,947,000 – – – – Non-controlling interests 10,983,033 10,776,507 – – 686,000 676,000 72,410 73,303 – – |
Net assets 44,451,655 46,071,653 54,154,572 48,465,302 304,474,769 304,710,817 29,459,004 27,938,364 5,415,983 5,745,265 |
Reconciliation to the Group’s interests in the associates: Proportion of the Group’s ownership 22.71% 22.73% 13.67% 13.67% 1.379% 1.379% 3.74% 3.74% 16.00% 16.00% Group’s share of net assets of the associates 7,600,724 7,560,476 7,402,930 6,625,207 3,776,278 3,779,671 1,099,059 1,042,153 866,557 919,242 Goodwill on acquisition – – – – – – 159,186 159,186 – – Provision for impairment – – – – – – (61,765) (61,765) – – Carrying amounts of the investments 7,600,724 7,560,476 7,402,930 6,625,207 3,776,278 3,779,671 1,196,480 1,139,574 866,557 919,242 |
for the six months ended 30 June for the six months ended 30 June for the six months ended 30 June for the six months ended 30 June for the six months ended 30 June 2018 2017 2018 2017 2018 2017 2018 2017 2018 2017 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 RMB’000 (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) (Unaudited) Revenue 43,560,398 33,387,152 12,210,994 13,253,964 100,774,000 95,647,000 5,891,118 4,747,039 5,002,076 6,768,807 Attributable to owners of parent: Profit/(loss) for the period 616,878 676,708 5,616,715 5,079,058 17,350,036 16,223,533 1,791,444 1,676,551 (137,963) (142,050) Other comprehensive (loss)/income for the period (222,582) (352,281) 514,330 (227,899) 659,419 (1,388,008) 234,195 (77,219) (191,319) 74,194 Total comprehensive income/(loss) for the period 394,296 324,427 6,131,045 4,851,159 18,009,455 14,835,525 2,025,639 1,599,332 (329,282) (67,856) Dividends declared 805,939 178,822 74,745 – 9,500,554 4,574,551 504,106 284,229 – – |
||
|---|---|---|---|---|---|---|---|---|
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 45
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
FOR THE SIX MONTHS ENDED 30 JUNE 2018
12. InVeStmentS In aSSoCIateS (Continued)
The following table illustrates the aggregate financial information of the Group’s associates that are not individually material:
| 13. | for the six months ended 30 June 2018 2017 RMB’000 RMB’000 (Unaudited) (Unaudited) Share of the associates’ profit for the period 30,241 24,136 Share of the associates’ other comprehensive loss (454) (168) Share of the associates’ total comprehensive income 29,787 23,968 30 June 2018 31 December 2017 RMB’000 RMB’000 (Unaudited) (Audited) Aggregate carrying amount of the Group’s investments in the associates 420,891 232,051 fInanCIaL InVeStmentS 30 June 2018 31 December 2017 RMB’000 RMB’000 (Unaudited) (Audited) Held-for-trading investments: Debt investments, at fair value – 547,428 Available-for-sale investments: Equity investments, at fair value – 2,444,747 Equity investments, at cost – 1,074,571 Debt investments, at fair value – 494,381 – 4,013,699 Financial assets at fair value through profit or loss: Equity investments, at fair value 3,162,507 – |
|---|---|
As of 1 January 2018, held-for-trading investments and available-for-sale investments under HKAS 39 were transferred to financial assets at fair value through profit or loss under HKFRS 9 (note 2.2).
COSCO SHIPPING DEVELOPMENT CO., LTD. 46 InterIm rePOrt 2018
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 54] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued) FOR THE SIX MONTHS ENDED 30 JUNE 2018
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
14. fInanCe LeaSe reCeIVaBLeS
The table below summarise the movements in impairment losses on finance lease receivables:
| 30 June 2018 | 30 June 2017 | |
|---|---|---|
| RMB’000 | RMB’000 | |
| (Unaudited) | (Unaudited) | |
| At 1 January | 473,300 | 336,969 |
| Impairment losses recognised | 108,760 | 55,223 |
| Exchange realignment: | 1,138 | (2,790) |
| At 30 June | 583,198 | 389,402 |
15. traDe anD noteS reCeIVaBLeS
An aged analysis of the trade receivables as at the end of the reporting period, based on the invoice date and net of provision, is as follows:
| 30 June | 31 December | |
|---|---|---|
| 2018 | 2017 | |
| RMB’000 | RMB’000 | |
| (Unaudited) | (Audited) | |
| Within 3 months | 2,001,929 | 740,338 |
| 4 to 6 months | 43,258 | 69,761 |
| 7 to 12 months | 23,999 | 31,098 |
| Over 1 year | 24,872 | 17,980 |
| 2,094,058 | 859,177 |
The movements in provision for impairment of trade receivables are as follow:
| 30 June 2018 | 30 June 2017 | |
|---|---|---|
| RMB’000 | RMB’000 | |
| (Unaudited) | (Unaudited) | |
| At 1 January | 134,775 | 87,837 |
| Impairment losses recognised | 47,597 | 8,434 |
| Amount written off as uncollectable | (565) | (241) |
| Exchange realignment | 1,327 | (557) |
| At 30 June | 183,134 | 95,473 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 47
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
FOR THE SIX MONTHS ENDED 30 JUNE 2018
16. CaSH anD CaSH eQUIVaLentS anD reStrICteD CaSH
| CaSH anD CaSH eQUIVaLentS anD reStrICteD CaSH | ||
|---|---|---|
| 30 June | 31 December | |
| 2018 | 2017 | |
| RMB’000 | RMB’000 | |
| (Unaudited) | (Audited) | |
| Cash and bank balances | 6,581,309 | 24,941,812 |
| Mandatory reserves with the central bank | – | (1,325,386) |
| Pledged time deposits for corporate bonds and general banking | ||
| facilities | (486,809) | (178,325) |
| Pledged time deposits for bank acceptance bills | (374,409) | (174,393) |
| Pledged to customs as guarantees for import | (100) | (100) |
| Restricted insurance premium received | (49,673) | (70,308) |
| Restricted cash | (910,991) | (1,748,512) |
| Cash and cash equivalents | 5,670,318 | 23,193,300 |
17. traDe paYaBLeS
An aged analysis of the trade payables as at end of the reporting date, based on the invoice date, is as follows:
| 30 June | 31 December | |
|---|---|---|
| 2018 | 2017 | |
| RMB’000 | RMB’000 | |
| (Unaudited) | (Audited) | |
| Within 3 months | 1,699,598 | 1,123,185 |
| 4 to 6 months | 685,160 | 451,815 |
| 7 to 12 months | 300,473 | 729,290 |
| Over 1 year | 15,105 | 24,382 |
| 2,700,336 | 2,328,672 |
COSCO SHIPPING DEVELOPMENT CO., LTD. 48 InterIm rePOrt 2018
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 54] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued) FOR THE SIX MONTHS ENDED 30 JUNE 2018
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
18. CommItmentS
Capital commitment
The Group had the following capital commitments at the end of the reporting period:
| 30 June | 31 December | |
|---|---|---|
| 2018 | 2017 | |
| RMB’000 | RMB’000 | |
| (Unaudited) | (Audited) | |
| Contracted, but not provided for: | ||
| Equity investments | 709,517 | 1,910,500 |
| Containers | 633,652 | 661,839 |
| 1,343,169 | 2,572,339 |
Credit Commitment
The Group had the following credit commitments at the end of the reporting period:
| 30 June | 31 December | |
|---|---|---|
| 2018 | 2017 | |
| RMB’000 | RMB’000 | |
| (Unaudited) | (Audited) | |
| Contracted, but not provided for: | ||
| Irrevocable credit commitments | 1,057,640 | 813,554 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 49
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued) FOR THE SIX MONTHS ENDED 30 JUNE 2018
19. SIGnIfICant reLateD partY tranSaCtIonS
| SIGnIfICant reLateD partY tranSaCtIonS | ||
|---|---|---|
| for the six months | ended 30 June | |
| 2018 | 2017 | |
| RMB’000 | RMB’000 | |
| (Unaudited) | (Unaudited) | |
| Interest income from: | ||
| Immediate holding company | 15,774 | 38,413 |
| Fellow subsidiaries | 76,534 | 29,906 |
| Interest expenses to: | ||
| Immediate holding company | 10,694 | 73,159 |
| Fellow subsidiaries | 264,830 | 102,803 |
| Sales of goods to: | ||
| Fellow subsidiaries | 1,306,312 | 775,939 |
| Purchases of goods from: | ||
| Fellow subsidiaries | 93,718 | 106,027 |
| Rendering of services to fellow subsidiaries: | ||
| Vessel chartering and container leasing | 3,011,316 | 3,608,879 |
| Management fee income | 10,000 | – |
| Finance lease income | 5,722 | 7,584 |
| Others | 8,781 | 13,766 |
| Receiving of services from: | ||
| Fellow subsidiaries | 637,643 | 513,359 |
| Sales of items of property, plant and equipment: | ||
| Fellow subsidiaries | – | 1,245,809 |
The related party transactions above were made according to the published prices or interest rates and conditions similar to those offered to the respective major customers.
COSCO SHIPPING DEVELOPMENT CO., LTD. 50 InterIm rePOrt 2018
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 54] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
FOR THE SIX MONTHS ENDED 30 JUNE 2018
20. fInanCIaL InStrUmentS BY CateGorY
The carrying amounts of each of the categories of financial instruments as at the end of the reporting period are as follows:
financial assets – debt instruments at amortised cost
| financial assets – debt instruments at amortised cost | |
|---|---|
| 30 June 2018 | |
| RMB’000 | |
| (Unaudited) | |
| Cash and cash equivalents | 5,670,318 |
| Restricted cash | 910,991 |
| Trade and notes receivables | 2,094,058 |
| Financial assets included in prepayments and other receivables | 532,773 |
| Finance lease receivables | 31,965,525 |
| Factoring receivables | 618,627 |
| 41,792,292 |
financial assets – financial assets at fair value through profit or loss
| financial assets – financial assets at fair value through profit or loss | ||
|---|---|---|
| 30 June 2018 | ||
| RMB’000 | ||
| (Unaudited) | ||
| Financial assets at fair value through profit or loss | 3,162,507 | |
| Derivative financial instruments | 28,096 | |
| 3,190,603 | ||
| financial assets – held-for-trading financial assets | ||
| 31 December 2017 | ||
| RMB’000 | ||
| (Audited) | ||
| Held-for-trading investments | 547,428 | |
| Derivative financial instruments | 16,096 | |
| 563,524 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 51
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued) FOR THE SIX MONTHS ENDED 30 JUNE 2018
20. fInanCIaL InStrUmentS BY CateGorY (Continued)
financial assets – loans and receivables
| financial assets – loans and receivables | |
|---|---|
| 31 December 2017 | |
| RMB’000 | |
| (Audited) | |
| Cash and cash equivalents | 23,193,300 |
| Restricted cash | 1,748,512 |
| Trade and notes receivables | 859,177 |
| Financial assets included in prepayments and other receivables | 252,310 |
| Finance lease receivables | 27,421,121 |
| Loans and receivables | 3,917,917 |
| Factoring receivables | 529,799 |
| 57,922,136 |
financial assets – available-for-sale financial assets
| 31 | December 2017 | |
|---|---|---|
| RMB’000 | ||
| (Audited) | ||
| Available-for-sale financial assets | 4,013,699 |
COSCO SHIPPING DEVELOPMENT CO., LTD. 52 InterIm rePOrt 2018
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 54] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued) FOR THE SIX MONTHS ENDED 30 JUNE 2018
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
20. fInanCIaL InStrUmentS BY CateGorY (Continued)
financial liabilities
| financial liabilities | |
|---|---|
| Trade payables Financial liabilities included in other payables and accruals Bank and other borrowings Corporate bonds Finance lease obligations Deposits from customers Other long term payables |
financial liabilities at amortised costs Financial liabilities at amortised costs 30 June 2018 31 December 2017 rmB’000 RMB’000 (Unaudited) (Audited) 2,700,336 2,328,672 3,231,527 1,944,748 97,295,533 95,421,295 5,262,273 4,415,306 553,726 580,528 – 14,772,764 2,326,982 2,004,643 111,370,377 121,467,956 30 June 2018 31 December 2017 RMB’000 RMB’000 (Unaudited) (Audited) 1,960 – |
| financial liabilities – held-for-trading financial liabilities Derivative financial instruments |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 53
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued) FOR THE SIX MONTHS ENDED 30 JUNE 2018
21. faIr VaLUe anD faIr VaLUe HIerarCHY of fInanCIaL InStrUmentS
The carrying amounts and fair values of the Group’s financial instruments, other than those with carrying amounts that reasonably approximate to fair values, are as follows:
| Bank and other borrowings Corporate bonds Other long term payables |
Carrying amounts 30 June 2018 31 December 2017 RMB’000 RMB’000 (Unaudited) (Audited) 54,371,472 63,849,439 3,104,899 2,803,325 2,326,982 2,004,643 |
fair values 30 June 2018 31 December 2017 RMB’000 RMB’000 (Unaudited) (Audited) 53,811,456 63,705,423 3,024,438 2,781,927 2,282,319 1,941,108 59,118,213 68,428,458 |
|---|---|---|
| 59,803,353 68,657,407 |
Management has assessed that the fair values of cash and cash equivalents, restricted cash, trade and notes receivables, financial assets included in prepayments and other receivables, the current portion of finance lease receivables, factoring receivables, trade payables, financial liabilities included in other payables and accruals, the current portion of bank and other borrowings, the current portion of corporate bonds and the current portion of finance lease obligations, respectively, approximate to their carrying amounts largely due to the short term maturities of these instruments.
The non-current portion of finance lease receivables and the non-current portion of finance lease obligations of the Group approximate to their fair values due to their carrying amounts are present value and internal rates of return are close to rates currently available for instruments with similar terms, credit risk and remaining maturities.
The Group’s finance department headed by the finance manager is responsible for determining the policies and procedures for the fair value measurement of financial instruments. The finance department reports directly to the chief financial officer. At each reporting date, the finance department analyses the movements in the values of financial instruments and determines the major inputs applied in the valuation. The valuation is reviewed and approved by the chief financial officer.
COSCO SHIPPING DEVELOPMENT CO., LTD. 54 InterIm rePOrt 2018
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 54] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
==> picture [40 x 31] intentionally omitted <==
==> picture [57 x 87] intentionally omitted <==
FOR THE SIX MONTHS ENDED 30 JUNE 2018
21. faIr VaLUe anD faIr VaLUe HIerarCHY of fInanCIaL InStrUmentS (Continued)
The fair value of the non-current portion of bank and other borrowings, corporate bonds and other long term payables has been calculated by discounting the expected future cash flows using rates currently available for instruments with similar terms, credit risk and remaining maturities. The differences between the carrying amounts and fair values of those financial liabilities are not significant.
fair value hierarchy
The following tables illustrate the fair value measurement hierarchy of the Group’s financial instruments:
Financial assets measured at fair value
30 June 2018
| Financial assets at fair value through profit or loss Derivative financial instruments |
fair value measurement categorised into Level 1 Level 2 Level 3 total RMB’000 RMB’000 RMB’000 RMB’000 (Unaudited) (Unaudited) (Unaudited) (Unaudited) 33,228 3,129,279 – 3,162,507 – 28,096 – 28,096 |
|---|---|
| 33,228 3,157,375 – 3,190,603 |
31 December 2017
| Held-for-trading investments Available-for-sale investments Derivative financial instruments |
Fair value measurement categorised into Level 1 Level 2 Level 3 Total RMB’000 RMB’000 RMB’000 RMB’000 (Audited) (Audited) (Audited) (Audited) 547,428 – – 547,428 76,160 2,862,968 – 2,939,128 – 16,096 – 16,096 |
|---|---|
| 623,588 2,879,064 – 3,502,652 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2018 55
==> picture [40 x 31] intentionally omitted <==
==> picture [56 x 87] intentionally omitted <==
==> picture [39 x 54] intentionally omitted <==
==> picture [70 x 31] intentionally omitted <==
==> picture [40 x 69] intentionally omitted <==
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued) FOR THE SIX MONTHS ENDED 30 JUNE 2018
21. faIr VaLUe anD faIr VaLUe HIerarCHY of fInanCIaL InStrUmentS (Continued)
fair value hierarchy (Continued)
Financial liabilities measured at fair value
30 June 2018
| Derivative financial instruments | fair value measurement categorised into Level 1 Level 2 Level 3 total RMB’000 RMB’000 RMB’000 RMB’000 (Unaudited) (Unaudited) (Unaudited) (Unaudited) – 1,960 – 1,960 |
|---|---|
During the period, there were no transfers of fair value measurements between Level 1 and Level 2 and no transfers into or out of Level 3 (six months ended 30 June 2017: nil).
22. eVent after tHe reportInG perIoD
There is no material subsequent event undertaken by the Group after 30 June 2018.
23. ComparatIVe amoUntS
The comparative interim condensed consolidated statement of profit or loss has been re-presented as if the operation discontinued during the period had been discontinued at the beginning of the comparative period.
24. approVaL of tHe InterIm ConDenSeD ConSoLIDateD fInanCIaL InformatIon
The interim condensed consolidated financial information was approved and authorised for issue by the board of directors on 30 August 2018.
COSCO SHIPPING DEVELOPMENT CO., LTD. 56 InterIm rePOrt 2018