AI assistant
COSCO SHIPPING Development Co., Ltd. — Interim / Quarterly Report 2019
Sep 26, 2019
50782_rns_2019-09-26_c26d6283-0729-4484-8bb4-655022619f83.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
==> picture [395 x 66] intentionally omitted <==
SHIPPING FINANCIAL SERVICE PLATFORM INTERIM REPORT 2019
CONTENTS
| Corporate Information | 2 |
|---|---|
| Financial Highlights (Under HKFRSs) | 4 |
| Management Discussion and Analysis | 4 |
| Independent Review Report | 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 2019 1
CORPORATE INFORMATION
DIRECTORS
EXECUTIVE DIRECTORS
Mr. Wang Daxiong (Chairman with effect from 5 July 2019) Mr. Liu Chong Mr. Xu Hui
RISK CONTROL COMMITTEE
Ms. Zhang Weihua (Chairman with effect from 20 August 2019) Mr. Cai Hongping Mr. Lu Jianzhong
AUDIT COMMITTEE
NON-EXECUTIVE DIRECTORS
Mr. Feng Boming Mr. Huang Jian Mr. Liang Yanfeng
INDEPENDENT NON-EXECUTIVE DIRECTORS
Mr. Cai Hongping Ms. Hai Chi Yuet Mr. Graeme Jack Mr. Lu Jianzhong Ms. Zhang Weihua
SUPERVISORS
Mr. Ye Hongjun (Chairman) Mr. Hao Wenyi Mr. Zhu Donglin
EXECUTIVE COMMITTEE
Mr. Wang Daxiong (Chairman with effect from 5 July 2019) Mr. Liu Chong Mr. Xu Hui
Mr. Lu Jianzhong (Chairman) Mr. Cai Hongping Mr. Huang Jian
REMUNERATION COMMITTEE
Mr. Cai Hongping (Chairman) Ms. Hai Chi Yuet Mr. Graeme Jack
NOMINATION COMMITTEE
Ms. Hai Chi Yuet (Chairman) Mr. Wang Daxiong Mr. Cai Hongping
CHIEF ACCOUNTANT
Mr. Lin Feng
COMPANY SECRETARY
Mr. Yu Zhen
AUTHORISED REPRESENTATIVES
Mr. Wang Daxiong Mr. Yu Zhen
INVESTMENT STRATEGY COMMITTEE
Mr. Wang Daxiong (Chairman with effect from 5 July 2019) Mr. Liu Chong Mr. Feng Boming Mr. Huang Jian Mr. Liang Yanfeng Mr. Cai Hongping Ms. Hai Chi Yuet
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. InterIm rePOrt 2019
2
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 “ Hong Kong Stock Exchange ”)
INTERNATIONAL AUDITOR
Ernst & Young
LISTING DATE
16 June 2004
DOMESTIC AUDITOR
ShineWing Certified Public Accountants LLP
NUMBER OF H SHARES IN ISSUE
3,676,000,000 H Shares
LEGAL ADVISERS TO THE COMPANY
Paul Hastings (As to Hong Kong law) Grandall Law Firm (As to PRC law)
BOARD LOT (H SHARES)
1,000 Shares
HONG KONG STOCK EXCHANGE STOCK CODE
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
02866
A SHARE LISTING PLACE
Shanghai Stock Exchange
LISTING DATE
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
12 December 2007
NUMBER OF A SHARES IN ISSUE
7,932,125,000 A Shares
BOARD LOT (A SHARES)
100 Shares
TELEPHONE NUMBER
86 (21) 6596 6105
SHANGHAI STOCK EXCHANGE STOCK CODE
601866
- 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 2019
3
FINANCIAL HIGHLIGHTS (UNDER HKFRSs)
-
-
-
-
-
Revenue amounted to RMB6,833,526,000
-
Profit attributable to owners of the parent for the Period amounted to RMB904,362,000
-
- Basic earnings per share amounted to RMB0.0778
MANAGEMENT DISCUSSION AND ANALYSIS
1. MACROECONOMIC CONDITIONS
The first half of 2019 saw a complex international landscape and market conditions as well as slowing global economic and trade growth. In the latest World Economic Outlook report, the International Monetary Fund forecasts a slowdown in global economic growth in 2019, expecting the growth rate to decrease to 3.2% in 2019 and rebound slightly to 3.5% in 2020. With weaker-than-expected global economic activities, it is predicted that the developed economies will grow by 1.9% in 2019 while the growth rate of emerging markets and developing economies will slow down to 4.1% in 2019.
China’s economic fundamentals maintained solid growth with improving quality of development. In the first half of the year, foreign import and export trade continued to grow steadily. According to China Customs statistics, China’s total import and export value in foreign trade for the first half of the year amounted to RMB14.67 trillion, representing a year-on-year increase of 3.9%. In particular, the European Union became China’s largest trading partner and the total value of Sino-European trade accounted for 15.7% of China’s total import and export value. The growth in import and export with countries along the Belt and Road was 9.7%, higher than the overall growth. As far as foreign trade conditions are concerned, China saw a more solid foundation for quality development of foreign trade and the organic drivers continued to strengthen in the first half of the year.
2. SHIPPING MARKET
In the first half of 2019, given the lack of global economic and trade growth drivers and growing uncertainty over trade relations between the world’s major economies, there was declining growth in container shipping demand. In addition, the growth in the world fleet capacity moderated while the new vessel delivery decreased year on year and vessel demolition increased. The simultaneous decline in the growth of market supply and demand enabled the shipping market to achieve overall supply and demand equilibrium. In the first half of the year, the average reading of China Containerized Freight Index (CCFI) was 828 points, representing a year-on-year increase of 3.9%. In the second half of the year, it is expected that the uncertainty over the international trade landscape will continue to affect demand for foreign trade shipping while China’s total value of trade with regions and countries along the Belt and Road will keep growing at a faster pace, which can facilitate stable growth in shipping demand.
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019
4
3. FINANCIAL MARKET
In the first half of 2019, the regulatory authorities adopted a series of policies and measures for steady growth, structural adjustment and risk prevention in a complex environment surrounded by evidently increasing domestic and overseas risks and challenges. As a result, the financial market remained stable overall. At the end of June 2019, China’s balances of Money Supply definition 2 (M2) and total social financing recorded a year-on-year increase of 8.5% and 10.9% respectively. In the first half of the year, the SSE Composite Index saw a cumulative increase of 19.45% while the SZSE Component Index and the ChiNext Index recorded a cumulative increase of 26.78% and 20.87% respectively. In the second half of the year, the Chinese government and regulatory authorities will continue to spur the financial supply-side structural reform and strive to implement positive fiscal policies and solid monetary policies which should play out effectively and complement each other, so as to maintain constructive domestic economic development featuring overall stability with progress and support ongoing progress with quality economic development.
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 business 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
We aim to bring into play the advantages in the shipping logistics industry and integrate industry chain resources 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 business, featuring market mechanism, differentiated advantages and international vision.
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019 5
3. DEVELOPMENT PLANS
1) Shipping and Industry-related Leasing Business
The vessel leasing business focuses on the operating lease or financing 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 domestic ship owner leasing enterprise. In a short-term view, the Company will fully leverage its current fleet resources to revive its internal business; in the long run, it will gradually increase the proportion of external business and work out a “one-stop” business model by leveraging the advantages of full industrial chain deployment of China COSCO SHIPPING Corporation Limited (中國遠洋海運集團有限公 司), 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 a world’s leading container leasing company with unique competitive edges on the basis of the current leasing business of Florens International Limited. In the short-term, the Company will follow the guideline of “consolidating core business while seizing market opportunities” and achieve synergy among sale, cost and capability, so as to consolidate its core business. In the long-term, the Company will seize market opportunities to develop its special and refrigerated container leasing business, enhance its contract patterns and improve capital structure, so as to increase returns.
Other leasing business mainly focuses on areas of development potential such as medical services, education, new energy and intelligent manufacturing. The Company sets its focus on small and medium enterprise clients and small- to mid-sized projects, and strives to become a financial leasing industry leader by leveraging its existing business, experience and capital to promote integration of industry and finance, attract strategic investors and enhance independent development capabilities. In the industrial sector, the Company will support customer-oriented development and provide financial leasing value-added services, so as to establish a leasing business platform that offers one-stop professional services with uniform standards.
2) Container Manufacturing Business
We will enhance our comprehensive competitiveness through technology upgrading, management improvement and accelerating the promotion and upgrading of environmental technology. We will strengthen container manufacturing for bulk dry cargo, diversify the development of container products, increase the market share of special container market, and lay out refrigerated container manufacturing business. We will also seek the right opportunity to consolidate newly acquired assets of the Group and enhance operations, so as to build a technology-leading and world-class container manufacturing enterprise with high capacity usage and profitability.
3) Investment and Service Business
The Company will give equal weight to strategic value and financial returns, accord priority to both strategic synergy and performance drivers, and make full use of domestic and overseas resources to pool external capital through industry funds and various other methods, so as to support development of the shipping industry and emerging industry and promote the integration of industry and finance. The Company will strive to gain decent financial returns while incubating the Company’s future financial investment business.
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019
6
FINANCIAL REVIEW OF THE GROUP
The Group recorded a revenue of RMB6,833,526,000 for the six months ended 30 June 2019 (the “ Period ”), representing a decrease of 16.9% as compared with the revenue of RMB8,221,346,000 for the same period of last year; profit before tax from continuing operations amounted to RMB987,167,000, representing an increase of 102.4% as compared with the profit of RMB487,624,000 for the same period of last year; profit for the Period attributable to owners of the parent amounted to RMB904,362,000, representing an increase of 176.9% as compared with the profit of RMB326,606,000 for the same period of last year, mainly due to the increase in share prices of listed equity investments held by the Group.
Analyses of segment results are as follows:
Unit: RMB’ 000
| Revenue | Revenue | Cost | ||||
|---|---|---|---|---|---|---|
| For the | For the | For the | For the | |||
| six months ended | six months ended | six months ended | six months ended | |||
| Segment | 30 June 2019 | 30 June 2018 | Change | 30 June 2019 | 30 June 2018 | Change |
| (%) | (%) | |||||
| Shipping and industry-related leasing | 5,243,507 | 5,011,856 | 5% | 3,925,951 | 3,509,154 | 12% |
| Container manufacturing business | 2,437,749 | 4,676,837 | (48%) | 2,362,104 | 4,364,719 | (46%) |
| Investment and service business | 24,540 | 21,935 | 12% | 102 | 40 | 155% |
| Other business | – | – | 0% | 42,064 | 18,512 | 127% |
| Offset amount | (872,270) | (1,489,282) | (41%) | (891,724) | (1,371,344) | (35%) |
| Total | 6,833,526 | 8,221,346 | (17%) | 5,438,497 | 6,521,081 | (17%) |
1. ANALYSIS OF SHIPPING AND INDUSTRY-RELATED LEASING BUSINESS
1) Operating Revenue
The Group recorded a revenue from the leasing business of RMB5,243,507,000 for the six months ended 30 June 2019, representing an increase of 4.6% as compared with RMB5,011,856,000 for the same period of last year, which accounted for 68.0% of the total revenue of the Group. The increase was mainly due to the expansion of the Company’s container leasing business and other industry-related finance leasing during the Period.
Revenue from the vessel leasing business amounted to RMB2,446,168,000, representing a decrease of 1.8% as compared with RMB2,491,455,000 for the same period of last year. Revenue from vessel operating leasing amounted to RMB2,217,615,000 while revenue from vessel finance leasing and other shipping finance leasing amounted to approximately RMB228,553,000. As at 30 June 2019, the Group leased out 92 vessels (as at 31 December 2018: 94 vessels).
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019 7
Revenue from leasing, management and sale of containers amounted to RMB1,641,074,000, representing an increase of 12.8% as compared with RMB1,454,527,000 for the same period of last year. The increase was mainly due to the expansion of the container leasing business during the Period.
Revenue from other industry-related finance leasing amounted to RMB1,156,265,000, representing an increase of 8.5% as compared with RMB1,065,874,000 for the same period of last year. The increase in revenue from other industry-related finance leasing was mainly due to further expansion of the finance leasing business during the Period.
2)
Operating Costs
Operating costs of the leasing business mainly include the depreciation and maintenance costs of self-owned vessels, depreciation of self-owned containers, staff salaries, net carrying value of sale of containers returned upon expiry and financing costs of leased-in vessels and containers. Operating costs of the leasing business for the six months ended 30 June 2019 amounted to RMB3,925,951,000, representing an increase of 11.9% as compared with the costs of RMB3,509,154,000 for the same period of last year. Costs of vessel leasing increased by 6.9% year on year, mainly due to the increase in maintenance costs arising from the centralized maintenance of vessels during the Period; costs of container leasing increased by 10.3% year on year, mainly due to the expansion of the container leasing business and the provision for the impairment of obsolete containers during the Period; costs of other industry-related leasing business increased by 37.9% year on year, mainly due to further expansion of other industry-related leasing business and the increase in capital costs as a result of the issuance of several tranches of asset-backed securities by the Company during the Period.
2. ANALYSIS OF CONTAINER MANUFACTURING BUSINESS
1) Operating Revenue
For the six months ended 30 June 2019, the Group recorded an operating revenue from the container manufacturing business of RMB2,437,749,000, representing a decrease of 47.9% as compared with RMB4,676,837,000 for the same period of last year. Such decrease was mainly attributable to the decrease in the sales volume and prices in the container manufacturing sector as a result of the reduction in the purchase of containers by large container shipping companies during the Period following the downturn in the industry. The Group’s container sales amounted to 222,000 TEU for the Period, representing a decrease of 39.8% as compared with 369,000 TEU for the same period of last year.
2) Operating Costs
Operating costs of the container manufacturing business mainly consist of raw material costs, employee compensation and depreciation expenses. The operating costs for the six months ended 30 June 2019 amounted to RMB2,362,104,000, representing a decrease of 45.9% as compared with RMB4,364,719,000 for the same period of last year. Such decrease was mainly due to the decrease in the sales volume of containers as a result of the downturn in the container manufacturing industry, as well as the decrease in raw material costs.
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019
8
3. ANALYSIS OF INVESTMENT AND SERVICE BUSINESS
1) Operating Revenue
For the six months ended 30 June 2019, the Group recorded revenue from the financial service business of RMB24,540,000, representing an increase of 11.9% as compared with the revenue of RMB21,935,000 for the same period of last year. The increase was mainly attributable to better operating results of the insurance broker business for the Period as compared with the same period of last year.
2) Operating Costs
Operating costs for the six months ended 30 June 2019 amounted to RMB102,000, representing an increase of 155.0% as compared with the costs of RMB40,000 for the same period of last year. The increase was mainly attributable to the increase in stamp duty payable for business growth in the investment and service segment for the Period.
3) Net Investment Income
For the six months ended 30 June 2019, the Group recorded net income from the investment business of RMB1,841,480,000, representing an increase of 150.6% as compared with the income of RMB734,818,000 for the same period of last year. The increase was mainly attributable to the increase in the fair value of investments at fair value through profit or loss for the Period held by the Group.
GROSS PROFIT
Due to the above reasons, the Group recorded a gross profit of RMB1,395,029,000 for the six months ended 30 June 2019 (the gross profit for the same period of last year was RMB1,700,265,000).
SIGNIFICANT SECURITIES INVESTMENT
As at 30 June 2019, the Company’s equity investments in associates and joint ventures generated a profit of RMB1,341,936,000, 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 2019 9
1. SHAREHOLDINGS IN OTHER LISTED COMPANIES
| Initial | Shareholding | Shareholding at | Book value | Changes in | Dividends | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| investment | at the beginning | the end of | at the end | Gain during | other reserve | Gain | received during | Sources of the | |||
| Stock code | Company name | cost | of the Period | the Period | of the Period | the Period | during the Period | from disposal | the Period | Accounting ledger | shareholding |
| (RMB) | (%) | (%) | (RMB) | (RMB) | (RMB) | (RMB) | (RMB) | ||||
| 000039╱ | China International | 6,338,818,000 | 22.71 | 22.71 | 8,271,817,000 | 113,828,000 | 43,501,000 | – | – | Investment in associates | Purchase |
| 02039 | Marine Containers | ||||||||||
| (Group) Co., Ltd. | |||||||||||
| 601818 | China Everbright Bank | 3,398,255,000 | 1.38 | 1.38 | 4,174,561,000 | 271,950,000 | 8,826,000 | – | 116,564,000 | Investment in associates | Purchase |
| Co., Ltd. | |||||||||||
| 600643 | Shanghai AJ Group Co., | 25,452,000 | 0.22 | 0.22 | 33,865,000 | 3,853,000 | – | – | – | Financial assets at fair | Purchase |
| Ltd. | value through profit | ||||||||||
| or loss | |||||||||||
| 000617 | CN PC Capital Company | 950,000,000 | 0.97 | 0.97 | 988,457,000 | 175,992,000 | – | – | – | Financial assets at fair | Purchase |
| Limited | value through profit | ||||||||||
| or loss | |||||||||||
| 600390 | Minmetals Capital Co., | 1,500,000,000 | 3.94 | 3.94 | 1,268,172,000 | 373,315,000 | – | – | – | Financial assets at fair | Purchase |
| Ltd. | value through profit | ||||||||||
| or loss | |||||||||||
| Total | 12,212,525,000 | / | / | 14,736,872,000 | 938,938,000 | 52,327,000 | – | 116,564,000 |
2.
SHAREHOLDINGS IN FINANCIAL ENTERPRISES
| Shareholding | Shareholding | Book value | Changes in | Dividends | Sources | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Initial | at the beginning | at the end | at the end | Gain during | other reserve | Gain | received during | Accounting | of the | |
| Name of investee | investment cost | of the Period | of the Period | of the Period | the Period | during the Period | from disposal | the Period | ledger | shareholding |
| (RMB) | (%) | (%) | (RMB) | (RMB) | (RMB) | (RMB) | (RMB) | |||
| China Bohai Bank Co., Ltd. | 5,749,379,000 | 13.67 | 13.67 | 8,457,551,000 | 775,878,000 | 45,618,000 | – | – | Investment in | Purchase |
| associates | ||||||||||
| Bank of Kunlun Co., Ltd. | 838,959,000 | 3.74 | 3.74 | 1,277,962,000 | 65,198,000 | 587,000 | – | 21,922,000 | Investment in | Purchase |
| associates | ||||||||||
| Shanghai Life Insurance Co., Ltd. | 320,000,000 | 16 | 16 | 949,440,000 | 16,121,000 | 50,231,000 | – | – | Investment in | Purchase |
| associates | ||||||||||
| CIB Fund Management Co., Ltd. | 50,000,000 | 10 | 10 | 295,721,000 | 21,014,000 | – | – | – | Investment in | Purchase |
| associates | ||||||||||
| Shanghai Haisheng Shangshou Financial | 125,000,000 | 25 | 25 | 133,762,000 | 114,000 | – | – | – | Investment in | Purchase |
| Leasing Co., Ltd. | joint ventures | |||||||||
| Chinese Enterprise Elephant Financial Information | 20,000,000 | 12.5 | 12.5 | 18,697,000 | (76,000) | – | – | – | Investment in | Purchase |
| Services Company Limited | associates | |||||||||
| Shanghai COSCO SHIPPING Micro-finance Company | 90,000,000 | 45 | 45 | 90,290,000 | 263,000 | – | – | – | Investment in | Purchase |
| associates | ||||||||||
| COSCO SHIPPING Finance Company Limited | 1,186,390,000 | 23.38 | 23.38 | 1,254,280,000 | 77,244,000 | (191,000) | – | 70,070,000 | Investment in | Purchase |
| associates | ||||||||||
| Total | 8,379,728,000 | / | / | 12,477,703,000 | 955,756,000 | 96,245,000 | – | 91,992,000 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019
10
(a) Summary of principal business of the investees in the investments
| Name of investee | Exchange | Principal business |
|---|---|---|
| China International Marine Containers | Shenzhen Stock Exchange / Hong |
Manufacturing and sales of |
| (Group) Co., Ltd. | Kong Stock Exchange | containers |
| China Everbright Bank Co., Ltd. | Shanghai Stock Exchange | Bank business |
| Shanghai AJ Group Co., Ltd. | Shanghai Stock Exchange | Investment in industries and |
| other financial business | ||
| CNPC Capital Company Limited | Shenzhen Stock Exchange | Integrated financial business |
| Minmetals Capital Co., Ltd. | Shanghai Stock Exchange | Integrated financial business |
| China Bohai Bank Co., Ltd. | / | Bank business |
| Bank of Kunlun Co., Ltd. | / | Bank business |
| Shanghai Life Insurance Co., Ltd. | / | Insurance business |
| CIB Fund Management Co., Ltd. | / | Fund management business |
| Shanghai Haisheng Shangshou | / | Leasing business |
| Financial Leasing Co., Ltd. | ||
| Chinese Enterprise Elephant Financial | / | Financial information service |
| Information Services Company | ||
| Limited | ||
| Shanghai COSCO SHIPPING Micro- | / | Loan extending and other |
| finance Company | business | |
| COSCO SHIPPING Finance Company | / | Deposit absorbing, loan |
| Limited | extending and other | |
| business |
The stock market was volatile for the six months ended 30 June 2019. 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 plans as well as prospects of the industries of the relevant companies. To mitigate relevant risks, the Group will take appropriate measures in due course and adjust its investment strategies in response to market circumstances.
INCOME TAX
For the six months ended 30 June 2019, 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 regulations to pay CIT on profits of the offshore subsidiaries.
SELLING, ADMINISTRATIVE AND GENERAL EXPENSES
For the six months ended 30 June 2019, the Group’s selling, administrative and general expenses amounted to RMB448,084,000, representing an increase of 10.5% as compared with the selling, administrative and general expenses for the same period of last year.
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019 11
OTHER GAINS/(LOSSES)
For the six months ended 30 June 2019, other gains of the Group amounted to RMB551,649,000, representing an increase of gains of approximately RMB1,001,757,000 as compared with other losses of RMB450,108,000 for the same period of last year, mainly attributable to the increase in share prices of listed equity investments held by the Group.
PROFIT ATTRIBUTABLE TO OWNERS OF THE PARENT FOR THE PERIOD
The profit attributable to owners of the parent of the Company for the six months ended 30 June 2019 was RMB904,362,000, representing an increase of 176.9% as compared with the profit attributable to owners of the parent of RMB326,606,000 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 RMB2,895,941,000. As at 30 June 2019, the Group’s cash and cash equivalents amounted to RMB12,802,452,000.
As at 30 June 2019, the Group’s total bank and other borrowings amounted to RMB97,663,494,000, with RMB36,155,579,000 repayable within one year. The Group’s long-term bank and other borrowings are mainly used for the procurement of containers, equity acquisitions and replenishment of liquidity.
As at 30 June 2019, the Group’s RMB-denominated corporate bonds payable amounted to RMB12,022,969,000, which were used for the purchase of financial lease assets, repayment of loans and replenishment of liquidity.
The Group’s RMB-denominated borrowings at fixed interest rates amounted to RMB35,582,135,000. USD-denominated borrowings at fixed interest rates amounted to USD260,646,000 (equivalent to approximately RMB1,791,866,000), RMB-denominated borrowings at floating interest rates amounted to RMB1,026,650,000, and USD-denominated borrowings at floating interest rates amounted to USD8,620,426,000 (equivalent to approximately RMB59,262,843,000). The Group’s borrowings are settled in RMB or USD while its cash and cash equivalents are 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 of directors of the Company (“ 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. InterIm rePOrt 2019
12
NET CURRENT LIABILITIES
As at 30 June 2019, the Group’s net current liabilities amounted to RMB17,395,034,000. Current assets mainly included inventories of RMB1,483,257,000, trade and notes receivables of RMB1,511,069,000, prepayments and other receivables of RMB950,906,000, the current portion of finance lease receivables of RMB12,970,581,000, and cash and cash equivalents and restricted deposits of RMB13,668,807,000. Current liabilities mainly included trade payables of RMB2,387,169,000, other payables and accruals of RMB3,372,394,000, contract liabilities of RMB93,541,000, tax payable of RMB160,509,000, short-term bank borrowings of RMB11,972,664,000, current portion of long-term borrowings of RMB24,182,915,000, corporate bonds of RMB5,952,625,000, and current portion of lease liabilities of RMB501,057,000.
CASH FLOWS
For the six months ended 30 June 2019, the Group’s net cash inflow generated from operating activities was RMB2,895,941,000, denominated principally in RMB and USD, representing an increase of RMB1,160,251,000 as compared with the net cash inflow generated from operating activities of RMB1,735,690,000 for the corresponding period of 2018. The balance of cash and cash equivalents at the end of June 2019 decreased by RMB2,446,742,000 as compared with the beginning of the Period, mainly because the net cash inflow generated from operating activities was less than the net cash outflow used in financing activities and investing activities. The cash inflow generated from financing activities of the Group for the Period was mainly derived from bank and other borrowings and such funds were used mainly for short-term operation and the purchase and construction of containers.
The following table provides the information regarding the Group’s cash flow for the six months ended 30 June 2019 and 30 June 2018:
| Unit: RMB | ||
|---|---|---|
| For the six months | ended 30 June | |
| 2019 | 2018 | |
| Net cash generated from operating activities | 2,895,941,000 | 1,735,690,000 |
| Net cash used in investing activities | (4,653,192,000) | (6,394,122,000) |
| Net cash used in financing activities | (686,384,000) | (338,458,000) |
| Exchange movement on cash | (3,107,000) | (77,651,000) |
| Cash and cash equivalents attributable to discontinued operations | – | (12,448,441,000) |
NET CASH GENERATED FROM OPERATING ACTIVITIES
For the six months ended 30 June 2019, the net cash inflow generated from operating activities was RMB2,895,941,000, representing an increase of RMB1,160,251,000 as compared with the net inflow of RMB1,735,690,000 for the corresponding period of 2018. Excluding the effect of the merger by absorption of China Shipping Finance Company Limited, the net inflow increased by RMB426,266,000 as compared with the corresponding period of 2018. The overall cash flows generated from operating activities remained on a stably improving trend.
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019 13
NET CASH USED IN INVESTING ACTIVITIES
For the six months ended 30 June 2019, the net cash outflow used in investing activities was RMB4,653,192,000, representing a decrease of RMB1,740,930,000 as compared with the net cash outflow used in investing activities of RMB6,394,122,000 for the corresponding period of 2018. The decrease in net cash used in investing activities of the Group was primarily attributable to the decrease in the Group’s purchase of containers for the six months ended 30 June 2019.
NET CASH USED IN FINANCING ACTIVITIES
For the six months ended 30 June 2019, the net cash outflow used in financing activities was RMB686,384,000, representing an increase of RMB347,926,000 as compared with the net cash outflow used in financing activities of RMB338,458,000 for the corresponding period of 2018. For the six months ended 30 June 2019, the Group’s bank and other borrowings amounted to RMB24,718,170,000, and repayment of bank and other borrowings amounted to RMB33,523,638,000.
AVERAGE TURNOVER DAYS OF TRADE AND NOTES RECEIVABLES
As at 30 June 2019, the Group’s net balance of trade and notes receivables amounted to RMB1,511,069,000, representing an increase of RMB476,197,000 as compared with 31 December 2018, of which note receivables increased by RMB43,676,000 and trade receivables increased by RMB432,521,000, which was mainly due to the pending payment for the sales orders of the container manufacturing segment newly signed at the end of the Period.
GEARING RATIO
As at 30 June 2019, the Company’s net gearing ratio (i.e. net debts over shareholders’ equity) was 411%, which was lower than 533% as at 31 December 2018. The decrease in net gearing ratio was mainly due to the increase in shareholders’ equity as a result of the issuance of perpetual bonds 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 2019, the Group recorded an exchange gain of RMB4,721,000 which was mainly due to fluctuations of the USD exchange rate during the Period; the decrease in exchange difference which was charged to equity attributable to shareholders of the parent amounted to RMB29,767,000. The Group will continue to monitor the exchange rate fluctuation of RMB and major international settlement currencies, reduce the loss arising from exchange rate fluctuation, and take appropriate measures to mitigate the Group’s foreign exchange risk when necessary.
CAPITAL EXPENDITURES
For the six months ended 30 June 2019, the Group’s expenditures on the acquisition of containers, machinery and equipment and other expenditures amounted to RMB969,388,000, expenditures on the acquisition of finance lease assets amounted to RMB10,106,756,000.
CAPITAL COMMITMENTS
As at 30 June 2019, the Group had RMB266,891,000 in capital commitment to fixed assets which had been contracted but not provided for, and RMB890,134,000 in equity investment commitment.
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019
14
PLEDGE
As at 30 June 2019, certain container vessels and containers with net carrying value of approximately RMB22,179,898,000 (31 December 2018: RMB22,735,030,000), finance lease receivables of RMB20,554,136,000 (31 December 2018: RMB12,752,131,000) and restricted deposits of RMB551,623,000 (31 December 2018: RMB597,465,000) of the Group were pledged for the grant of bank borrowings and issuance of bonds.
SUBSEQUENT EVENTS
There were no significant subsequent events for the Group after 30 June 2019.
CONTINGENT LIABILITIES
As at 30 June 2019, there were no significant contingent liabilities for the Group.
EMPLOYEES, TRAINING AND BENEFITS
As at 30 June 2019, the Group had 7,470 employees, and the total staff costs for the Period (including staff remuneration, welfare and social insurance) amounted to approximately RMB860,634,000 (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 senior management of the Company has introduced and implemented the professional manager system and strengthened the incentive and restraint mechanism based on performance management. The Company’s comprehensive remuneration system applicable to the employees of the Company mainly consists of: (1) salaries, including position and title salary, performance salary, special incentives and allowances; (2) benefits, including mandatory social insurance, provident housing fund and corporate welfares; (3) approved schemes, and other items in support of corporate strategies and corporate culture.
To support the Company’s human resources management reform, talent development and training, the Company has reconstructed its employee training system to make it base on identification of demand, with the support of clearly defined responsibilities and list-based management. We have enhanced the training content and implementation system, and improved the effectiveness of training resource allocation, staff training participation and satisfaction. Based on the training system, 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 personal attributes.
DIVIDEND
The Board did not recommend the payment of any dividend for the six months ended 30 June 2019.
PURCHASE, SALE OR REDEMPTION OF THE LISTED SECURITIES OF THE COMPANY
For the six months ended 30 June 2019, the Company repurchased 79,627,003 A shares and 75,000,000 H shares respectively on the Shanghai Stock Exchange and the Hong Kong Stock Exchange, of which 75,000,000 H shares were cancelled during the Period.
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019 15
SHARE CAPITAL
As at 30 June 2019, the share capital of the Company was as follows:
| Number of issued | ||
|---|---|---|
| Types of shares | shares | Percentage |
| (%) | ||
| A shares | 7,932,125,000 | 68.33 |
| H shares | 3,676,000,000 | 31.67 |
| Total | 11,608,125,000 | 100.00 |
INTERESTS OR SHORT POSITIONS OF DIRECTORS, SUPERVISORS AND CHIEF EXECUTIVES IN SHARES, UNDERLYING SHARES AND DEBENTURES
As at 30 June 2019, 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 were required to be notified to the Company and the Hong Kong 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) are taken or deemed to have under such provisions of the SFO) or which were required to be entered in the register required to be kept by the Company pursuant to Section 352 of the SFO or which were otherwise required to be notified to the Company and the Hong Kong Stock Exchange pursuant to the Model Code for Securities Transactions by Directors of Listed Issuers (the “ Model Code ”) set out in Appendix 10 to 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 | |||||
| Class of | Number of | of shares of the | issued share capital | |||
| Name | Position | 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) | ||||||
| Feng Boming | Director | A shares | Beneficial | 29,100 (L) | 0.00037 | 0.00025 |
| owner |
COSCO SHIPPING DEVELOPMENT CO., LTD. 16 InterIm rePOrt 2019
Notes:
-
“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 funds, 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 2019, 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 2019. 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 2019. As at 30 June 2019, 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 2019. 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 2019. As at 30 June 2019, 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 2019. 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 2019. As at 30 June 2019, Mr. Xu Hui does not hold any shares.
INTERESTS IN THE SHARES OF ASSOCIATED CORPORATIONS OF THE COMPANY
| Approximate | Approximate | ||||||
|---|---|---|---|---|---|---|---|
| percentage of the | percentage of | ||||||
| number of shares | the issued share | ||||||
| of the relevant | capital of the | ||||||
| Name of | Number of | class of the relevant | relevant | ||||
| associated | Class of | shares | associated | associated | |||
| corporation | Name | Position | shares | Capacity | interested | corporation | corporation |
| (%) | (%) | ||||||
| COSCO Shipping | Feng Boming | Director | A shares | Interest of | 530,000 (L) | 0.00548 | 0.00432 |
| Holdings Co., Ltd. | spouse |
Save as disclosed above, as at 30 June 2019, 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 were required to be notified to the Company and the Hong Kong 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) are taken or deemed to have under such provisions of the SFO) or which were required to be entered in the register required to be kept by the Company pursuant to Section 352 of the SFO or which were otherwise required to be notified to the Company and the Hong Kong Stock Exchange pursuant to the Model Code.
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019 17
INTERESTS OR SHORT POSITIONS OF SUBSTANTIAL SHAREHOLDERS AND OTHER PERSONS IN THE SHARES OR UNDERLYING SHARES
As at 30 June 2019, 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 Hong Kong 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 Hong Kong Stock Exchange were as follows:
| Approximate | ||||||
|---|---|---|---|---|---|---|
| percentage of the | Approximate | |||||
| total number of | percentage of | |||||
| the relevant class | the issued share | |||||
| Number of | of shares of the | capital of the | ||||
| Name of shareholder | Class of shares | Capacity | shares interested | Company | Company | |
| (Note 1) | (%) | (%) | ||||
| China Shipping (Group) Company | A shares | Beneficial owner | 4,458,195,175 (L) | 56.20 | 38.41 | |
| (“China Shipping”) | (Note 2) | |||||
| H shares | Interest of controlled | 100,944,000 (L) | 2.75 | 0.87 | ||
| corporation | (Note 3) | |||||
| China COSCO Shipping Corporation | A shares | Interest of controlled | 4,458,195,175 (L) | 56.20 | 38.41 | |
| Limited | corporation | (Note 2) | ||||
| H shares | Interest of controlled | 100,944,000 (L) | 2.75 | 0.87 | ||
| corporation | (Note 3) | |||||
| The Northern Trust Company (ALA) | H shares | Approved lending agent | 249,945,900 (P) | 6.80 | 2.15 |
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 2019, 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 Hong Kong 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 Hong Kong Stock Exchange.
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019
18
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 2018 Annual Report of the Company are set out as follows:
| Name | Position | Change |
|---|---|---|
| Sun Yueying | Chairman of the Board | Resigned |
| Executive director | Resigned | |
| Chairman of the executive committee of the Company | Resigned | |
| Chairman of the investment strategy committee of the Company | Resigned | |
| Member of the nomination committee of the Company | Resigned | |
| Wang Daxiong | Chairman of the Board | Appointed |
| Chairman of the executive committee of the Company | Appointed | |
| Chairman of the investment strategy committee of the Company | Appointed | |
| Chairman of the risk control committee of the Company | Resigned | |
| Zhang Weihua | Chairman of the risk control committee of the Company | Appointed |
| Gu Xu | Independent non-executive director | Retired |
| Member of the nomination committee of the Company | Retired |
AUDIT COMMITTEE
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 interim report of the Company for the Period and agreed to the accounting treatment 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, the directors and supervisors have each confirmed their compliance 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 2019
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019
19
==> picture [64 x 48] intentionally omitted <==
Independent Review Report
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 interim financial information set out on pages 21 to 50, which comprises the 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 2019 and the related condensed consolidated statements of profit or loss, comprehensive income, changes in equity and cash flows for the six-month period then ended, and 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 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 (“HKICPA”). The directors of the Company are responsible for the preparation and presentation of this interim financial information in accordance with HKAS 34. Our responsibility is to express a conclusion on this interim 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 HKICPA. A review of interim 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 financial information is not prepared, in all material respects, in accordance with HKAS 34.
Ernst & Young
Certified Public Accountants
Hong Kong 30 August 2019
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019
20
INTERIM CONDENSED CONSOLIDATED STATEMENT OF PROFIT OR LOSS
FOR THE SIX MONTHS ENDED 30 JUNE 2019
| FOR THE SIX MONTHS ENDED | FOR THE SIX MONTHS ENDED | FOR THE SIX MONTHS ENDED | |||||
|---|---|---|---|---|---|---|---|
| 30 JUNE | |||||||
| 2019 | 2018 | ||||||
| Notes | RMB’000 | RMB’000 | |||||
| (Unaudited) | (Unaudited) | ||||||
| CONTINUING OPERATIONS | |||||||
| REVENUE | 4 | 6,833,526 | 8,221,346 | ||||
| Cost of sales | (5,438,497) | (6,521,081) | |||||
| Gross profit | 1,395,029 | 1,700,265 | |||||
| Other income | 5 | 141,836 | 159,246 | ||||
| Other gains/(losses), net | 6 | 551,649 | (450,108) | ||||
| Selling, administrative and general expenses | (448,084) | (405,639) | |||||
| Expected credit losses | (241,847) | (182,208) | |||||
| Finance costs | (1,753,352) | (1,563,438) | |||||
| Share of profits/(losses) of: | |||||||
| Associates | 1,342,949 | 1,222,322 | |||||
| Joint ventures | (1,013) | 7,184 | |||||
| PROFIT BEFORE TAX FROM CONTINUING OPERATIONS | 7 | 987,167 | 487,624 | ||||
| Income tax expense | 8 | (82,805) | (255,967) | ||||
| PROFIT FOR THE PERIOD FROM CONTINUING OPERATIONS | 904,362 | 231,657 | |||||
| DISCONTINUED OPERATION | |||||||
| Profit for theperiod from a discontinued operation | 9 | – | 146,967 | ||||
| PROFIT FOR THE PERIOD | 904,362 | 378,624 | |||||
| Attributable to: | |||||||
| Owners of the parent | 904,362 | 326,606 | |||||
| Non-controllinginterests | – | 52,018 | |||||
| 904,362 | 378,624 | ||||||
| EARNINGS PER SHARE ATTRIBUTABLE TO | |||||||
| ORDINARY EQUITY HOLDERS OF THE PARENT | |||||||
| (expressed in RMB per share) | 10 | ||||||
| Basic and diluted | |||||||
| – For profit for the period | 0.0778 | 0.0280 | |||||
| – For profit for the period from continuing operations | 0.0778 | 0.0196 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019 21
INTERIM CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE SIX MONTHS ENDED 30 JUNE 2019
| FOR THE SIX MONTHS ENDED | FOR THE SIX MONTHS ENDED | FOR THE SIX MONTHS ENDED | |||
|---|---|---|---|---|---|
| 30 JUNE | |||||
| 2019 | 2018 | ||||
| RMB’000 | RMB’000 | ||||
| (Unaudited) | (Unaudited) | ||||
| PROFIT FOR THE PERIOD | 904,362 | 378,624 | |||
| OTHER COMPREHENSIVE INCOME/(LOSS) | |||||
| Other comprehensive income/(loss) that may be reclassified | |||||
| to profit or loss in subsequent periods: | |||||
| Cash flow hedges: | |||||
| Effective portion of changes in fair value of hedging instruments arising | |||||
| during the period | (27,063) | 9,527 | |||
| Exchange differences: | |||||
| Exchange differences on translation of foreign operations | (29,767) | (128,238) | |||
| Associates and joint ventures: | |||||
| Share of other comprehensive income of associates and joint ventures | 140,917 | 18,044 | |||
| Net comprehensive income/(loss) that may be reclassified to profit or loss | |||||
| in subsequent periods | 84,087 | (100,667) | |||
| Other comprehensive income/(loss) that will not to be reclassified to | |||||
| profit or loss in subsequent periods: | |||||
| Associates: | |||||
| Share of other comprehensive income/(loss) of associates | 8,003 | (11,496) | |||
| Net comprehensive income/(loss) that will not to be reclassified to | |||||
| profit or loss in subsequentperiods | 8,003 | (11,496) | |||
| OTHER COMPREHENSIVE INCOME/(LOSS) FOR THE PERIOD, NET OF TAX | 92,090 | (112,163) | |||
| TOTAL COMPREHENSIVE INCOME FOR THE PERIOD | 996,452 | 266,461 | |||
| Attributable to: | |||||
| Owners of the parent | 996,452 | 214,443 | |||
| Non-controllinginterests | – | 52,018 | |||
| 996,452 | 266,461 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019
22
INTERIM CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
30 JUNE 2019
| 30 June 2019 31 December 2018 | 30 June 2019 31 December 2018 | ||
|---|---|---|---|
| Notes | RMB’000 | RMB’000 | |
| (Unaudited) | (Audited) | ||
| NON-CURRENT ASSETS | |||
| Property, plant and equipment | 12 | 56,040,140 | 56,483,496 |
| Investment properties | 104,315 | 104,443 | |
| Right-of-use assets | 259,960 | – | |
| Prepaid land lease payments | – | 110,795 | |
| Intangible assets | 22,248 | 18,388 | |
| Investments in associates | 24,843,278 | 23,629,294 | |
| Investments in joint ventures | 188,865 | 193,308 | |
| Financial assets at fair value through profit or loss | 3,958,827 | 3,446,701 | |
| Finance lease receivables | 25,601,589 | 23,220,091 | |
| Factoring receivables | 197,368 | 150,937 | |
| Derivative financial instruments | 2,135 | 16,283 | |
| Deferred tax assets | 264,371 | 197,740 | |
| Other longtermprepayments | 35,041 | 24,437 | |
| Total non-current assets | 111,518,137 | 107,595,913 | |
| CURRENT ASSETS | |||
| Inventories | 1,483,257 | 1,017,748 | |
| Trade and notes receivables | 13 | 1,511,069 | 1,034,872 |
| Prepayments and other receivables | 950,906 | 591,777 | |
| Prepaid land lease payments | – | 3,587 | |
| Finance lease receivables | 12,970,581 | 10,711,620 | |
| Factoring receivables | 643,363 | 673,737 | |
| Derivative financial instruments | 2,860 | 7,309 | |
| Restricted cash | 866,355 | 951,665 | |
| Cash and cash equivalents | 12,802,452 | 15,249,194 | |
| Total current assets | 31,230,843 | 30,241,509 | |
| Total assets | 142,748,980 | 137,837,422 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019 23
INTERIM CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION (Continued)
30 JUNE 2019
| 30 June 2019 31 December 2018 | 30 June 2019 31 December 2018 | ||
|---|---|---|---|
| Notes | RMB’000 | RMB’000 | |
| (Unaudited) | (Audited) | ||
| CURRENT LIABILITIES | |||
| Trade payables | 14 | 2,387,169 | 1,686,104 |
| Other payables and accruals | 3,372,394 | 2,665,101 | |
| Contract liabilities | 93,541 | 26,811 | |
| Bank and other borrowings | 36,155,579 | 47,469,440 | |
| Corporate bonds | 5,952,625 | 2,631,916 | |
| Finance lease obligations | – | 187,197 | |
| Lease liabilities | 501,057 | – | |
| Derivative financial instruments | 3,003 | 883 | |
| Taxpayable | 160,509 | 225,114 | |
| Total current liabilities | 48,625,877 | 54,892,566 | |
| NET CURRENT LIABILITIES | (17,395,034) | (24,651,057) | |
| TOTAL ASSETS LESS CURRENT LIABILITIES | 94,123,103 | 82,944,856 | |
| NON-CURRENT LIABILITIES | |||
| Bank and other borrowings | 61,507,915 | 57,346,797 | |
| Corporate bonds | 6,070,344 | 3,381,784 | |
| Finance lease obligations | – | 1,359,478 | |
| Lease liabilities | 262,557 | – | |
| Derivative financial instruments | 9,697 | 3,071 | |
| Government grants | 12,259 | 13,035 | |
| Deferred tax liabilities | 338,135 | 371,812 | |
| Other longtermpayables | 2,361,097 | 2,428,744 | |
| Total non-current liabilities | 70,562,004 | 64,904,721 | |
| Net assets | 23,561,099 | 18,040,135 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019
24
INTERIM CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION (Continued)
30 JUNE 2019
| 30 June 2019 31 December 2018 | 30 June 2019 31 December 2018 | ||
|---|---|---|---|
| Notes | RMB’000 | RMB’000 | |
| (Unaudited) | (Audited) | ||
| EQUITY | |||
| Equity attributable to owners of the parent | |||
| Share capital | 15 | 11,608,125 | 11,683,125 |
| Treasury shares | (233,428) | – | |
| Special reserve | 890 | – | |
| Other reserves | (2,476,439) | (2,788,156) | |
| Other equity instrument | 7,000,000 | 2,000,000 | |
| Other comprehensive income | (2,851,200) | (2,943,290) | |
| Retainedprofits | 10,513,151 | 10,088,456 | |
| Total equity | 23,561,099 | 18,040,135 |
Wang Daxiong
Director
Liu Chong
Director
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019 25
INTERIM CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE SIX MONTHS ENDED 30 JUNE 2019
| Notes At 1 January 2019 Impact of adopting HKFRS 16 2.2 |
Attributable to owners of the parent Share capital Treasury shares Special reserve General reserve Other reserves Other equity instrument Other comprehensive income 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 RMB’000 RMB’000 11,683,125 – – – (2,788,156) 2,000,000 (2,943,290) 10,088,456 18,040,135 – 18,040,135 – – – – – – – (3,239) (3,239) – (3,239) |
|---|---|
| At 1 January 2019 as restated Profit for the period Other comprehensive income 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 and joint ventures: Share of other comprehensive income of associates and joint ventures |
11,683,125 – – – (2,788,156) 2,000,000 (2,943,290) 10,085,217 18,036,896 – 18,036,896 – – – – – – – 904,362 904,362 – 904,362 – – – – – – (27,063) – (27,063) – (27,063) – – – – – – (29,767) – (29,767) – (29,767) – – – – – – 148,920 – 148,920 – 148,920 |
| Total comprehensive income for the period Share of capital reserve of associates Repurchases of shares 15 Cancellation of treasury shares 15 Final 2018 dividend declared 11 Issue of other equity instruments Dividends for other equity instruments Transfer from retained profits Utilisation of special reserve |
– – – – – – 92,090 904,362 996,452 – 996,452 – – – – 303,494 – – – 303,494 – 303,494 – (300,205) – – – – – – (300,205) – (300,205) (75,000) 66,777 – – 8,223 – – – – – – – – – – – – – (380,440) (380,440) – (380,440) – – – – – 5,000,000 – – 5,000,000 – 5,000,000 – – – – – – – (95,098) (95,098) – (95,098) – – 17,258 – – – – (17,258) – – – – – (16,368) – – – – 16,368 – – – |
| At 30 June 2019 (unaudited) | 11,608,125 (233,428) 890 – (2,476,439) 7,000,000 (2,851,200) 10,513,151 23,561,099 – 23,561,099 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019
26
INTERIM CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (Continued)
FOR THE SIX MONTHS ENDED 30 JUNE 2019
| At 1 January 2018 (audited) 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 and joint ventures: Share of other comprehensive income of associates and joint ventures |
Attributable to owners of the parent Share capital Treasury shares Special reserve General reserve Other reserves Other equity instrument Other comprehensive income 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 RMB’000 RMB’000 11,683,125 – 1,912 142,932 (2,851,748) 1,000,000 (2,502,567) 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 instruments 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 (2,839,204) 1,000,000 (2,614,730) 8,971,709 16,345,358 649,643 16,995,001 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019 27
INTERIM CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE SIX MONTHS ENDED 30 JUNE 2019
| FOR THE SIX MONTHS ENDED | FOR THE SIX MONTHS ENDED | |
|---|---|---|
| 30 JUNE | ||
| 2019 | 2018 | |
| RMB’000 | RMB’000 | |
| (Unaudited) | (Unaudited) | |
| CASH FLOWS FROM OPERATING ACTIVITIES | ||
| Cash generated from operations | 3,098,784 | 2,014,388 |
| Income taxpaid | (202,843) | (278,698) |
| Net cashgenerated from operatingactivities | 2,895,941 | 1,735,690 |
| CASH FLOWS FROM INVESTING ACTIVITIES | ||
| Interest received | 89,660 | 36,231 |
| Dividends received from associates | 208,556 | 29,071 |
| Dividends received from joint ventures | 3,345 | 6,535 |
| Dividends received from financial assets at fair value through profit or loss | 1,668 | 17,786 |
| Purchases of items of property, plant and equipment | (969,388) | (2,663,900) |
| Purchases of intangible assets | (20,735) | (8,779) |
| Proceeds from disposal of items of property, plant and equipment | 66,933 | 37,795 |
| Purchases of equity in an associate | – | (70,000) |
| Purchases of financial assets at fair value through profit or loss | (28,500) | (5,744,619) |
| Proceeds from disposals of financial assets at fair value through profit or loss | 20,867 | 5,635,373 |
| Increase in factoring receivables | (3,179) | (89,837) |
| Increase in finance lease receivables | (4,160,445) | (3,436,561) |
| Decrease/(increase) in restricted cash | 45,793 | (200,016) |
| Increase in other longtermpayables | 92,233 | 56,799 |
| Net cash flows used in investingactivities | (4,653,192) | (6,394,122) |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019
28
INTERIM CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (Continued)
FOR THE SIX MONTHS ENDED 30 JUNE 2019
| FOR THE SIX MONTHS ENDED | FOR THE SIX MONTHS ENDED | |
|---|---|---|
| 30 JUNE | ||
| 2019 | 2018 | |
| RMB’000 | RMB’000 | |
| (Unaudited) | (Unaudited) | |
| CASH FLOWS FROM FINANCING ACTIVITIES | ||
| Payment on repurchases of shares | (300,205) | – |
| Proceeds from issue of other equity instruments | 5,000,000 | – |
| New bank and other borrowings | 24,718,170 | 17,262,595 |
| Repayment of bank and other borrowings | (33,523,638) | (16,054,728) |
| New corporate bonds | 8,280,000 | 1,860,000 |
| Repayment of corporate bonds | (2,270,731) | (1,027,809) |
| Principal portion of lease payments/finance lease payments | (243,148) | (43,229) |
| Interest paid | (2,363,352) | (1,997,482) |
| Dividends paid for other equity instrument | (29,322) | (29,322) |
| Decrease/(increase) in restricted cash | 45,842 | (308,483) |
| Net cash flows used in financingactivities | (686,384) | (338,458) |
| NET DECREASE IN CASH AND CASH EQUIVALENTS | (2,443,635) | (4,996,890) |
| Cash and cash equivalents at beginning of period | 15,249,194 | 23,193,300 |
| Effect of foreign exchange rate changes, net | (3,107) | (77,651) |
| Cash and cash equivalents balance attributable to the discontinued operation | – | (12,448,441) |
| Cash and cash equivalents at end of period | 12,802,452 | 5,670,318 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019 29
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION
30 JUNE 2019
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 2019, 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 interim condensed consolidated financial information for the six months ended 30 June 2019 has been prepared in accordance with HKAS 34 Interim Financial Reporting. The 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 consolidated financial statements for the year ended 31 December 2018.
Going concern
The Group had net current liabilities of RMB17,395,034,000 as at 30 June 2019. The directors are of the opinion that based on the available unutilised banking facilities as at 30 June 2019, 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.
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019
30
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
30 JUNE 2019
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 2018, except for the adoption of the new and revised Hong Kong Financial Reporting Standards (“HKFRSs”) effective as of 1 January 2019.
Amendments to HKFRS 9 Prepayment Features with Negative Compensation HKFRS 16 Leases Amendments to HKAS 19 Plan Amendment, Curtailment or Settlement Amendments to HKAS 28 Long-term Interests in Associates and Joint Ventures HK(IFRIC)-Int 23 Uncertainty over Income Tax Treatments Annual Improvements 2015-2017 Cycle Amendments to HKFRS 3, HKFRS 11, HKAS 12 and HKAS 23
Other than as explained below regarding the impact of HKFRS 16 Leases, the new and revised standards are not relevant to the preparation of the Group’s interim condensed consolidated financial information. The nature and impact of HKFRS 16 are described below:
HKFRS 16 replaces HKAS 17 Leases, HK(IFRIC)-Int 4 Determining whether an Arrangement contains a Lease, HK(SIC)-Int 15 Operating Leases – Incentives and HK(SIC)-Int 27 Evaluating the Substance of Transactions Involving the Legal Form of a Lease. The standard sets out the principles for the recognition, measurement, presentation and disclosure of leases and requires lessees to account for all leases under a single on-balance sheet model. Lessor accounting under HKFRS 16 is substantially unchanged from HKAS 17. HKFRS 16 substantially carries forward the lessor accounting model in HKAS 17.
The Group adopted HKFRS 16 using the modified retrospective method of adoption with the date of initial application of 1 January 2019. Under this method, the standard is applied retrospectively with the cumulative effect of initial adoption as an adjustment to the opening balance of retained earnings at 1 January 2019, and the comparative information for 2018 was not restated and continues to be reported under HKAS 17.
New definition of a lease
Under HKFRS 16, a contract is, or contains a lease if the contract conveys a right to control the use of an identified asset for a period of time in exchange for consideration. Control is conveyed where the customer has both the right to obtain substantially all of the economic benefits from use of the identified asset and the right to direct the use of the identified asset. The Group elected to use the transition practical expedient allowing the standard to be applied only to contracts that were previously identified as leases applying HKAS 17 and HK(IFRIC)-Int 4 at the date of initial application. Contracts that were not identified as leases under HKAS 17 and HK(IFRIC)-Int 4 were not reassessed. Therefore, the definition of a lease under HKFRS 16 has been applied only to contracts entered into or changed on or after 1 January 2019.
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019 31
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
30 JUNE 2019
2.2 CHANGES IN ACCOUNTING POLICIES AND DISCLOSURES (Continued)
New definition of a lease (Continued)
At inception or on reassessment of a contract that contains a lease component, the Group allocates the consideration in the contract to each lease and non-lease component on the basis of their stand-alone prices. A practical expedient is available to a lessee, which the Group has adopted, not to separate nonlease components and to account for the lease and the associated non-lease components (e.g., property management services for leases of properties) as a single lease component.
Nature of the effect of adoption of HKFRS 16
As a lessee – Leases previously classified as operating leases
As a lessee, the Group previously classified leases as either finance leases or operating leases based on the assessment of whether the lease transferred substantially all the rewards and risks of ownership of assets to the Group. Under HKFRS 16, the Group applies a single approach to recognise and measure right-ofuse assets and lease liabilities for all leases, except for two elective exemptions for leases of low value assets (elected on a lease-by-lease basis) and short-term leases (elected by class of underlying asset). The Group has elected not to recognise right-of-use assets and lease liabilities for (i) leases of low-value assets (e.g., laptop computers and telephones); and (ii) leases, that at the commencement date, have a lease term of 12 months or less. Instead, the Group recognises the lease payments associated with those leases as an expense on a straight-line basis over the lease term.
Sublease
A sublease is a transaction for which an underlying asset is re-leased by a lessee (“intermediate lessor”) to a third party, and the lease (“head lease”) between the head lessor and lessee remains in effect. As an intermediate lessor, the Group previously classified subleases as either finance leases or operating leases by reference to the underlying assets. Under HKFRS 16, the Group shall classify them by reference to the head leases.
If a lessee subleases an asset, or expects to sublease an asset, the head lease does not qualify as a lease of a low-value asset mentioned above.
The intermediate lessor accounts for the sublease in accordance with its classification using the lessor accounting model under HKFRS 16.
Impacts on transition
Lease liabilities at 1 January 2019 were recognised based on the present value of the remaining lease payments, discounted using the incremental borrowing rate at 1 January 2019.
The right-of-use assets were recognised based on the carrying amount as if the standard had always been applied, except for the incremental borrowing rate where the Group applied the incremental borrowing rate at 1 January 2019. All these assets were assessed for any impairment based on HKAS 36 on that date. The Group elected to present the right-of-use assets separately in the statement of financial position.
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019
32
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
30 JUNE 2019
2.2 CHANGES IN ACCOUNTING POLICIES AND DISCLOSURES (Continued)
Impacts on transition (Continued)
For subleases, the Group reassesses each existing operating sublease at the date of initial application to determine whether it is classified as an operating lease or a finance lease under the requirements of HKFRS 16. This reassessment is based on the remaining contractual terms of the head lease and the sublease with reference to the right-of-use asset associated with the head lease and not the underlying asset. If a sublease was classified as an operating lease under HKAS 17 but is classified as a finance lease under HKFRS 16, the Group accounts for the sublease as a new finance lease entered into on the date of initial application. Any gain or loss arising on the sublease arrangement is included in the cumulative catch-up adjustment to retained earnings at the date of initial application.
The Group has used the following elective practical expedients when applying HKFRS 16 at 1 January 2019:
-
Applied the short-term lease exemptions to leases with a lease term that ends within 12 months from the date of initial application; and
-
Applied a single discount rate to a portfolio of leases with reasonably similar characteristics.
The impacts arising from the adoption of HKFRS 16 as at 1 January 2019 are as follows:
| Increase/ | |||
|---|---|---|---|
| (decrease) | |||
| RMB’000 | |||
| (Unaudited) | |||
| Assets | |||
| Increase in right-of-use assets | 262,128 | ||
| Increase in finance lease receivables | 839,566 | ||
| Decrease in prepaid land lease payments-current portion | (3,587) | ||
| Decrease inprepaid land leasepayments-non-currentportion | (110,795) | ||
| Increase in total assets | 987,312 | ||
| Liabilities | |||
| Increase in lease liabilities | 990,551 | ||
| Increase in total liabilities | 990,551 | ||
| Decrease in retained earnings | 3,239 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019 33
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
30 JUNE 2019
2.2 CHANGES IN ACCOUNTING POLICIES AND DISCLOSURES (Continued)
Summary of new accounting policies
The accounting policy for leases as disclosed in the annual financial statements for the year ended 31 December 2018 is replaced with the following new accounting policies upon adoption of HKFRS 16 from 1 January 2019:
Right-of-use assets
Right-of-use assets are recognised at the commencement date of the lease. Right-of-use assets are measured at cost, less any accumulated depreciation and any impairment losses, and adjusted for any remeasurement of lease liabilities. The cost of right-of-use assets includes the amount of lease liabilities recognised, initial direct costs incurred, and lease payments made at or before the commencement date less any lease incentives received. Unless the Group is reasonably certain to obtain ownership of the leased asset at the end of the lease term, the recognised right-of-use assets are depreciated on a straight-line basis over the shorter of the estimated useful life and the lease term.
Lease liabilities
Lease liabilities are recognised at the commencement date of the lease at the present value of lease payments to be made over the lease term. The lease payments include fixed payments (including in-substance fixed payments) less any lease incentives receivable, variable lease payments that depend on an index or a rate, and amounts expected to be paid under residual value guarantees. The lease payments also include the exercise price of a purchase option reasonably certain to be exercised by the Group and payments of penalties for termination of a lease, if the lease term reflects the Group exercising the option to terminate. The variable lease payments that do not depend on an index or a rate are recognised as an expense in the period in which the event or condition that triggers the payment occurs.
In calculating the present value of lease payments, the Group uses the incremental borrowing rate at the lease commencement date if the interest rate implicit in the lease is not readily determinable. After the commencement date, the amount of lease liabilities is increased to reflect the accretion of interest and reduced for the lease payments made. In addition, the carrying amount of lease liabilities is remeasured if there is a modification, a change in future lease payments arising from change in an index or rate, a change in the lease term, a change in the in-substance fixed lease payments or a change in assessment to purchase the underlying asset.
Sublease
The Group classifies the sublease as follows:
-
If the head lease is a short-term lease that the entity, as a lessee, has been elected not to recognise right-of-use assets and lease liabilities, the sublease shall be classified as an operating lease; and
-
Otherwise, the sublease shall be classified by reference to the right-of-use asset arising from the head lease, rather than by reference to the underlying asset.
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019
34
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
30 JUNE 2019
2.2 CHANGES IN ACCOUNTING POLICIES AND DISCLOSURES (Continued)
Summary of new accounting policies (Continued)
Sublease (Continued)
If the sublease is classified as an operating lease, the intermediate lessor continues to account for the lease liability and right-of-use asset on the head lease like any other lease.
If the sublease is classified as a finance lease, the intermediate lessor (i) derecognises the right-of-use asset on the head lease and recognises the net investment in the sublease at the sublease commencement date; (ii) recognizes the difference between the right-of-use asset and the net investment in the sublease in profit or loss; and (iii) continues to account for the original lease liability in accordance with the lessee accounting model.
2.3 A CHANGE IN ACCOUNTING ESTIMATES
With effect from 1 January 2019, the group made a change in depreciation estimates as follows:
-
Estimated residual value of vessels changed from US$330 to US$366 per ton
-
Estimated residual value of certain containers changed from US$780 – US$900 to US$886 – US$1,016 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 a decrease in depreciation of approximately RMB119,847,000 for the six months ended 30 June 2019.
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019 35
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
30 JUNE 2019
| 2019 and 2018, respectively: For the six months ended 30 June 2019 For the six months ended 30 June 2018 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) Segment revenue: Sales of containers – 1,570,046 – – 1,570,046 – 3,191,266 – – 3,191,266 Sales of shipping related spare parts 127,978 – – – 127,978 120,528 – – – 120,528 Rendering of shipping related services 506,085 – – – 506,085 502,134 – – – 502,134 Rendering of insurance brokerage services – – 19,973 – 19,973 – – 18,224 – 18,224 |
Total revenue from contracts with customers to external customers from continuing operations 634,063 1,570,046 19,973 – 2,224,082 622,662 3,191,266 18,224 – 3,832,152 Income from subleasing right-of-use assets 14,638 – – – 14,638 – – – – – Leasing revenue to external customers from continuing operations 4,594,806 – – – 4,594,806 4,389,194 – – – 4,389,194 |
Total revenue to external customers from continuing operations 5,243,507 1,570,046 19,973 – 6,833,526 5,011,856 3,191,266 18,224 – 8,221,346 Intersegment revenue from contracts with customers – 867,703 4,567 – 872,270 – 1,485,571 3,711 – 1,489,282 |
Total revenue from continuing operations 5,243,507 2,437,749 24,540 – 7,705,796 5,011,856 4,676,837 21,935 – 9,710,628 |
Segment results 233,017 (20,281) 1,234,662 (31,173) 1,416,225 600,173 207,360 202,316 (16,867) 992,982 Elimination of intersegment results 19,454 (168,777) Unallocated administrative and general expenses (53,008) (45,044) Unallocated finance costs (395,504) (291,537) Profit before tax from continuing operations 987,167 487,624 |
|
|---|---|---|---|---|---|
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019
36
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
30 JUNE 2019
| December 2018, respectively: | 30 June 2019 31 December 2018 |
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 109,052,729 4,490,479 34,405,851 – 147,949,059 103,332,551 4,960,331 34,825,780 – 143,118,662 |
Elimination of intersegment assets (5,200,079) (5,281,240) |
Total assets 142,748,980 137,837,422 |
Segment liabilities 78,973,769 2,941,703 24,463,224 – 106,378,696 77,196,349 3,641,406 25,929,640 – 106,767,395 |
Unallocated liabilities 17,463,394 17,463,394 |
Elimination of intersegment liabilities (4,654,209) (4,433,502) |
Total liabilities 119,187,881 119,797,287 |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019 37
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
30 JUNE 2019
4. REVENUE FROM CONTRACTS WITH CUSTOMERS
The disaggregation of the Group’s revenue from contracts with customers, including sale of goods and rendering of services above, for the six months ended 30 June 2019 and 30 June 2018 is as follows:
| For the six months ended 30 June | For the six months ended 30 June | For the six months ended 30 June | ||
|---|---|---|---|---|
| 2019 | 2018 | |||
| RMB’000 | RMB’000 | |||
| (Unaudited) | (Unaudited) | |||
| Type of goods or services | ||||
| Sales of containers | 1,570,046 | 3,191,266 | ||
| Sales of shipping related spare parts | 127,978 | 120,528 | ||
| Rendering of shipping related services | 506,085 | 502,134 | ||
| Renderingof insurance brokerage services | 19,973 | 18,224 | ||
| Total revenue from contracts with customers | 2,224,082 | 3,832,152 | ||
| Geographical markets | ||||
| Hong Kong | 1,066,132 | 1,531,689 | ||
| Mainland China | 711,172 | 1,546,815 | ||
| Asia (excluding Hong Kong and Mainland China) | 374,591 | 198,750 | ||
| United States | 64,939 | 535,908 | ||
| Europe | 2,732 | 10,601 | ||
| Others | 4,516 | 8,389 | ||
| Total revenue from contracts with customers | 2,224,082 | 3,832,152 | ||
| Timing of revenue recognition | ||||
| Goods transferred at a point in time | 1,698,024 | 3,311,794 | ||
| Services transferred over time | 526,058 | 520,358 | ||
| Total revenue from contracts with customers | 2,224,082 | 3,832,152 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019
38
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
30 JUNE 2019
5. OTHER INCOME
| OTHER INCOME | ||
|---|---|---|
| For the six months | ended 30 June | |
| 2019 | 2018 | |
| RMB’000 | RMB’000 | |
| (Unaudited) | (Unaudited) | |
| Interest income | 94,208 | 45,404 |
| Government grant related to expense items | 25,068 | 95,160 |
| Dividends income from financial assets at fair value through | ||
| profit or loss | 1,668 | 894 |
| Others | 20,892 | 17,788 |
| 141,836 | 159,246 |
6. OTHER GAINS/(LOSSES), NET
| OTHER GAINS/(LOSSES), NET | ||
|---|---|---|
| For the six months | ended 30 June | |
| 2019 | 2018 | |
| RMB’000 | RMB’000 | |
| (Unaudited) | (Unaudited) | |
| Gain on disposal of items of property, plant and equipment | 46,926 | 23,707 |
| Fair value gain/(loss) on financial assets at fair value through | ||
| profit or loss | 497,876 | (495,582) |
| Net foreign exchange gain | 4,721 | 21,767 |
| Others | 2,126 | – |
| 551,649 | (450,108) |
7. PROFIT BEFORE TAX FROM CONTINUING OPERATIONS
The Group’s profit before tax from continuing operations is arrived at after charging/(crediting):
| For the six months | ended 30 June | |
|---|---|---|
| 2019 | 2018 | |
| RMB’000 | RMB’000 | |
| (Unaudited) | (Unaudited) | |
| Minimum lease payments under operating leases | – | 571,897 |
| Depreciation of right-of-use assets | 14,456 | – |
| Expense relating to short term leases | 92,012 | – |
| Expense relating to leases low-value assets | 251 | – |
| Impairment of finance lease receivables recognised | 223,382 | 108,760 |
| Impairment of trade receivables recognised | 19,677 | 47,597 |
| Write-down of inventories to net realisable value | 80,732 | – |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019 39
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
30 JUNE 2019
8. INCOME TAX
According to the Corporate Income Tax (“CIT”) Law of the 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 2019 and 2018.
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 2019 (six months ended 30 June 2018: 16.5%).
The major components of income tax expense of the Group are as follows:
| For the six months | ended 30 June | |
|---|---|---|
| 2019 | 2018 | |
| RMB’000 | RMB’000 | |
| (Unaudited) | (Unaudited) | |
| Current income tax | ||
| – PRC | 129,390 | 264,993 |
| – Hong Kong | 3,777 | 5,588 |
| – elsewhere | 5,071 | 7,895 |
| Deferred income tax | (55,433) | (22,509) |
| 82,805 | 255,967 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019
40
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
30 JUNE 2019
9. 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 regulatory authority, approved the Merger. The Merger was completed on 1 July 2018. After the Merger was completed, CS Finance continued as the surviving company and was renamed as COSCO SHIPPING Finance Company Limited (“COSCO SHIPPING Finance”). The Company was 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 discontinued operation.
The results of the discontinued operation are presented below:
| For the | |
|---|---|
| six months | |
| ended | |
| 30 June 2018 | |
| RMB’000 | |
| (Unaudited) | |
| Revenue | 305,983 |
| Cost | (111,851) |
| Selling and administrative expenses | (42,405) |
| Other income | 24,262 |
| Othergains, net | 15,250 |
| Profit before tax from the discontinued operation | 191,239 |
| Income tax expense related to ordinaryactivities | (44,272) |
| Profit for the period from the discontinued operation | 146,967 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019 41
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
30 JUNE 2019
9. DISCONTINUED OPERATION (Continued)
The net cash flows incurred by CS Finance are as follows:
| For the | |||
|---|---|---|---|
| six months | |||
| ended | |||
| 30 June 2018 | |||
| RMB’000 | |||
| (Unaudited) | |||
| Operating activities | (1,231,499) | ||
| Investing activities | 61,867 | ||
| Financing activities | – | ||
| Effect of foreign exchange rate changes, net | 1,768 | ||
| Net cash flows | (1,167,864) | ||
| Earnings per share (expressed in RMB per share): | |||
| Basic and diluted, from the discontinued operation | 0.0084 |
10. EARNINGS PER SHARE TO ORDINARY EQUITY HOLDERS OF THE PARENT
Basic earnings per share amount 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 | |
|---|---|---|
| 2019 | 2018 | |
| 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 | 904,362 | 228,657 |
| From a discontinued operation | – | 97,949 |
| 904,362 | 326,606 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019
42
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
30 JUNE 2019
10. EARNINGS PER SHARE TO ORDINARY EQUITY HOLDERS OF THE PARENT (Continued)
| EARNINGS PER SHARE TO ORDINARY EQUITY HOLDERS OF THE P | ARENT(Continued) | ARENT(Continued) |
|---|---|---|
| Number of shares | ||
| for the six months ended | ||
| 2019 | 2018 | |
| ‘000 | ‘000 | |
| Shares | ||
| Weighted average number of ordinary shares in issue during the | ||
| period used in the basic earnings per share calculation | 11,623,709 | 11,683,125 |
There was no dilution effect on the ordinary shares for the period (six months ended 30 June 2018: nil).
11. DIVIDENDS
| DIVIDENDS | |||
|---|---|---|---|
| For the six months | ended 30 June | ||
| 2019 | 2018 | ||
| RMB’000 | RMB’000 | ||
| (Unaudited) | (Unaudited) | ||
| Final declared – RMB0.033 | (2018:Nil) per ordinary share | 380,440 | – |
During the period, the Company’s shareholders approved the 2018 proposed final dividend with a total amount of RMB380,440,434 (six months ended 30 June 2018: Nil). The amount of the 2018 final dividend was calculated based on the number of shares upon completion of the share repurchase (note 15).
12. PROPERTY, PLANT AND EQUIPMENT
During the six months ended 30 June 2019, the Group acquired items of property, plant and equipment with a carrying amount of RMB1,339,517,000 (six months ended 30 June 2018: RMB2,998,979,000). Depreciation for items of property, plant and equipment was RMB1,531,100,000 during the period (six months ended 30 June 2018: RMB1,537,819,000).
The Group disposed of items of property, plant and equipment with a carrying amount of RMB323,586,000 during the six months ended 30 June 2019 (six months ended 30 June 2018: RMB109,101,000).
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019 43
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
30 JUNE 2019
13. TRADE AND NOTES RECEIVABLES
| 30 June 2019 31 December 2018 | 30 June 2019 31 December 2018 | |
|---|---|---|
| RMB’000 | RMB’000 | |
| (Unaudited) | (Audited) | |
| Trade receivables | 1,594,456 | 1,142,482 |
| Notes receivable | 51,356 | 7,180 |
| 1,645,812 | 1,149,662 | |
| Impairment | (134,743) | (114,790) |
| 1,511,069 | 1,034,872 |
An ageing 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 2019 31 December 2018 | 30 June 2019 31 December 2018 | |
|---|---|---|
| RMB’000 | RMB’000 | |
| (Unaudited) | (Audited) | |
| Within 3 months | 1,272,228 | 891,139 |
| 4 to 6 months | 101,916 | 84,953 |
| 7 to 12 months | 85,569 | 37,781 |
| Over 1year | – | 13,819 |
| 1,459,713 | 1,027,692 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019
44
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
30 JUNE 2019
14. TRADE PAYABLES
An ageing analysis of the trade payables as at end of the reporting date, based on the invoice date, is as follows:
| 30 June 2019 31 December 2018 | 30 June 2019 31 December 2018 | |
|---|---|---|
| RMB’000 | RMB’000 | |
| (Unaudited) | (Audited) | |
| Within 3 months | 1,623,817 | 1,235,434 |
| 4 to 6 months | 232,601 | 243,238 |
| 7 to 12 months | 490,867 | 190,298 |
| Over 1year | 39,884 | 17,134 |
| 2,387,169 | 1,686,104 |
15. SHARE CAPITAL
The Company purchased 79,627,003 A shares and 75,000,000 H Shares on the Shanghai Stock Exchange and Hong Kong Stock Exchange for considerations of RMB233,428,000 and RMB66,777,000, respectively. 75,000,000 repurchased H Shares were cancelled during the period.
16. COMMITMENTS
The Group had the following capital commitments at the end of the reporting period:
| 30 June 2019 31 December 2018 | 30 June 2019 31 December 2018 | |
|---|---|---|
| RMB’000 | RMB’000 | |
| (Unaudited) | (Audited) | |
| Contracted, but not provided for: | ||
| Equity investments | 890,134 | 895,885 |
| Property,plant and equipment | 266,891 | – |
| 1,157,025 | 895,885 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019 45
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
30 JUNE 2019
17. SIGNIFICANT RELATED PARTY TRANSACTIONS
| SIGNIFICANT RELATED PARTY TRANSACTIONS | ||
|---|---|---|
| For the six months | ended 30 June | |
| 2019 | 2018 | |
| RMB’000 | RMB’000 | |
| (Unaudited) | (Unaudited) | |
| Interest income from: | ||
| Immediate holding company | – | 15,774 |
| Fellow subsidiaries | – | 76,534 |
| An associate | 42,536 | – |
| Interest expenses to: | ||
| Immediate holding company | 10,260 | 10,694 |
| Fellow subsidiaries | 49 | 264,830 |
| An associate | 52,123 | – |
| Sales of goods to: | ||
| Fellow subsidiaries | 750,805 | 1,306,312 |
| Purchases of goods from: | ||
| Fellow subsidiaries | 213,787 | 93,718 |
| Rendering of services to fellow subsidiaries: | ||
| Vessel chartering and container leasing | 2,886,769 | 3,011,316 |
| Management fee income | 10,000 | 10,000 |
| Finance lease income | 3,674 | 5,722 |
| Others | 14,109 | 8,781 |
| Receiving of services from: | ||
| Fellow subsidiaries | 750,015 | 637,643 |
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. InterIm rePOrt 2019
46
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
30 JUNE 2019
18. 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:
| Factoring receivables Bank and other borrowings Corporate bonds Other longtermpayables |
Carrying amounts 30 June 2019 31 December 2018 RMB’000 RMB’000 (Unaudited) (Audited) 197,368 150,937 61,507,915 57,346,797 6,070,344 3,381,784 2,361,097 2,428,744 |
Fair values |
|---|---|---|
| 30 June 2019 31 December 2018 RMB’000 RMB’000 (Unaudited) (Audited) 193,969 148,313 61,033,651 57,028,232 5,894,865 3,246,988 2,183,658 2,215,435 |
||
| 70,136,724 63,308,262 |
69,306,143 62,638,968 |
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, the current portion of 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, the current portion of finance lease obligations and the current portion of lease liabilities, respectively, approximate to their carrying amounts largely due to the short term maturities of these instruments.
The non-current portion of finance lease receivables, the non-current portion of finance lease obligations and the non-current portion of lease liabilities of the Group approximate to their fair values since their carrying amounts are present value and the 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.
The fair value of the non-current portion of factoring receivables, 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.
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019 47
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
30 JUNE 2019
18. FAIR VALUE AND FAIR VALUE HIERARCHY OF FINANCIAL INSTRUMENTS (Continued)
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 2019
| Fair value measurement categorised into | Fair value measurement categorised into | Fair value measurement categorised into | |||
|---|---|---|---|---|---|
| Level 1 | Level 2 | Level | 3 | Total | |
| RMB’000 | RMB’000 | RMB’000 | RMB’000 | ||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||
| Financial assets at fair value through profit | |||||
| or loss | 2,291,006 | 1,667,821 | – | 3,958,827 | |
| Derivative financial instruments | – | 4,995 | – | 4,995 | |
| 2,291,006 | 1,672,816 | – | 3,963,822 |
31 December 2018
| Fair value measurement categorised into | Fair value measurement categorised into | Fair value measurement categorised into | |||
|---|---|---|---|---|---|
| Level 1 | Level 2 | Level | 3 | Total | |
| RMB’000 | RMB’000 | RMB’000 | RMB’000 | ||
| (Audited) | (Audited) | (Audited) | (Audited) | ||
| Financial assets at fair value through profit | |||||
| or loss | 1,737,334 | 1,709,367 | – | 3,446,701 | |
| Derivative financial instruments | – | 23,592 | – | 23,592 | |
| 1,737,334 | 1,732,959 | – | 3,470,293 |
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019
48
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
30 JUNE 2019
18. FAIR VALUE AND FAIR VALUE HIERARCHY OF FINANCIAL INSTRUMENTS (Continued)
Fair value hierarchy (Continued)
Financial liabilities measured at fair value
30 June 2019
| 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) – 12,700 – 12,700 |
|---|---|
| 31 December 2018 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) – 3,954 – 3,954 |
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 2018: nil).
For all the financial assets with fair value measurement categorised into Level 2, the Group estimates their fair values using market approach. For investments in private funds, the fair values are calculated in accordance with net asset value prepared by the fund manager. For the other investments, if there is a recent deal regarding these investments, the fair values are estimated based on the deal price. If there is no such deal to be referenced, the directors will determine comparable public companies (peers) based on industry, size, leverage and strategy, and calculates an appropriate price multiple for each comparable company identified. The multiple is calculated by dividing the enterprise value of the comparable company by net assets or net profit. The trading multiple is then discounted for considerations such as illiquidity based on companyspecific facts and circumstances. The discounted multiple is applied to the corresponding net assets or net profit of the unlisted equity investments to measure the fair value. The directors believe that the estimated fair values resulting from the valuation technique, which are recorded in the interim condensed consolidated statement of financial position, and the related changes in fair values, which are recorded in profit or loss, are reasonable, and that they were the most appropriate values at the end of the reporting period.
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019 49
NOTES TO THE INTERIM CONDENSED CONSOLIDATED FINANCIAL INFORMATION (Continued)
30 JUNE 2019
19. EVENT AFTER THE REPORTING PERIOD
There is no material subsequent event undertaken by the Group after 30 June 2019.
20. 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 2019.
COSCO SHIPPING DEVELOPMENT CO., LTD. InterIm rePOrt 2019
50