Hong Kong Stock Exchanges and Clearing Limited and The Stock Exchange of Hong Kong Limited take no responsibility for the contents of this announcement, make no representation as to its accuracy or completeness and expressly disclaim any liability whatsoever for any loss howsoever arising from or in reliance upon the whole or any part of the contents of this announcement.
ZHEJIANG EXPRESSWAY CO., LTD.
(A joint stock limited company incorporated in the People's Republic of China with limited liability)
(Stock code: 0576)
2015 Annual Results Announcement
and
Resignation of Independent Supervisor
The directors (the "Directors") of Zhejiang Expressway Co., Ltd. (the "Company") announced the audited consolidated results of the Company and its subsidiaries (collectively the "Group") for the year ended December 31, 2015 (the "Period"), with the basis of preparation as stated in note 1 set out below.
RESULTS AND DIVIDENDS
During the Period, revenue for the Group was Rmb12,507.39 million, representing an increase of 32.2% over 2014. Profit attributable to owners of the Company was Rmb2,989.68 million, representing an increase of 32.0% year-on-year. Earnings per share for the Period was Rmb68.84 cents (2014(restated): Rmb52.15 cents).
The Directors have recommended to pay a final dividend of Rmb28 cents per share (2014: Rmb26.5 cents). The final dividend is subject to shareholders' approval at the 2015 annual general meeting of the Company. Together with the interim dividend of Rmb6 cents per share that has already been paid, the total dividend payout during the Period is Rmb34 cents per share (2014: Rmb32.5 cents).
The audit committee of the Company has reviewed the Group's annual results of the Period. Set out below are the audited consolidated statement of profit or loss and other comprehensive income for the Period and consolidated statement of financial position as at December 31, 2015, together with the comparative figures for 2014:
CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME
For the year ended December 31, |
|||||
2015 | 2014 | ||||
Notes | Rmb'000 | Rmb'000 | |||
---------------- | (Restated) | ||||
Revenue | 4 | 12,507,394 | 9,460,308 | ||
Operating costs | (7,060,298) | (5,898,198) | |||
Gross profit | 5,447,096 | 3,562,110 | |||
Securities investment gains | 584,114 | 278,252 | |||
Other income | 5 | 295,918 | 262,244 | ||
Administrative expenses | (108,627) | (105,703) | |||
Other expenses | (162,576) | (104,306) | |||
Share of profit of associates | 48,289 | 65,020 | |||
Share of loss of a joint venture | (25,067) | (33,277) | |||
Finance costs | (632,495) | (272,900) | |||
Profit before tax | 5,446,652 | 3,651,440 | |||
Income tax expense | 6 | (1,416,872) | (905,468) | ||
Profit for the year | 4,029,780 | 2,745,972 | |||
Other comprehensive income | |||||
Items that may be reclassified to profit or loss: | |||||
Available-for-sale financial assets | |||||
– Fair value gain during the year | 137,431 | 68,301 | |||
– Reclassification adjustments for | |||||
cumulative gain included in profit or | |||||
loss upon disposal | (65,826) | – | |||
Share of differences arising on translation | 367 | – | |||
Income tax relating to items that may be | |||||
reclassified subsequently | (17,901) | (17,075) | |||
Other comprehensive income for the year, | |||||
net of income tax | 54,071 | 51,226 | |||
Total comprehensive income for the year | 4,083,851 ========= |
2,797,198 ======= |
|||
For the year ended December 31, |
|||||
2015 | 2014 | ||||
Notes | Rmb'000 | Rmb'000 | |||
---------------- | (Restated) | ||||
Profit for the year attributable to: | |||||
Owners of the Company | 2,989,680 | 2,264,994 | |||
Non-controlling interests | 1,040,100 | 480,978 | |||
4,029,780 ======== |
2,745,972 ======== |
||||
Total comprehensive income attributable to: | |||||
Owners of the Company | 3,017,800 | 2,291,596 | |||
Non-controlling interests | 1,066,051 | 505,602 | |||
4,083,851 ======== |
2,797,198 ======== |
||||
Earnings per share – Basic and diluted | 8 | Rmb68.84 cents ============== |
Rmb52.15 cents ============= |
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
As at December 31, |
As at December 31, |
As at January 1, |
|||||
2015 | 2014 | 2014 | |||||
Notes | Rmb'000 | Rmb'000 | Rmb'000 | ||||
--------------- | (Restated) | (Restated) | |||||
Non-current assets | |||||||
Property, plant and equipment | 3,178,494 | 3,289,047 | 2,058,513 | ||||
Prepaid lease payments | 57,745 | 66,001 | 68,156 | ||||
Expressway operating rights | 13,229,442 | 14,265,387 | 15,250,850 | ||||
Goodwill | 86,867 | 86,867 | 86,867 | ||||
Other intangible assets | 155,219 | 155,590 | 154,564 | ||||
Interests in associates | 583,537 | 627,866 | 574,733 | ||||
Interest in a joint venture | 275,600 | 300,667 | 333,944 | ||||
Available-for-sale investments | 1,635,858 | 221,232 | 143,514 | ||||
Other receivables | – | 50,828 | 401,400 | ||||
Deferred tax assets | 329,526 | 97,135 | 84,655 | ||||
19,532,288 | 19,160,620 | 19,157,196 | |||||
Current assets | |||||||
Inventories | 316,528 | 170,654 | 73,576 | ||||
Trade receivables | 9 | 151,083 | 136,158 | 104,498 | |||
Loans to customers arising from margin | |||||||
financing business | 10,550,590 | 8,545,913 | 2,946,911 | ||||
Other receivables and prepayments | 1,231,799 | 857,563 | 477,901 | ||||
Prepaid lease payments | 1,939 | 2,155 | 2,155 | ||||
Dividend receivable | 20,494 | – | – | ||||
Derivative financial assets | 2,288 | – | – | ||||
Available-for-sale investments | 1,032,750 | 570,021 | 281,924 | ||||
Held for trading investments | 3,761,224 | 2,124,740 | 1,181,025 | ||||
Financial assets held under resale agreements | 4,959,155 | 2,724,598 | 874,254 | ||||
Bank balances held on behalf of customers | 27,078,574 | 16,576,751 | 8,228,160 | ||||
Bank balances and cash | |||||||
– Time deposits with original maturity | |||||||
over three months | 270,000 | 761,320 | 704,459 | ||||
– Cash and cash equivalents | 4,983,051 | 3,356,563 | 1,915,259 | ||||
54,359,475 | 35,826,436 | 16,790,122 | |||||
As at December 31, |
As at December 31, |
As at January 1, |
|||||
2015 | 2014 | 2014 | |||||
Notes | Rmb'000 | Rmb'000 | Rmb'000 | ||||
--------------- | (Restated) | (Restated) | |||||
Current liabilities | |||||||
Placements from other financial institutions | 200,000 | 1,940,000 | 310,000 | ||||
Accounts payable to customers arising | |||||||
from securities business | 27,009,641 | 16,545,146 | 8,167,103 | ||||
Trade payables | 10 | 908,616 | 996,651 | 754,953 | |||
Tax liabilities | 641,606 | 463,648 | 331,611 | ||||
Other taxes payable | 88,022 | 71,021 | 54,942 | ||||
Other payables and accruals | 2,809,079 | 1,588,312 | 1,026,016 | ||||
Dividends payable | 333 | 76,139 | 94,976 | ||||
Derivative financial liabilities | 4,258 | – | – | ||||
Bank and other borrowings | 1,777,951 | 1,690,000 | 980,000 | ||||
Short-term financing note payable | 616,100 | 883,570 | 1,000,000 | ||||
Bonds payable | 3,000,000 | – | – | ||||
Financial assets sold under repurchase | |||||||
agreements | 5,385,380 | 6,299,057 | – | ||||
42,440,986 | 30,553,544 | 12,719,601 | |||||
Net current assets | 11,918,489 | 5,272,892 | 4,070,521 | ||||
Total assets less current liabilities | 31,450,777 | 24,433,512 | 23,227,717 | ||||
Non-current liabilities | |||||||
Bank and other borrowings | 1,590,000 | 1,960,000 | 3,250,000 | ||||
Bonds payable | 7,600,000 | 1,200,000 | – | ||||
Deferred tax liabilities | 262,128 | 145,042 | 205,638 | ||||
9,452,128 | 3,305,042 | 3,455,638 | |||||
21,998,649 =========== |
21,128,470 ========== |
19,772,079 ========= |
|||||
Capital and reserves | |||||||
Share capital | 4,343,115 | 4,343,115 | 4,343,115 | ||||
Reserves | 12,393,543 | 12,657,782 | 11,712,552 | ||||
Equity attributable to owners of the Company | 16,736,658 | 17,000,897 | 16,055,667 | ||||
Non-controlling interests | 5,261,991 | 4,127,573 | 3,716,412 | ||||
21,998,649 ========= |
21,128,470 ========= |
19,772,079 ======== |
Notes:
1. BASIS OF PREPARATION
The consolidated financial statements have been prepared in accordance with Hong Kong Financial Reporting Standards issued by Hong Kong Institute of Certified Public Accountants (the "HKICPA"). In addition, the consolidated financial statements include applicable disclosures required by the Rules Governing the Listing of Securities (the "Listing Rules") on the Stock Exchange of Hong Kong Limited and by the Hong Kong Companies Ordinance.
The provision of the new Hong Kong Companies Ordinance (Cap 622) regarding preparation of accounts and directors' reports and audits became effective for the Company for the financial year ended 31 December 2015. Further, the disclosure requirements set out in the Listing Rules regarding annual accounts have been amended with reference to the new Companies Ordinance ("CO") and to streamline with HKFRSs. Accordingly the presentation and disclosure of information in the consolidated financial statements for the financial year ended 31 December 2015 have been changed to comply with these new requirements. Comparative information in respect of the financial year ended 31 December 2014 are presented or disclosed in the consolidated financial statements based on the new requirements. Information previously required to be disclosed under the predecessor CO or Listing Rules but not under the new CO or amended Listing Rules are not disclosed in these consolidated financial statements.
2. MERGER ACCOUNTING RESTATEMENT
On August 5, 2015, the Company entered into a share transfer agreement with Zhejiang Communications Investment Group Co., Ltd. ("Communications Group") to acquire 80.614% equity interest in Zhejiang Hanghui Expressway Co., Ltd. ("Hanghui Co") from Communications Group for a cash consideration of Rmb1,699.35 million. Hanghui Co is principally engaged in the operation and management of the Hanghui Expressway, which is the Zhejiang section of Hangzhou–Ruili Expressway (G56) within the national expressway network. Before the above acquisition, Hanghui Co was 80.614% owned by Communications Group and 19.386% owned by minority shareholders. The acquisition has been approved by independent shareholders on October 15, 2015 and subsequently completed on November 10, 2015. After the completion of the acquisition, Hanghui Co then became an 80.614% owned subsidiary of the Company and in December 2015, the equity interest held by the Company was increased to 88.674% after the Company made a capital contribution to Hanghui Co. Since Communications Group is the parent company of the Company, the Group's acquisition of the 80.614% equity interest from Communications Group was regarded as a business combination involving entities under common control and was accounted for using merger accounting method, in accordance with the guidance set out in Accounting Guideline 5 "Merger Accounting for Common Control Combinations" ("AG5") issued by the Hong Kong Institute of Certified Public Accountants (the " HKICPA").
As a result, in the comparative consolidated statement of profit or loss and other comprehensive income and consolidated statement of cash flows for the year ended December 31, 2014 and the consolidated statement of financial position as at December 31, 2014 have therefore been restated, in order to include the losses, assets and liabilities of the combining entities since the date on which they first come under common control.
The adopting of merger accounting method in respect of the Group's acquisition of 80.614% equity interest in Hanghui Co has resulted in a decrease in total comprehensive income attributable to owners of the Company and a decrease in profit attributable to owners of the Company for the year ended December 31, 2014 by Rmb84,058,000 and Rmb84,058,000, respectively.
The effect of the merger accounting restatement in respect of the Group's acquisition of 80.614% equity interest in Hanghui Co described above on the consolidated statement of profit or loss and other comprehensive income for the year ended December 31, 2014 by line items is as follows:
The year ended | Merger | The year ended | |||
December 31, | accounting | December 31, | |||
2014 | restatement | 2014 | |||
Rmb'000 | Rmb'000 | Rmb'000 | |||
(Originally stated) | --------------- | (Restated) | |||
Revenue | 9,051,123 | 409,185 | 9,460,308 | ||
Operating costs | (5,576,211) | (321,987) | (5,898,198) | ||
Gross profit | 3,474,912 | 87,198 | 3,562,110 | ||
Securities investment gains | 278,252 | – | 278,252 | ||
Other income | 250,492 | 11,752 | 262,244 | ||
Administrative expenses | (85,533) | (20,170) | (105,703) | ||
Other expenses | (103,443) | (863) | (104,306) | ||
Share of profit of associates | 65,020 | – | 65,020 | ||
Share of loss of a joint venture | (33,277) | – | (33,277) | ||
Finance costs | (78,231) | (194,669) | (272,900) | ||
Profit before tax | 3,768,192 | (116,752) | 3,651,440 | ||
Income tax expense | (917,948) | 12,480 | (905,468) | ||
Profit for the year | 2,850,244 | (104,272) | 2,745,972 | ||
Other comprehensive income | |||||
Items that may be reclassified to profit or loss: | |||||
Available-for-sale financial assets | |||||
– Fair value gain during the year | 68,301 | – | 68,301 | ||
Income tax relating to items that may be | |||||
reclassified subsequently | (17,075) | – | (17,075) | ||
Other comprehensive income for the year | |||||
(net of income tax) | 51,226 | – | 51,226 | ||
Total comprehensive income for the year | 2,901,470 ======= |
(104,272) ======= |
2,797,198 ======== |
||
Profit for the year attributable to: | |||||
Owners of the Company | 2,349,052 | (84,058) | 2,264,994 | ||
Non-controlling interests | 501,192 | (20,214) | 480,978 | ||
2,850,244 ======== |
(104,272) ======== |
2,745,972 ======== |
|||
Total comprehensive income attributable to: | |||||
Owners of the Company | 2,375,654 | (84,058) | 2,291,596 | ||
Non-controlling interests | 525,816 | (20,214) | 505,602 | ||
2,901,470 ======== |
(104,272) ======= |
2,797,198 ======== |
|||
Earnings per share – Basic and diluted | Rmb54.09 cents ============ |
Rmb(1.94) cents ============= |
Rmb52.15 cents ============= |
The effects of the merger accounting restatement in respect of the Group's acquisition of 80.614% equity interest in Hanghui Co described above on the consolidated statements of financial position as at January 1, 2014 and December 31, 2014 by line items are as follows:
Merger | Merger | ||||||||||
January 1, | accounting | January 1, | December 31, | accounting | December 31, | ||||||
2014 | restatement | 2014 | 2014 | restatement | 2014 | ||||||
Rmb'000 | Rmb'000 | Rmb'000 | Rmb'000 | Rmb'000 | Rmb'000 | ||||||
(Originally | (Originally | ||||||||||
stated) | ----------------- | (Restated) | stated) | -------------- | (Restated) | ||||||
Non-current assets | |||||||||||
Property, plant and equipment | 1,762,042 | 296,471 | 2,058,513 | 2,987,465 | 301,582 | 3,289,047 | |||||
Prepaid lease payments | 68,156 | – | 68,156 | 66,001 | – | 66,001 | |||||
Expressway operating rights | 11,911,133 | 3,339,717 | 15,250,850 | 11,112,507 | 3,152,880 | 14,265,387 | |||||
Goodwill | 86,867 | – | 86,867 | 86,867 | – | 86,867 | |||||
Other intangible assets | 154,564 | – | 154,564 | 155,590 | – | 155,590 | |||||
Interests in associates | 574,733 | – | 574,733 | 627,866 | – | 627,866 | |||||
Interest in a joint venture | 333,944 | – | 333,944 | 300,667 | – | 300,667 | |||||
Available-for-sale investments | 143,514 | – | 143,514 | 221,232 | – | 221,232 | |||||
Other receivables | 401,400 | – | 401,400 | 50,828 | – | 50,828 | |||||
Deferred tax assets | – | 84,655 | 84,655 | – | 97,135 | 97,135 | |||||
15,436,353 | 3,720,843 | 19,157,196 | 15,609,023 | 3,551,597 | 19,160,620 | ||||||
Current assets | |||||||||||
Inventories | 73,576 | – | 73,576 | 170,654 | – | 170,654 | |||||
Trade receivables | 101,428 | 3,070 | 104,498 | 135,609 | 549 | 136,158 | |||||
Loans to customers arising from | |||||||||||
margin financing business | 2,946,911 | – | 2,946,911 | 8,545,913 | – | 8,545,913 | |||||
Other receivables and prepayments | 451,968 | 25,933 | 477,901 | 832,238 | 25,325 | 857,563 | |||||
Prepaid lease payments | 2,155 | – | 2,155 | 2,155 | – | 2,155 | |||||
Available-for-sale investments | 281,924 | – | 281,924 | 570,021 | – | 570,021 | |||||
Held for trading investments | 1,181,025 | – | 1,181,025 | 2,124,740 | – | 2,124,740 | |||||
Financial assets held under resale | |||||||||||
agreements | 874,254 | – | 874,254 | 2,724,598 | – | 2,724,598 | |||||
Bank balances held on behalf of | |||||||||||
customers | 8,228,160 | – | 8,228,160 | 16,576,751 | – | 16,576,751 | |||||
Bank balances and cash | |||||||||||
– Time deposits with original maturity over three months |
|||||||||||
704,459 | – | 704,459 | 761,320 | – | 761,320 | ||||||
– Cash and cash equivalents | 1,806,981 | 108,278 | 1,915,259 | 3,301,722 | 54,841 | 3,356,563 | |||||
16,652,841 | 137,281 | 16,790,122 | 35,745,721 | 80,715 | 35,826,436 | ||||||
Merger | Merger | ||||||||||
January 1, | accounting | January 1, | December 31, | accounting | December 31, | ||||||
2014 | restatement | 2014 | 2014 | restatement | 2014 | ||||||
Rmb'000 | Rmb'000 | Rmb'000 | Rmb'000 | Rmb'000 | Rmb'000 | ||||||
(Originally | (Originally | ||||||||||
stated) | ------------ | (Restated) | stated) | ------------- | (Restated) | ||||||
Current liabilities | |||||||||||
Placements from other financial | |||||||||||
institutions | 310,000 | – | 310,000 | 1,940,000 | – | 1,940,000 | |||||
Accounts payable to customers arising | |||||||||||
from securities business | 8,167,103 | – | 8,167,103 | 16,545,146 | – | 16,545,146 | |||||
Trade payables | 421,994 | 332,959 | 754,953 | 693,604 | 303,047 | 996,651 | |||||
Tax liabilities | 331,611 | – | 331,611 | 463,648 | – | 463,648 | |||||
Other taxes payable | 53,417 | 1,525 | 54,942 | 67,642 | 3,379 | 71,021 | |||||
Other payables and accruals | 995,496 | 30,520 | 1,026,016 | 1,561,274 | 27,038 | 1,588,312 | |||||
Dividends payable | 94,976 | – | 94,976 | 76,139 | – | 76,139 | |||||
Bank and other borrowings | 540,000 | 440,000 | 980,000 | 150,000 | 1,540,000 | 1,690,000 | |||||
Short-term financing note payable | 1,000,000 | – | 1,000,000 | 883,570 | – | 883,570 | |||||
Financial assets sold under repurchase | |||||||||||
agreements | – | – | – | 6,299,057 | – | 6,299,057 | |||||
11,914,597 | 805,004 | 12,719,601 | 28,680,080 | 1,873,464 | 30,553,544 | ||||||
Net current assets | 4,738,244 | (667,723) | 4,070,521 | 7,065,641 | (1,792,749) | 5,272,892 | |||||
Total assets less current liabilities | 20,174,597 | 3,053,120 | 23,227,717 | 22,674,664 | 1,758,848 | 24,433,512 | |||||
Non-current liabilities | |||||||||||
Bank and other borrowings | 300,000 | 2,950,000 | 3,250,000 | 200,000 | 1,760,000 | 1,960,000 | |||||
Bonds payable | – | – | – | 1,200,000 | – | 1,200,000 | |||||
Deferred tax liabilities | 205,638 | – | 205,638 | 145,042 | – | 145,042 | |||||
505,638 | 2,950,000 | 3,455,638 | 1,545,042 | 1,760,000 | 3,305,042 | ||||||
19,668,959 ======== |
103,120 ======= |
19,772,079 ======== |
21,129,622 ========= |
(1,152) ===== |
21,128,470 ======== |
||||||
Capital and reserves | |||||||||||
Share capital | 4,343,115 | – | 4,343,115 | 4,343,115 | – | 4,343,115 | |||||
Reserves | 11,629,423 | 83,129 | 11,712,552 | 12,658,711 | (929) | 12,657,782 | |||||
Equity attributable to owners of | |||||||||||
the Company | 15,972,538 | 83,129 | 16,055,667 | 17,001,826 | (929) | 17,000,897 | |||||
Non-controlling interests | 3,696,421 | 19,991 | 3,716,412 | 4,127,796 | (223) | 4,127,573 | |||||
19,668,959 ========= |
103,120 ======= |
19,772,079 ======== |
21,129,622 ========= |
(1,152) ====== |
21,128,470 ========= |
The effects of merger accounting restatement in respect of the Group's acquisition of 80.614% equity interest in Hanghui Co described above on the equity as at January 1, 2014 and December 31, 2014 are as follows:
Merger | Merger | ||||||||||
January 1, | accounting | January 1, | December 31, | accounting | December 31, | ||||||
2014 | restatement | 2014 | 2014 | restatement | 2014 | ||||||
Rmb'000 | Rmb'000 | Rmb'000 | Rmb'000 | Rmb'000 | Rmb'000 | ||||||
(Originally | (Originally | ||||||||||
stated) | --------- | (Restated) | stated) | ------------ | (Restated) | ||||||
Share capital | 4,343,115 | – | 4,343,115 | 4,343,115 | – | 4,343,115 | |||||
Share premium | 3,645,726 | – | 3,645,726 | 3,645,726 | – | 3,645,726 | |||||
Statutory reserve | 3,545,859 | – | 3,545,859 | 3,907,055 | – | 3,907,055 | |||||
Capital reserve | 1,712 | – | 1,712 | 1,712 | – | 1,712 | |||||
Investment revaluation reserve | 1,801 | – | 1,801 | 28,403 | – | 28,403 | |||||
Dividend reserve | 1,085,779 | – | 1,085,779 | 1,150,925 | – | 1,150,925 | |||||
Special reserve | 138,132 | 1,460,956 | 1,599,088 | 138,132 | 1,460,956 | 1,599,088 | |||||
Retained profits | 3,210,414 | (1,377,827) | 1,832,587 | 3,786,758 | (1,461,885) | 2,324,873 | |||||
Non-controlling interests | 3,696,421 | 19,991 | 3,716,412 | 4,127,796 | (223) | 4,127,573 | |||||
19,668,959 ======== |
103,120 ====== |
19,772,079 ======== |
21,129,622 ======== |
(1,152) ====== |
21,128,470 ======== |
3. PRINICIPAL ACCOUNTING POLICIES
The consolidated financial statements have been prepared on the historical cost basis except for certain financial instruments that are measured at fair values at the end of each reporting period.
Except as disclosed below, the accounting policies and methods of computation applied in the consolidated financial statements for the Period are consistent with those in the preparation of the Group's annual financial statements for the year ended December 31, 2014.
New and revised HKFRSs applied in the current year
The Group has applied the following new and revised HKFRSs issued by the HKICPA for the first time in the current year.
Amendments to HKAS 19 | Defined Benefit Plans: Employee Contributions |
Amendments to HKFRSs | Annual Improvements to HKFRSs 2010 – 2012 Cycle |
Amendments to HKFRSs | Annual Improvements to HKFRSs 2011 – 2013 Cycle |
The application of the new and revised HKFRSs in the current year has had no material impact on the Group's financial performance and positions for the current and prior years and/or on the disclosures set out in these consolidated financial statements.
New and revised HKFRSs issued but not yet effective
HKFRS 9 | Financial Instruments[1] |
HKFRS 15 | Revenue from Contracts with Customers[1] |
HKFRS 16 | Lease[2] |
Amendments to HKFRS 11 | Accounting for Acquisitions of Interests in Joint Operations[3] |
Amendments to HKAS 1 | Disclosure Initiative[3] |
Amendments to HKAS 16 and HKAS 38 | Clarification of Acceptable Methods of Depreciation and Amortisation[3] |
Amendments to HKFRSs | Annual Improvements to HKFRSs 2012- 2014 Cycle[3] |
Amendments to HKAS 16 and HKAS 41 | Agriculture: Bearer Plants[3] |
Amendments to HKFRS 10 and HKAS 28 | Sale or Contribution of Assets between an Investor and its Associate or Joint Venture[4] |
Amendments to HKFRS 10, HKFRS 12 and HKAS 28 | Investment Entities: Applying the Consolidation Exception[3] |
[1] Effective for annual periods beginning on or after January 1, 2018
[2] Effective for annual periods beginning on or after January 1, 2019
[3] Effective for annual periods beginning on or after January 1, 2016, with earlier application permitted
[4] Effective for annual periods beginning on or after a date to be determined
HKFRS 9 Financial Instruments
HKFRS 9 issued in 2009 introduced new requirements for the classification and measurement of financial assets. HKFRS 9 was subsequently amended in 2010 to include requirements for the classification and measurement of financial liabilities and for derecognition, and further amended in 2013 to include the new requirements for general hedge accounting. Another revised version of HKFRS 9 was issued in 2014 mainly to include a) impairment requirements for financial assets and b) limited amendments to the classification and measurement requirements by introducing a 'fair value through other comprehensive income' ("FVTOCI") measurement category for certain simple debt instruments.
Key requirements of HKFRS 9 are described below:
The Directors of the Company anticipate that the application of HKFRS 9 in the future may have a material impact on amounts reported in respect of the Group's financial assets and financial liabilities (e.g. the Group's investments in unlisted equity securities currently classified as available-for-sale investments may have to be measured at fair value at the end of subsequent reporting periods, with changes in the fair value being recognised in profit or loss). Regarding the Group's financial assets, it is not practicable to provide a reasonable estimate of that effect until a detailed review has been completed.
HKFRS 15 Revenue from Contracts with Customers
In July 2014, HKFRS 15 was issued which establishes a single comprehensive model for entities to use in accounting for revenue arising from contracts with customers. HKFRS 15 will supersede the current revenue recognition guidance including HKAS 18 Revenue, HKAS 11 Construction Contracts and the related Interpretations when it becomes effective.
The core principle of HKFRS 15 is that an entity should recognise revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services. Specifically, the Standard introduces a 5-step approach to revenue recognition:
Under HKFRS 15, an entity recognises revenue when (or as) a performance obligation is satisfied, i.e. when 'control' of the goods or services underlying the particular performance obligation is transferred to the customer. Far more prescriptive guidance has been added in HKFRS 15 to deal with specific scenarios. Furthermore, extensive disclosures are required by HKFRS 15.
The Directors of the Company anticipate that the application of HKFRS 15 in the future may have an impact on the amounts reported and disclosures made in the Group's consolidated financial statements. However, it is not practicable to provide a reasonable estimate of the effect of HKFRS 15 until the Group performs a detailed review.
HKFRS 16 Leases
HKFRS 16, which upon the effective date will supersede HKAS 17 Leases, introduces a single lessee accounting model and requires a lessee to recognise assets and liabilities for all leases with a term of more than 12 months, unless the underlying asset is of low value. Specifically, under HKFRS 16, a lessee is required to recognise a right-of-use asset representing its right to use the underlying leased asset and a lease liability representing its obligation to make lease payments. Accordingly, a lessee should recognise depreciation of the right-of-use asset and interest on the lease liability, and also classifies cash repayments of the lease liability into a principal portion and an interest portion and presents them in the statement of cash flows. Also, the right-of-use asset and the lease liability are initially measured on a present value basis. The measurement includes non-cancellable lease payments and also includes payments to be made in optional periods if the lessee is reasonably certain to exercise an option to extend the lease, or not to exercise an option to terminate the lease. This accounting treatment is significantly different from the lessee accounting for leases that are classified as operating leases under the predecessor standard, HKAS 17.
In respect of the lessor accounting, HKFRS 16 substantially carries forward the lessor accounting requirements in HKAS 17. Accordingly, a lessor continues to classify its leases as operating leases or finance leases, and to account for those two types of leases differently.
The Directors of the Company will assess the impact of the application of HKFRS 16. For the moment, it is not practicable to provide a reasonable estimate of the effect of the application of HKFRS 16 until the Group performs a detailed review.
Amendments to HKAS 16 and HKAS 38 Clarification of Acceptable Methods of Depreciation and Amortisation
The amendments to HKAS 16 prohibit entities from using a revenue-based depreciation method for items of property, plant and equipment. The amendments to HKAS 38 introduce a rebuttable presumption that revenue is not an appropriate basis for amortisation of an intangible asset. This presumption can only be rebutted in the following two limited circumstances:
a) when the intangible asset is expressed as a measure of revenue; or
b) when it can be demonstrated that revenue and consumption of the economic benefits of the intangible asset are highly correlated.
The amendments apply prospectively for annual periods beginning on or after January 1, 2016. Currently, the Group uses the straight-line method for depreciation and amortisation for its property, plant and equipment, expressway operating rights and other intangible assets respectively. The Directors of the Company believe that the straight-line method is the most appropriate method to reflect the consumption of economic benefits inherent in the respective assets and accordingly, the Directors of the Company do not anticipate that the application of these amendments to HKAS 16 and HKAS 38 will have a material impact on the Group's consolidated financial statements.
Amendments to HKFRS 10 and HKAS 28 Sale or Contribution of Assets between an Investor and its Associate or Joint Venture
The amendments to HKFRS 10 Consolidated Financial Statements and HKAS 28 Investments in Associates and Joint Ventures deal with situations where there is a sale or contribution of assets between an investor and its associates or joint venture. Specifically, the amendments state that gains or losses resulting from the loss of control of a subsidiary that does not contain a business in a transaction with an associate or a joint venture that is accounted for using the equity method, are recognised in the parent's profit or loss only to the extent of the unrelated investors' interests in that associate or joint venture. Similarly, gains and losses resulting from the remeasurement of investments retained in any former subsidiary (that has become an associate or a joint venture that is accounted for using the equity method) are recognised in the former parent's profit or loss only to the extent of the unrelated investors' interests in the new associate or joint venture.
The amendments should be applied prospectively to transactions occurring in annual periods beginning on or after a date to be determined. The directors of the Company do not anticipate that the application of these amendments to HKFRS 10 and HKAS 28 will have a material impact on the Group's consolidated financial statements.
Annual Improvements to HKFRSs 2012-2014 Cycle
The Annual Improvements to HKFRSs 2012-2014 Cycle include a number of amendments to various HKFRSs, which are summarised below.
The amendments to HKFRS 5 introduce specific guidance in HKFRS 5 for when an entity reclassifies an asset (or a disposal group) from held for sale to held for distribution to owners (or vice versa). The amendments clarify that such a change should be considered as a continuation of the original plan of disposal and hence requirements set out in HKFRS 5 regarding the change of sale plan do not apply. The amendments also clarifies the guidance for when held-for-distribution accounting is discontinued.
The amendments to HKFRS 7 provide additional guidance to clarify whether a servicing contract is continuing involvement in a transferred asset for the purpose of the disclosures required in relation to transferred assets.
The directors of the Company do not anticipate that the application of these amendments will have a material effect on the amounts recognised in the Group's consolidated financial statements.
4. SEGMENT INFORMATION
Information reported to the General Manager of the Company, being the chief operating decision maker, for the purposes of resource allocation and assessment of segment performance focuses on types of goods or services delivered or provided.
Specifically, the Group's principle reportable and operating segments under HKFRS 8 are as follows:
(i) Toll operation – the operation and management of high grade roads and the collection of the expressway tolls.
(ii) Toll related operation – (1) service area and advertising businesses, including the sale of food, restaurant operation, automobile servicing, operation of petrol stations, design and rental of advertising billboards at toll plazas,, and (2) the toll road maintenance service and others.
(iii) Securities operation – the securities broking, margin financing and securities lending, securities underwriting and sponsorship, asset management, advisory services and proprietary trading.
(iv) Other operation –properties development, hotel operation and other ancillary services.
Segment revenue and results
The following is an analysis of the Group's revenue and results by reportable and operating segment:
For the year ended December 31, 2015 | ||||||||||||||
Toll | Toll related | Securities | Other | Total | ||||||||||
operation | operation | operation | operation | segment | Elimination | Total | ||||||||
Rmb'000 | Rmb'000 | Rmb'000 | Rmb'000 | Rmb'000 | Rmb'000 | Rmb'000 | ||||||||
Revenue | ||||||||||||||
External sales | 4,961,928 | 1,842,417 | 5,660,628 | 42,421 | 12,507,394 | – | 12,507,394 | |||||||
Inter-segment sales | – | 4,674 | – | – | 4,674 | (4,674) | – | |||||||
Total | 4,961,928 ======== |
1,847,091 ======= |
5,660,628 ======== |
42,421 ===== |
12,512,068 ======= |
(4,674) ===== |
12,507,394 ======== |
|||||||
Segment profit | 2,105,911 ======== |
99,512 ====== |
1,851,706 ======== |
(27,349) ====== |
4,029,780 ======== |
====== |
4,029,780 ======== |
|||||||
For the year ended December 31, 2014 (Restated) |
||||||||||||||
Toll | Toll related | Securities | Other | Total | ||||||||||
operation | operation | operation | operation | segment | Elimination | Total | ||||||||
Rmb'000 | Rmb'000 | Rmb'000 | Rmb'000 | Rmb'000 | Rmb'000 | Rmb'000 | ||||||||
Revenue | ||||||||||||||
External sales | 4,662,897 | 2,379,051 | 2,418,360 | – | 9,460,308 | – | 9,460,308 | |||||||
Inter-segment sales | – | 4,631 | – | – | 4,631 | (4,631) | – | |||||||
Total | 4,662,897 ======= |
2,383,682 ======= |
2,418,360 ======= |
– ====== |
9,464,939 ======== |
(4,631) ====== |
9,460,308 ======= |
|||||||
Segment profit | 1,833,289 ======= |
153,607 ====== |
753,028 ====== |
6,048 ===== |
2,745,972 ======== |
2,745,972 ======== |
Segment profit represents the profit after tax of each operating segment. This is the measure reported to the chief operating decision maker for the purpose of resource allocation and performance assessment.
Inter-segment sales are charged at prevailing market rates.
Segment assets and liabilities
The following is an analysis of the Group's assets and liabilities by reportable and operating segment:
Segment assets | Segment liabilities | |||||||||||
As at | As at | As at | As at | As at | As at | |||||||
December 31, | December 31, | January 1, | December 31, | December 31, | January 1, | |||||||
2015 | 2014 | 2014 | 2015 | 2014 | 2014 | |||||||
Rmb'000 | Rmb'000 | Rmb'000 | Rmb'000 | Rmb'000 | Rmb'000 | |||||||
------------- | (Restated) | (Restated) | -------------- | (Restated) | (Restated) | |||||||
Toll operation | 16,112,291 | 17,632,061 | 18,233,801 | (4,806,764) | (5,188,933) | (5,767,114) | ||||||
Toll related operation | 1,069,499 | 1,291,913 | 1,172,423 | (164,374) | (253,992) | (234,708) | ||||||
Securities operation | 55,593,321 | 35,163,763 | 15,980,470 | (46,729,548) | (28,187,371) | (10,102,539) | ||||||
Other operation | 1,029,785 | 812,452 | 473,757 | (192,428) | (228,290) | (70,878) | ||||||
Total segment assets (liabilities) | 73,804,896 | 54,900,189 | 35,860,451 | (51,893,114) | (33,858,586) | (16,175,239) | ||||||
Goodwill | 86,867 | 86,867 | 86,867 | – | – | – | ||||||
Consolidated assets (liabilities) | 73,891,763 ========= |
54,987,056 ========= |
35,947,318 ======== |
(51,893,114) ========== |
(33,858,586) ========== |
(16,175,239) ========== |
Segment assets and segment liabilities represent the assets and liabilities of the subsidiaries operating in the respective reportable and operating segment.
Other segment information
Amounts included in the measure of segment profit or segment assets:
For the year ended December 31, 2015 | ||||||||||
Toll | Toll related | Securities | Other | |||||||
operation | operation | operation | operation | Total | ||||||
Rmb'000 | Rmb'000 | Rmb'000 | Rmb'000 | Rmb'000 | ||||||
Income tax expense | 699,845 | 28,622 | 688,405 | – | 1,416,872 | |||||
Interest income | 53,529 | 6,830 | 1,813 | 21 | 62,193 | |||||
Interest expense | 182,406 | – | 448,621 | 1,468 | 632,495 | |||||
Interests in associates | – | 400,180 | 42,309 | 141,048 | 583,537 | |||||
Interest in a joint venture | 275,600 | – | – | – | 275,600 | |||||
Share of profit (loss) of associates | – | 60,006 | (1,609) | (10,108) | 48,289 | |||||
Share of loss of a joint venture | (25,067) | – | – | – | (25,067) | |||||
Gain on fair value changes on | ||||||||||
held for trading investments | 6,732 | – | 413,554 | – | 420,286 | |||||
Additions to non-current | ||||||||||
assets (Note) | 158,218 | 47,367 | 127,686 | 190,319 | 523,590 | |||||
Depreciation and amortisation | 1,128,185 | 41,460 | 77,517 | 13,873 | 1,261,035 | |||||
Loss on disposal of property, | ||||||||||
plant and equipment | 2,371 ===== |
4,124 ===== |
251 === |
– = |
6,746 ==== |
|||||
For the year ended December 31, 2014 (Restated) | ||||||||||
Toll | Toll related | Securities | Other | |||||||
operation | operation | operation | operation | Total | ||||||
Rmb'000 | Rmb'000 | Rmb'000 | Rmb'000 | Rmb'000 | ||||||
Income tax expense | 623,740 | 23,420 | 258,308 | – | 905,468 | |||||
Interest income | 49,375 | 8,002 | 2,547 | – | 59,924 | |||||
Interest expense | 212,706 | – | 60,194 | – | 272,900 | |||||
Interests in associates | – | 534,893 | 31,818 | 61,155 | 627,866 | |||||
Interest in a joint venture | 300,667 | – | – | – | 300,667 | |||||
Share of profit (loss) of associates | – | 67,035 | (8,063) | 6,048 | 65,020 | |||||
Share of loss of a joint venture | (33,277) | – | – | – | (33,277) | |||||
Gain on fair value changes on | ||||||||||
held for trading investments | 15,864 | – | 262,388 | – | 278,252 | |||||
Additions to non-current | ||||||||||
assets (Note) | 480,216 | 25,341 | 746,439 | 260,495 | 1,512,491 | |||||
Depreciation and amortisation | 1,109,593 | 45,753 | 77,404 | – | 1,232,750 | |||||
Loss on disposal of property, | ||||||||||
plant and equipment | 3,499 ===== |
9,459 ===== |
458 === |
– == |
13,416 ====== |
Note: non-current assets excluded financial instruments.
Revenue from major services
An analysis of the Group's revenue, net of discounts and taxes, for the year is as followed:
For the year ended December 31, |
|||
2015 | 2014 | ||
Rmb'000 | Rmb'000 | ||
-------------- | (Restated) | ||
Toll operation revenue | 4,961,928 | 4,662,897 | |
Service area businesses revenue (mainly sales of goods) | 1,741,134 | 2,213,770 | |
Advertising business revenue | 41,478 | 83,297 | |
Toll road maintenance service | 59,805 | 81,984 | |
Commission and fee income from securities operation | 3,932,791 | 1,679,244 | |
Interest income from securities operation | 1,727,837 | 739,116 | |
Hotel and catering revenue | 42,421 | – | |
Total | 12,507,394 |
9,460,308 |
Geographical information
The Group's operations are located in the PRC. All non-current assets of the Group are located in the PRC.
All of the Group's revenue from external customers is attributable to the group entities' country of domicile (i.e. the PRC).
Information about major customers
During the years ended December 31, 2015 and 2014, there were no individual customers with sales over 10% of the total sales of the Group.
5. OTHER INCOME | |||
For the year ended December 31, |
|||
2015 | 2014 | ||
Rmb'000 | Rmb'000 | ||
-------------- | (Restated) | ||
Interest income on bank balances, entrusted loan | |||
receivables and financial products investment | 62,193 | 59,924 | |
Rental income | 123,734 | 122,265 | |
Handling fee income | 2,398 | 2,142 | |
Towing income | 8,321 | 9,372 | |
Gain on disposal of an associate | 916 | 29,890 | |
Gain on disposal of a subsidiary | 879 | – | |
Exchange (loss) gain, net | (3,330) | 1,173 | |
Loss on commodity trading, net | (17,973) | (20,785) | |
Gain on disposal of part of expressway operating rights | 52,500 | – | |
Others | 66,280 | 58,263 | |
Total | 295,918 ====== |
262,244 ====== |
|
6. INCOME TAX EXPENSE | |||
For the year ended December 31, |
|||
2015 | 2014 | ||
Rmb'000 | Rmb'000 | ||
---------------- | (Restated) | ||
Current tax: | |||
PRC Enterprise Income Tax | 1,550,078 | 995,619 | |
Deferred tax | (133,206) | (90,151) | |
1,416,872 ======== |
905,468 ====== |
Under the Law of the PRC on Enterprise Income Tax (the "EIT Law") and Implementation Regulation of the EIT Law, the applicable tax rate of the Group is 25%.
Hong Kong Profits Tax is calculated at 16.5% of the estimated assessable profit. No Hong Kong Profits Tax has been provided as the Group has no estimated assessable profit for both years.
The tax charge for the year can be reconciled to the profit before tax per the consolidated statement of profit or loss and other comprehensive income as follows:
For the year ended December 31, |
||||
2015 | 2014 | |||
Rmb'000 | Rmb'000 | |||
------------ | (Restated) | |||
Profit before tax | 5,446,652 ======== |
3,651,440 ======== |
||
Tax at the PRC enterprise income tax rate of 25% | ||||
(2014: 25%) | 1,361,663 | 912,860 | ||
Tax effect of share of profit of associates | (12,072) | (16,255) | ||
Tax effect of share of loss of a joint venture | 6,267 | 8,319 | ||
Utilisation of unused tax loss previously not recognised | (15,135) | (22,201) | ||
Tax effect of expenses not deductible for tax purposes | 65,322 | 22,745 | ||
Tax effect of realised gain on disposal of | ||||
an associate and a subsidiary | 10,827 | – | ||
Tax charge for the year | 1,416,872 ======= |
905,468 ====== |
||
7. DIVIDENDS | ||||
2015 | 2014 | |||
Rmb'000 | Rmb'000 | |||
Dividends recognised as distribution during the year | ||||
2015 Interim – Rmb6 cents (2014: | ||||
2014 Interim – Rmb6 cents) per share | 260,587 | 260,587 | ||
2014 Final – Rmb26.5 cents (2014: | ||||
2013 Final – Rmb25 cents) per share | 1,150,925 | 1,085,779 | ||
1,411,512 ======= |
1,346,366 ====-=== |
The Directors have recommended the payment of a final dividend of Rmb28 cents (2014: Rmb26.5 cents) per share totaling to Rmb1,216,072,000 (2014: Rmb1,150,925,000) in respect of the year ended December 31, 2015, which is subject to approval by the shareholders in the annual general meeting.
8. EARNINGS PER SHARE
The calculation of the basic earnings per share is based on profit for the year attributable to owners of the Company of Rmb2,989,680,000 (2014 (restated): Rmb2,264,994,000) and the 4,343,114,500 (2014: 4,343,114,500) ordinary shares in issue during the year.
Diluted earnings per share presented is the same as basic earnings per share since there were no potential ordinary shares outstanding for the year ended December 31, 2015 and 2014.
9. TRADE RECEIVABLES
As at | As at | As at | ||||
December 31, | December 31, | January 1, | ||||
2015 | 2014 | 2014 | ||||
Rmb'000 | Rmb'000 | Rmb'000 | ||||
---------------- | (Restated) | (Restated) | ||||
Trade receivables comprise: | ||||||
Fellow subsidiaries | 10,331 | 3,212 | 3,077 | |||
Third parties | 142,044 | 133,898 | 102,093 | |||
Total trade receivables | 152,375 | 137,110 | 105,170 | |||
Less: Allowance for doubtful debts | (1,292) | (952) | (672) | |||
151,083 ====== |
136,158 ====== |
104,498 ====== |
The Group has no credit period granted to its trade customers of toll operation and service area businesses. The Group's trade receivable balance for toll operation is toll receivables from the Expressway Fee Settlement Centre of the Highway Administration Bureau of Zhejiang Province, which are normally settled within 3 months. All of these trade receivables were neither past due nor impaired in both periods.
In respect of the Group's asset management service, security commission and financial advisory service operated by Zheshang Securities Co., Ltd. ("Zhejiang Securities"), trading limits are set for customers. The Group seeks to maintain tight control over its outstanding accounts receivable in order to minimise credit risk. Overdue balances are regularly monitored by management.
The following is an aged analysis of trade receivables net of allowance for doubtful debts presented based on the invoice date at the end of the reporting period, which approximated the respective revenue recognition dates:
As at | As at | As at | ||||
December 31, | December 31, | January 1, | ||||
2015 | 2014 | 2014 | ||||
Rmb'000 | Rmb'000 | Rmb'000 | ||||
-------------- | (Restated) | (Restated) | ||||
Within 3 months | 80,949 | 117,022 | 93,882 | |||
3 months to 1 year | 64,493 | 18,111 | 10,453 | |||
1 to 2 year | 4,679 | 971 | – | |||
Over 2 years | 962 | 54 | 163 | |||
Total | 151,083 ====== |
136,158 ====== |
104,498 ====== |
|||
Movement of allowance for doubtful debts | ||||||
As at | As at | As at | ||||
December 31, | December 31, | January 1, | ||||
2015 | 2014 | 2014 | ||||
Rmb'000 | Rmb'000 | Rmb'000 | ||||
---------------- | (Restated) | (Restated) | ||||
At the beginning of the year | 952 | 672 | 956 | |||
Impairment recognised for the year | 340 | 280 | 7 | |||
Amount reversed during the year | – | – | (291) | |||
At the end of the year | 1,292 ==== |
952 === |
672 === |
The Group determines the allowance for impaired debts based on the evaluation of collectability and aged analysis of accounts and on management's judgement including the assessment of change in credit quality and the past collection history of each client. The directors consider the credit risk of the balance to be minimal.
10. TRADE PAYABLES
Trade payables mainly represent the construction payables for the improvement projects of toll expressways. The following is an aged analysis of trade payables presented based on the invoice date at the end of the reporting period:
As at | As at | As at | ||||
December 31, | December 31, | December 31, | ||||
2015 | 2015 | 2015 | ||||
Rmb'000 | Rmb'000 | Rmb'000 | ||||
Within 3 months | 422,424 | 464,221 | 235,778 | |||
3 months to 1 year | 230,650 | 127,906 | 86,391 | |||
1 to 2 years | 117,341 | 76,657 | 37,974 | |||
2 to 3 years | 35,425 | 11,889 | 13,641 | |||
Over 3 years | 102,776 | 315,978 | 381,169 | |||
Total | 908,616 ====== |
996,651 ====== |
754,953 ====== |
BUSINESS REVIEW
In 2015, China's economy grew at a slower pace with a 6.9% increase in GDP compared with last year due to downward pressure caused by a combination of complex domestic and overseas factors. However, Zhejiang Province's economy benefited from a stable increase in fixed assets investment and consumption, as well as from a solid increase in exports against the market trend. In 2015, Zhejiang Province's GDP increased 8.0% year-on-year and demonstrated a healthy growth trend.
As Zhejiang Province's economy steadily improved and foreign exports increased during the Period, traffic volume on the Group's expressways continued to maintain solid organic growth. In terms of the Group's securities business, in 2015, trading in the domestic stock market was active despite the high volatility. As a result, income from the Group's overall operations increased 33.1% year-on-year. Total income reached Rmb13,001.10 million, of which Rmb5,133.38 million was generated from the four major expressways operated by the Group, representing an increase of 6.4% year-on- year and 39.5% of the total income; Rmb1,854.39 million was from the Group's toll road-related businesses, representing a decrease of 22.5% year-on-year and 14.3% of the total income; and Rmb5,968.41 million was from the securities business, representing an increase of 134.2% year-on-year and 45.9% of the total income.
A breakdown of the Group's income for the Period is set out below:
2015 | 2014 | |||||
Rmb'000 | Rmb'000 | % Change | ||||
--------------- | (Restated) | ------------ | ||||
Toll income | ||||||
Shanghai-Hangzhou-Ningbo Expressway | 3,257,257 | 3,111,048 | 4.7% | |||
Shangsan Expressway | 1,055,023 | 987,429 | 6.8% | |||
Jinhua section, Ningbo-Jinhua Expressway | 356,994 | 309,222 | 15.4% | |||
Hanghui Expressway | 464,104 | 417,683 | 11.1% | |||
Toll road-related business | ||||||
Service areas | 1,749,857 | 2,222,332 | –21.3% | |||
Advertising | 42,882 | 85,362 | –49.8% | |||
External road maintenance | 61,648 | 86,257 | –28.5% | |||
Securities business income | ||||||
Commission | 4,168,427 | 1,808,953 | 130.4% | |||
Interest income | 1,799,980 | 739,116 | 143.5% | |||
Other operation income | ||||||
Hotel operation | 44,931 | – | N/A | |||
Subtotal | 13,001,103 | 9,767,402 | 33.1% | |||
Less: Revenue taxes | (493,709) | (307,094) | 60.8% | |||
Revenue | 12,507,394 ========= |
9,460,308 ======== |
32.2% |
Toll Road Operations
Driven by Zhejiang Province's steady economic development, during the Period, traffic volume on the Group's expressways registered solid organic growth. During the Period, the organic traffic volume growth rates for the Group's four expressways, namely the Shanghai-Hangzhou-Ningbo Expressway, the Shangsan Expressway, the Jinhua Section of the Ningbo-Jinhua Expressway and the Hanghui Expressway, were 6.3%, 8.0%, 9.5% and 8.3%, respectively, with the varied rates of growth due to the different regions where the four expressways are located.
Construction on the Hangzhou Airport Road started on April 15, 2014, resulting in a truck traffic restriction for the 23.7 km section of the Group's neighboring Shanghai- Hangzhou-Ningbo Expressway. To reduce the negative impact from this traffic restriction, the Group made an effort to reduce the restriction time by 2 hours per day in late August, 2015, leading to a recovery in truck traffic volume.
During the Period, the Huangtuling Tunnel on the Ningbo-Taizhou-Wenzhou Expressway was closed due to construction in August, 2015, causing a slightly adverse impact on traffic volume on the Shangsan Expressway in the second half of the year. Despite this, overall traffic volume on the Shangsan Expressway during the Period still recorded steady growth.
The Jinhua Section of the Ningbo-Jinhua Expressway continued to record decent growth in traffic volume, thanks to strong economic growth in regions such as Yiwu, as well as the booming development of e-commerce, foreign trade and exports in the surrounding areas. Despite a slight diversion impact on traffic volume from the Dongyang-Yongkang Expressway that was opened to traffic since July, 2015, there was a substantial increase in the overall traffic volume on the Jinhua Section of the Ningbo-Jinhua Expressway during the Period as the neighboring Hangzhou-Jinhua-Quzhou Expressway was closed from June 6, 2015 to the end of September, 2015 due to construction.
Due to the factors above, during the Period, the average daily traffic volume in full-trip equivalents along the Group's Shanghai-Hangzhou-Ningbo Expressway was 47,862, representing an increase of 5.9% year-on-year. In particular, the average daily traffic volume in full-trip equivalents along the Shanghai-Hangzhou section of the Shanghai- Hangzhou-Ningbo Expressway was 46,264, representing an increase of 6.2% year-on- year, and that along the Hangzhou-Ningbo Section was 49,004, representing an increase of 5.7% year-on-year. Average daily traffic volume in full-trip equivalents along the Shangsan Expressway was 24,949, representing an increase of 9.0% year-on-year. Average daily traffic volume in full-trip equivalents along the Jinhua Section of the Ningbo-Jinhua Expressway was 18,801, representing an increase of 18.2% year-on-year. Average daily traffic volume in full-trip equivalents along the Hanghui Expressway was 15,391, representing an increase of 12.7% year-on-year.
During the Period, total toll income from the 248km Shanghai-Hangzhou-Ningbo Expressway, the 142km Shangsan Expressway, the 70km Jinhua Section of the Ningbo- Jinhua Expressway and the 122km Hanghui Expressway was Rmb5,133.38 million, representing an increase of 6.4% year-on-year. Toll income from the Shanghai- Hangzhou-Ningbo Expressway was Rmb3,257.26 million, representing an increase of 4.7% year-on-year; toll income from the Shangsan Expressway was Rmb1,055.02 million, representing an increase of 6.8% year-on-year. Toll income from the Jinhua Section of the Ningbo-Jinhua Expressway was Rmb356.99 million, representing an increase of 15.4% year-on-year. Toll income from the Hanghui Expressway was Rmb464.11 million, representing an increase of 11.1% year-on-year.
Toll Road-Related Business Operations
The Company also operates certain toll road-related businesses along its expressways through its subsidiaries and associated companies, including gas stations, restaurants and shops in service areas, as well as expressway advertisements and external road maintenance.
Zhejiang Province took action in 2014 to remove billboards from along sides of the expressways, which gradually narrowed most of the advertising business of the Group's subsidiary to expressway service areas. As a result, advertising income was substantially reduced within the Period. Moreover, during the Period, the overall income of the toll road-related business operations was adversely affected due to several reductions in retail prices of domestics refined oil products. During the Period, income from toll road-related operations was Rmb1,854.39 million, representing a decrease of 22.5% year-on-year.
Securities Business
During the Period, despite the mass turbulence in the Shanghai and Shenzhen stock markets since mid-June last year, trading remained relatively active in these two markets and their trading volume increased 218.0% year-on-year in total. As a result, the brokerage business of Zheshang Securities recorded substantial growth in trading volume amid a continued decline in average brokerage commission rate. During the Period, the brokerage commission income of Zheshang Securities increased 154.5% year-on-year.
Additionally, Zheshang Securities actively expanded into innovative businesses while pushing forward the comprehensive development of each business to improve its income and profit structure on an ongoing basis. During the Period, income from Zheshang Securities' investment banking business, interest income from margin financing and securities lending, as well as income from asset management businesses all recorded substantial year-on-year growth of 25.8%, 198.9% and 108.8% respectively.
Meanwhile, the China Securities Regulatory Commission (the "CSRC") has allowed IPOs to resume since November 2015. The IPO application of Zheshang Securities was submitted to the Shanghai Stock Exchange in May 2013 and is currently waiting for the CSRC's review and approval.
During the Period, Zheshang Securities recorded total operating income of Rmb5,968.41 million, an increase of 134.2% year-on-year. Of which, commission income rose 130.4% year-on-year to Rmb4,168.43 million, and interest income from the securities business was Rmb1,799.98 million, representing an increase of 143.5% year-on-year. Moreover, during the Period, securities investment gains of Zheshang Securities included in the consolidated statement of profit or loss and other comprehensive income of the Group was Rmb571.50 million (2014: gains of Rmb262.39 million).
Hotel Operation
Grand New Century Hotel, owned by Zhejiang Yuhang Expressway Co., Ltd. (a 51% owned subsidiary of the Company), began trial operation on April 28, 2015, and realized income (before sales tax and additional tax) of Rmb44.93 million for the Period.
Long-Term Investments
Zhejiang Expressway Petroleum Development Co., Ltd. (a 50% owned associate company of the Company), was affected by a series of reductions in retail prices of domestic refined oil products, and recorded income of Rmb5,043.67 million, representing a decrease of 20.8% year-on-year. During the Period, net profit of this associate company was Rmb22.47 million (2014: net profit of Rmb26.83 million). The Company completed the disposal of this associate company on January 4, 2016.
Zhejiang Shaoxing Shengxin Expressway Co., Ltd. ("Shengxin Co", a 50% owned joint venture of the Company) operates the 73.4 km-long Shaoxing Section of the Ningbo- Jinhua Expressway. During the Period, the average daily traffic volume in full-trip equivalents was 15,029, representing an increase of 7.4% year-on-year. Toll income during the Period was Rmb331.21 million. However, due to increased road maintenance expenses and its relatively heavy financial burden, the joint venture reported a loss of Rmb50.14 million during the Period (2014: loss of Rmb66.55 million).
During the Period, Zhejiang Communications Investment Group Finance Co., Ltd. (a 35% owned associate company of the Company), derived income mainly from interest, fees and commission for providing financial services, including arranging loans and receiving deposits, to subsidiaries of Zhejiang Communications Investment Group Co., Ltd., the controlling shareholder of the Company. During the Period, this associate company realized a net profit of Rmb139.61 million (2014: net profit of Rmb153.20 million).
FINANCIAL ANALYSIS
The Group adopts a prudent financial policy with an aim to provide shareholders of the Company with sound returns over the long term.
During the Period, profit attributable to owners of the Company was approximately Rmb2,989.68 million, representing an increase of 32.0% year-on-year, return on owners' equity was 17.9%, representing an increase of 34.1% year-on-year, while earnings per share for the Company was Rmb68.84 cents.
Liquidity and financial resources
As at December 31, 2015, current assets of the Group amounted to Rmb54,359.48 million in aggregate (December 31, 2014 (restated): Rmb35,826.44 million), of which bank balances and cash accounted for 9.7% (December 31, 2014 (restated): 11.5%), bank balances held on behalf of customers accounted for 49.8% (December 31, 2014 (restated): 46.3%)?held for trading investments accounted for 6.9% (December 31, 2014 (restated): 5.9%) and loans to customers arising from margin financing business accounted for 19.4% (December 31, 2014 (restated): 23.9%). The current ratio (current assets over current liabilities) of the Group as at December 31, 2015 was 1.3 (December 31, 2014 (restated): 1.2). Excluding the effect of the customer deposits arising from the securities business, the resultant current ratio of the Group (current assets less bank balances held on behalf of customers over current liabilities less balance of accounts payable to customers arising from securities business) was 1.8 (December 31, 2014 (restated): 1.4).
The amount of held for trading investments of the Group as at December 31, 2015 was Rmb3,761.22 million (December 31, 2014: Rmb2,124.74 million), of which 89.0% was invested in bonds, 5.9% was invested in stocks, and the rest was invested in open-end equity funds.
During the Period, net cash used in the Group's operating activities amounted to Rmb2,676.33 million, net cash generated from the Company's operating activities amounted to Rmb1,553.03 million.
The Directors of the Company do not expect the Company to experience any problems with liquidity and financial resources in the foreseeable future.
Borrowings and solvency
As at December 31, 2015, total liabilities of the Group amounted to Rmb51,893.11 million (December 31, 2014 (restated): Rmb33,858.59 million), of which 6.5% was bank and other borrowings, 20.4% was bonds payable, 10.4% was financial assets sold under repurchase agreements and 52.0% was accounts payable to customers arising from securities business.
As at December 31, 2015, total interest-bearing borrowings of the Group amounted to Rmb14,584.05 million, representing an increase of 154.4% compared to that as at December 31, 2014. The borrowings comprised outstanding balances of domestic commercial bank loans of Rmb2,297.95 million, borrowings from other financial institution of Rmb500.00 million, entrusted loans from Communication Group of Rmb570.00 million, subordinated bonds of Rmb7.20 billion, corporate bonds of Rmb1.50 billion, short-term financing note of Rmb600.00 million and beneficial certificates of Rmb1,916.10 million. Of the interest-bearing borrowings, 63.0% was not payable within one year.
As at December 31, 2015, the Group's loans from domestic commercial banks include short-term and long-term loans (of which long-term loans due in one year amounted to Rmb300.00 million), with annual fixed interest rates ranging from 4.1325% to 4.6% and floating interest rates ranging from 4.41% to 5.9% per annum. The annual fixed interest rate and floating interest rates for borrowings from other financial institutions was 5.1% and ranged from 4.275% to 4.513%, respectively. The annual interest rates for entrusted loans from Communication Group were fixed at 4.55%. The annual coupon rates for short-term financing note ranged from 2.93% to 3.2%. The annual coupon rate for beneficial certificates ranged from 0.7% to 7.0%. The annual interest rates for subordinated bonds were fixed at rates between 5.69% and 6.3%. The annual interest rates for corporate bonds were fixed at 4.9%, while the annual interest rate for accounts payable to customers arising from the securities business was fixed at 0.35%.
Total interest expenses for the Period amounted to Rmb635.75 million, of which capitalized interest amounted to Rmb3.25 million, while profit before interest and tax amounted to Rmb6,079.15 million. The interest cover ratio (profit before interest and tax over interest expenses) stood at 9.6 (2014 (restated): 14.0) times.
As at December 31, 2015, the asset-liability ratio (total liabilities over total assets) of the Group was 70.2% (December 31, 2014 (restated): 61.6%). Excluding the effect of customer deposits arising from the securities business, the resultant asset-liability ratio (total liabilities less balance of accounts payable to customers arising from securities business over total assets less bank balances held on behalf of customers) of the Group was 53.2% (December 31, 2014 (restated): 45.1%).
Capital structure
As at December 31, 2015, the Group had Rmb21,998.65 million in total equity, Rmb45,859.07 million in fixed-rate liabilities, Rmb1,320.00million in floating-rate liabilities, and Rmb4,714.04 million in interest-free liabilities, representing 29.8%, 62.1%, 1.8% and 6.3% of the Group's total capital, respectively. The gearing ratio, which is computed by dividing the total liabilities less accounts payable to customers arising from the securities business by total equity, was 113.1% as at December 31, 2015 (December 31, 2014 (restated): 89.1%).
Capital expenditure commitments and utilization
During the Period, capital expenditure of the Group totaled Rmb2,222.94 million. Amongst the total capital expenditure, Rmb1,699.35 million was incurred for acquiring 80.614% equity interest in Hanghui Co, Rmb102.10 million was incurred for other equity investments, Rmb199.57 million was incurred for acquisition and construction of properties, Rmb184.44 million was incurred for purchase and construction of equipment and facilities, and Rmb37.48 million was incurred for service area renovation and expansion.
As at December 31, 2015, the capital expenditure committed by the Group totaled Rmb661.19 million. Amongst the total capital expenditures committed by the Group, Rmb317.63 million will be used for acquisition and construction of properties, Rmb312.22 million for acquisition and construction of equipment and facilities, and Rmb31.34 million for service area renovation and expansion.
The Group will consider financing the above-mentioned capital expenditure commitments with internally generated cash flow first and then will comprehensively consider using debt financing and equity financing to meet any shortfalls.
Contingent liabilities and pledge of assets
Pursuant to the board resolution of the Company dated November 16, 2012, the Company and Shaoxing Communications Investment Group Co., Ltd. (the other joint venture partner that holds 50% equity interest in Shengxin Co) provided Shengxin Co with joint guarantee for its bank loans of Rmb2.20 billion, in accordance with their proportionate equity interest in Shengxin Co. During the Period, Rmb110.00 million of the bank loans had been repaid.
Pursuant to the board resolution dated June 24, 2008 of Zhejiang Jinhua Yongjin Expressway Co., Ltd. ("Jinhua Co", a 100% owned subsidiary of the Company), Jinhua Co provided the operating right of the expressway operated by it as pledged asset for its domestic commercial bank loans. The outstanding balance of such commercial loan was Rmb100.00 million. As at December 31, 2015, the carrying amount of the pledged asset was Rmb1,666.19 million. The commercial bank loan was fully repaid on January 29, 2016 before it was due.
Pursuant to a pledge agreement, Hanghui Co provided operating right of certain parts of the expressway operated by it as pledged asset for its domestic commercial bank loans. The outstanding balance of such commercial loan was Rmb620.00 million. As at December 31, 2015, the carrying amount of the pledged asset was Rmb2,420.32 million.
Except for the above, as at December 31, 2015, the Group did not have any other contingent liabilities, pledge of assets or guarantees.
Foreign exchange exposure
During the Period, save for (i) dividend payments to the holders of H shares in Hong Kong dollars and (ii) setting up Zheshang Futures (Hong Kong) Co., Limited with HK$10.00 million contributed capital by Zheshang Futures Co., Ltd., a wholly owned subsidiary of Zheshang Securities, the Group's principal operations were transacted and booked in Renminbi. Therefore, the Group's exposure to exchange fluctuation is limited. During the Period, the Group has not used any financial instruments for hedging purpose.
Although the Directors do not foresee any material foreign exchange risks for the Group, there is no assurance that foreign exchange risks will not affect the operating results of the Group in the future.
OUTLOOK
The pace of global economic recovery has been slower than expected while China's economy is in a key phase of structural adjustment and transformation, and still faces certain downward pressure. Looking into 2016, given varied regional economic development and traffic demand, the toll performance of each expressway operated by the Group is expected to vary. We expect overall traffic volume in 2016 will continue to grow at a steady pace, albeit slower than that in 2015.
Additionally, the Dongyang-Yongkang Expressway, which opened to traffic in July 2015, is expected to continue to have a slight diversion impact on traffic for the Jinhua Section of the Ningbo-Jinhua Expressway. Therefore, the Group will endeavor to not only enhance the quality of its expressway operations and services and adopt measures to ensure smooth and safe travel, but will also strengthen the analysis of these newly opened networks and intensify promotional and marketing efforts to direct and attract more vehicles to use the expressways operated by the Group and minimize the diversion impact.
Although the Shenzhen and Shanghai stock markets experienced significant turbulences in 2015, we believe the Group's securities business is still facing new opportunities as the Chinese government continues to actively promote the healthy development of capital markets and deepen the establishment of a multi-level capital market. Meanwhile, it is expected that Zheshang Securities' A-Share listing application on the Shanghai Stock Exchange may progress further as the CSRC has allowed A-Share IPOs to resume. Zheshang Securities will strengthen its cost and risk control and ensure its businesses maintain their healthy growth path, while deploying strategic measures to be more resilient to challenges from the current market environment and intense industry competition through expanding its efforts in developing innovative businesses.
Facing a complicated new environment, the Company's management will strongly unite all of our employees to develop our core expressway business, and further enhance our core competencies. The Company will also strengthen its securities business and seek new drivers for profit growth. Under the premise of controlling risks, the Company will continue to search for suitable investments and development projects, while also cultivating management's capabilities to handle diversified operations in order to enlarge the potential of its future development and profitability to deliver solid results for shareholders.
PURCHASE, SALE AND REDEMPTION OF THE COMPANY'S SHARES
Neither the Company nor any of its subsidiaries purchased, sold, redeemed or cancelled any of the Company's shares during the Period.
COMPLIANCE WITH LISTING RULES APPENDIX 14
During the Period, the Company complied with all code provisions in the Corporate Governance Code and Corporate Governance Report (the "Code") set out in Appendix 14 to the Listing Rules, and adopted the recommended best practices in the Code as and when applicable.
RESIGNATION OF INDEPENDENT SUPERVISOR
The Company has received a letter of resignation from Mr. Zhang Guohua, an independent supervisor of the Company, pursuant to which Mr. Zhang has resigned from his position as an independent supervisor of the Company with effect from March 17, 2016 due to person reasons.
Mr. Zhang has confirmed that he has no disagreement with the Board or the supervisory committee of the Company, and did not have any matters relating to his resignation that should be brought to the attention of the shareholders of the Company.
Further announcement will be made should there be any appointment of any alternate supervisor by the Company following the resignation of Mr. Zhang. The Board would like to express its appreciation to Mr. Zhang for his valuable contributions to the Company during his term of office.
By Order of the Board
Zhejiang Expressway Co., Ltd
ZHAN Xiaozhang
Chairman
Hangzhou, the PRC, March 17, 2016
As at the date of this announcement, the executive directors of the Company are: Mr. ZHAN Xiaozhang, Mr. CHENG Tao and Ms. LUO Jianhu; the non-executive directors of the Company are: Mr. WANG Dongjie, Mr. DAI Benmeng, and Mr. ZHOU Jianping; and the independent non-executive directors of the Company are: Mr. ZHOU Jun, Mr. PEI Ker-Wei and Ms. LEE Wai Tsang, Rosa.