[一季报]珀莱雅(603605):珀莱雅化妆品股份有限公司2022第一季度报告(英文版)

时间:2022年04月22日 00:49:34 中财网

原标题:珀莱雅:珀莱雅化妆品股份有限公司2022第一季度报告(英文版)

Stock Code: 603605 Abbreviation: Proya Bond Code: 113634 Bond Abbreviation: Proya Convertible Bond
Proya Cosmetics Co., Ltd.
The First Quarter Report in 2022

The Board of Directors and all directors of the Company warrant that this announcement does not contain any false records, misleading statements or material omissions, and shall be severally and jointly liable for the truthfulness, accuracy and completeness of the contents herein contained.
Important Reminders
The Board of Directors, Board of Supervisors, directors, supervisors, and officers of the Company warrant that this Quarterly Report is authentic, accurate and complete, and does not contain any false
records, misleading statements or major omissions, and that they will be jointly and severally liable
therefore.

The CEO, CFO and the head of accounting department of the Company warrant that all financial statement information in the Quarterly Report is authentic, accurate and complete.
Have the financial statements for Q1 been audited?
"□ Yes" "√ No"

I. Key Financial Data
(I) Key accounting data and financial indicators
Unit: Yuan Currency: RMB

ItemThe current reporting periodChange over the same period of last year (%)
Operating revenue1,254,357,336.9938.53
Net profit attributable to shareholders of158,420,986.2044.16

the listed company   
Net profit attributable to shareholders of the listed company net of non-recurring profit and loss146,724,879.1836.21 
Net cash flow from operating activities342,107,055.69521.66 
Basic earnings per share (RMB/share)0.7943.64 
Diluted earnings per share (RMB/share)0.7841.82 
Weighted average ROE (%)5.36Increased by 0.87 percent 
 End of the reporting periodEnd of last yearChange over the same period last year
Total assets4,845,558,049.594,633,049,783.034.59
Owner's equity attributable to shareholders of the listed company2,993,662,707.642,876,975,835.984.06

(II) Items and amounts of non-recurring profit and loss
Unit: Yuan Currency: RMB

ItemAmount for the current periodNote
Gain or loss on disposal of non-current assets  
Unauthorized approval, or no formal approval, or occasional tax refund or relief  
Government subsidies included in the current profit and loss, excluding those closely related to the Company's normal operation and granted constantly at a fixed amount or quantity according to certain standard based on state policies14,298,520.83 
Fund occupation fees payable by non-financial businesses including profit and loss in the current period  
Income generated in case the investment cost of acquiring any subsidiary, associated enterprise and joint venture is less than the net fair value of the investee's identifiable assets when an investment is acquired  
Gain and loss on exchange of  
non-monetary assets  
Gain and loss on authorizing others to invest or manage assets  
Provisions for various asset impairments due to force majeure factors such as natural disasters  
Gain and loss on restructuring of debts  
Restructuring expenses, such as re-settlement expenses and integration cost  
Profit and loss in excess of the fair value generated from obviously unfairly priced transactions  
Net profit and loss of subsidiaries generated from the merger of companies under common control from the beginning of the period to the date of merger  
Profit and loss arising from contingent events unrelated to the Company's normal operations  
Profit and loss from changes in fair value arising from holding of trading financial assets, derivative financial assets, trading financial liabilities and derivative financial liabilities, and investment gain from disposal of trading financial assets, derivative financial assets, trading financial liabilities, derivative financial liabilities and other debt investments, except for effective hedging related to the Company's normal operations  
Reversal of provision for impairment of receivables and contract assets individually tested for impairment  
Profit and loss from entrusted loans  
Profit and loss arising from changes in the fair value of investment property subsequently measured with the fair value model  
Impact of one-time adjustments on  
the current profit and loss according to the requirements of tax and accounting laws and regulations on the current profit and loss  
Custody fee income from entrusted operations  
Other non-operating revenue and expenses other than the items mentioned above271,742.01 
Other profit and loss items under the definition of non-recurring profit and loss  
Less: Impact of income tax2,474,194.41 
Impact of minority shareholders' equity (after tax)399,961.41 
Total11,696,107.02 

Description of non-recurring profit and loss items enumerated in the Explanatory Announcement No. 1
on Information Disclosure for Companies Offering Their Securities to the Public - Non-recurring Profit
and Loss defined as recurring profit and loss items
"□ Applicable" "√ Not applicable"

(III) Changes in key accounting data and financial indicators and the main reasons "√ Applicable" "□ Not applicable"

ItemChange ratio (%)Main reasons
Operating revenue38.53Mainly due to a YOY growth of prime operating revenue by 38.60%, dominated by the growth in online direct sales.
Net profit attributable to shareholders of the listed company44.16Mainly because: (1) Total profit increased by 57.26% YOY: Sales revenue increased by38.53% YOY, gross profit increased by 45.34% YOY (gross profit margin increased YOY), expenses for four items for the period increased by 37.99% YOY, and other income increased YOY. (2) Net profit increased by 58.59% or RMB 62.58 million YOY. (3) The profit and loss of minority shareholders increased by RMB 14.06 million YOY, mainly due to increased amount of profit and loss recognized by the minority shareholders of some controlled subsidiaries.
Net profit attributable to shareholders of the listed company net36.21Mainly because: (1) Net profit attributable to shareholders of the listed company increased by RMB 48.52 million or 44.16% YOY; (2) Non-recurring gain and loss attributable to shareholders of the listed company increased by RMB 9.52 million YOY (mainly due to
of non-recurring profit and loss a YOY growth in the amount of government subsidies received during the period).
Basic earnings per share (RMB/share)43.64The same reasons as above
Diluted earnings per share (RMB/share)41.82The same reasons as above
Net cash flow from operating activities521.66Net flow increased by RMB 287 million YOY, mainly because: (1) Factors of cash increase: Sales outstanding increased by RMB 245 million YOY (revenue increased YOY); payment for goods decreased by RMB 56 million YOY (the sum of accounts payable and bills payable as of the end of the current period increased from the beginning of this year, but decreased from the same period last year). (2) Factors of cash decrease: Taxes paid increased by RMB 44 million YOY.

II. Shareholders
(I) Statement of the total number of ordinary shareholders, the number of preferred shareholders with
restored voting rights, and shareholdings of top 10 shareholders Unit: share

Total number of ordinary shareholders as of the end of the reporting period10,570Total number of preferred shareholders with restored voting rights as of the end of the reporting period (if any)0   
Shareholdings of top 10 shareholders      
Name of shareholderNature of shareholderNumber of shares heldShareh olding ratio (%)Number of shares held with restrictio ns on salesPledge, marking or freezing 
     StatusNumbe r
Hou JunchengDomestic natural person69,764,81534.710None 
HKSCCOthers46,410,86823.090None 
Fang YuyouDomestic natural person36,347,84318.080None 
Cao LiangguoDomestic natural person3,769,9381.880None 
ICBC - GF Multi-Factor Flexible Allocation Hybrid Securities Investment FundOthers1,817,5990.900None 
CCB - Yinhua Fuyu Themed Hybrid Securities Investment FundOthers1,734,0830.860None 
CCB - CUAM Consumer Industry Hybrid Securities Investment FundOthers1,700,0840.850None 
ICBC - Invesco Great Wall Emerging Growth Hybrid Securities Investment FundOthers1,700,0000.850None 
Aberdeen Standard Investment Management (Asia) Limited - Aberdeen Standard - China A-Share FundOthers1,699,3230.850None 
Xu JunqingDomestic natural person1,235,9990.61 None 
Shareholdings of top 10 shareholders without restrictions on sales      
Name of shareholderNumber of unrestricted tradable shares heldType and number of shares    
  Type of sharesNumber   
Hou Juncheng69,764,815RMB ordinary shares69,764,815   
HKSCC46,410,868RMB ordinary shares46,410,868   
Fang Yuyou36,347,843RMB ordinary shares36,347,843   
Cao Liangguo3,769,938RMB ordinary shares3,769,938   
ICBC - GF Multi-Factor Flexible Allocation Hybrid Securities Investment Fund1,817,599RMB ordinary shares1,817,599   

CCB - Yinhua Fuyu Themed Hybrid Securities Investment Fund1,734,083RMB ordinary shares1,734,083
CCB - CUAM Consumer Industry Hybrid Securities Investment Fund1,700,084RMB ordinary shares1,700,084
ICBC - Invesco Great Wall Emerging Growth Hybrid Securities Investment Fund1,700,000RMB ordinary shares1,700,000
Aberdeen Standard Investment Management (Asia) Limited - Aberdeen Standard - China A-Share Fund1,699,323RMB ordinary shares1,699,323
Xu Junqing1,235,999RMB ordinary shares1,235,999
Association or concerted action between the shareholders mentioned aboveFang Yuyou is the younger brother of Hou Juncheng's spouse Fang Aiqin, so Hou Juncheng and Fang Yuyou are associated.  
Top 10 shareholders and top 10 unrestricted shareholders participating in margin financing and securities lending and refinancing (if any)None  


III. Other Reminders
Other important information on the Company's operation during the reporting period to be made known
to investors
"□ Applicable" "√ Not applicable"

IV. Quarterly Financial Statements
(I) Type of audit opinion
"□ Applicable" "√ Not applicable"

(II) Financial statements
Consolidated Balance Sheet
March 31, 2022
Prepared by: Proya Cosmetics Co., Ltd.
Unit: Yuan Currency: RMB Audit type: Unaudited

ItemAs of March 31, 2022As of December 31, 2021
Current assets:  
Cash and cash equivalents2,639,939,888.512,391,048,249.81
Provision for settlement  
Lendings to banks and other financial institutions  
Trading financial assets  
Derivative financial assets  
Bill receivable  
Accounts receivable150,599,732.70138,626,627.90
Receivables financing6,627,703.003,242,000.00
Prepayments48,181,175.1758,406,647.11
Premiums receivable  
Reinsurance accounts receivable  
Provision for reinsurance contract receivable  
Other receivables44,908,445.7766,043,707.81
Including: Interest receivable  
Dividends receivable  
Securities purchased under resale agreements  
Inventory426,288,519.14447,938,758.29
Contract assets  
Assets held for sale  
Non-current assets due within one year  
Other current assets47,786,244.4153,534,962.39
Total current assets3,364,331,708.703,158,840,953.31
Non-current assets:  
Loans and advances  
Debt investments  
Other debt investments  
Long-term receivables  
Long-term equity investments172,131,177.24169,959,536.27
Investments in other equity instruments56,402,400.0056,402,400.00
Other non-current financial assets  
Investment property69,543,807.6170,321,868.00
Fixed assets560,326,096.14558,981,209.20
Construction in progress135,281,009.05108,678,896.27
Productive biological assets  
Oil and gas assets  
Right-of-use assets  
Intangible assets392,695,636.64397,145,124.29
Development cost  
Goodwill  
Long-term deferred expenses27,265,269.9229,756,474.11
Deferred tax assets24,172,820.3138,796,018.02
Other non-current assets43,408,123.9844,167,303.56
Total non-current assets1,481,226,340.891,474,208,829.72
Total assets4,845,558,049.594,633,049,783.03
Current liabilities:  
Short-term bank loans200,251,506.85200,251,506.85
Borrowings from the central bank  
Loans from banks and other financial institutions  
Trading financial liabilities  
Derivative financial liabilities  
Bills payable80,244,771.4079,156,771.40
Accounts payable477,350,760.31404,026,241.16
Advances from customers188,470.04173,769.85
Contract liabilities69,239,110.4891,151,985.32
Securities sold under repurchase agreements  
Due from customers and banks  
Receivings from vicariously traded securities  
Receivings from vicariously sold securities  
Employee benefits payable84,106,946.7978,649,049.72
Tax payable132,959,505.4599,893,176.97
Other payables58,330,633.8462,162,153.55
Including: Interest payable  
Dividends payable  
Fees and commissions  
Reinsurance accounts payable  
Held-for-sale liabilities  
Non-current liabilities due within  
one year  
Other current liabilities1,574,450.019,521,415.32
Total current liabilities1,104,246,155.171,024,986,070.14
Non-current liabilities:  
Reserves for insurance contracts  
Long-term bank loans  
Bonds payable703,452,989.64695,586,778.80
Including: Preferred stock  
Perpetual bonds  
Lease liabilities  
Long-term payables  
Long-term employee benefits payable  
Estimated liabilities8,925,936.8810,812,084.88
Deferred income5,896,490.836,416,263.33
Deferred tax liabilities8,408,158.818,408,158.81
Other non-current liabilities  
Total non-current liabilities726,683,576.16721,223,285.82
Total liabilities1,830,929,731.331,746,209,355.96
Owner's equity (or Shareholders' equity):  
Paid-in capital (or share capital)201,009,966.00201,009,966.00
Other equity instruments50,956,622.1150,956,622.11
Including: Preferred stock  
Perpetual bonds  
Capital reserve787,017,211.57834,272,205.66
Less: Treasury stock 5,628,128.21
Other comprehensive income-1,354,922.76-1,247,674.10
Special reserve  
Surplus reserve100,634,780.00100,634,780.00
General risk reserve  
Undistributed profit1,855,399,050.721,696,978,064.52
Total owner's equity (or shareholders' equity) attributable to the parent company2,993,662,707.642,876,975,835.98
Minority interests20,965,610.629,864,591.09
Total owner's equity (or shareholders' equity)3,014,628,318.262,886,840,427.07
Total liabilities and owners' equity (or shareholders' equity)4,845,558,049.594,633,049,783.03
Legal representative: Hou Juncheng CFO: Wang Li Head of accounting department: Wang Li
Consolidated Income Statement
January to March 2022
Prepared by: Proya Cosmetics Co., Ltd.
Unit: Yuan Currency: RMB Audit type: Unaudited

ItemQ1 2022Q1 2021
I. Gross revenue1,254,357,336.99905,464,673.13
Including: Operating revenue1,254,357,336.99905,464,673.13
Interest income  
Earned premium  
Fee and commission income  
II. Total operating expenses1,039,831,788.21779,738,541.63
Including: Operating expenses406,738,634.99322,264,228.48
Interest expenses  
Fee and commissions expenses  
Surrender value  
Net claims paid  
Net provision for insurance liability reserves  
Bond insurance expenses  
Reinsurance expenses  
Taxes and surcharges13,048,639.068,144,353.90
Sales expenses531,525,291.08377,754,359.96
Administrative expenses64,720,039.2552,312,582.26
R&D expenses29,984,297.0717,656,819.49
Financial expenses-6,185,113.241,606,197.54
Including: Interest expenses3,290,554.122,959,908.29
Interest income11,156,538.555,773,529.43
Add: Other income14,423,871.503,530,669.17
Investment income ("-" for losses)-2,057,259.04-83,299.74
Including: Income from investment in associates and joint ventures-2,057,259.04-79,753.50
Income from derecognition of financial assets measured at amortization  
Exchange gains ("-" for losses)  
Net exposure hedging gains ("-" for losses)  
Income from changes in fair value ("-" for losses)  
Credit impairment losses ("-" for losses)-3,472,766.962,274,620.44
Asset impairment losses ("-" for losses)-17,017,524.51-328,307.81
Gains from disposal of assets ("-" for -1,416.28
losses)  
III. Operating profit ("-" for losses)206,401,869.77131,118,397.28
Add: Non-Operating revenue414,527.6230,582.33
Less: Non-operating expenses661,221.5454,523.45
IV. Total profit ("-" for total losses)206,155,175.85131,094,456.16
Less: income tax expenses36,756,456.2424,279,745.48
V. Net profit ("-" for net losses)169,398,719.61106,814,710.68
(I) Classification by continuity as a going concern  
1. Net profit from continuing as a going concern ("-" for net losses)169,398,719.61106,814,710.68
2. Net profit from discontinuing as a going concern ("-" for net losses)  
(II) Classification by ownership  
1. Net profit attributable to shareholders of the parent company ("-" for net losses)158,420,986.20109,895,944.66
2. Minority interest income ("-" for net losses)10,977,733.41-3,081,233.98
VI. Other comprehensive income, net of tax-107,248.66-364,177.76
(I) Other comprehensive income, net of tax attributable to owners of the parent company-107,248.66-364,177.76
1. Other comprehensive income that cannot be reclassified to profit or loss  
(1) Changes arising from the re-measurement of net liabilities or net assets of defined benefit plans  
(2) Other comprehensive income that cannot be reclassified into profit or loss under the equity method  
(3) Changes in the fair value of other equity instrument investments  
(4) Changes in the fair value of the Company's own credit risks  
2. Other comprehensive income that will be reclassified into profit or loss-107,248.66-364,177.76
(1) Other comprehensive income that can be reclassified into profit or loss under the equity method  
(2) Changes in the fair value of other debt investments  
(3) Amount of financial assets reclassified into other comprehensive income  
(4) Provision for credit impairment of  
other debt investments  
(5) Cash flow hedging reserve  
(6) Differences in translation of foreign currency financial statements-107,248.66-364,177.76
(7) Others  
(II) Other comprehensive income, net of tax attributable to minority shareholders  
VII. Total comprehensive income169,291,470.95106,450,532.92
(I) Total comprehensive income attributable to owners of the parent company158,313,737.54109,531,766.90
(II) Total comprehensive income attributable to minority shareholders10,977,733.41-3,081,233.98
VIII. EPS:  
(I) Basic earnings per share (RMB/share)0.790.55
(II) Diluted earnings per share (RMB/share)0.780.55

In the case of merger under common control in the current period, the net profit realized by the merged
party before the merger was RMB 0.00, and the net profit realized by the merged party for the previous
period was RMB 0.00.
Legal representative: Hou Juncheng CFO: Wang Li Head of accounting department: Wang Li


Consolidated Cash Flow Statement
January to March 2022
Prepared by: Proya Cosmetics Co., Ltd.
Unit: Yuan Currency: RMB Audit type: Unaudited

ItemQ1 2022Q1 2021
I. Cash flows from operating activities:  
Cash received from sales of goods and rendering of services1,334,925,554.961,089,758,485.27
Net increase in deposits from customers and due to banks and other financial institutions  
Net increase in borrowings from the central bank  
Net increase in loans from banks and other financial institutions  
Cash received from premiums under original insurance contracts  
Net cash received from reinsurance  
operations  
Net increase in deposits and investments from policyholders  
Cash received from interest, fees and commissions  
Net increase in loans from banks and other financial institutions  
Net increase in repurchase operations  
Net cash received from vicariously traded securities  
Tax refund47,205.423,124,105.70
Other cash received related to operating activities38,518,490.9920,519,108.16
Subtotal of cash inflows from operating activities1,373,491,251.371,113,401,699.13
Cash received from purchasing goods and accepting labor services364,344,313.82420,589,796.75
Net increase in loans and advances to customers  
Net increase in deposits with the central bank and other banks  
Cash paid for original insurance contract claims  
Net increase in lendings to banks and other financial institutions  
Cash received from interest, fees and commissions  
Cash paid for policy dividends  
Cash paid to and for employees140,426,002.53134,515,707.43
Cash paid for taxes and surcharges116,848,805.1972,766,684.10
Cash paid for other operating activities409,765,074.14430,498,541.95
Subtotal of cash outflows from operating activities1,031,384,195.681,058,370,730.23
Net cash flow from operating activities342,107,055.6955,030,968.90
II. Cash flows from investing activities:  
Cash back on investments  
Cash received from investment income  
Net cash received from the disposal of fixed assets, intangible assets and other 1,000.00
long-term assets  
Net cash received from the disposal of subsidiaries and other units  
Cash received from other investing activities  
Subtotal of cash inflows from investing activities 1,000.00
Cash paid for the acquisition and construction of fixed assets, intangible assets and other long-term assets35,510,518.3245,788,653.75
Cash paid for investments4,228,900.00 
Net increase in pledge loans  
Net cash paid for the acquisition of subsidiaries and other units  
Cash paid for other investing activities  
Subtotal of cash outflows from investing activities39,739,418.3245,788,653.75
Net cash flows from investing activities-39,739,418.32-45,787,653.75
III. Cash flows from financing activities:  
Cash received from attraction of investments250,000.00 
Including: Cash received from attraction of investments from minority shareholders250,000.00 
Cash received from borrowings100,000,000.00 
Cash received for other fundraising activities  
Subtotal of cash inflows from financing activities100,250,000.00 
Cash paid for debt repayments100,000,000.0099,000,000.00
Cash paid for distribution of dividends and profits or payment of interests1,898,750.012,852,875.00
Including: Dividends and profits paid by subsidiaries to minority shareholders  
Cash paid for other fundraising activities45,000,000.00486,631.52
Subtotal of cash outflows from financing activities146,898,750.01102,339,506.52
Net cash flows from financing-46,648,750.01-102,339,506.52
activities  
IV. Effect of changes in exchange rates on cash and cash equivalents-107,248.66-364,177.76
V. Net increase in cash and cash equivalents255,611,638.70-93,460,369.13
Add: Beginning balance of cash and cash equivalents2,378,334,768.091,401,850,754.88
VI. Ending balance of cash and cash equivalents2,633,946,406.791,308,390,385.75
Legal representative: Hou Juncheng CFO: Wang Li Head of accounting department: Wang Li (未完)
各版头条