[一季报]博实股份(002698):2022年第一季度报告（英文版)
|
时间：2022年04月28日 00:27:04 中财网 |
|
原标题:博实股份:2022年第一季度报告（英文版)
HARBIN BOSHI AUTOMATION CO., LTD. Interim Report for
The First Quarter 2022
The Company and whole members of the Board of Directors guarantee that the information disclosed is factual, accurate and complete, and there is no false record, misleading statement or material omission.
Important content reminder:
1.The Board of Directors, the Board of Supervisors as well as all the directors, supervisors and senior
managers of HARBIN BOSHI AUTOMATION CO., LTD. (hereinafter referred to as “the Company”) warrant the factuality, accuracy and completeness of this Report and there is no false record, misleading statement or material omission. And they will be severally and jointly liable for this Report.
2.The person in charge of the Company, the person in charge of accounting work of the Company, and the person in charge of accounting department of the Company warrant that the financial information
in this Report is factual, accurate and complete.
3. Whether this First Interim Report has been audited by auditing firm or not?
□Yes √No
I. Main financial data
1. Main accounting data and financial indicators
Indicate by check mark if there is any retrospectively restated accounting data of previous years.
□Yes √No
| | Jan 1 to Mar 31, 2022 | Jan 1 to Mar 31, 2021 | Increase/Decrease over the
same period of previous year | | Operating Revenue (Yuan) | 504,286,748.22 | 546,281,751.47 | -7.69% | | Net profit attributable to parent company’s
shareholders (Yuan) | 153,163,366.86 | 149,917,543.44 | 2.17% | | Net profit after deducting non-recurring
profit or loss attributable to shareholders of the
parent company (Yuan) | 146,195,048.97 | 140,396,126.34 | 4.13% | | Net cash flow from operating activities (Yuan) | 55,942,302.81 | 106,876,043.79 | -47.66% | | Basic earnings per share (Yuan/share) | 0.1498 | 0.1466 | 2.18% | | Diluted earnings per share (Yuan/share) | 0.1498 | 0.1466 | 2.18% | | Weighted average return on equity | 5.16% | 5.67% | -0.51% | | | Mar 31, 2022 | Dec 31, 2021 | Increase/decrease of Mar 31,
2022 over Dec 31, 2021 | | Total assets (Yuan) | 5,166,790,485.06 | 4,901,945,419.82 | 5.40% | | Total equity attributable to shareholders of the
parent company (Yuan) | 3,066,054,181.56 | 2,879,793,106.39 | 6.47% |
2. Non-recurring gains and losses
√ Applicable □Not applicable
Unit: RMB Yuan
| Item | Jan 1 to Mar 31, 2022 | Note | | Profit or loss from disposal of non-current assets (including the write-off of accrued
for impairment of assets) | -229.97 | | | Governmental subsidy reckoned into current gains or losses (excluding the subsidy
enjoyed in quota or ration according to the unified national standards, which are
closely relevant to enterprise’s business) | 1,629,304.14 | | | Except for effectively hedging business related to normal business operations of the
Company, profit or loss arising from the changes in the fair value of financial assets
held for trading, financial liabilities held for trading, as well as investment income
from the disposal of financial assets held for trading, financial liabilities held for
trading, and investments in other debt obligations | 6,306,036.02 | Income from cash
management | | Other non-operating income and expenses other than the above | 1.37 | | | Less: Impact on income tax | 869,255.04 | | | Impact on minority shareholders’ equity (after tax) | 97,538.63 | | | Total | 6,968,317.89 | -- |
Other gain/loss items that qualified the definition of non-recurring profit (gains)/losses:
□ Applicable √ Not applicable
The Company does not have other gain/loss items that qualified the definition of non-recurring profit
(gains)/losses.
Explanation on those non-recurring gain/loss listed in the “Q&A Announcement No.1 on Information Disclosure for Companies Offering Their Securities to the Public --- Extraordinary Profit/loss” defined as
recurring gain/loss.
□ Applicable √ Not applicable
The Company does not have the non-recurring gain/loss listed in the “Q&A Announcement No.1 on Information Disclosure for Companies Offering Their Securities to the Public --- Extraordinary Profit/loss”
defined as recurring gain/loss.
3. Particulars about changes in items of main accounting data and financial index and explanations of
reasons.
√ Applicable □Not applicable
| Consolidated Balance Sheet items | Mar 31,2022 | Dec 31,2021 | Change | Reasons for the changes | | | (RMB Yuan) | (RMB Yuan) | | | | Cash and cash equivalent | 387,365,080.04 | 293,516,532.24 | 31.97% | Due to the increase in ending balance of bank
deposits. | | Contract assets | 96,418,358.77 | 65,959,231.77 | 46.18% | Due to the increase in product warranty compared
with which of the beginning balance. | | Other current assets | 30,303,945.08 | 102,006,478.67 | -70.29% | Mainly due to the impact on cash management
activities. | | Other non-current assets | 8,445,943.95 | 16,767,197.42 | -49.63% | Due to the decrease in long-term product
warranty compared with which of the beginning
balance. | | Employee benefits payable | 21,271,419.11 | 55,640,882.93 | -61.77% | The year-end bonus of 2021 accrued at the end of
the previous period, which was paid in Jan, 2022,
and the balance decreased. | | Non-current liabilities due within one year | 2,273,649.58 | 15,584,251.66 | -85.41% | Due to the subsidiary Boao Environment pay back
the bank loan. | | Consolidated Income Statement items from
the beginning of the year to the end of the
reporting period | Jan 1 to Mar 31,2022 | Jan 1 to Mar 31, 2021 | Change | Reasons for the changes | | | (RMB Yuan) | (RMB Yuan) | | | | Taxes and surcharges | 5,493,462.60 | 3,215,878.17 | 70.82% | The increase of value-added tax led to surcharges
increase. | | Other income | 12,886,757.68 | 24,924,414.47 | -48.30% | The tax refund received from product with
software decreased compared with which of the
same period of last year. | | Investment income (loss is stated with “-”) | 25,896,672.03 | -3,630,366.42 | 813.33% | The investment income on equity method from
associates and joint ventures increased
year-on-year. | | Credit impairment losses (loss is stated
with “-”) | 11,240,084.91 | 3,731,390.95 | -201.23% | Due to the impact of the provision for bad debts
accrued. | | Asset impairment losses (loss is stated with
“-”) | -5,674,134.02 | -960,513.98 | 490.74% | Mainly due to the impact of the provision for
inventories and contract assets accrued. | | Minority interests | 138,461.49 | 3,751,352.94 | -96.31% | The net profit of the subsidiary Boao
Environment decreased year-on-year, and the
proportion of interests shared by the minority
shareholders of the subsidiary decreased. | | Consolidated Cash Flow Statement items
from the beginning of the year to the end of
the reporting period | Jan 1 to Mar 31,2022 | Jan 1 to Mar 31, 2021 | Change | Reasons for the changes | | | (RMB Yuan) | (RMB Yuan) | | | | Net cash flows from operating activities | 55,942,302.81 | 106,876,043.79 | -47.66% | The cash outflows from operating activities, such
as cash paid to employees and tax payments, etc.
increased year-on-year. | | Net cash flows from investing activities | 49,076,700.07 | -129,866,710.84 | 137.79% | Mainly due to the impact of cash management
activities. | | Net cash flows from financing activities | -10,871,914.95 | -7,838,611.91 | -38.70% | Due to the subsidiary pay back the bank loan this
period. |
II. Shareholders Information
1. Total number of common shareholders and preference shareholders with voting rights recovered and top ten common shareholders
Unit: Share
| Total number of shareholders of common
stocks at the end of the reporting period | 23,255 | Total preference shareholders with
voting rights recovered at end of
reporting period | 0 | | | | | Top 10 shareholders | | | | | | | | Name | Nature | Ownership | Amount of shares held | Amount of
restricted
shares held | Pledged or frozen
stocks | | | | | | | | | | | | | | | | Status | Amount | | Unicom Kaixing Equity Investment
Management (Zhuhai Hengqin) Limited -
Lianchuang Weilai (Wuhan) Intelligent
Manufacturing Industrial Investment
Partnership (Limited Partnership) | Others | 17.11% | 175,007,500 | | | | | Deng Xijun | Domestic natural person | 9.31% | 95,206,362 | 71,404,772 | | | | Zhang Yuchun | Domestic natural person | 8.09% | 82,696,357 | 62,022,268 | | | | Wang Chungang | Domestic natural person | 5.61% | 57,394,047 | 43,045,535 | | | | Harbin Institute of Technology Asset
Investment Management Co. Ltd | Domestic state-owned
corporate | 5.00% | 51,127,500 | | | | | Cai Zhihong | Domestic natural person | 4.96% | 50,677,029 | | | | | Cai Hegao | Domestic natural person | 4.89% | 50,000,000 | 37,500,000 | | | | Bank of China Co., Ltd.-China Merchant
Ruiwen Hybrid Securities Investment Fund | Others | 2.78% | 28,379,609 | | | | | Tan Jianxun | Domestic natural person | 1.51% | 15,432,533 | | | | | Cheng Fang | Domestic natural person | 1.50% | 15,325,238 | | | | | Top 10 shareholders with unrestricted shares held | | | | | | | | Name | Amount of unrestricted shares held | Type of shares | | | | | | | | | | | | | | | | Type | Amount | | | | | Unicom Kaixing Equity Investment
Management (Zhuhai Hengqin) Limited -
Lianchuang Weilai (Wuhan) Intelligent
Manufacturing Industrial Investment
Partnership (Limited Partnership) | 175,007,500 | RMB ordinary shares | 175,007,500 | | | | | Harbin Institute of Technology Asset
Investment Management Co. Ltd | 51,127,500 | RMB ordinary shares | 51,127,500 | | | | | Cai Zhihong | 50,677,029 | RMB ordinary shares | 50,677,029 | | | | | Bank of China Co., Ltd.-China Merchant
Ruiwen Hybrid Securities Investment Fund | 28,379,609 | RMB ordinary shares | 28,379,609 | | | | | Deng Xijun | 23,801,590 | RMB ordinary shares | 23,801,590 | | | | | Zhang Yuchun | 20,674,089 | RMB ordinary shares | 20,674,089 | | | | | Tan Jianxun | 15,432,533 | RMB ordinary shares | 15,432,533 | | | | | Cheng Fang | 15,325,238 | RMB ordinary shares | 15,325,238 | | | | | Wang Chungang | 14,348,512 | RMB ordinary shares | 14,348,512 | | | | | Cai Hegao | 12,500,000 | RMB ordinary shares | 12,500,000 | | | | | Explanation on the above-mentioned
shareholders’ affiliated relationship or
concerted action | Deng Xijun, Zhang Yuchun, Wang Chungang, and Cai Hegao keep concerted action through the
Concerted Action Agreement and jointly control the Company at the end of the reporting period; Cai
Zhihong is the son of Cai Hegao, he independently exercised shareholder rights based on his personal
wishes, he has not signed concerted action agreement or reached a similar agreement or arrangement with | | | | | |
| | Cai Hegao, nor has other concerted action plan, they are not persons acting in concert; Cheng Fang and
Tan Jianxun are the sponsors of shareholders. Cheng Fang is the sister of Wang Chungang’s wife. In
addition, the Company is not made aware whether there is any affiliated relationship between the
above-mentioned shareholders or whether they are persons acting in concert as defined in Administrative
Measures for the Acquisition of Listed Companies. | | Explanation on top 10 shareholders that are
engaged in margin trading business | Not applicable |
2.The total number of preferred shareholders and the top 10 preferred shareholders’ shareholdings of
the Company
□Applicable √Not applicable
III. Other Significant Events
□Applicable √Not applicable
IV. Quarterly Financial Statements
1. Financial statements
(1)Consolidated Balance Sheet
Prepared by HARBIN BOSHI AUTOMATION CO., LTD. Unit: Yuan
| Item | Mar 31 ,2022 | Dec 31, 2021 | | Current assets: | | | | Cash and cash equivalent | 387,365,080.04 | 293,516,532.24 | | Financial assets held for trading | 876,027,165.53 | 845,595,470.49 | | Derivative financial assets | | | | Notes receivable | 251,501,040.76 | 229,646,179.07 | | Accounts receivable | 726,259,798.96 | 686,517,240.24 | | Financing receivable | 101,620,437.60 | 79,149,044.16 | | Advance payment | 158,337,898.44 | 122,894,199.23 | | Other receivables | 18,681,775.40 | 15,263,337.81 | | Thereof: Interest receivable | | | | Dividend receivable | | | | Inventories | 1,656,819,142.75 | 1,634,635,126.78 | | Contract assets | 96,418,358.77 | 65,959,231.77 | | Assets held for sale | | | | Non-current assets due within one year | | | | Other current assets | 30,303,945.08 | 102,006,478.67 | | Total current assets | 4,303,334,643.33 | 4,075,182,840.46 | | Non-current assets: | | | | Debt investments | | | | Other debt investments | | | | Long-term receivable | | | | Long-term equity investment | 413,940,795.28 | 368,931,927.57 | | Investment in other equity instruments | 54,843,027.56 | 54,843,027.56 | | Other non-current financial assets | | | | Investment real estate | 6,667,764.82 | 6,765,974.62 | | Fixed assets | 221,693,770.04 | 227,527,890.89 | | Construction in progress | | | | Productive biological assets | | | | Oil and gas assets | | | | Right-of-use assets | 3,752,730.41 | 1,536,107.89 | | Intangible assets | 63,899,063.96 | 59,203,985.82 | | Development expenditure | | | | Goodwill | 56,583,814.35 | 57,640,668.16 | | Long-term deferred expenses | | | | Deferred income tax assets | 33,628,931.36 | 33,545,799.43 | | Other non-current assets | 8,445,943.95 | 16,767,197.42 | | Total non-current assets | 863,455,841.73 | 826,762,579.36 | | Total assets | 5,166,790,485.06 | 4,901,945,419.82 | | Current liabilities: | | | | Short-term loans | 30,130,000.00 | 25,130,000.00 | | Financial liabilities held for trading | | | | Derivative financial liabilities | | | | Notes payable | | | | Accounts payable | 164,498,036.94 | 169,654,369.55 | | Advance from customers | 387,000.00 | 93,199.97 | | Contract liabilities | 1,328,101,709.77 | 1,183,763,174.21 | | Employee benefits payable | 21,271,419.11 | 55,640,882.93 | | Taxes payable | 63,624,534.80 | 50,017,507.87 | | Other payables | 2,310,229.41 | 1,310,296.34 | | Thereof: Interest payable | | | | Dividend payable | | | | Liabilities held for sale | | | | Non-current liabilities due within one year | 2,273,649.58 | 15,584,251.66 | | Other current liabilities | 79,476,846.67 | 87,335,615.64 | | Total current liabilities | 1,692,073,426.28 | 1,588,529,298.17 | | Non-current liabilities: | | | | Long-term loans | | | | Bonds payable | | | | Thereof: Preferred stock | | | | Perpetual debt | | | | Lease liabilities | 1,035,810.73 | 364,078.19 | | Long-term payables | 6,000,000.00 | 6,000,000.00 | | Long-term employee benefits payable | | | | Estimated liabilities | 3,496,008.31 | 4,202,180.70 | | Deferred income | 7,346,182.80 | 8,369,857.05 | | Deferred income tax liability | 13,398,763.74 | 13,350,055.20 | | Other non-current liabilities | 210,072,280.39 | 233,253,274.34 | | Total non-current liabilities | 241,349,045.97 | 265,539,445.48 | | Total Liabilities | 1,933,422,472.25 | 1,854,068,743.65 | | Shareholders' equity: | | | | Share capital | 1,022,550,000.00 | 1,022,550,000.00 | | Other equity instruments | | | | Thereof: Preferred stock | | | | Perpetual debt | | | | Capital reserve | 201,548,772.96 | 168,298,491.29 | | Minus: treasury shares | | | | Other comprehensive income | 14,297,757.67 | 15,452,263.61 | | Special reserve | 27,143,204.27 | 26,141,271.69 | | Surplus reserve | 255,493,157.09 | 255,493,157.09 | | General risk reserve | | | | Retained earnings | 1,545,021,289.57 | 1,391,857,922.71 | | Total equity attributable to shareholders of parent
company | 3,066,054,181.56 | 2,879,793,106.39 | | Minority shareholder equity | 167,313,831.25 | 168,083,569.78 | | Total shareholders' equity | 3,233,368,012.81 | 3,047,876,676.17 | | Total liabilities and shareholders' equity | 5,166,790,485.06 | 4,901,945,419.82 |
Legal representative: Deng Xijun Director of Finance: Sun Zhiqiang Prepared by: Wang Peihua
(2)Consolidated Income Statement
Unit: Yuan
| Item | Current period | Last period | | 1. Total revenue | 504,286,748.22 | 546,281,751.47 | | Thereof : Operating revenue | 504,286,748.22 | 546,281,751.47 | | 2. Total cost | 374,497,565.09 | 390,910,713.21 | | Thereof: Cost of sales | 304,956,236.67 | 329,073,920.47 | | Taxes and surcharges | 5,493,462.60 | 3,215,878.17 | | Selling expenses | 18,514,567.31 | 16,890,482.47 | | General and administrative expenses | 28,743,732.58 | 24,597,082.34 | | Research and development expenses | 16,829,101.44 | 16,321,372.60 | | Financial expenses | -39,535.51 | 811,977.16 | | Thereof : Interest expenses | 391,974.12 | 344,479.07 | | Interest income | 1,545,360.24 | 35,314.93 | | Add: Other income | 12,886,757.68 | 24,924,414.47 | | Investment income (loss is stated with “-”) | 25,896,672.03 | -3,630,366.42 | | Thereof: Investment income from associates and joint
ventures | 21,352,331.05 | -7,616,168.62 | | Gain from the derecognition of the financial assets measured
at amortized cost | | | | Exchange income (Loss is listed with “-”) | | | | Net exposure hedging gains ("-" for losses) | | | | Gains from changes in fair value (loss is stated with “-”) | 1,761,695.04 | 2,804,313.55 | | Credit impairment losses (loss is stated with “-”) | 11,240,084.91 | 3,731,390.95 | | Asset impairment losses (loss is stated with “-”) | -5,674,134.02 | -960,513.98 | | Gains from disposal of assets (loss is stated with “-”) | 72.23 | -16,983.16 | | 3. Operating profit (loss is stated with “-”) | 175,900,331.00 | 182,223,293.67 | | Add: Non-operating income | 1.37 | | | Less: Non-operating expenses | 302.22 | 236.75 | | 4. Total profit (loss is stated with “-”) | 175,900,030.15 | 182,223,056.92 | | Less: Income tax expenses | 22,598,201.80 | 28,554,160.54 | | 5. Net profit (loss is stated with “-”) | 153,301,828.35 | 153,668,896.38 | | (1) Classified by continuity of operations | | | | Net profit from continuing operations(loss is stated with “-”) | 153,301,828.35 | 153,668,896.38 | | Net profit from discontinued operations(loss is stated with “-”) | | | | (2) Classified by ownership of the equity | | | | Attributable to shareholders of the Parent Company | 153,163,366.86 | 149,917,543.44 | | Minority interests | 138,461.49 | 3,751,352.94 | | 6. Other comprehensive income, net of tax | -2,269,516.24 | -4,551,275.98 | | Other comprehensive income attributable to shareholders of the
Parent Company, net of tax | -1,154,505.94 | -2,321,150.75 | | (1) Other comprehensive income items which will not be
reclassified subsequently to profit or loss | | | | 1) Changes arising from re-measurement of defined benefit
plan | | | | 2) Other comprehensive income that will not be transferred
subsequently to profit or loss under the equity method | | | | 3) Changes in the fair value of the investment in other
equity instruments | | | | 4)Changes in the fair value of the Company’s own credit
risk | | | | 5)Others | | | | (2) Other comprehensive income items which will be reclassified
subsequently to profit or loss | -1,154,505.94 | -2,321,150.75 | | 1) Other comprehensive income that will be transferred
subsequently to profit or loss under the equity method | | | | 2)Changes in the fair value of other debt investments | | | | 3)Amount of financial assets reclassified and included in
other comprehensive income | | | | 4) Credit impairment reserves for other debt investment | | | | 5) Cash flow hedging reserve | | | | 6) Translation differences arising from translation of
foreign currency financial statements | -1,154,505.94 | -2,321,150.75 | | 7)Others | | | | Other comprehensive income attributable to minority shareholders,
net of tax | -1,115,010.30 | -2,230,125.23 | | 7. Total comprehensive income | 151,032,312.11 | 149,117,620.40 | | Attributable to shareholders of the Parent Company | 152,008,860.92 | 147,596,392.69 | | Minority interests | -976,548.81 | 1,521,227.71 | | 8. Earnings per share | | | | (1) Basic earnings per share | 0.1498 | 0.1466 | | (2) Diluted earnings per share | 0.1498 | 0.1466 |
Legal representative: Deng Xijun Director of Finance: Sun Zhiqiang Prepared by: Wang Peihua
(3)Consolidated Cash Flow Statement
Unit: Yuan
| Item | Current period | Last period | | 1. Cash flows from operating activities | | | | Cash received from sales of goods or rendering of services | 514,418,145.84 | 514,143,479.89 | | Refund of taxes and surcharges | 11,829,089.68 | 20,795,564.90 | | Other cash receipts relating to operating activities | 3,292,892.48 | 5,390,510.85 | | Sub-total of cash inflows from operating activities | 529,540,128.00 | 540,329,555.64 | | Cash paid for goods and services | 268,538,637.32 | 258,417,803.82 | | Cash paid to employees and paid on behalf of employees | 132,880,681.95 | 113,207,814.04 | | Payments of taxes and surcharges | 51,220,106.86 | 39,657,300.43 | | Other cash payments relating to operating activities | 20,958,399.06 | 22,170,593.56 | | Sub-total of cash outflows from operating activities | 473,597,825.19 | 433,453,511.85 | | Net cash flows from operating activities | 55,942,302.81 | 106,876,043.79 | | 2. Cash flows from investing activities | | | | Cash received from withdrawing investments | 674,630,000.00 | 685,770,000.00 | | Cash received from investment income | 14,201,242.45 | 3,985,802.20 | | Net cash received from disposal of fixed assets, intangible assets and
other long term assets | 174.23 | 12,368.08 | | Net cash received from disposal of subsidiaries and other operating
units | | | | Other cash receipts relating to investing activities | | | | Sub-total of cash inflows from investing activities | 688,831,416.68 | 689,768,170.28 | | Cash paid to acquire fixed assets, intangible assets and other
long-term assets | 6,454,716.61 | 7,434,881.12 | | Cash paid to acquire investments | 633,300,000.00 | 812,200,000.00 | | Net increase of mortgaged loans | | | | Net cash paid to acquire subsidiaries and other operating units | | | | Other cash payments relating to investing activities | | | | Sub-total of cash outflows from investing activities | 639,754,716.61 | 819,634,881.12 | | Net cash flows from investing activities | 49,076,700.07 | -129,866,710.84 | | 3. Cash flows from financing activities | | | | Cash received from capital contributions | | | | Thereof: Cash received by subsidiaries from minority shareholders’
capital contributions | | | | Cash received from borrowings | 16,130,000.00 | 9,000,000.00 | | Other cash receipts from financing activities | | | | Sub-total of cash inflows from financing activities | 16,130,000.00 | 9,000,000.00 | | Cash repayments of borrowings | 26,130,000.00 | 9,000,000.00 | | Distribution of dividends or profits and payments for interest
expenses | 358,457.47 | 7,834,483.79 | | Thereof: Cash payments for dividends or profit to minority
shareholders by subsidiaries | | 7,350,000.00 | | Other cash payments relating to financing activities | 513,457.48 | 4,128.12 | | Sub-total of cash outflows from financing activities | 27,001,914.95 | 16,838,611.91 | | Net cash flows from financing activities | -10,871,914.95 | -7,838,611.91 | | 4. Effect of foreign exchange rate changes on cash and cash equivalents | -53,449.63 | -1,801,957.60 | | 5. Net increase in cash and cash equivalents | 94,093,638.30 | -32,631,236.56 | | Add: Cash and cash equivalents at the beginning of period | 290,330,558.56 | 113,464,591.58 | | 6. Cash and cash equivalents at the end of period | 384,424,196.86 | 80,833,355.02 |
（未完）
|
|
