Xinyi Glass : INTERIM RESULTS FOR THE SIX MONTHS ENDED 30 JUNE 2020
08/03/2020 | 08:26am EST
Hong Kong 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.
XINYI GLASS HOLDINGS LIMITED
信義玻璃控股有限公司
(Incorporated in the Cayman Islands with limited liability)
(Stock Code: 00868)
INTERIM RESULTS
FOR THE SIX MONTHS ENDED 30 JUNE 2020
Total sales for the six months ended 30 June 2020 reached HK$7,134.0 million, representing a decrease of 4.2%, as compared with total sales of HK$7,449.9 million for the six months ended 30 June 2019.
Net profit attributable to the equity holders of the Company for the six months ended 30 June 2020 reached HK$1,382.4 million, representing a decrease of 34.9%, as compared with net profit of HK$2,124.8 million for the six months ended 30 June 2019.
Basic earnings per Share for the six months ended 30 June 2020 was 34.4 HK cents, as compared with basic earnings per Share of 53.1 HK cents for the six months ended 30 June 2019.
The Directors declare an interim dividend of 17.0 HK cents per Share for the six months ended 30 June 2020.
The board (the "Board") of directors (the "Directors") of Xinyi Glass Holdings Limited (the "Company") is pleased to announce the unaudited consolidated interim results of the Company and its subsidiaries (collectively, the "Group") for the six months ended 30 June 2020, together with the comparative figures for the six months ended 30 June 2019, as follow:
- 1 -
Condensed Consolidated Balance Sheet
(All amounts in Hong Kong dollar thousands unless otherwise stated)
As at
30 June 31 December
2020
2019
Note
(Unaudited)
(Audited)
ASSETS
Non-current assets
Property, plant and equipment
6
14,775,439
14,202,835
Right-of-use assets
5(A)
3,487,039
3,593,739
Investment properties
7
1,620,399
1,671,971
Prepayments for property, plant and equipment and
right-of-use assets
9
755,807
769,043
Intangible assets
64,290
65,334
Financial assets at fair value through other
comprehensive income
21
34,301
51,752
Investments in associates
8
5,798,724
5,554,275
Loan to associates
986
1,004
Deferred income tax assets
44,090
39,023
26,581,075
25,948,976
Current assets
Inventories
2,000,223
2,044,629
Loans to associates
25,350
32,681
Trade and other receivables
9
3,878,880
3,085,866
Financial assets at fair value through profit and loss
21
186,295
-
Pledged bank deposits
10
44,489
44,222
Fixed deposits
10
301,271
-
Cash and bank balances
10
4,678,584
5,097,924
11,115,092
10,305,322
Total assets
37,696,167
36,254,298
- 2 -
As at
30 June 31 December
2020
2019
Note
(Unaudited)
(Audited)
EQUITY
Capital and reserves attributable to the equity
holders of the Company
Share capital
11
402,254
401,922
Share premium
11
392,492
388,161
Other reserves
12
187,723
867,623
Retained earnings
19,356,020
19,188,635
20,338,489
20,846,341
Non-controlling interests
85,627
81,085
Total equity
20,424,116
20,927,426
LIABILITIES
Non-current liabilities
Bank and other borrowings
14
8,376,184
6,350,418
Deferred income tax liabilities
394,126
419,404
Lease liabilities
5(B)
4,208
3,364
Other payables
13
70,849
131,996
8,845,367
6,905,182
Current liabilities
Trade, other payables and contract liabilities
13
4,927,556
3,349,206
Current income tax liabilities
626,072
609,661
Lease liabilities
5(B)
3,956
3,730
Bank and other borrowings
14
2,869,100
4,459,093
8,426,684
8,421,690
Total liabilities
17,272,051
15,326,872
Total equity and liabilities
37,696,167
36,254,298
Total assets less current liabilities
29,269,483
27,832,608
- 3 -
Condensed Consolidated Income Statement
(All amount in Hong Kong dollar thousands unless otherwise stated)
Unaudited
Six months ended
30 June
Note
2020
2019
Revenue
4
7,133,956
7,449,940
Cost of sales
15
(4,692,299)
(4,761,024)
Gross profit
2,441,657
2,688,916
Other income
4
244,520
159,331
Other (losses)/gains - net
16
(48,093)
616,219
Selling and marketing costs
15
(470,158)
(449,398)
Administrative expenses
15
(785,968)
(853,246)
Operating profit
1,381,958
2,161,822
Finance income
17
26,416
43,672
Finance costs
17
(122,992)
(140,751)
Share of profits of associates
8
356,189
290,323
Profit before income tax
1,641,571
2,355,066
Income tax expense
18
(253,567)
(228,714)
Profit for the period
1,388,004
2,126,352
Profit attributable to:
- Equity holders of the Company
1,382,387
2,124,768
- Non-controlling interest
5,617
1,584
Profit for the period
1,388,004
2,126,352
Earnings per Share for profit attributable to the
equity holders of the Company during the period
(expressed in Hong Kong cents per Share)
- Basic
20
34.4
53.1
- Diluted
20
34.3
52.9
- 4 -
Condensed Consolidated Statement of Comprehensive Income (All amount in Hong Kong dollar thousands unless otherwise stated)
Unaudited
Six months ended
30 June
2020
2019
Profit for the period
1,388,004
2,126,352
Other comprehensive income
Items that will not be reclassified subsequently to the
consolidated income statement:
Change in fair value of financial assets at fair value
through other comprehensive income
(17,451)
(2,407)
Items that may be reclassified subsequently to the
consolidated income statement:
Disposal of interests in an associate
-
12,421
Dilution of interests in an associate
-
6,100
Currency translation differences
(571,974)
(44,802)
Share of other comprehensive income of investments
accounted for using the equity method
(110,123)
(25,092)
Total comprehensive income for the period
688,456
2,072,572
Total comprehensive income for the period attributable to:
- Equity holders of the Company
683,268
2,070,780
- Non-controlling interests
5,188
1,792
688,456
2,072,572
- 5 -
Condensed Consolidated Statement of Changes in Equity (All amount in Hong Kong dollar thousands unless otherwise stated)
Unaudited
Attributable to equity holders of the Company
Non-
Share
Share
Other
Retained
controlling
Total
Note
capital
premium
reserves
earnings
Total
interests
equity
Balance at 31 December 2019 and
1 January 2020
401,922
388,161
867,623
19,188,635
20,846,341
81,085
20,927,426
Comprehensive income
Profit for the period
-
-
-
1,382,387
1,382,387
5,617
1,388,004
Other comprehensive income
Changes in value of financial assets at FVOCI
-
-
(17,451)
-
(17,451)
-
(17,451)
Share of other comprehensive income
of investments accounted for using
equity method
-
-
(110,123)
-
(110,123)
-
(110,123)
Currency translation differences
-
-
(571,545)
-
(571,545)
(429)
(571,974)
Total comprehensive income
-
-
(699,119)
1,382,387
683,268
5,188
688,456
Transactions with owners
Employees share option scheme:
- Proceeds from shares issued
11(a)
953
69,010
(10,664)
-
59,299
-
59,299
- Value of employee services
-
-
21,225
-
21,225
-
21,225
- Release on forfeiture of share options
-
-
(131)
131
-
-
-
Repurchase and cancellation of shares
11(b)
(621)
(64,679)
621
(621)
(65,300)
-
(65,300)
Transfer to reserves
-
-
8,168
(8,168)
-
-
-
Dividend paid to non-controlling interest
-
-
-
-
-
(646)
(646)
Dividends relating to 2019
19
-
-
-
(1,206,344)
(1,206,344)
-
(1,206,344)
Total transactions with owners
332
4,331
19,219
(1,215,002)
(1,191,120)
(646)
(1,191,766)
Balance at 30 June 2020
402,254
392,492
187,723
19,356,020
20,338,489
85,627
20,424,116
- 6 -
Unaudited
Attributable to equity holders of the Company
Non-
Share
Share
Other
Retained
controlling
Total
Note
capital
premium
reserves
earnings
Total
interests
equity
Balance at 31 December 2018 and
1 January 2019
399,320
249,821
938,284
17,037,302
18,624,727
77,534
18,702,261
Comprehensive income
Profit for the period
-
-
-
2,124,768
2,124,768
1,584
2,126,352
Other comprehensive income
Changes in value of financial assets at FVOCI
-
-
(2,407)
-
(2,407)
-
(2,407)
Disposal of interests in an associate
-
-
12,421
-
12,421
-
12,421
Dilution of interests in an associate
-
-
6,100
-
6,100
-
6,100
Share of other comprehensive income
of investments accounted for using
equity method
-
-
(25,092)
-
(25,092)
-
(25,092)
Currency translation differences
-
-
(45,010)
-
(45,010)
208
(44,802)
Total comprehensive income
-
-
(53,988)
2,124,768
2,070,780
1,792
2,072,572
Transactions with owners
Employees share option scheme:
- Proceeds from shares issued
1,568
88,466
(17,145)
-
72,889
-
72,889
- Value of employee services
-
-
20,372
-
20,372
-
20,372
- Release on forfeiture of share options
-
-
(25)
25
-
-
-
Transfer to reserves
-
-
7,229
(7,229)
-
-
-
Dividend paid to non-controlling interest
-
-
-
-
-
(1,261)
(1,261)
Dividends relating to 2018
19
-
-
-
(1,082,087)
(1,082,087)
-
(1,082,087)
Total transactions with owners
1,568
88,466
10,431
(1,089,291)
(988,826)
(1,261)
(990,087)
Balance at 30 June 2019
400,888
338,287
894,727
18,072,779
19,706,681
78,065
19,784,746
- 7 -
Condensed Consolidated Cash Flow Statement
(All amount in Hong Kong dollar thousands unless otherwise stated)
Unaudited
Six months ended
30 June
2020
2019
Cash flows from operating activities
Cash generated from operations
1,562,100
1,994,494
Interest paid
(165,883)
(162,781)
Income tax paid
(253,699)
(318,465)
Cash flows from operating activities - net
1,142,518
1,513,248
Cash flows from investing activities
Prepayment of right-of-use assets in relation to land use rights
(33,140)
(5,803)
Purchase of property, plant and equipment
(1,418,458)
(1,171,040)
Loan repayment from an associate
6,780
60
Purchase of financial assets at fair value through profit or loss
(288,444)
(332,795)
Proceeds from disposal of financial assets at fair value through
profit or loss
82,757
81,691
Addition to investment in associates
(204,864)
(770,263)
Proceeds from disposal of interests in an associate
-
1,164,457
Dividend received from associates
206,095
-
Increase in fixed deposits
(301,271)
(56,711)
Interests received
21,183
43,672
Other investing activities
18,451
(28,239)
Cash flows used in investing activities - net
(1,910,911)
(1,074,971)
Cash flows from financing activities
Proceeds from bank borrowings
3,735,059
2,632,000
Repayment of banks borrowings
(3,299,286)
(2,201,179)
Repayment of lease liabilities
466
-
Dividends paid to non-controlling interests
(646)
(1,261)
Share repurchased and cancelled
(65,300)
-
Net proceeds from issuance of ordinary shares by share options
59,299
72,889
Cash flows from financing activities - net
429,592
502,449
Net (decrease)/ increase in cash and cash equivalents
(338,801)
940,726
Cash and cash equivalents at beginning of the period
5,097,924
4,598,506
Effect of foreign exchange rate changes
(80,539)
(6,699)
Cash and cash equivalents at end of the period
4,678,584
5,532,533
- 8 -
Notes to the Condensed Consolidated Financial Information
GENERAL INFORMATION
Xinyi Glass Holdings Limited (the "Company") and its subsidiaries (together, the "Group") is principally engaged in the production and sales of automobile glass, architectural glass and float glass products through production complexes located in the People's Republic of China (the "PRC").
The principal place of business of the Group in Hong Kong is situated at Unit 2101-2108, 21st Floor, Rykadan Capital Tower, 135 Hoi Bun Road, Kwun Tong, Kowloon, Hong Kong.
This unaudited condensed consolidated interim financial information is presented in thousands of Hong Kong dollars (HK$'000), unless otherwise stated. This unaudited condensed consolidated interim financial information has been approved for issue by the Directors on 3 August 2020.
BASIS OF PREPARATION
This unaudited condensed consolidated interim financial information for the six months ended 30 June 2020 has been prepared in accordance with the applicable disclosure provisions of the Rules Governing the Listing of Securities on the Stock Exchange of Hong Kong Limited and Hong Kong Accounting Standards ("HKAS") 34, 'Interim financial reporting' issued by the Hong Kong Institute of Certified Public Accountants ("HKICPA"). This unaudited condensed consolidated interim financial information should be read in conjunction with the annual financial statements of the Group for the year ended 31 December 2019, which have been prepared in accordance with Hong Kong Financial Reporting Standards ("HKFRSs").
ACCOUNTING POLICIES
Except as described below, the accounting policies adopted are consistent with those of the annual financial statements of the Group for the year ended 31 December 2019, as described in 2019 annual financial statements.
Taxes on income in the interim period are accrued using the tax rate that would be applicable to expected total annual earnings.
- 9 -
NEW AND AMENDED STANDARDS ADOPTED BY THE GROUP
The following new amendments to standards and interpretations are mandatory for accounting periods beginning on or after 1 January 2020. The adoption of these amendments to standards does not have any significant impact to the results and financial position of the Group.
Effective for
accounting periods
beginning on or after
HKAS1 and HKAS 8
Definition of Material
1 January 2020
(Amendment)
HKFRS 3 (Amendment)
Definition of a Business
1 January 2020
HKFRS 10 and HKAS 28
Sale or Contribution of Assets Between an
To be determined
(Amendment)
Investor and its Associate or Joint Venture
HKFRS 17
Insurance Contracts
1 January 2021
Conceptual Framework for
Revised Conceptual Framework for
1 January 2020
Financial Reporting 2018
Financial Reporting
Note:
There are no other amended standards or interpretations that are effective for the first time for this interim period that could be expected to have a material impact on the Group.
The Group has not applied any new standards and interpretations that are not effective for current accounting period.
4 SEGMENT INFORMATION
Management has determined the operating segments based on the reports reviewed by the executive Directors that are used to make strategic decisions.
The executive Directors consider the business from an operational entity perspective. Generally, the executive Directors consider the performance of business of each entity within the Group separately. Thus, each entity within the Group is an individual operating segment.
Among these operating segments, these operating segments are aggregated into three segments based on the products sold: (1) float glass; (2) automobile glass; and (3) architectural glass.
The executive Directors assess the performance of the operating segments based on a measure of gross profit. The Group does not allocate other operating costs to its segments as this information is not reviewed by the executive Directors.
- 10 -
Sales between segments are carried out at terms mutually agreed by the relevant parties. The revenue from external parties reported to the executive Directors is measured in a manner consistent with that in the consolidated income statement.
The unaudited segment information for the period ended 30 June 2020:
Automobile
Architectural
Float glass
glass
glass
Unallocated
Total
Segment revenue
4,229,858
2,161,148
1,681,845
-
8,072,851
Inter-segment revenue
(938,895)
-
-
-
(938,895)
Revenue from external customers
3,290,963
2,161,148
1,681,845
-
7,133,956
Cost of sales
(2,478,242)
(1,152,804)
(1,061,253)
-
(4,692,299)
Gross profit
812,721
1,008,344
620,592
-
2,441,657
Depreciation of property, plant and
equipment (Note 15)
311,233
84,935
73,104
2,897
472,169
Amortisation
- leasehold land and land use rights
(Note 15)
11,247
2,737
1,909
26,485
42,378
- intangible assets (Note 15)
-
1,039
-
-
1,039
Provision for/(reversal of provision for)
impairment of trade and other
receivables, net (Note 15)
-
2,264
(708)
-
1,556
Assets and liabilities
Automobile
Architectural
Float glass
glass
glass
Unallocated
Total
Total assets
16,660,212
5,557,696
2,733,675
12,744,584
37,696,167
Total assets included:
Investments in associates (Note 8)
-
-
-
5,798,724
5,798,724
Loans to associates
-
-
-
26,336
26,336
Investment properties
-
-
-
1,620,399
1,620,399
Additions to non-current assets (other
than financial assets at fair value
through other comprehensive income
("FVOCI") and deferred income
tax assets)
636,543
96,292
284,096
621,100
1,638,031
Total liabilities
1,750,733
1,245,358
864,674
13,411,286
17,272,051
- 11 -
The unaudited segment revenue for the period ended 30 June 2019 and the audited segment assets and liabilities as at 31 December 2019:
Automobile
Architectural
Float glass
glass
glass
Unallocated
Total
Segment revenue
4,434,671
2,204,292
1,717,199
-
8,356,162
Inter-segment revenue
(906,222)
-
-
-
(906,222)
Revenue from external customers
3,528,449
2,204,292
1,717,199
-
7,449,940
Cost of sales
(2,541,608)
(1,191,958)
(1,027,458)
-
(4,761,024)
Gross profit
986,841
1,012,334
689,741
-
2,688,916
Depreciation of property, plant
and equipment (Note 15)
280,339
66,379
117,047
2,902
466,667
Amortisation
- leasehold land and land use
rights (Note 15)
9,659
1,876
1,883
27,834
41,252
- intangible assets (Note 15)
-
1,083
-
-
1,083
Reversal of provision for
impairment of trade and other
receivables, net (Note 15)
-
(230)
(367)
-
(597)
Assets and liabilities
Automobile
Architectural
Float glass
glass
glass
Unallocated
Total
Total assets
15,170,220
6,911,576
1,971,055
12,201,447
36,254,298
Total assets included:
Investments in associates (Note 8)
-
-
-
5,554,275
5,554,275
Loans to associates
-
-
-
33,685
33,685
Investment properties
-
-
-
1,671,971
1,671,971
Additions to non-current assets
(other than financial assets at
fair value through other
comprehensive income ("FVOCI")
and deferred income tax assets)
2,594,937
208,775
96,035
200,007
3,099,754
Total liabilities
1,817,197
1,319,422
487,641
11,702,612
15,326,872
- 12 -
A reconciliation of segment gross profit to profit before income tax is provided as follows:
Unaudited
For the six months ended
30 June
2020
2019
Segment gross profit
2,441,657
2,688,916
Unallocated:
Other income
244,520
159,331
Other (losses)/gains, net
(48,093)
616,219
Selling and marketing costs
(470,158)
(449,398)
Administrative expenses
(785,968)
(853,246)
Finance income
26,416
43,672
Finance costs
(122,992)
(140,751)
Share of profits of associates
356,189
290,323
Profit before income tax
1,641,571
2,355,066
- 13 -
Reportable segments assets/(liabilities) for the period ended 30 June 2020 and the year ended 31 December
2019 are reconciled to total assets/(liabilities) as follows:
Assets
Liabilities
2020
2019
2020
2019
(Unaudited)
(Audited)
(Unaudited)
(Audited)
Segment assets/(liabilities)
24,951,583
24,052,851
(3,860,765)
(3,624,260)
Unallocated:
Property, plant and equipment
1,395,639
1,403,437
-
-
Right-of-use assets
2,042,131
2,107,433
-
-
Investment properties
1,620,399
1,671,971
-
-
Prepayments for property, plant and
equipment and right-of-use assets
2,468
1,791
-
-
Financial assets at FVOCI
34,301
51,752
-
-
Financial assets at fair value
through profit and loss
186,295
-
-
-
Investments in associates
5,798,724
5,554,275
-
-
Balances with associates
26,336
33,685
-
-
Prepayments, deposits and
other receivables
925,098
674,396
-
-
Cash and bank balances
713,193
702,707
-
-
Other payables
-
-
(438,848)
(351,442)
Dividend payables
-
-
(1,206,344)
-
Current income tax liabilities
-
-
(127,091)
(122,996)
Deferred income tax liabilities
-
-
(393,719)
(418,663)
Bank and other borrowings
-
-
(11,245,284)
(10,809,511)
Total assets/(liabilities)
37,696,167
36,254,298
(17,272,051)
(15,326,872)
Breakdown of the revenue from the sales of products is as follows:
Unaudited
For the six months ended
30 June
2020 2019
Sales of float glass
3,290,963
3,528,449
Sales of automobile glass
2,161,148
2,204,292
Sales of architectural glass
1,681,845
1,717,199
Total
7,133,956
7,449,940
- 14 -
The Group's revenue is mainly derived from customers located in the Greater China (including Hong Kong and PRC), North America and Europe while the Group's business activities are conducted predominately in the Greater China. An analysis of the Group's sales by geographical locations of its customers is as follows:
Unaudited
For the six months ended
30 June
2020
2019
Greater China
4,745,058
4,897,517
North America
953,066
888,057
Europe
254,584
289,552
Other countries
1,181,248
1,374,814
7,133,956
7,449,940
An analysis of the Group's non-current assets other than financial assets at fair value through other comprehensive income (there are no employment benefit assets and rights arising under insurance contracts) by geographical area in which the assets are located is as follows:
As at
30 June
31 December
2020
2019
(Unaudited)
(Audited)
Greater China
24,584,311
23,819,648
North America
17,251
15,071
Malaysia
1,944,627
2,061,732
Other countries
585
773
26,546,774
25,897,224
- 15 -
5 LEASES
5 (A) The information for leases where the Group is a lessee is analyses as follows:
Leasehold
lands and
land-use
rights
Buildings
Total
Period ended 30 June 2020 (Unaudited)
Opening net book amount
3,588,141
5,598
3,593,739
Currency translation differences
(63,818)
-
(63,818)
Additions
930
3,320
4,250
Depreciation charges
(44,875)
(2,257)
(47,132)
Closing net book amount
3,480,378
6,661
3,487,039
5 (B) Lease liabilities
As at
30 June
31 December
2020
2019
(Unaudited)
(Audited)
Current
3,956
3,730
Non-current
4,208
3,364
As at 30 June/31 December
8,164
7,094
Notes:
In previous year, the consideration paid for the leasehold land use rights acquired by the Group are treated as prepayments for operating leases and presented as leasehold lands and land use rights. Leasehold land use rights previously presented as a separate item on the consolidated balance sheet is grouped as part of right-of-use assets with effect from 1 January 2019.
Lands in the PRC are state-owned. The Group acquired leasehold lands from mainland China government by one-off prepayment with lease terms of 1 to 50 years. The leasehold lands were classified as "right-of-use assets". The Group also leases various offices and warehouses. Rental contracts are typically made for fixed periods of 1 year to 5.2 years.
Lease terms are negotiated on an individual basis and contain a wide range of different terms and conditions. The lease agreements do not impose any covenants other than the security interests in the leased assets that are held by the lessor. Leased assets may not be used as security for borrowing purposes.
- 16 -
Depreciation charges of HK$4,754,000 were capitalised as direct cost of construction in progress during the period ended 30 June 2020 when the building thereon were not yet ready for production purposes. For the period ended 30 June 2020, depreciation of the Group's right-of- use assets amounted to HK$42,378,000 were charged to the consolidated income statement (Note
.
6 PROPERTY, PLANT AND EQUIPMENT
Six months ended 30 June 2020 (Unaudited)
Construction
Freehold
Plant and
Office
in progress
land
Buildings
machinery
equipment
Total
Opening net book amount
as at 1 January 2020
1,725,445
143,411
3,349,977
8,965,282
18,720
14,202,835
Currency translation
differences
(31,014)
(6,798)
(76,770)
(194,454)
(464)
(309,500)
Additions
1,322,257
-
70
112,831
8,053
1,443,211
Transfers
(510,161)
-
67,748
441,904
509
-
Disposals
-
-
-
(9,535)
(27)
(9,562)
Depreciation charge
-
-
(89,877)
(458,532)
(3,136)
(551,545)
Closing net book amount
as at 30 June 2020
2,506,527
136,613
3,251,148
8,857,496
23,655
14,775,439
Note:
Depreciation is calculated using the straight-line method to allocate their costs, net of residual values, over their estimated useful lives, as follows:
-
Buildings
20-30 years
-
Plant and machinery (note a)
5-20 years
-
Office equipment
3-7 years
The assets' residual values and useful lives are reviewed, and adjusted if appropriate, at the end of each reporting period.
Only solar energy related equipment is applicable to depreciation of useful lives of 20 years.
- 17 -
7
INVESTMENT PROPERTIES
As at
30 June
31 December
2020
2019
(Unaudited)
(Audited)
As at 1 January
1,671,971
1,674,495
Currency translation differences
(28,604)
(32,396)
Additions
18
-
Disposal
(22,986)
-
Fair value gains
-
22,061
Transferred from property, plant and equipment
-
6,983
Transferred from right-of-use assets
-
828
As at 30 June/31 December
1,620,399
1,671,971
As at 30 June 2020, the Group has five investment properties in the PRC and an investment property in Hong Kong.
The Group's investment properties were valued at 31 December 2019 by independent professionally qualified valuer who holds a recognised relevant professional qualification and have recent experience in the locations and segments of the investment properties valued. For all investment properties, their current use equates to the highest and best use.
The Group's finance department reviews the valuations performed by the independent valuer for financial reporting purposes. This team reports directly to the chief financial officer and group senior management for discussions in relation to the valuation processes and the reasonableness of the valuation results.
- 18 -
The Group's interest in the investment properties at their net book amount is analysed as follows:
As at
As at
30 June
31 December
2020
2019
Level 3
Level 3
Fair value hierarchy:
- Commercial building under Construction - Xiamen, the PRC
1,301,726
1,325,376
- Commercial building 1 - Shenzhen, the PRC
23,245
47,072
- Commercial building 3 - Shenzhen, the PRC
117,441
119,576
- Office unit - Wuhu, the PRC
105,019
106,928
- Office unit - Hong Kong
70,160
70,160
1,617,591
1,669,112
At cost
- Commercial building 2 - Shenzhen, the PRC
2,808
2,859
1,620,399
1,671,971
There were no transfers between level 1, 2 and 3 during the period.
8
INVESTMENTS IN ASSOCIATES
As at
30 June
31 December
2020
2019
(Unaudited)
(Audited)
At 1 January
5,554,275
4,679,890
Currency translation differences
(386)
(483)
Addition to investment in an associate
204,864
798,226
Dilution of interests in an associate
-
153,801
Disposal of interests in an associate
-
(666,376)
Share of profits of associates
356,189
639,608
Dividend received
(206,095)
(227,274)
Share of other comprehensive income
(110,123)
(95,041)
Share of gain on changes in ownership in subsidiaries of an associate
-
271,924
At 30 June/31 December
5,798,724
5,554,275
- 19 -
9
TRADE AND OTHER RECEIVABLES
As at
30 June
31 December
2020
2019
(Unaudited)
(Audited)
Trade receivables (note (a))
1,566,919
1,451,494
Less: provision for impairment of trade receivables
(40,475)
(41,481)
1,526,444
1,410,013
Bills receivables (note (b))
984,287
303,812
Trade and bills receivables - net
2,510,731
1,713,825
Prepayments, deposits and other receivables
2,123,956
2,141,084
4,634,687
3,854,909
Less: non-current portion
Prepayments for property, plant and equipment and land use rights
(755,807)
(769,043)
3,878,880
3,085,866
The credit period granted by the Group to its customers is generally from 30 to 90 days. At 30 June
2020 and 31 December 2019 the ageing analysis of the Group's trade receivables was as follows:
As at
30 June
31 December
2020
2019
(Unaudited)
(Audited)
0-90 days
1,132,447
1,003,803
91-180 days
219,149
166,458
181-365 days
107,192
185,198
1-2 years
92,483
77,939
Over 2 years
15,648
18,096
1,566,919
1,451,494
All the bills receivables are issued by licensed banks in the PRC with maturities ranging within six months.
- 20 -
10 CASH AND BANK BALANCES
Cash and bank balances include the following for the purpose of the condensed consolidated cash flows:
As at
30 June
31 December
2020
2019
(Unaudited)
(Audited)
Cash and bank balances and pledged bank deposits
5,024,344
5,142,146
Less:
- Pledged bank deposits (note a)
(44,489)
(44,222)
- Fixed deposits (note b)
(301,271)
-
Cash and bank balances
4,678,584
5,097,924
Notes:
a. The pledged bank deposits represents deposits pledged as collateral principally as security for import duties payable to the US Customs.
The fixed deposits represent deposits held at call with banks and other short-term liquid investments with original maturities over three months.
11 SHARE CAPITAL
The share capital of the Company comprised ordinary shares (the "Shares") of HK$0.1 each.
Ordinary
Number
shares of
Share
Note
of Shares
HK$0.1 each
Premium
Total
Authorised:
As at 31 December 2019
and 30 June 2020
20,000,000,000
2,000,000
-
2,000,000
Issued and fully paid:
As at 1 January 2020
4,019,216,147
401,922
388,161
790,083
Issues of Shares under
an employees' share
option scheme
(a)
9,533,500
953
69,010
69,963
Repurchase and
cancellation of shares
(b)
(6,212,000)
(621)
(64,679)
(65,300)
As at 30 June 2020
4,022,537,647
402,254
392,492
794,746
- 21 -
Notes:
Details of the movements in the number of share options outstanding and their related weighted average exercise prices are as follows:
For the six months ended 30 June
2020
2019
Average
Average
exercise
exercise
price in
price in
HK dollar
Options
HK dollar
Options
per Share
(thousands)
per Share
(thousands)
At 1 January
9.35
91,012
7.75
90,708
Granted
8.82
32,000
9.53
33,900
Exercised
6.23
(9,533)
4.66
(15,678)
Lapsed
8.15
(1,887)
7.94
(3,532)
Expired
4.81
(143)
4.55
(21)
At 30 June
9.49
111,449
8.78
105,377
Out of the 111,449,000 outstanding options, 18,918,000 options were exercisable as at 30 June 2020. Options exercised in 2020 resulted in 9,533,000 Shares being issued at a weighted average price at the time of exercise of HK$6.23 each.
Share options outstanding at the end of the period have the following expiry date and exercise price:
Exercise price
in HK dollar
Options
per Share
(thousands)
Expiry date
31 March 2021
7.28
18,918
31 March 2022
11.74
27,566
31 March 2023
9.53
33,166
31 March 2024
8.82
31,799
111,449
- 22 -
The weighted average fair value of options granted during the period determined using the Black- Scholes valuation model, which was performed by an independent valuer, Greater China Appraisal Limited. The value of share options granted during the period was based on the following assumptions:
Date of grant
17 March 2020
Option valued
HK$1.0608
Share price at the date of grant
HK$8.29
Exercisable price
HK$8.82
Expected volatility
33.8280%
Annual risk-free interest rate
0.8032%
Life of option
3 years and 6 months
Dividend yield
6.6345%
During the period ended 30 June 2020, 6,212,000 shares repurchased by the Company and were cancelled in January 2020. Accordingly, the share capital of the Company was reduced by the nominal value of these shares and premiums paid on these shares upon the repurchase were charged against share premium account. An amount equivalent to the par value of the shares cancelled was transferred from the Company's retained earnings to the capital redemption reserve.
Number of
Month of
Shares of
Highest price
Lowest price
Aggregate
Repurchase
HK$0.10 each
per Share
per Share
consideration
HK$'000
January 2020
6,212,000
HK$10.60
HK$10.40
65,300
- 23 -
12
OTHER RESERVES
Foreign
Statutory
Enterprise
currency
Share
Property
Capital
reserve
expansion
translation
Capital
options
revaluation
redemption
FVOCI
Retained
fund
fund
reserve
reserve
reserve
reserve
reserve
reserve
Subtotal
earnings
Total
Balance at 1 January 2020
1,900,633
46,867
(1,624,684)
405,241
66,993
37,227
21,490
13,856
867,623
19,188,635
20,056,258
Profit for the period
-
-
-
-
-
-
-
-
-
1,382,387
1,382,387
Change in value of financial
assets at FVOCI
-
-
-
-
-
-
-
(17,451)
(17,451)
-
(17,451)
Share of the other comprehensive
income of investments
accounted for using the
equity method
-
-
(110,123)
-
-
-
-
-
(110,123)
-
(110,123)
Currency translation differences
-
-
(571,545)
-
-
-
-
-
(571,545)
-
(571,545)
Employees' share option scheme:
- Proceeds from shares issued
-
-
-
-
(10,664)
-
-
-
(10,664)
-
(10,664)
- Value of employee services
-
-
-
-
21,225
-
-
-
21,225
-
21,225
- Release on forfeiture of
share options
-
-
-
-
(131)
-
-
-
(131)
131
-
Repurchase and cancellation
of shares
-
-
-
-
-
-
621
-
621
(621)
-
Transfer to reserves
8,168
-
-
-
-
-
-
-
8,168
(8,168)
-
Dividend relating to 2019
-
-
-
-
-
-
-
-
-
(1,206,344)
(1,206,344)
Balance at 30 June 2020
1,908,801
46,867
(2,306,352)
405,241
77,423
37,227
22,111
(3,595)
187,723
19,356,020
19,543,743
- 24 -
13 TRADE AND OTHER PAYABLES
As at
30 June
31 December
2020
2019
(Unaudited)
(Audited)
Trade payables (note (a))
1,177,760
1,045,222
Bill payables (note (b))
673,155
498,670
1,850,915
1,543,892
Other payables
2,798,067
1,589,263
Contract liabilities
349,423
348,047
Less: non-current portion
(70,849)
(131,996)
Current portion
4,927,556
3,349,206
Notes:
At 30 June 2020 and 31 December 2019, the ageing analysis of the trade payables was as follows:
As at
30 June
31 December
2020
2019
(Unaudited)
(Audited)
0-90 days
1,071,765
848,049
91-180 days
21,467
40,328
181-365 days
41,003
100,255
1-2 years
19,868
36,379
Over 2 years
23,657
20,211
1,177,760
1,045,222
Bills payable have maturities ranging within 6 months.
- 25 -
14 BANK AND OTHER BORROWINGS
As at
30 June
31 December
2020
2019
(Unaudited)
(Audited)
Non-current
Bank borrowings, guaranteed (note (a))
11,245,284
10,609,511
Less: Current portion
(2,869,100)
(4,259,093)
Shown as non-current liabilities
8,376,184
6,350,418
Current
Short term bank borrowings, guaranteed
-
200,000
Current portion of long-term bank borrowings, guaranteed
2,869,100
4,259,093
Shown as current liabilities
2,869,100
4,459,093
Total bank and other borrowings
11,245,284
10,809,511
Note:
The bank borrowings were secured by corporate guarantees provided by the Company and its subsidiaries.
At 30 June 2020 and 31 December 2019, the Group's bank borrowings were repayable as follows:
As at
30 June
31 December
2020
2019
(Unaudited)
(Audited)
Within 1 year
2,869,100
4,459,093
Between 1 and 2 years
4,335,118
2,986,967
Between 2 and 5 years
4,041,066
3,363,451
11,245,284
10,809,511
- 26 -
At 30 June 2020 and 31 December 2019, the carrying amounts of the Group's bank borrowings are denominated in the following currencies:
As at
30 June 31 December
2020 2019
(Unaudited) (Audited)
HKD
11,245,284
10,809,511
The carrying amounts of bank borrowings approximate their fair values as at 30 June 2020 and 31 December 2019.
The effective interest rates (inclusive of HIBOR rate) at the balance sheet date were as follows:
30 June
31 December
2020
2019
HK$
HK$
Bank borrowings
2.66%
2.84%
Note: The current PBOC prime rate of Renminbi loan for 1 year is 4.35% (for reference only).
15 EXPENSES BY NATURE
Expenses included in cost of sales, selling and marketing costs and administrative expenses are analysed as follows:
Unaudited
For the six months ended
30 June
2020
2019
Depreciation and amortisation
515,586
509,002
Employee benefit expenses
712,218
693,980
Cost of inventories
3,551,380
3,668,882
Other selling expenses (including transportation and advertising costs)
238,980
250,517
Operating lease payments in respect of land and buildings
1,356
1,250
Provision for/(reversal of provision for) impairment of
trade and other receivables, net
1,556
(597)
Other expenses, net
927,349
940,634
Total cost of sales, selling and marketing costs and
administrative expenses
5,948,425
6,063,668
- 27 -
16 OTHER (LOSSES)/GAINS - NET
Unaudited
For the six months ended
30 June
2020
2019
Losses on disposal and written-off of property,
plant and equipment, net
(1,891)
(27,732)
Loss on impairment of inventories
-
(3,639)
Unrealised fair value losses on financial assets at FVTPL
(61,955)
(18,690)
Gain on disposal of financial assets at FVTPL
1,984
10,663
Gain on dilution of interests in an associate
-
147,701
Gain on disposal of interests in an associate
-
485,659
Other foreign exchange gains, net
10,813
11,283
Others
2,956
10,974
(48,093)
616,219
17 FINANCE INCOME AND FINANCE COSTS
FINANCE INCOME
Unaudited
For the six months ended
30 June
2020
2019
Interest income on short-term bank deposits
26,416
43,672
Note: The average deposit interest rate in the PRC was approximately 3.5% per annum during the reporting period.
FINANCE COST
Unaudited
For the six months ended
30 June
2020
2019
Interest on bank borrowings
166,487
163,222
Less: interest expenses capitalised under construction in progress
(43,495)
(22,471)
122,992
140,751
- 28 -
18 INCOME TAX EXPENSE
Unaudited
For the six months ended
30 June
2020
2019
Current income tax
- Hong Kong profits tax (Note a)
8,002
8,435
- PRC corporate income tax (Note b)
200,896
219,856
- Overseas income tax (Note c)
1,740
412
- Withholding tax on remitted earnings (Note d)
49,728
-
Deferred income tax
- Origination of temporary differences
(6,799)
11
253,567
228,714
Note:
Hong Kong profits tax
Hong Kong profits tax has been provided at the rate of 16.5% (2019: 16.5%) on the estimated assessable profits for the period.
PRC corporate income tax ("CIT")
CIT is provided on the estimated taxable profits of the subsidiaries established in the PRC for the period, calculated in accordance with the relevant tax rules and regulations. The applicable CIT rates for major subsidiaries located in Deyang, Dongguan, Jiangmen, Shenzhen, Tianjin, Wuhu and Yingkou are 25% (2019: 25%). Thirteen (2019: thirteen) major subsidiaries in Deyang, Dongguan, Jiangmen, Shenzhen, Tianjin, Wuhu and Yingkou enjoy high-tech enterprise income tax benefit and are entitled to a preferential tax treatment of reduction in CIT rate to 15%.
Overseas income tax
Taxation on overseas profits has been calculated on the estimated assessable profits for the periods ended 30 June 2020 and 2019 at the rates of taxation prevailing in the countries in which the Group operates.
Withholding tax on remitted earnings
Withholding tax on remitted earnings from the PRC companies was ranging from 5% to 10%, and there is no withholding tax on remitted earnings from the Malaysian companies.
- 29 -
19 DIVIDENDS
For the six months ended
30 June
2020
2019
Final dividend payable for 2019 of 30.0 HK cents
(2018: 27.0
HK cents) per Share
1,206,344
1,082,087
Proposed interim dividend of 17.0 HK cents
(2019: 25.0
HK cents) per Share
685,489
1,001,847
1,891,833
2,083,934
Note:
At a meeting of the Board held on 3 August 2020, the Directors declared an interim dividend of 17.0 HK cents per Share for the six months ended 30 June 2020. The amount of 2020 proposed interim dividend is based on 4,032,289,847 shares in issue as at 31 July 2020.
This interim dividend is not reflected as a dividend payable in this unaudited condensed consolidated financial information, but will be deducted from the retained earnings of the Company in the year ending 31 December 2020.
20 EARNINGS PER SHARE BASIC
Basic earnings per Share are calculated by dividing the profit attributable to equity holders of the Company by the weighted average number of Shares in issue during the period.
Unaudited
For the six months ended
30 June
2020 2019
Profit attributable to equity holders of the Company (HK$'000)
1,382,387
2,124,768
Weighted average number of Shares in issue (thousands)
4,017,849
4,001,054
Basic earnings per Share (HK cents per Share)
34.4
53.1
- 30 -
DILUTED
Diluted earnings per Share is calculated by adjusting the weighted average number of ordinary shares outstanding to assume conversion of all dilutive potential shares. The Group has following dilutive potential ordinary shares: share options in issue. The calculation for share options is determined by the number of Shares that could have been acquired at fair value (determined as the average market price of the Company's Shares for the period) based on the monetary value of the subscription rights attached to the outstanding share options. The number of Shares calculated as above is compared with the number of Shares that would have been issued assuming the exercise of the share options.
Unaudited
For the six months ended
30 June
2020
2019
Earnings
Profit attributable to equity holders of the Company (HK$'000)
1,382,387
2,124,768
Share of profit of an associate as a result of diluted earnings at
associate level (HK$'000)
(218)
(49)
1,382,169
2,124,719
Weighted average number of Shares in issue (thousands)
4,017,849
4,001,054
Adjustments for:
Share options (thousands)
6,625
15,463
Weighted average number of Shares for diluted earnings
per Share (thousands)
4,024,474
4,016,517
Diluted earnings per Share (HK cents per Share)
34.3
52.9
21 FAIR VALUE MEASUREMENT OF FINANCIAL INSTRUMENTS FAIR VALUE ESTIMATION
The table below analyses financial instruments carried at fair value, by valuation method. The different levels have been defined as follows:
Quoted prices (unadjusted) in active markets for identical assets or liabilities (level 1).
Inputs other than quoted prices included within level 1 that are observable for the asset or liability, either directly (that is, as prices) or indirectly (that is, derived from prices) (level 2).
Inputs for the asset or liability that are not based on observable market data (that is, unobservable inputs) (level 3).
- 31 -
The following table presents the Group's assets and liabilities that are measured at fair value at 30 June 2020 and 31 December 2019.
Level 1
Level 2
Level 3
Total
At 30 June 2020
Assets
Financial assets at FVOCI
- Equity securities
34,301
-
-
34,301
Financial assets at FVTPL
- Equity securities
186,295
-
-
186,295
Level 1
Level 2
Level 3
Total
At 31 December 2019
Assets
Financial assets at FVOCI
- Equity securities
51,752
-
-
51,752
The fair value of financial instruments traded in active markets is based on quoted market prices at the balance sheet date. A market is regarded as active if quoted prices are readily and regularly available from an exchange, dealer, broker, industry group, pricing service, or regulatory agency, and those prices represent actual and regularly occurring market transactions on an arm's length basis. Instruments included in level 1 at 30 June 2020 comprised financial assets at FVOCI and financial assets at FVTPL.
The fair value of financial instruments that are not traded in an active market (for example, over-the- counter derivatives) is determined by using valuation techniques. These valuation techniques maximise the use of observable market data where it is available and rely as little as possible on entity specific estimates. If all significant inputs required to fair value an instrument are observable, the instrument is included in level 2.
If one or more of the significant inputs is not based on observable market data, the instrument is included in level 3.
- 32 -
Specific valuation techniques used to value financial instruments include:
Quoted market prices or dealer quotes for similar instruments.
Other techniques, such as discounted cash flow analysis, are used to determine fair value for the remaining financial instruments.
During six months ended 30 June 2020, there were no transfer between Level 1 and Level 2, or transfer into or out of Level 3 (2019: Nil). The group's policy is to recognise transfers between levels of fair value hierarchy as at the end of the reporting period in which they occur.
22 COMMITMENTS CAPITAL COMMITMENTS
Capital expenditure at the end of reporting date but not yet incurred is as follows:
As at
30 June 31 December
2020 2019
(Unaudited)
(Audited)
Contracted but not provided for property, plant and equipment,
intangible assets and right-of-use assets
1,003,284
1,413,803
- 33 -
23 RELATED PARTY TRANSACTION
The following transactions were carried out with related parties:
(A) TRANSACTION WITH RELATED PARTIES
Unaudited
For the six months ended
30 June
2020
2019
Purchases of goods from associates
- Tianjin Wuqing District Xinke Natural Gas
Investment Company Limited
64,803
125,510
- Beihai Yiyang Mineral Company Limited
121,466
107,801
- Dongyuan County Xinhuali Quartz Sand Company Limited
10,708
23,846
- A subsidiary of Xinyi Solar
1,082
1,041
Purchases of goods from a related party
- An entity controlled by the ultimate controlling parties
154
735
Management fee paid to a related party
- An entity controlled by the ultimate controlling parties
726
783
Processing fee from lithium battery energy storage product
paid to a related party
- An entity controlled by the ultimate controlling parties
658
15,638
Sales of goods to an associate
- A subsidiary of Xinyi Solar
12,012
46,833
Sales of goods to related parties
- Entities controlled by the ultimate controlling parties
1,474
1,484
- An entity controlled by the ultimate controlling parties
2,406
2,393
Sales of machineries to an associate
- A subsidiary of Xinyi Solar
26,713
36,579
Consultancy income received from an associate
- A subsidiary of Xinyi Solar
430
427
Rental income received from an associate
- A subsidiary of Xinyi Solar
2,659
2,790
Rental income received from a related party
- An entity controlled by the ultimate controlling parties
150
134
Rental expenses paid to an associate
- A subsidiary of Xinyi Solar
509
534
Share option income received from a related party
- An entity controlled by the ultimate controlling parties
-
14
Purchase of property, plant and equipment from an associate
- A subsidiary of Xinyi Solar
-
191
EPC service fee paid to an associate
- A subsidiary of Xinyi Solar
-
216
Purchase of consumables from an associate
- A subsidiary of Xinyi Solar
-
776
Management fee paid to an associate
- A subsidiary of Xinyi Solar
1,294
630
- 34 -
(B) PERIOD/YEAR-END BALANCES WITH RELATED PARTIES
As at
30 June
31 December
2020
2019
(Unaudited)
(Audited)
Balance with/loan advance to an associate
- Dongyuan County Xinhuali Quartz Sand Company Limited
26,336
33,684
Receivable from an associate arising from sales of
machineries and land parcel
- A subsidiary of Xinyi Solar
71,157
90,247
Receivable from an associate arising from provision of
consultancy services
- A subsidiary of Xinyi Solar
72
72
Receivable from a related party arising from sales of goods
- A subsidiary of Xinyi Solar
4,361
-
- An entity controlled by the ultimate controlling parties
3,047
2,862
Payable to a related party arising from processing fees
- An entity controlled by the ultimate controlling parties
(1,232)
(1,364)
Receivable/(Payable) to an associate arising from purchase
of goods
- Beihai Yiyang Mineral Company Limited
558
(263)
- 35 -
MANAGEMENT DISCUSSION AND ANALYSIS
Financial Review
During the six months ended 30 June 2020, the revenue and the net profit of the Group were HK$7,134.0 million and HK$1,382.4 million, respectively, representing a decrease of 4.2% and a decrease of 34.9% as compared with HK$7,449.9 million and HK$2,124.8 million, respectively, for the six months ended 30 June 2019.
Revenue
The decrease in the revenue for the six-month period under review was mainly attributable to the drop in all our three glass business divisions due to the impact of COVID-19. The lower average selling price due to the competitive market environment in the second quarter of the year and depreciation of the Renminbi contributed to the float glass revenue decline of 6.7% as compared with the same period in 2019.
The decrease of automobile glass revenue was mainly attributable to the volume drop in the domestic sales of automobile glass due to the impact of COVID-19 during the period.
Government policies towards the PRC property market have not eased and construction activities there remained very competitive during the six-month period under review. With the government policies on environmental protection and the encouragement of energy-saving buildings in the PRC, the Directors expect that the demand for the Group's low emission ("Low-E") glass will continue to increase. As a leading domestic Low-E glass manufacturer, the Group enjoys economies of scale and a nationwide sales and delivery network. The slight decrease of sales was mainly attributable to the delay of shipments by the impact of COVID-19 and depreciation of the Renminbi as compared with the same period in 2019.
Gross Profit
The Group's gross profit for the six months ended 30 June 2020 decreased by 9.2% to HK$2,441.7 million as compared with HK$2,688.9 million for the same period in the previous year. The gross profit margin decreased to 34.2% during the six-month period under review as compared with 36.1% in 2019.
The drop in the float glass gross margin was a result of the lower selling price in the competitive market environment in the PRC and overseas markets. The slight increase of gross profit margins of the automobile glass was mainly due to the depreciation of the Renminbi as around 83.8% of automobile glass was contributed by the overseas sales. The drop of gross profit margin of the architectural glass businesses was mainly due to more price incentives given to the customers during the period.
- 36 -
Other Income
Other income increased to HK$244.5 million, as compared with HK$159.3 million for the same period last year. The increase was mainly attributable to more government grants and income from sale of electricity during the period.
Other (Losses)/Gains - Net
Other losses for the six months ended 30 June 2020 were HK$48.1 million, as compared with other gains of HK$616.2 million for the six months ended 30 June 2019. The significant decrease was mainly due to the unrealized fair value losses on financial assets at FVTPL, without the one off gain on disposal of equity interest in an associate and without the one off gain on dilution of interest in an associate of HK$485.7 million and HK$147.7 million respectively incurred in the same period in 2019.
Selling and Marketing Expenses
Selling and marketing expenses increased by 4.6% to HK$470.2 million for the period under review. The increase was mainly due to the rate of additional US import tariff during the Sino-US trade war being adjusted from 10% to 25% in May 2019.
Administrative Expenses
Administrative expenses decreased by 7.9% to HK$786.0 million for the six months ended 30 June 2020. The decrease was principally attributable to lower expenses incurred for research and development and local PRC government taxes and charges affected by the COVID-19 pandemic during the six-month period under review.
Finance Costs
Finance costs decreased by 12.6% to HK$123.0 million for the six months ended 30 June 2020. The decrease was principally due to the lower overall bank borrowing rate during the six-month period under review. Also, the higher interest expenses were capitalised as part of the total cost in the purchase of plant and machinery and the construction of factory buildings in the Group's PRC and Malaysia new production complexes, and these expenses were charged to the income statements of the Group following the commencement of commercial production at the relevant production facilities. Interest amounting to HK$43.5 million was capitalised under construction-in-progress for the six months ended 30 June 2020.
Earnings Before Interest, Taxation, Depreciation and Amortisation ("EBITDA")
EBITDA decreased by 23.9% to HK$2,253.7 million for the six months ended 30 June 2020, as compared with HK$2,961.1 million during the same period in 2019.
- 37 -
Taxation
Tax expense amounted to HK$253.6 million for the six months ended 30 June 2020. The effective tax rate of the Group was increased to 15.4% compared with the same period of 2019 (excluding the non-taxable income from dilution and disposals of Xinyi Solar shares). The increase was mainly attributable to the PRC dividend withholding tax paid during the period. Most of the Group's PRC subsidiaries are qualified as high technology enterprises with a preferential profit tax rate of 15% under the applicable PRC corporate income tax laws and regulations.
Net Profit
Net profit for the six months ended 30 June 2020 was HK$1,382.4 million, representing an decrease of 34.9% as compared with the same period in 2019. The net profit margin for the period under review dropped to 19.4% from 28.5%, principally due to the decreases in the gross profits of float glass, automobile glass and architectural glass.
CAPITAL EXPENDITURE
For the six months ended 30 June 2020, the Group incurred an aggregate capital expenditure amounting to HK$1,451.6 million for the purchase of plant and machinery and the construction of factory premises at its production complexes in China and Malaysia.
NET CURRENT ASSETS AND CURRENT RATIO
As at 30 June 2020, the Group had net current assets of HK$2,688.4 million, with the current ratio of 1.32 (2019: 1.22). The rise of net current ratio represented more liquid assets and the stronger financial position maintained in the current period. The Group has adequate funds to meet the payment obligation of the current liabilities.
FINANCIAL RESOURCES AND LIQUIDITY
During the six months ended 30 June 2020, the Group's primary sources of funding included cash generated from operating activities and credit facilities provided by principal banks in Hong Kong, China and Malaysia. As at 30 June 2020, the net cash inflow from operating activities amounted to approximately HK$1,142.5 million (2019: HK$1,513.2 million) and the Group had cash and cash equivalents of HK$5,024.3 million (2019: HK$5,142.1 million).
BANK BORROWINGS
As at 30 June 2020, total bank borrowings were HK$11,245.3 million. Despite the increase in the total liabilities, the net debt gearing ratio, calculated based on net total borrowings divided by total shareholders' equity (excluding 2020 declared interim dividends and 2019 proposed final dividend respectively), was at 30.5% as at 30 June 2020, as compared with 27.1% as at 31 December 2019. The increase of net gearing ratio was principally due to lower net profit and lower cash balances incurred during the period.
- 38 -
CONTINGENT LIABILITIES
As at 30 June 2020, the Group did not have any significant contingent liabilities (30 June 2019: Nil).
MATERIAL ACQUISITIONS AND DISPOSAL OF SUBSIDIARIES
Save as disclosed in this announcement, there was no material acquisition and disposal of subsidiaries and associated companies during the six months ended 30 June 2020.
Interim Dividend and Closure of Register of Members
Even though the Group recorded a decrease in net profit for the six months ended 30 June 2020 as compared with the six months ended 30 June 2019, the Directors consider that the Group has achieved a reasonable level of profitability. The Directors are pleased to declare an interim dividend of 17.0 HK cents per Share for the six months ended 30 June 2020 (2019: 25.0 HK cents) to be paid to all shareholders (the "Shareholders") of the Company whose names are recorded on the register of members of the Company as at the close of business on Friday, 21 August 2020. The interim dividend is payable on or before Tuesday, 1 September 2020.
The Company's register of members will be closed from Wednesday, 19 August 2020 to Friday, 21 August 2020 (both days inclusive), and during this period no transfer of Shares will be registered. In order to qualify for the interim dividend, all transfers of Shares accompanied by the relevant Share certificates must be lodged with the Company's branch share registrar in Hong Kong, Computershare Hong Kong Investor Services Limited, at Rooms 1712-1716, 17th Floor, Hopewell Centre, 183 Queen's Road East, Wanchai, Hong Kong, for registration by 4:30 p.m. on Tuesday, 18 August 2020.
Treasury Policies and Exposure to Fluctuation in Exchange Rates
The Group's transactions are mainly denominated in Renminbi, US dollars, Malaysia Ringgit, Euro, Australian dollars, Japanese Yen and Hong Kong dollars, with principal production activities conducted in China. As at 30 June 2020, the Group's bank borrowings were denominated in Hong Kong dollars bearing effective interest rates at 2.66% per annum. Hence, the Group's exposure to foreign exchange fluctuations was limited. The Group has not experienced any material difficulty and liquidity problems resulting from foreign exchange fluctuations. The Group may use financial instruments for hedging purposes as and when required. During the six months ended 30 June 2020, the Group did not use any financial instrument for hedging purposes.
Employees and Remuneration Policy
As at 30 June 2020, the Group had 12,912 full-time employees of whom 12,185 were based in China and 727 in Hong Kong and other countries and territories respectively. The Group maintains a good professional relationship with its employees providing them with a positive working environment. It provides employees with training on the latest business and professional knowledge including
- 39 -
applications of the Group's products and developing skills in maintaining good client relationships. Remuneration packages offered to the Group's employees are consistent with prevailing market levels and are reviewed on a regular basis. Discretionary bonuses may be provided to selected employees taking into consideration the Group's performance and that of the individual employee.
Pursuant to the applicable laws and regulations in the PRC, the Group has arranged for participation of its employees in relevant required retirement contribution schemes administered by the Chinese government. As for the Group's employees in Hong Kong, all the arrangements pursuant to the mandatory provident fund requirements set forth under the Mandatory Provident Fund Schemes Ordinance (Chapter 485 of the Laws of Hong Kong) have been duly implemented.
The Company has adopted a share option scheme on 18 January 2015 (the "2015 Share Option Scheme") for the purpose of providing incentives and rewards to eligible participants who have contributed to the success of the Group's operations. The Directors may, at their discretion, invite any employees and other selected participants to accept options to be granted by the Group for subscription for the Shares. As at the date of this announcement, 28,000,000 options, 28,500,000 options, 29,264,000 options, 29,600,000 options, 33,900,000 options and 32,000,000 options were granted under the 2015 Share Option Scheme on 2 March 2015, 16 March 2016, 1 March 2017, 27 February 2018, 26 February 2019 and 17 March 2020 respectively, and 111,449,000 options were outstanding as at 30 June 2020.
PURCHASE, SALE OR REDEMPTION OF SHARES
The Company repurchased its own Shares on the Stock Exchange in January 2020 and 6,212,000 Shares were cancelled in the same month. Accordingly, the issue share capital of the Company was reduced by the nominal value of the repurchased Shares and the premium paid on these Shares upon the repurchase was charged against the share premium account. An amount equivalent to the par value of the Shares repurchased and cancelled was transferred from the Company's retained earnings to the capital redemption reserve. The table below sets forth further information of such repurchases:
Number of
Repurchased
Aggregate
Shares
Highest Price
Lowest Price
Share Price
Month of Repurchase
HK$0.10 each
per Share
per Share
Paid
HK$
HK$
HK$'000
January 2020
6,212,000
10.60
10.40
65,300
Save as disclosed above, there was no purchase, sale or redemption by the Company, or any of its subsidiaries, of any listed securities of the Company during the six-month period ended 30 June 2020.
- 40 -
BUSINESS REVIEW
The development of the PRC glass industry has been influenced by COVID-19,supply-side reform, environmental, economic and monetary policies, the Sino-US trade war and fluctuation of the exchange rate of the Renminbi
The growth of the PRC economy has slowed down with the impact of the COVID-19 pandemic during the period. The Group's operations in the automobile glass, architectural glass and the float glass segments faced different challenges and opportunities. Nonetheless, the Group managed to achieve a reasonable operating result primarily attributable to its stringent control over production costs, the depreciation of the Renminbi, more value-added glass products and upgraded product structure, a better variety mix of float glass, flexible production logistics and a more effective marketing strategy for the architectural glass and automobile glass divisions.
The PRC property new project start-ups and construction volume have experienced a moderate drop in the first half of the year while the construction projects completion rate has undergone continuous improvement starting from the second quarter of the year due to the impact of COVID-19. Most of the building projects have resumed operation after the delay arising from the lockdown in the first quarter of the year. This was a good indicator of the increased demand of the construction energy-savingLow-E glass in the middle of the year. Therefore, the Group's has maintained a reasonable sales revenue of the architectural glass segment through its aggressive marketing strategy and better value- added products as well as advanced product structure.
The float glass sector has experienced a difficult time of decreased demand during the lockdown period to cope with the COVID-19 pandemic. However, the demand in float glass has experienced a significant rebound after the average selling price dropped significantly in April 2020. With the improvement of new building construction completion rate starting in May 2020, followed by the good recovery of the selling price of float glass. The strong market rebound in May and June of the year has offset to some extent the slowdown in the first quarter of the year.
In order to mitigate the impact of COVID-19 and the additional import tariffs imposed by the US government, the Group has proactively implemented flexible marketing and production strategies for its automobile glass business. Its sales team uses both the video and voice conferencing tools to explore business opportunities with overseas customers around the clock. In addition, new product development continues for applications in advanced driver assistance systems ("ADAS"), head-up display ("HUD"), sound proofing, coating, sunroof and value-added parts which are suitable for new and existing car models. At the same time, the Group has been approaching new domestic and overseas customers and strengthening the existing customer base to explore opportunities to increase the sales volume of its new and existing product models. Currently, the Group's automobile glass products are sold in more than 130 countries.
- 41 -
As one of the major players in the global glass industry, the Group has secured its market-leading position and enhanced its economies of scale through strategic expansion in a timely manner of production capacities across different product segments and the construction of new production complexes incorporating streamlined production processes at different locations both in the PRC and overseas. The Group has also implemented a series of measures enhancing control on the supply and consumption of raw materials, the re-cycling of principal raw materials, the re-engineering of production flow to boost production efficiency and using solar power and low-temperature recycling residual heat to generate electricity and hot water for internal consumption.
To maintain its competitiveness, the Group has successfully developed and launched a wide range of high value-added and specialty glass products while adopting proactive pricing and flexible marketing strategies to take advantage of the supportive measures implemented under the Thirteenth Five-Year Plan of the PRC government.
Improved productivity, technology and economies of scale to enhance production efficiency by research and development investments
The Group's continuous research and development investments in production engineering, information technology, big data and operational management, along with the continuous improvement in the production process, automation and well-planned equipment maintenance programs, have enhanced its productivity and yield rate, which, in turn, have reduced overall labour, production and energy costs during the period under review.
The Group's engineering and design division has designed the latest world class and larger capacity float glass production lines in both the PRC and overseas. The economies of scale have enabled significant savings in procurement costs, production and fixed costs and increased efficiency in fuel consumption. To further control energy costs, the Group is harnessing clean environmentally-friendly energy through implementing rooftop solar power generation systems and low-temperature recycling residual heat power co-generation systems.
In addition, using natural gas as the fuel for the production of high-quality float glass can reduce carbon emissions for a better air quality environment, improve float glass quality and enhance the energy cost structure of the Group.
Expansion of high value-added product mix and global coverage enhances overall competitiveness
During the period under review, the consolidated revenue generated from the Group's automobile glass, architectural glass and high-quality float glass businesses has achieved a reasonable result in comparison with peers during the COVID-19 pandemic and competitive market conditions. This performance demonstrates that the Group's combination of its diversified business segments, global market coverage, upgraded product structure and the expanded high value-added product mix can alleviate the operational pressure in any specific business segment or country despite an uncertain and competitive market environment.
- 42 -
BUSINESS OUTLOOK
The Group will continue to adopt flexible production, logistics and marketing strategies by increasing the extent of automation and upgrading through adopting advanced technologies at its facilities to further improve operational efficiency in order to maintain its leadership and competitive position at the forefront of global glass manufacturers.
The PRC government has continued the tightened policy on constructing new float glass production lines, acquisition of existing idle capacity and phasing out the obsolete and non-compliant float glass production lines because of stricter environmental standards on emissions. The Group is embarking on prudent and flexible strategies in response to the current situation of the float glass market in the PRC and the global markets.
The industry expects the low soda ash price range would be maintained in comparison with that of 2019 due to the over-supply in the PRC. The energy cost would also be lower when compared with 2019 due to lower consumption globally by the impact of COVID-19. Thus, the Group is cautiously optimistic about the float glass market as well as the average selling price trend in the second half of 2020.
The impact of the COVID-19 pandemic starting in the first quarter of 2020 has slowed down business activities in the PRC and global market. The Group has maintained a safety level of raw materials that ensures no interruption of its operations and production. The Group expects the market demand would be return to normal in the second half of 2020.
The Group will operate its first silica sand mine in Beihai, Guangxi by the end of 2020. This means the Group will has a higher integration of glass production flow and better control of major raw material cost and quality. The Group will continue to explore more opportunities on new sources of raw materials in the future.
The second float glass line in Beihai, Guangxi has started production in the second quarter of 2020. The rest of the production lines at Beihai and Zhangjiagang, Jiangsu are planned to commence full operations by the second half of 2020. It will strengthen the Group's market coverage in both the Eastern and Western PRC.
The Sino-US trade war had an impact on the added import tariff pressure on both the US aftermarket automobile glass customers and our Company until the completion of the trade negotiation with the US.
The Group is building up a new automobile glass factory in Malacca, Malaysia. This new production capacity will commence operation in first half of 2021 and will serve the overseas customers.
- 43 -
The market expects the PRC government would adopt further proactive monetary policies to add more liquidity to boost the market in 2020 and lead more construction activities to recover from the impact of the COVID-19 pandemic. Such policies would be positive to the demand of float glass and architectural glass businesses.
At the same time, the Directors are optimistic about the continued good performance of its automobile glass aftermarket business in the global market and the prospects of increased sales in the energy- saving and single and double insulated Low-E glass segments in the future.
After years of expanding its production facilities in the major economic zones of the PRC and South East Asia, the Group is ready to explore acquisitions and new expansion opportunities in the PRC and overseas where provide attractive and larger market environment, lower raw materials, production and energy costs, and offer favourable tax treatment and other incentives.
The Group will continue to ensure that adequate resources are allocated to research and development, enhancing product quality and for the introduction of new products, as well as exploring new markets, boosting production efficiency and conducting staff training in order to maintain its competitiveness and, ultimately, boost its profitability.
CONCLUSION
The Group continues to tackle the challenges amidst changes in the global market environment and the effects of COVID-19 by bolstering its efficiency and increasing its profitability through more effective management across its information technology, operations and marketing activities, as well as expansion of its business and continued collaboration with its customers and suppliers. The Directors believe that these approaches enable the Group to maximise the benefits from the domestic and emerging market and overseas business opportunities alike and are also cautiously optimistic about its long-term business development prospects.
The Group is continuing to adopt proven business strategies to sustain and strengthen growth with new business ideas. To maintain its industry-leading position, the Group is at the same time exploring expanding its presence in the global glass market across a wider spectrum of industries, applications and products as well as other opportunities mutually beneficial for business partnerships.
COMPLIANCE WITH THE CODE ON CORPORATE GOVERNANCE
In the opinion of the Directors, the Company has complied with the applicable code provisions of the Code on Corporate Governance Code as set forth in Appendix 14 to The Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited (the "Listing Rules") during the six months ended 30 June 2020.
- 44 -
MODEL CODE FOR SECURITIES TRANSACTIONS
The Company has adopted The Model Code for Securities Transactions by Directors of Listed Issuers (the "Model Code") as set forth in Appendix 10 to the Listing Rules as the code for securities transactions by the Directors. Directors are reminded of their obligations under the Model Code on a regular basis. The Company has made specific enquiries with the Directors and all of the Directors have confirmed that they have complied with the required standard set forth in the Model Code throughout the six-month period ended 30 June 2020.
REVIEW OF THE INTERIM RESULTS
The Company's interim results for the six months ended 30 June 2020 have not been audited but have been reviewed by the Company's audit committee, comprising the five independent non-executive Directors.
PUBLICATION OF INTERIM REPORT
The interim report of the Company for the six months ended 30 June 2020 containing all the relevant information required by Appendix 16 to the Listing Rules and other applicable laws and regulations will be dispatched to the Shareholders and published on the websites of the Stock Exchange and the Company in due course.
By Order of the Board
XINYI GLASS HOLDINGS LIMITED
Dr. LEE Yin Yee, B.B.S.
Chairman
Hong Kong, 3 August 2020
As at the date of this announcement, Dr. LEE Yin Yee, B.B.S., Mr. TUNG Ching Bor, Tan Sri Datuk TUNG Ching Sai P.S.M, D.M.S.M and Mr. LEE Shing Kan were the executive Directors; Mr. LI Ching Wai, Mr. LI Ching Leung, Mr. SZE Nang Sze and Mr. NG Ngan Ho were the non-executive Directors; and Mr. LAM Kwong Siu, G.B.S., Mr. WONG Chat Chor Samuel, Dr. WONG Ying Wai, G.B.S., JP, Dr. TRAN Chuen Wah, John and Mr. TAM Wai Hung, David were the independent non-executive Directors.
This announcement will be published on the website of the Stock Exchange at www.hkex.com.hk and on the website of the Company at www.xinyiglass.com.
Xinyi Glass Holdings Ltd. published this content on 03 August 2020 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 03 August 2020 12:26:22 UTC