(FY)Dec 31, 2023 | (Q9)Sep 30, 2023 | (Q6)Jun 30, 2023 | (Q3)Mar 31, 2023 | (FY)Dec 31, 2022 | (Q9)Dec 31, 2022 | (Q6)Dec 31, 2022 | (Q3)Dec 31, 2022 | (FY)Dec 31, 2021 | (Q9)Dec 31, 2021 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Inventory | -6.49%6.56B | -6.16%6.59B | -10.34%6.29B | -6.54%6.56B | 29.72%7.02B | 29.72%7.02B | 29.72%7.02B | 29.72%7.02B | 67.39%5.41B | 67.39%5.41B |
Developing and for sale properties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --341.76M |
Accounts receivable | -20.10%13.39B | -23.98%7.98B | -12.61%14.65B | -20.13%8.39B | -7.07%16.76B | -6.87%10.5B | -6.41%16.76B | -6.87%10.5B | 20.66%18.04B | 21.11%11.28B |
Notes receivable | ---- | -56.86%138.81M | ---- | -14.54%274.96M | ---- | -16.30%321.73M | ---- | -16.30%321.73M | ---- | 52.66%384.4M |
Insurance and other receivables-current assets | ---- | -7.16%2.69B | ---- | 5.64%3.06B | ---- | 7.65%2.9B | ---- | 7.65%2.9B | ---- | -1.38%2.69B |
Withholding and tax receivable | -16.85%103.3M | ---- | -7.11%115.4M | ---- | 100.89%124.23M | ---- | 100.89%124.23M | ---- | 11.24%61.84M | ---- |
Cash and equivalents | -23.13%181.11B | -16.01%198.96B | -15.87%198.23B | -5.59%223.64B | 32.05%235.61B | 32.47%236.88B | 32.41%235.61B | 32.83%236.88B | 239.02%178.43B | 238.34%178.82B |
Secured deposit | -6.18%1.17B | ---- | -12.75%1.09B | ---- | 231.51%1.25B | ---- | 236.89%1.25B | ---- | 72.42%377.53M | ---- |
Financial assets at fair value-current assets | 2.03%95M | ---- | 10.43%102.82M | ---- | -74.14%93.11M | ---- | -74.14%93.11M | ---- | -45.12%360.11M | ---- |
Derivative financial instruments-current assets | -26.46%19.11M | ---- | 52.54%39.63M | ---- | --25.98M | ---- | --25.98M | ---- | ---- | ---- |
Other current assets | ---- | 20.12%1.06B | ---- | 142.16%2.13B | ---- | -23.90%880.92M | ---- | -21.87%880.92M | ---- | 39.93%1.16B |
Special items of current assets | -97.75%5.75M | -71.50%158.12M | -68.88%79.32M | -62.55%207.8M | -43.01%254.86M | 17.45%554.86M | -43.01%254.86M | 17.45%554.86M | 100.89%447.2M | -60.32%472.42M |
Total current assets | -22.47%202.46B | -15.80%219.89B | -15.53%220.6B | -5.59%246.56B | 28.56%261.14B | 28.63%261.15B | 28.96%261.14B | 28.95%261.15B | 182.25%203.12B | 182.12%203.03B |
Non-current assets | ||||||||||
Fixed assets | ---- | 4.63%106.78B | ---- | 0.65%102.71B | ---- | 2.27%102.05B | ---- | 2.36%102.05B | ---- | 0.60%99.79B |
Property, plant and equipment | 8.60%129.79B | ---- | 5.88%126.54B | ---- | 12.19%119.52B | ---- | 12.28%119.52B | ---- | 3.60%106.54B | ---- |
Investment property | 20.48%3.25B | 48.63%4.01B | 50.09%4.05B | 47.03%3.97B | 4.50%2.7B | 24.13%2.7B | 24.13%2.7B | 24.13%2.7B | 16.29%2.58B | -2.10%2.18B |
Construction in progress | ---- | 14.83%19.66B | ---- | 2.80%17.6B | ---- | 161.01%17.12B | ---- | 161.01%17.12B | ---- | 84.67%6.56B |
Long-term receivables | ---- | 26.27%839.65M | ---- | 0.62%669.14M | ---- | -13.15%664.99M | ---- | -13.15%664.99M | ---- | -13.10%765.64M |
Associated company interest | 17.09%58.2B | ---- | 14.32%56.83B | ---- | 112.29%49.71B | ---- | 112.29%49.71B | ---- | 5.44%23.41B | ---- |
Interests in Joint Venture | 3.85%8.68B | ---- | 0.48%8.4B | ---- | -2.48%8.36B | ---- | -2.48%8.36B | ---- | -6.20%8.57B | ---- |
Secured deposits-non-current assets | 47.75%16.44M | ---- | 17.44%13.07M | ---- | 14.02%11.13M | ---- | 14.02%11.13M | ---- | 366.00%9.76M | ---- |
long-term investment | ---- | 12.83%65.52B | ---- | 10.54%64.19B | ---- | 81.54%58.07B | ---- | 81.54%58.07B | ---- | 2.04%31.99B |
Financial assets at fair value-non-current assets | 2.47%380.66M | ---- | 8.04%401.36M | ---- | -5.91%371.48M | ---- | -5.91%371.48M | ---- | --394.8M | ---- |
Derivative financial instruments-non-current assets | ---- | ---- | ---- | ---- | --16.32M | ---- | --16.32M | ---- | ---- | ---- |
Intangible assets | -1.33%4.71B | -1.12%7.6B | 2.24%4.88B | -1.43%7.57B | -0.55%4.77B | -1.01%7.68B | -0.55%4.77B | -1.01%7.68B | -4.25%4.8B | 11.17%7.76B |
Goodwill | 4.16%6.36B | 2.94%6.28B | 4.03%6.35B | -1.01%6.04B | 8.26%6.1B | 8.26%6.1B | 8.26%6.1B | 8.26%6.1B | -3.23%5.64B | -3.23%5.64B |
Deferred tax assets | -11.35%918.5M | -1.60%1.02B | -0.05%1.04B | 0.27%1.04B | 43.54%1.04B | 43.54%1.04B | 43.54%1.04B | 43.54%1.04B | -14.55%721.83M | -14.55%721.83M |
Other illiquid assets | 50.42%392.78M | 19.59%446.89M | -19.08%211.3M | 3.88%388.19M | 61.58%261.12M | 67.77%373.7M | -71.84%261.12M | 67.77%373.7M | -84.45%161.61M | 77.65%222.75M |
Special items of non-current assets | -18.42%47.26B | -13.33%45.36B | -7.44%53.62B | -9.08%47.58B | -0.68%57.93B | -1.03%52.33B | -0.23%57.93B | -1.03%52.33B | 14.73%58.32B | 13.81%52.88B |
Total non-current assets | 3.66%259.96B | 3.78%260.26B | 4.60%262.33B | 1.44%254.39B | 18.77%250.79B | 18.71%250.78B | 18.77%250.79B | 18.77%250.78B | 5.60%211.15B | 5.64%211.24B |
Total assets | -9.67%462.43B | -6.21%480.15B | -5.67%482.93B | -2.14%500.96B | 23.57%511.93B | 23.57%511.93B | 23.75%511.93B | 23.75%511.93B | 52.35%414.28B | 52.35%414.28B |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Accounts payable | -18.28%106.04B | -9.70%95.69B | -12.40%113.67B | -1.13%104.77B | 49.06%129.76B | 53.34%105.96B | 49.06%129.76B | 53.34%105.96B | 94.82%87.05B | 106.04%69.1B |
Notes payable | ---- | 123.54%54.69M | ---- | -59.13%10M | ---- | --24.47M | ---- | --24.47M | ---- | ---- |
Tax payable | -83.42%1.45B | -72.13%2.44B | -53.42%4.06B | -71.72%2.48B | -5.26%8.73B | -5.15%8.77B | -5.19%8.73B | -5.09%8.77B | 517.99%9.21B | 510.61%9.25B |
Other payables and accrued expenses | ---- | -10.12%9.97B | ---- | -22.13%8.64B | ---- | 67.17%11.09B | ---- | 67.19%11.09B | ---- | 11.37%6.63B |
Advance payment | ---- | 94.68%91.56M | ---- | -21.56%36.89M | ---- | -23.50%47.03M | ---- | -23.50%47.03M | ---- | 45.22%61.48M |
Short-term borrowing | 7.84%2.42B | -34.04%1.48B | -32.59%1.51B | 6.83%2.39B | 35.40%2.24B | 35.40%2.24B | 35.40%2.24B | 35.40%2.24B | -72.99%1.66B | -59.92%1.66B |
Bank loans and overdrafts | 39.81%8.12B | ---- | -4.09%5.57B | ---- | -53.25%5.81B | ---- | -53.25%5.81B | ---- | -21.81%12.42B | ---- |
Derivative financial instrument-current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -9.81%21.83M | ---- |
Financial lease liabilities-current liabilities | -28.10%9.27B | ---- | -12.14%11.32B | ---- | 17.55%12.89B | ---- | 17.55%12.89B | ---- | 89.32%10.96B | ---- |
Special items of current liabilities | -5.47%37M | -22.12%23.55B | -46.29%21.02M | -17.97%24.81B | -4.50%39.14M | -8.99%30.24B | -4.50%39.14M | -8.99%30.24B | 62.30%40.99M | 29.55%33.23B |
Total current liabilities | -20.15%127.33B | -15.87%134.08B | -14.62%136.15B | -9.63%144.03B | 31.39%159.46B | 31.36%159.38B | 31.40%159.46B | 31.37%159.38B | 63.94%121.37B | 63.95%121.33B |
Net current assets | -26.10%75.14B | -15.69%85.81B | -16.95%84.44B | 0.74%102.53B | 24.37%101.68B | 24.56%101.77B | 25.30%101.68B | 25.34%101.77B | 4,058.95%81.76B | 4,105.67%81.71B |
Total assets less current liabilities | -4.93%335.1B | -1.84%346.06B | -1.62%346.77B | 1.24%356.92B | 20.33%352.47B | 20.34%352.55B | 20.58%352.47B | 20.59%352.55B | 48.01%292.91B | 48.01%292.95B |
Non-current liabilities | ||||||||||
Long-term bank loan | -5.81%32.74B | -3.73%33.02B | 2.99%35.8B | 0.31%34.41B | -41.34%34.76B | -38.64%34.3B | -41.34%34.76B | -38.64%34.3B | -18.78%59.26B | -11.97%55.9B |
Long-term accounts payable | ---- | -8.78%420.97M | ---- | 0.96%465.95M | ---- | 2.54%461.5M | ---- | 2.54%461.5M | ---- | 9,263.58%450.07M |
Long-term remuneration payable to staff and workers | ---- | 6.42%353.14M | ---- | 3.30%342.81M | ---- | -22.61%331.85M | ---- | -22.61%331.85M | ---- | -12.17%428.77M |
Financial lease liabilities-non-current liabilities | -16.27%31.84B | ---- | -6.43%35.59B | ---- | -6.03%38.03B | ---- | -6.03%38.03B | ---- | 2.05%40.47B | ---- |
Deferred tax liability | 5.67%18.23B | 5.05%18.13B | 3.26%17.82B | 0.98%17.42B | 137.78%17.25B | 137.78%17.25B | 137.78%17.25B | 137.78%17.25B | 280.91%7.26B | 280.91%7.26B |
Deferred income-non-current liabilities | ---- | 18.13%387.63M | ---- | 19.91%393.49M | ---- | -8.43%328.15M | ---- | -8.43%328.15M | ---- | -0.26%358.35M |
Provision-non-current liabilities | 5.27%7.01B | ---- | 6.08%7.06B | ---- | 45.98%6.66B | ---- | 45.98%6.66B | ---- | 68.37%4.56B | ---- |
Issued debt instrument | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -69.22%2.91B |
Derivative financial instruments-non-current liabilities | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -62.30%19.07M | ---- |
Retirement benefit responsibility | 3.43%320.85M | ---- | 7.41%333.21M | ---- | -23.67%310.21M | ---- | -23.67%310.21M | ---- | -9.85%406.43M | ---- |
Other non-current liabilities | ---- | 5.34%1.75B | ---- | -0.62%1.66B | ---- | 11.00%1.67B | ---- | 11.00%1.67B | ---- | -1.53%1.5B |
Special items of non-current liabilities | 4.66%1.74B | -9.23%40.32B | 5.25%1.75B | -4.99%42.2B | 12.42%1.66B | -0.60%44.42B | 12.42%1.66B | -0.60%44.42B | 0.56%1.48B | 6.42%44.69B |
Total non-current liabilities | -6.88%91.88B | -4.43%94.38B | -0.33%98.35B | -1.89%96.88B | -13.02%98.67B | -12.98%98.75B | -13.02%98.67B | -12.98%98.75B | -4.82%113.45B | -4.81%113.49B |
Total liabilities | -15.08%219.21B | -11.50%228.46B | -9.16%234.5B | -6.67%240.92B | 9.93%258.14B | 9.93%258.14B | 9.94%258.14B | 9.94%258.14B | 21.52%234.82B | 21.52%234.82B |
Total assets less total liabilities | -4.17%243.22B | -0.83%251.69B | -2.11%248.43B | 2.46%260.04B | 41.42%253.79B | 41.42%253.79B | 41.89%253.79B | 41.89%253.79B | 128.04%179.46B | 128.04%179.46B |
Total equity and non-current liabilities | -4.93%335.1B | -1.84%346.06B | -1.62%346.77B | 1.24%356.92B | 20.33%352.47B | 20.34%352.55B | 20.58%352.47B | 20.59%352.55B | 48.01%292.91B | 48.01%292.95B |
Equity | ||||||||||
Share capital | -0.15%16.07B | 0.48%16.17B | 0.47%16.17B | 0.00%16.1B | 0.50%16.09B | 0.50%16.09B | 0.50%16.09B | 0.50%16.09B | 30.63%16.01B | 30.63%16.01B |
Reserve | -2.41%180.04B | ---- | -1.08%182.51B | ---- | 56.78%184.5B | ---- | 57.58%184.5B | ---- | 271.76%117.68B | ---- |
Legal reserve | -2.41%180.04B | 0.00%10.57B | -1.08%182.51B | 0.00%10.57B | 56.78%184.5B | 168.47%10.57B | 57.58%184.5B | 168.47%10.57B | 271.76%117.68B | 362.44%3.94B |
Capital reserve | ---- | 1.83%31.15B | ---- | 0.38%30.7B | ---- | -4.77%30.59B | ---- | -4.09%30.59B | ---- | -6.88%32.12B |
Undistributed profit | ---- | -0.29%142.24B | ---- | 4.99%149.77B | ---- | 66.49%142.65B | ---- | 67.22%142.65B | ---- | 9,865.54%85.68B |
Special items of shareholders' rights and interests | ---- | 434.02%3.66B | ---- | -176.16%-521.34M | ---- | 116.87%684.5M | ---- | 116.87%684.5M | ---- | -44.21%-4.06B |
Shareholders' Equity | -2.23%196.12B | 1.29%203.18B | -0.95%198.68B | 3.01%206.62B | 50.04%200.59B | 50.04%200.59B | 50.71%200.59B | 50.71%200.59B | 204.45%133.69B | 204.45%133.7B |
Non-controlling interest | -11.46%47.1B | -8.81%48.51B | -6.50%49.75B | 0.40%53.42B | 16.25%53.2B | 16.25%53.2B | 16.25%53.2B | 16.25%53.2B | 31.58%45.77B | 31.58%45.77B |
Total equity | -4.17%243.22B | -0.83%251.69B | -2.11%248.43B | 2.46%260.04B | 41.42%253.79B | 41.42%253.79B | 41.89%253.79B | 41.89%253.79B | 128.04%179.46B | 128.04%179.46B |
Total equity and total liabilities | -9.67%462.43B | -6.21%480.15B | -5.67%482.93B | -2.14%500.96B | 23.57%511.93B | 23.57%511.93B | 23.75%511.93B | 23.75%511.93B | 52.35%414.28B | 52.35%414.28B |
Currency Unit | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY | CNY |
Accounting Standards | HKAS | CAS (2007) | HKAS | CAS (2007) | HKAS | CAS (2007) | HKAS | CAS (2007) | HKAS | CAS (2007) |
Audit Opinions | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- | -- | -- | Unqualified Opinion | -- |
Auditor | Shinnaganaka & Chung Certified Public Accountants (Special General Partnership) | -- | -- | -- | Shinnaganaka & Chung Certified Public Accountants (Special General Partnership) | -- | -- | -- | Shinnaganaka & Chung Certified Public Accountants (Special General Partnership) | -- |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.
No Data