For the six months ended 30 June 2019
This interim report is printed on environmentally friendly paper
Corporate Information
BOARD OF DIRECTORS
Executive Directors
ZHANG Xu (Chairman)
QUE Dongwu (Chief Executive Officer)
LEE Kai-Yan
- (redesignated on 15 August 2019) LIN Lily
- (redesignated on 15 August 2019)
Non-Executive Director
CHAN Chi Yu
Independent Non-Executive Directors
CHAN Wai Hei, William
LAW Chi Yin, Cynthia
SHIUM Soon Kong
- (resigned with effect from 28 February 2019) ZHANG Anzhi
- (appointed with effect from 1 March 2019)
AUDIT COMMITTEE
CHAN Wai Hei, William (Chairman)
CHAN Chi Yu
LAW Chi Yin, Cynthia
REMUNERATION COMMITTEE
SHIUM Soon Kong (Chairman)
- (resigned with effect from 28 February 2019) ZHANG Anzhi (Chairman)
-
(appointed with effect from 1 March 2019) QUE Dongwu
CHAN Wai Hei, William
NOMINATION COMMITTEE
LAW Chi Yin, Cynthia (Chairman)
ZHANG Xu
SHIUM Soon Kong
- (resigned with effect from 28 February 2019) ZHANG Anzhi
- (appointed with effect from 1 March 2019)
company secrEtary
LAI Ivy (resigned with effect from 15 August 2019) CHAN Wing Kit (appointed with effect
from 15 August 2019)
AUDITOR
KPMG
LEGAL ADVISORS TO THE COMPANY
Reed Smith Richards Butler (as to Hong Kong law) Maples and Calder (Hong Kong) LLP
(as to Cayman Islands law)
PRINCIPAL BANKER
Bank of China (Hong Kong) Limited
REGISTERED OFFICE
P.O. Box 309, Ugland House
Grand Cayman KY1-1104
Cayman Islands
PRINCIPAL PLACE OF BUSINESS
55th Floor, Bank of China Tower
1 Garden Road
Central
Hong Kong
Telephone: | (852) 2309 8888 |
Fax: | (852) 2328 8097 |
Email: | vkoverseas.ir@vanke.com |
WEBSITE
http://www.vankeoverseas.com
HONG KONG SHARE REGISTRAR AND TRANSFER OFFICE
Computershare Hong Kong Investor Services Limited
Shops 1712-1716, 17th Floor, Hopewell Centre
183 Queen's Road East
Wan Chai
Hong Kong
Interim Report 2019 VANKE PROPERTY (OVERSEAS) LIMITED | 1 |
Management Discussion and Analysis
BUSINESS REVIEW
During the six months ended 30 June 2019 (the "Period"), the Group's revenue is derived from the leasing of units and car parking spaces in Regent Centre. Revenue for the Period was HK$51.1 million (six months ended 30 June 2018: HK$50.3 million), representing an increase of 2%. The increase was mainly due to the improved average occupancy and the increase in average passing rent for the units in Regent Centre during the Period.
The Group's investment in Regent Centre was fair valued at HK$2,001.5 million as at 30 June 2019 (31 December 2018: HK$1,968.0 million), representing an increase of 2%. There has been no change in the valuation methodology of the Group's investment properties. After netting off the additions to investment properties of HK$0.9 million, the fair value gain amounted to HK$32.6 million for the Period (six months ended 30 June 2018: HK$136.0 million). Due to the decrease in the amount of fair value gain on the investment properties, the profit attributable to the shareholders for the Period decreased to HK$77.7 million (six months ended 30 June 2018: HK$171.0 million).
Excluding the change in fair value of Regent Centre, the Group's underlying profit for the Period was HK$45.2 million (six months ended 30 June 2018: HK$35.0 million), representing an increase of 29%. The increase was mainly due to an increase in the Group's share of profit of associates and interest income.
On 30 June 2019, the Group completed the acquisitions (the "Acquisitions") of equity interests or investment instruments (as the case may be) in certain properties in London, the United Kingdom, and San Francisco and New York in the United States of America. The Acquisitions comprise acquiring (i) approximately 99.95% effective interest in the investment property Ryder Court located at 13-17 Bury Street and 12, 14 and 16 Ryder Street, St James's, London, SW1, the United Kingdom ("Ryder Court"); (ii) 45% effective interest in the investment property located at 657 and 663-667 Mission Street, San Francisco, California, the United States of America ("Mission"); and (iii) 100% of the holding entity which participates in 49% effective interest in the investment instruments for funding the development of the property located at 25 Park Row, New York, the United States of America ("Park Row"). In addition, the management services framework agreement also took effect on 30 June 2019 pursuant to which the Group is to provide management services to Vanke Property (Hong Kong) Company Limited and certain of its subsidiaries (the "VPHK Parties") (including other subsidiaries of China Vanke Co., Ltd ("China Vanke") which may become interested in any real estate development and/or investment projects in the United States of America and the United Kingdom) (the "Management Services").
For details of the Acquisitions and the Management Services, please refer to the Company's announcement dated 8 March 2019 and circular dated 21 May 2019 relating to the Acquisitions and the Management Services.
Property Investment
The Group's investment properties comprise (i) various portions of Regent Centre, which is located at 63 Wo Yi Hop Road and 70 Ta Chuen Ping Street, Kwai Chung, New Territories, Hong Kong; and (ii) Ryder Court, which is located at 13-17 Bury Street and 12, 14 and 16 Ryder Street, St James's, London, SW1, the United Kingdom.
The Group owns a total gross floor area of approximately 657,000 square feet in Regent Centre and approximately 76,000 square feet in Ryder Court, representing 64% and 100% of the total gross floor area, respectively.
Another of the Group's property investment is represented by investment in 657-667 Mission Street Venture LLC, a 45% associate of the Group, and its subsidiaries (collectively, the "Mission Street Group"). The Mission Street Group owns Mission with a total gross floor area of approximately 155,000 square feet.
During the Period, the Group renewed the leases of Regent Centre at a positive rental reversion. Occupancy of Regent Centre remained at a high level of 98% as at 30 June 2019 (30 June 2018: 97%) with passing rent at HK$9.9 per square foot as at 30 June 2019 (30 June 2018: HK$9.6 per square foot). Apart from monthly rent, the tenants are responsible for payment of property management fee to the landlord, whose income has been accounted for as part of the revenue of the Group. Total revenue from the leasing of units and car parking spaces in Regent Centre was HK$51.1 million (six months ended 30 June 2018: HK$50.3 million).
2 | VANKE PROPERTY (OVERSEAS) LIMITED Interim Report 2019 |
Management Discussion and Analysis (continued)
BUSINESS REVIEW (continued)
Property Investment (continued)
Ryder Court has not generated revenue for the Group and the Group has not shared Mission Street Group's results during the Period as the Group completed the Acquisitions on 30 June 2019. Ryder Court is expected to generate revenue for the Group and the Group will share Mission Street Group's results in the second half of 2019.
Gross profit from operations for the Period was HK$40.6 million (six months ended 30 June 2018: HK$39.6 million) at a cost-
to-revenue ratio of 21% (six months ended 30 June 2018: 21%).
Segment profit after deducting property management fees, carpark management expenses, leasing commission and other operating expenses but before change in fair value of Regent Centre amounted to HK$40.0 million for the Period (six months ended 30 June 2018: HK$38.9 million). The increase was mainly due to the increase in gross profit from operation.
Property development
The Group's property development project is represented by investment in Ultimate Vantage Limited ("Ultimate Vantage"), a 20% associate of the Group. Ultimate Vantage is a special purpose vehicle established in January 2013 for the development of the West Rail Tsuen Wan West Station TW6 Property Development Project (the "TW6 Project" and also known as "The Pavilia Bay"). Up to the date hereof, over 99% of the units have been sold at gross proceeds of approximately HK$10.0 billion and substantially all sold units of The Pavilia Bay have been handed over to the buyers in the fourth quarter of 2018.
Gold Value Limited ("Gold Value"), a 20% associate of the Group, was formed by the Group and the joint venture partner in Ultimate Vantage (the "TW6 Partner") in November 2016 for the purpose of providing first and second mortgage financing to the buyers of the TW6 Project on market terms (the "Provision of Mortgages"). Finance for the business of Gold Value is provided by the Group and the TW6 Partner by way of interest-bearing shareholder's loans on a several basis and in proportion to each of the parties' shareholding interest in Gold Value.
The Group's total investment in Ultimate Vantage and Gold Value (collectively, the "Associates"), comprising the share of net assets of the Associates as well as amounts due from the Associates, amounted to approximately HK$330.8 million as at 30 June 2019 (31 December 2018: HK$346.4 million). The decrease in total investment of the Group during the Period was mainly due to the repayment of amount due from Ultimate Vantage of approximately HK$1.4 million and the partial repayment of amount due from Gold Value of approximately HK$28.7 million (out of the repayment of mortgage financing by the buyers of The Pavilia Bay to Gold Value). During the Period, the Group has also received advances from Ultimate Vantage of HK$125.6 million, being advances from Ultimate Vantage to all its shareholders in proportionate to their respective shareholdings, and share profit of associates of HK$14.5 million.
The Group's another property development project is represented by the participation in 49% effective interest in the investment instruments for funding the development of Park Row held by Supreme J Limited, an indirect wholly-owned subsidiary of the Company. The investment instruments have not generated interest income for the Group during the Period but is expected to generate interest income for the Group in the second half of 2019.
Segment profit amounted to approximately HK$18.0 million for the Period (six months ended 30 June 2018: HK$4.3 million), mainly due to share of profit of associates.
The Group's share of profit of associates amounted to approximately HK$14.5 million for the Period (six months ended 30 June 2018: HK$0.8 million). The increase was mainly due to recognition of profits by Ultimate Vantage on the TW6 Project.
Interim Report 2019 VANKE PROPERTY (OVERSEAS) LIMITED | 3 |
Management Discussion and Analysis (continued)
BUSINESS REVIEW (continued)
Asset management
From the second half of 2019, the Group will provide asset management services to VPHK Parties with respect to VPHK Parties' projects in the United Kingdom and the United States of America. In return, the asset management service fees calculated at 1.25% per annum of the total capital of the relevant projects invested by VPHK Parties will be charged by the Group.
Head office and corporate expenses
Head office and corporate expenses, net of unallocated income, were HK$17.9 million during the Period (six months ended 30 June 2018: HK$5.5 million). The increase was mainly due to the increase in staff costs, and legal and professional fee incurred for advice on the Acquisitions and the Management Services during the Period.
Finance income
Remaining net proceeds generated from the Rights Issue (as defined below) and the repayments from the Associates have been placed with banks to earn interest income during the Period. Finance income for the Period amounted to approximately HK$14.7 million (six months ended 30 June 2018: HK$7.4 million), comprising interest income on bank deposits and bank balances which increased from approximately HK$4.0 million for the six months ended 30 June 2018 to approximately HK$11.1 million for the Period. Increase of finance income is primarily due to the increase in bank interest rates and the increase in bank balances. Interest income on shareholders' loans due from Gold Value amounted to approximately HK$3.6 million for the Period (six months ended 30 June 2018: HK$3.4 million).
Events after the Reporting Period
There have been no matters that have occurred subsequent to the reporting date which have significantly affected, or may significantly affect the Group's operations, results or state of affairs.
FINANCIAL REVIEW
Rights issue
In August 2015, the Group raised net proceeds of HK$1,032 million through a rights issue on the basis of one rights share for every two existing shares of the Company held on 13 July 2015 at the subscription price of HK$8.04 per rights share (the "Rights Issue").
During the Period, the net proceeds from the Rights Issue has been utilised by the Company as follows:
Aggregate | Aggregate | ||||
amount | Amount | amount | |||
unutilised as at | utilised during | utilised as at | |||
Purpose | 1 January 2019 | the Period | 30 June 2019 | ||
HK$ million | HK$ million | HK$ million | |||
Land or property acquisition | 393 | (393) | (393) | ||
Provision of Mortgages through Gold Value | - | - | (243) | ||
Sales and marketing expenses and other expenditure not | |||||
covered by permitted use of the TW6 Banking Facilities | - | - | (46) | ||
Upgrading the air conditioning system in Regent Centre | - | - | (27) | ||
Repayment of bank loan | - | - | (323) | ||
Total | 393 | (393) | (1,032) | ||
4 | VANKE PROPERTY (OVERSEAS) LIMITED Interim Report 2019 |
Management Discussion and Analysis (continued)
FINANCIAL REVIEW (continued)
Rights issue (continued)
During the Period, the remaining net proceeds from the Rights Issue of approximately HK$393 million have been used in satisfying the partial consideration of the Acquisitions. Accordingly, as at 30 June 2019, the net proceeds from the Rights Issue were fully utilised.
There has been no material change in the proposed use of proceeds as disclosed in the announcement of the Company on 26 February 2018.
Liquidity, financial resources, gearing and capital structure
Equity attributable to shareholders of the Company amounted to HK$3,709.5 million as at 30 June 2019 (31 December 2018: HK$3,666.8 million). The increase was due to the profit attributable to the shareholders of the Company for the Period of HK$77.7 million less a payment of 2018 final dividend of HK$35.0 million.
The Group's interest-bearing bank and other borrowings of approximately HK$1,165.1 million (31 December 2018: nil) as at 30 June 2019 were mainly denominated in pound sterling. The bank loan of HK$738.6 million and the loan from an intermediate holding company of HK$366.0 million were arranged on a floating rate basis, while the lease liabilities of HK$60.5 million were arranged on a fixed rate basis. The increase was due to the financing obtained for the Group's property investment business and the Acquisitions.
The Company has a banking facility of GBP75.0 million (equivalent to approximately HK$743.9 million) (31 December 2018: nil) in which GBP74.8 million (equivalent to approximately HK$741.7 million) (31 December 2018: nil) has been utilised as at 30 June 2019. After deducting other borrowing costs capitalised of HK$3.1 million (31 December 2018: nil), the total outstanding bank loan was HK$738.6 million. The Group has a borrowing facility from an intermediate holding company of GBP41.0 million (equivalent to HK$406.6 million) (31 December 2018: nil) in which GBP36.9 million (equivalent to HK$366.0 million) (31 December 2018: nil) has been utilised as at 30 June 2019. The loan from an intermediate holding company will be repayable upon third-party financing becoming available to the Group. As at 30 June 2019, the maturity profile of outstanding bank loan was as follows:
At | At | |
30 June | 31 December | |
2019 | 2018 | |
HK$'000 | HK$'000 | |
Within 1 year or on demand | 9,919 | - |
After 1 year but within 2 years | 9,919 | - |
After 2 years but within 5 years | 718,816 | - |
738,654 | - | |
As at 30 June 2019, the debt-to-equity ratio of the Company, which is calculated as interest-bearing bank and other borrowings divided by total equity of the Group, was 31.4% (31 December 2018: nil). The ratio of net debts (interest-bearing bank and other borrowings net of bank balances and cash) divided by total equity was 6.2% (31 December 2018: nil).
The Group's bank balances and cash amounted to HK$934.5 million as at 30 June 2019 (31 December 2018: HK$1,425.1 million). One of the Group's investment properties, Regent Centre, which is free from encumbrances for the time being, can be leveraged to raise funds and bring in additional cash resources to the Group as and when required. Taking these into account, it is expected that the Group should have sufficient working capital for its current requirements.
Interim Report 2019 VANKE PROPERTY (OVERSEAS) LIMITED | 5 |
Management Discussion and Analysis (continued)
FINANCIAL REVIEW (continued)
Risk of fluctuations in exchange rates
As the Group operates in Hong Kong, the United States of America and the United Kingdom, all its assets and liabilities are denominated in Hong Kong dollar, the US dollar and pound sterling. The Group will monitor the foreign exchange exposures and take appropriate measures from time to time in order to minimise the Group's foreign exchange exposures. The Group holds a natural hedge on its foreign exchange exposure in pound sterling by way of the loan from an intermediate holding company to cover its equity investment in Ryder Court.
Capital commitments
The Group had no significant capital commitments as at 30 June 2019 (31 December 2018: nil).
Contingent liabilities and financial guarantees
The Group had no outstanding contingent liabilities and financial guarantees as at 30 June 2019 (31 December 2018: nil).
Pledge of assets
As at 30 June 2019, the Group's secured bank loan was secured by all assets held by Lithium Real Estate (Jersey) Limited, an indirect non-wholly owned subsidiary which holds Ryder Court, the investment property of the Company located in London.
Significant investments held, material acquisitions and disposals of subsidiaries and associates
Except for the Acquisitions disclosed in note 19 to the unaudited interim financial information, there were no other significant investments held, material acquisitions or disposals of subsidiaries and associates during the Period.
EMPLOYEES AND REMUNERATION POLICY
The Group had 33 employees as at 30 June 2019 (31 December 2018: three). As a result of the increase in the number of directors and the higher average remuneration packages of the employees in Hong Kong office, there was an increase in staff costs (including emoluments of directors of the Company (the "Directors")) to approximately HK$4.3 million (six months ended 30 June 2018: HK$3.2 million) during the Period. As at 30 June 2019, 28 employees were transferred to the Group and the Group has not incurred staff costs for these staff during the Period.
Vanke Property (Hong Kong) Company Limited ("Vanke HK") provides administrative and management support to the Group on a cost basis. Total fee payable to Vanke HK amounted to approximately HK$1.0 million during the Period (six months ended 30 June 2018: HK$1.3 million), with the decrease mainly attributable to the decrease in the average number of employees in Hong Kong office to five (six months ended 30 June 2018: six) during the Period.
The Executive Directors periodically review the adequacy of the staffing of the Group by reference to the Group's business requirements. Should there be employees recruited under the Group, their remuneration and benefit packages will be structured on market terms with regard to individual responsibility and performance. All eligible employees in Hong Kong are enrolled to a defined contribution mandatory provident fund scheme. Other employment benefits are awarded at the discretion of the Group.
DIVIDEND
The Directors do not recommend the payment of an interim dividend for the Period (six months ended 30 June 2018: nil).
6 | VANKE PROPERTY (OVERSEAS) LIMITED Interim Report 2019 |
Management Discussion and Analysis (continued)
OUTLOOK
Despite the trade war between the United States of America and China, the Brexit event and the recent economic uncertainties in Hong Kong, Hong Kong property price recorded an increase while the property price in the United States of America and the United Kingdom remained stable in the first half of 2019. The Group will be cautiously optimistic and continue to seek opportunities in both Hong Kong and overseas property markets for business diversification and expansion.
The Acquisitions and the joining of the relevant management personnel who possess the relevant expertise and experience in property markets in the United Kingdom and United States of America will increase the capability of the Group to further invest and expand in the United Kingdom and the United States of America. With the established business relationship of China Vanke and its appropriate assistance, the Group will continue to develop itself as the core investment platform in China Vanke Group.
The Group's investment properties in Hong Kong and London, Regent Centre and Ryder Court, are expected to maintain the current level of high occupancies and passing rent in the second half of 2019. In addition, the Group's newly acquired investment properties and investment instruments in the United Kingdom and the United States of America are expected to generate revenue and profits in the second half of 2019.
Interim Report 2019 VANKE PROPERTY (OVERSEAS) LIMITED | 7 |
Report on Review of Interim Financial Information
Review report to the Board of Directors of Vanke Property (Overseas) Limited
(Incorporated in the Cayman Islands with limited liability)
Introduction
We have reviewed the interim financial information set out on pages 9 to 27 which comprises the consolidated statement of financial position of Vanke Property (Overseas) Limited as of 30 June 2019 and the related consolidated statement of comprehensive income, the consolidated statement of changes in equity and the condensed consolidated cash flow statement for the six months period then ended and explanatory notes. The Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited require the preparation of an interim financial information to be in compliance with the relevant provisions thereof and Hong Kong Accounting Standard 34, Interim financial reporting, issued by the Hong Kong Institute of Certified Public Accountants. The directors are responsible for the preparation and presentation of the interim financial information in accordance with Hong Kong Accounting Standard 34.
Our responsibility is to form a conclusion, based on our review, on the interim financial information and to report our conclusion solely to you, as a body, in accordance with our agreed terms of engagement, and for no other purpose. We do not assume responsibility towards or accept liability to any other person for the contents of this report.
Scope of review
We conducted our review in accordance with Hong Kong Standard on Review Engagements 2410, Review of interim financial information performed by the independent auditor of the entity, issued by the Hong Kong Institute of Certified Public Accountants. A review of the interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with Hong Kong Standards on Auditing and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Conclusion
Based on our review, nothing has come to our attention that causes us to believe that the interim financial information as at 30 June 2019 is not prepared, in all material respects, in accordance with Hong Kong Accounting Standard 34, Interim financial reporting.
KPMG
Certified Public Accountants
8th Floor, Prince's Building 10 Chater Road Central, Hong Kong
15 August 2019
8 | VANKE PROPERTY (OVERSEAS) LIMITED Interim Report 2019 |
Consolidated Statement of Comprehensive Income
For the six months ended 30 June 2019 - unaudited
For the six months ended | ||||||
30 June 2019 | 30 June 2018 | |||||
Note | HK$'000 | HK$'000 | ||||
Revenue | 3 | 51,136 | 50,328 | |||
Cost of services | (10,514) | (10,705) | ||||
Gross profit | 40,622 | 39,623 | ||||
Other income | 4 | 355 | 194 | |||
Administrative, leasing and marketing expenses | (18,836) | (6,336) | ||||
Increase in fair value of investment properties | 32,564 | 136,005 | ||||
Operating profit | 54,705 | 169,486 | ||||
Finance income | 5(a) | 14,666 | 7,440 | |||
Share of results of associates | 14,451 | 756 | ||||
Profit before taxation | 5 | 83,822 | 177,682 | |||
Taxation charge | 6 | (6,060) | (6,718) | |||
Profit and total comprehensive income for the period and | ||||||
attributable to shareholders of the Company | 77,762 | 170,964 | ||||
HK$ | HK$ | |||||
Earnings per share - basic and diluted | 7 | 0.20 | 0.44 | |||
The notes on pages 14 to 27 form part of this interim financial information. Details of dividends paid and payable to shareholders of the Company are set out in note 8.
Interim Report 2019 VANKE PROPERTY (OVERSEAS) LIMITED | 9 |
Consolidated Statement of Financial Position
At 30 June 2019
At | At | ||||
30 June | 31 December | ||||
2019 | 2018 | ||||
Note | HK$'000 | HK$'000 | |||
(unaudited) | (audited) | ||||
Non-current assets | |||||
Property, plant and equipment | 9 | 9,823 | 137 | ||
Investment properties | 10 | 3,136,799 | 1,968,000 | ||
Interests in associates | 11 | 481,574 | 338,435 | ||
Investment instruments | 12 | 522,798 | - | ||
Other non-current assets | 13 | 52,337 | - | ||
4,203,331 | 2,306,572 | ||||
Current assets | |||||
Trade and other receivables | 13 | 14,696 | 5,074 | ||
Amount due from an associate | 11 | 6,375 | 7,973 | ||
Tax recoverable | 1,806 | 1,827 | |||
Bank balances and cash | 934,533 | 1,425,085 | |||
957,410 | 1,439,959 | ||||
Current liabilities | |||||
Other payables and accruals | 14 | (63,838) | (31,919) | ||
Amount due to an intermediate holding company | 15 | (17,559) | (1,322) | ||
Amount due to an associate | 11 | (125,585) | - | ||
Amounts due to fellow subsidiaries | 15 | (26,534) | - | ||
Loan from an intermediate holding company | 16 | (365,979) | - | ||
Bank loan | 18 | (9,919) | - | ||
Lease liabilities | 17 | (2,522) | - | ||
Tax payable | (10,205) | (5,557) | |||
(622,141) | (38,798) | ||||
Net current assets | 335,269 | 1,401,161 | |||
Total assets less current liabilities | 4,538,600 | 3,707,733 | |||
Non-current liabilities | |||||
Bank loan | 18 | (728,735) | - | ||
Lease liabilities | 17 | (57,948) | - | ||
Deferred tax liabilities | (42,235) | (40,966) | |||
(828,918) | (40,966) | ||||
NET ASSETS | 3,709,682 | 3,666,767 | |||
10 | VANKE PROPERTY (OVERSEAS) LIMITED Interim Report 2019 |
Consolidated Statement of Financial Position (continued)
At 30 June 2019
At | At | ||
30 June | 31 December | ||
2019 | 2018 | ||
Note | HK$'000 | HK$'000 | |
(unaudited) | (audited) | ||
CAPITAL AND RESERVES | |||
Share capital | 3,895 | 3,895 | |
Reserves | 3,705,576 | 3,662,872 | |
Total equity attributable to shareholders of the Company | 3,709,471 | 3,666,767 | |
Non-controlling interests | 211 | - | |
TOTAL EQUITY | 3,709,682 | 3,666,767 | |
The notes on pages 14 to 27 form part of this interim financial information. |
Interim Report 2019 VANKE PROPERTY (OVERSEAS) LIMITED | 11 |
Consolidated Statement of Changes in Equity
For the six months ended 30 June 2019 - unaudited
Attributable to shareholders of the Company | Non- | |||||||
Share | Share | Retained | controlling | Total | ||||
capital | premium | profits | Total | interests | equity | |||
HK$'000 | HK$'000 | HK$'000 | HK$'000 | HK$'000 | HK$'000 | |||
At 1 January 2019 | 3,895 | 1,030,877 | 2,631,995 | 3,666,767 | - | 3,666,767 | ||
Changes in equity for the six months | ||||||||
ended 30 June 2019: | ||||||||
Profit and total comprehensive | ||||||||
income for the period | - | - | 77,762 | 77,762 | - | 77,762 | ||
Final dividend approved in respect of the | ||||||||
previous year (note 8(b)) | - | - | (35,058) | (35,058) | - | (35,058) | ||
Acquisition of subsidiaries (note 19) | - | - | - | - | 203 | 203 | ||
Capital contribution from | ||||||||
non-controlling interests | - | - | - | - | 8 | 8 | ||
At 30 June 2019 | 3,895 | 1,030,877 | 2,674,699 | 3,709,471 | 211 | 3,709,682 | ||
At 1 January 2018 | 3,895 | 1,030,877 | 1,966,838 | 3,001,610 | - | 3,001,610 | ||
Changes in equity for the six months | ||||||||
ended 30 June 2018: | ||||||||
Profit and total comprehensive | ||||||||
income for the period | - | - | 170,964 | 170,964 | - | 170,964 | ||
Final dividend approved in respect of the | ||||||||
previous year (note 8(b)) | - | - | (11,686) | (11,686) | - | (11,686) | ||
At 30 June 2018 | 3,895 | 1,030,877 | 2,126,116 | 3,160,888 | - | 3,160,888 | ||
The notes on pages 14 to 27 form part of this interim financial information.
12 | VANKE PROPERTY (OVERSEAS) LIMITED Interim Report 2019 |
Condensed Consolidated Cash Flow Statement
For the six months ended 30 June 2019 - unaudited
For the six months ended | ||||
30 June 2019 | 30 June 2018 | |||
Note | HK$'000 | HK$'000 | ||
Operating activities | ||||
Net cash generated from/(used in) operations | 31,361 | (16,583) | ||
Hong Kong Profits Tax paid | (934) | - | ||
Net cash generated from/(used in) operating activities | 30,427 | (16,583) | ||
Investing activities | ||||
Payments for acquisition of subsidiaries, net of cash and cash | ||||
equivalents of the subsidiaries acquired | 19 | (1,020,715) | - | |
Payments for additions to investment properties | (1,642) | (7,197) | ||
Bank interest received | 11,239 | 3,530 | ||
Interest received from associates | 4,965 | 3,394 | ||
Repayment from associates | 28,660 | 151,594 | ||
Advance from an associate | 125,585 | 321,316 | ||
Advances to associates | - | (31,543) | ||
Net cash (used in)/generated from investing activities | (851,908) | 441,094 | ||
Financing activities |
Proceeds from loan from an intermediate holding company Capital contribution from non-controlling interests Dividends paid
Net cash generated from/(used in) financing activities Net (decrease)/increase in cash and cash equivalents Cash and cash equivalents at the beginning of the period Cash and cash equivalents at the end of the period
Analysis of the balances of cash and cash equivalents
365,979 | - | |
8 | - | |
(35,058) | (11,686) | |
330,929 | (11,686) | |
(490,552) | 412,825 | |
1,425,085 | 865,905 | |
934,533 | 1,278,730 | |
Bank balances and cash | 934,533 | 1,278,730 |
The notes on pages 14 to 27 form part of this interim financial information.
Interim Report 2019 VANKE PROPERTY (OVERSEAS) LIMITED | 13 |
Notes to the Unaudited Interim Financial Information
1 General information
Vanke Property (Overseas) Limited (the "Company" and together with its subsidiaries, the "Group") is a limited liability company incorporated under the laws of the Cayman Islands and its shares are listed on The Stock Exchange of Hong Kong Limited (the "Hong Kong Stock Exchange"). The registered office of the Company is P.O. Box 309, Ugland House, Grand Cayman KY1-1104, Cayman Islands and the address of its principal office in Hong Kong is 55th Floor, Bank of China Tower, 1 Garden Road, Central, Hong Kong. The principal activities of the Group are asset management, and property development and investment.
The Board of Directors of the Company considers the Company's ultimate holding company is China Vanke Co., Ltd., a joint stock company with limited liability incorporated in the People's Republic of China and the H shares and A shares of which are listed on the Hong Kong Stock Exchange and the Shenzhen Stock Exchange, respectively.
2 Basis of preparation and significant accounting policies
- Basis of preparation
The unaudited consolidated interim financial information (the "Interim Financial Information") has been prepared in accordance with Hong Kong Accounting Standard ("HKAS") 34, Interim financial reporting, issued by the Hong Kong Institute of Certified Public Accountants ("HKICPA") and the applicable disclosure provisions of the Rules Governing the Listing of Securities on the Hong Kong Stock Exchange (the "Listing Rules").
The Interim Financial Information has been prepared in accordance with the same accounting policies adopted in the financial statements for the year ended 31 December 2018, except for (1) the accounting policy changes as set out in note 2(b); and (2) new accounting policy adopted for the investment instruments as set out in note 12 that are expected to be reflected in the financial statements for the year ending 31 December 2019.
The preparation of Interim Financial Information in conformity with HKAS 34 requires management to make judgements, estimates and assumptions that affect the application of policies and reported amounts of assets and liabilities, income and expenses on a year to date basis. Actual results may differ from these estimates.
The Interim Financial Information contains condensed consolidated financial statements and selected explanatory notes. The notes include an explanation of events and transactions that are significant to an understanding of the changes in financial position and performance of the Group since the 2018 annual financial statements. The condensed consolidated interim financial statements and notes thereon do not include all of the information required for full set of financial statements prepared in accordance with Hong Kong Financial Reporting Standards ("HKFRSs").
The Interim Financial Information is unaudited, but has been reviewed by KPMG in accordance with Hong Kong Standard on Review Engagements 2410, Review of interim financial information performed by the independent auditor of the entity, issued by the HKICPA. KPMG's independent review report to the Board of Directors is included on page 8 of this interim report. In addition, the Interim Financial Information has been reviewed by the Company's Audit Committee.
14 | VANKE PROPERTY (OVERSEAS) LIMITED Interim Report 2019 |
Notes to the Unaudited Interim Financial Information (continued)
2 Basis of preparation and significant accounting policies (continued)
- Change in accounting policies
The HKICPA has issued a new HKFRS, HKFRS 16, Leases, and a number of amendments to HKFRSs that are first effective for the current accounting period of the Group.
Except for HKFRS 16, none of the developments have had a material effect on how the Group's results and financial position for the current or prior periods have been prepared or presented in the Interim Financial Information. The Group has not applied any new standard or interpretation that is not yet effective for the current accounting period.
HKFRS 16, Leases
HKFRS 16 replaces HKAS 17, Leases, and the related interpretations, HK(IFRIC) 4, Determining whether an arrangement contains a lease, HK(SIC) 15, Operating leases - incentives, and HK(SIC) 27, Evaluating the substance of transactions involving the legal form of a lease.
The key changes to the Group's accounting policies resulting from the adoption of HKFRS 16 are summarised below.
As a lessee
As a lessee, the Group previously classified leases as operating or finance leases under HKAS 17 based on its assessment of whether the lease transferred significantly all of the risks and rewards incidental to ownership of the underlying asset to the Group. Under HKFRS 16, the Group is required to capitalise all leases when it is the lessee, including leases previously classified as operating leases under HKAS 17.
The Group decided to apply recognition exemptions to short-term leases that have a lease term of 12 months or less and leases of low-value assets. For leases of other assets, the Group recognised right-of-use assets and lease liabilities.
As a lessor
HKFRS 16 does not substantially change how a lessor accounts for leases under HKAS 17.
Impacts on the Interim Financial Information
The adoption of HKFRS 16 does not have any impacts to the opening balance of the Group's equity as the Group does not enter into any leases as lessee prior to 31 December 2018. The Group entered into a new lease for leasing an office premise with fixed monthly payment term and acquired a subsidiary with lease arrangement during the six months ended 30 June 2019. The financial impacts for these leases are set out in notes 9, 17 and 19.
Interim Report 2019 VANKE PROPERTY (OVERSEAS) LIMITED | 15 |
Notes to the Unaudited Interim Financial Information (continued)
3 Revenue and segment information
(a) Revenue recognised during the period is as follows:
For the six months ended | |||
2019 | 2018 | ||
HK$'000 | HK$'000 | ||
Revenue within the scope of HKAS 17 | |||
Rental income from investment properties | 43,347 | 42,649 | |
Revenue from contracts with customers within the scope of HKFRS 15 | |||
Property management fee income | 7,789 | 7,679 | |
51,136 | 50,328 | ||
(b) Segment Reporting
The Group's chief operating decision maker assesses the performance of the operating segment primarily based on segment profit. Segment profit represents the profit earned by the segment and excludes head office and corporate expenses (net of unallocated income), finance income, finance costs and taxation charge.
In a manner consistent with the way in which information is reported internally to the Group's chief operating decision maker for the purposes of resource allocation and performance assessment, the Group has presented the following two segments:
Property investment: | The leasing of the Group's investment properties to earn rental |
and management fee income and to gain from the appreciation in | |
properties' values in the long term | |
Property development: | Share of the results of associates whose principal activities are |
property development and financing, the handling fee and interest | |
income from an associate |
16 | VANKE PROPERTY (OVERSEAS) LIMITED Interim Report 2019 |
Notes to the Unaudited Interim Financial Information (continued)
3 Revenue and segment information (continued)
The segment results are as follows:
For the six months ended 30 June 2019 (the "Period") | ||||||
Property | Property | |||||
investment | development | Total | ||||
HK$'000 | HK$'000 | HK$'000 | ||||
Revenue | 51,136 | - | 51,136 | |||
Segment results before change in fair value of | ||||||
investment properties | 40,045 | 18,001 | 58,046 | |||
Increase in fair value of investment properties | 32,564 | - | 32,564 | |||
Segment results | 72,609 | 18,001 | 90,610 | |||
Head office and corporate expenses (net of unallocated income) | (17,904) | |||||
Finance income - bank interest income | 11,116 | |||||
Profit before taxation | 83,822 | |||||
Taxation charge | (6,060) | |||||
Profit for the Period | 77,762 | |||||
For the six months ended 30 June 2018 | ||||||
Property | Property | |||||
investment | development | Total | ||||
HK$'000 | HK$'000 | HK$'000 | ||||
Revenue | 50,328 | - | 50,328 | |||
Segment results before change in fair value of | ||||||
investment properties | 38,869 | 4,261 | 43,130 | |||
Increase in fair value of investment properties | 136,005 | - | 136,005 | |||
Segment results | 174,874 | 4,261 | 179,135 | |||
Head office and corporate expenses (net of unallocated income) | (5,499) | |||||
Finance income - bank interest income | 4,046 | |||||
Profit before taxation | 177,682 | |||||
Taxation charge | (6,718) | |||||
Profit for the period | 170,964 | |||||
Interim Report 2019 VANKE PROPERTY (OVERSEAS) LIMITED | 17 |
Notes to the Unaudited Interim Financial Information (continued)
4 | Other income | ||||
For the six months ended | |||||
30 June 2019 | 30 June 2018 | ||||
HK$'000 | HK$'000 | ||||
Handling fee income | - | 111 | |||
Compensation received from tenants on early lease termination | 300 | 32 | |||
Others | 55 | 51 | |||
355 | 194 | ||||
5 | Profit before taxation | ||||||
Profit before taxation is arrived at after charging/(crediting): | |||||||
For the six months ended | |||||||
30 June 2019 | 30 June 2018 | ||||||
HK$'000 | HK$'000 | ||||||
(a) | Finance income | ||||||
Interest income on bank deposits and bank balances | (11,116) | (4,046) | |||||
Interest income on an amount due from an associate | (3,550) | (3,394) | |||||
(14,666) | (7,440) | ||||||
(b) | Others | ||||||
Depreciation | 48 | 56 | |||||
Contributions to defined contribution plan | 53 | 37 | |||||
Salaries, wages and other benefits (including Directors' emoluments) | 4,258 | 3,260 | |||||
Net foreign exchange loss | 1,651 | - | |||||
Rental and related income from investment properties less direct | |||||||
outgoings of HK$10,514,000 (six months ended 30 June 2018: | |||||||
HK$10,705,000) | (40,622) | (39,623) | |||||
18 | VANKE PROPERTY (OVERSEAS) LIMITED Interim Report 2019 |
Notes to the Unaudited Interim Financial Information (continued)
6 Taxation charge
For the six months ended | |||
30 June 2019 | 30 June 2018 | ||
HK$'000 | HK$'000 | ||
Current tax | |||
Hong Kong Profits Tax | 4,791 | 5,228 | |
Deferred tax | |||
Origination and reversal of temporary differences | 1,269 | 1,490 | |
6,060 | 6,718 | ||
Provision for Hong Kong Profits Tax is calculated at 16.5% (six months ended 30 June 2018: 16.5%) on the estimated assessable profits for the Period.
Share of associates' taxation charge of HK$277,000 (six months ended 30 June 2018: HK$8,000) is included in the results of associates for the Period.
7 Earnings per share
The calculation of basic earnings per share is based on profit attributable to shareholders of the Company of HK$77,762,000 (six months ended 30 June 2018: HK$170,964,000), and 389,527,932 shares (six months ended 30 June 2018: 389,527,932 shares) in issue during the Period.
Diluted earnings per share equals to the basic earnings per share as the Company had no dilutive potential shares in issue during the Period (six months ended 30 June 2018: nil).
8 Dividend
-
Dividend attributable to the interim period:
The Directors do not recommend the payment of an interim dividend for the Period (six months ended 30 June 2018: nil). - Dividend attributable to the previous financial year, approved and paid during the interim period:
For the six months ended | |||
30 June 2019 | 30 June 2018 | ||
HK$'000 | HK$'000 | ||
Final dividend in respect of the previous financial year, | |||
approved and paid during the Period, of HK$0.09 | |||
(six months ended 30 June 2018: HK$0.03) per share | 35,058 | 11,686 | |
Interim Report 2019 VANKE PROPERTY (OVERSEAS) LIMITED | 19 |
Notes to the Unaudited Interim Financial Information (continued)
9 Property, plant and equipment
During the Period, addition of property, plant and equipment amounted to HK$9,656,000, which represented right-of- use assets arising from the lease of an office premise with fixed monthly lease payment term.
10 Investment properties
At | At | ||
30 June | 31 December | ||
2019 | 2018 | ||
HK$'000 | HK$'000 | ||
At 1 January | 1,968,000 | 1,830,000 | |
Acquisitions of subsidiaries (note 19) | 1,135,339 | - | |
Additions | 896 | 1,995 | |
Fair value gain | 32,564 | 136,005 | |
At 30 June/31 December | 3,136,799 | 1,968,000 | |
Investment properties of the Group were revalued as at 30 June 2019. The valuations were carried out by independent firms of surveyors, Jones Lang LaSalle Corporate Appraisal and Advisory Limited and Knight Frank LLP, which have among its staff with relevant professional qualifications and have recent experience in the location and category of the property being valued. The fair value of investment properties is determined by taking into account the net rental income of the property derived from the existing leases with due allowance for the reversionary income potential of the leases, which have been then capitalised to determine the market value at appropriate capitalisation rates, and with reference to the comparable sale transactions as available in the market.
11 Interests in associates and amounts due from/to associates
At | At | ||
30 June | 31 December | ||
2019 | 2018 | ||
HK$'000 | HK$'000 | ||
Share of net assets (note (a)) | 249,915 | 79,714 | |
Amount due from an associate (non-current)(note (b)(i)) | 231,659 | 258,721 | |
481,574 | 338,435 | ||
Amount due from an associate (current) (note (b)(i)) | 6,375 | 7,973 | |
Amount due to an associate (current) (note (b)(ii)) | (125,585) | - | |
20 | VANKE PROPERTY (OVERSEAS) LIMITED Interim Report 2019 |
Notes to the Unaudited Interim Financial Information (continued)
11 Interests in associates and amounts due from/to associates (continued)
Notes:
- The balance included the newly acquired associates (through acquisition of subsidiaries) of HK$157,165,000 during the Period (see note 19).
- Amounts due from/to associates comprise of:
- An amount due from Gold Value Limited of HK$238,034,000 (31 December 2018: HK$266,694,000) is unsecured and interest-bearing at Hong Kong Prime Rate minus 2.1% per annum. The amount of HK$6,375,000 (31 December 2018: HK$7,973,000) is expected to be recovered within one year, while the remaining amount of HK$231,659,000 (31 December 2018: HK$258,721,000) will be recovered after one year.
- An amount due to Ultimate Vantage Limited of HK$125,585,000 at 30 June 2019 (31 December 2018: nil) is unsecured, interest-free and repayable on demand.
12 Investment instruments
The instruments are interest-bearing at 14.15% per annum and will be matured on 20 December 2020 (with one year extension option exercisable by the borrowers). The instruments are guaranteed by a holding company of the borrowers. The balance of HK$341,305,000 is secured by the equity interest of a borrower, while the remaining balance of HK$181,493,000 is unsecured.
The instruments are stated at amortised cost as they are held for the collection of contractual cash flows which represent solely payments of principal and interest. Interest income from the instruments calculated using the effective interest method.
13 Trade and other receivables
At | At | |||
30 June | 31 December | |||
2019 | 2018 | |||
HK$'000 | HK$'000 | |||
Trade receivables | 891 | 530 | ||
Unamortised rent receivables | 61,276 | 944 | ||
Other receivables | 865 | 870 | ||
Deposits | 3,243 | 2,603 | ||
Prepayments | 758 | 127 | ||
67,033 | 5,074 | |||
Representing: | ||||
Current | 14,696 | 5,074 | ||
Non-current (unamortised rent receivables) | 52,337 | - | ||
67,033 | 5,074 | |||
Interim Report 2019 VANKE PROPERTY (OVERSEAS) LIMITED | 21 |
Notes to the Unaudited Interim Financial Information (continued)
13 Trade and other receivables (continued)
As of the end of the reporting period, the ageing analysis of trade receivables, based on the date of revenue recognition, is as follows:
At | At | ||
30 June | 31 December | ||
2019 | 2018 | ||
HK$'000 | HK$'000 | ||
0 to 30 days | 810 | 500 | |
31 to 90 days | 81 | 30 | |
891 | 530 | ||
Trade receivables are due within 15 days from the date of revenue recognition. |
14 Other payables and accruals
At | At | ||
30 June | 31 December | ||
2019 | 2018 | ||
HK$'000 | HK$'000 | ||
Other payables | 1,191 | 1,148 | |
Receipts in advance | 13,857 | 510 | |
Rental and other deposits received | 24,777 | 24,673 | |
Accruals | 24,013 | 5,588 | |
63,838 | 31,919 | ||
Except for the rental and other deposits received on properties of HK$16,379,000 (31 December 2018: HK$15,015,000) which are expected to be settled after one year, all of the other payables and accruals are expected to be settled or recognised as income within one year or are repayable on demand.
15 Amounts due to an intermediate holding company and fellow subsidiaries
The amounts due to an intermediate holding company and fellow subsidiaries are unsecured, interest-free and repayable on demand.
16 Loan from an intermediate holding company
The loan from an intermediate holding company is unsecured, interest-bearing at London Inter-bank Offered Rate ("LIBOR") plus 2.1% per annum or the most recent average cost of capital of the lender, whichever is higher, and repayable upon third-party financing becoming available to the Group.
22 | VANKE PROPERTY (OVERSEAS) LIMITED Interim Report 2019 |
Notes to the Unaudited Interim Financial Information (continued)
17 Lease liabilities
The following table shows the remaining contractual maturities of the Group's lease liabilities at the end of the reporting periods:
At 30 June 2019 | At 31 December 2018 | |||||
Present | Present | |||||
value of the | Total | value of the | Total | |||
minimum | minimum | minimum | minimum | |||
lease | lease | lease | lease | |||
payments | payments | payments | payments | |||
HK$'000 | HK$'000 | HK$'000 | HK$'000 | |||
Within 1 year | 2,522 | 5,298 | - | - | ||
After 1 year but within 2 years | 2,659 | 5,341 | - | - | ||
After 2 years but within 5 years | 4,515 | 12,051 | - | - | ||
After 5 years | 50,774 | 292,020 | - | - | ||
57,948 | 309,412 | - | - | |||
60,470 | 314,710 | - | - | |||
(254,240) | ||||||
Less: total future interest expenses | - | |||||
Present value of lease liabilities | 60,470 | - | ||||
Interim Report 2019 VANKE PROPERTY (OVERSEAS) LIMITED | 23 |
Notes to the Unaudited Interim Financial Information (continued)
18 Bank loan
At | At | ||
30 June | 31 December | ||
2019 | 2018 | ||
HK$'000 | HK$'000 | ||
Secured bank loan | 741,786 | - | |
Other borrowing costs capitalised | (3,132) | - | |
Total bank loan | 738,654 | - | |
Representing secured bank loan repayable: | |||
Within 1 year or on demand | 9,919 | - | |
After 1 year but within 2 years | 9,919 | - | |
After 2 years but within 5 years | 718,816 | - | |
728,735 | - | ||
Total bank loan | 738,654 | - | |
The banking facility at 30 June 2019 of GBP75,000,000 (equivalent to HK$743,910,000) was secured by all assets held by a subsidiary. These included the Group's investment properties of HK$1,135,339,000 at 30 June 2019.
Among the total banking facility, the balance of GBP74,785,000 (equivalent to HK$741,786,000) was utilised as at 30 June 2019. The bank loan is interest-bearing at the LIBOR plus 1.95% per annum and will be matured on 16 January 2022. Pursuant to the banking facility agreement, all accrued interests up to 15 January 2019 are capitalised as the loan balance.
The banking facility is subject to the fulfilment of covenants relating to certain of the abovementioned subsidiary's statement of financial position ratios and an obligation on its immediate holding company to maintain its beneficial interest in that subsidiary's issued share capital.
At 30 June 2019, none of the covenants relating to drawn down facilities had been breached. If the Group were to breach the covenants, the drawn down facilities would become payable on demand. The Group regularly monitors its compliance with these covenants.
24 | VANKE PROPERTY (OVERSEAS) LIMITED Interim Report 2019 |
Notes to the Unaudited Interim Financial Information (continued)
19 Acquisition of subsidiaries
During the Period, the Group acquired the following subsidiaries:
Acquisition of Lithium Topco Limited
On 7 March 2019, the Group entered into an agreement which Vanke Property (Hong Kong) Company Limited ("VPHK"), an intermediate holding company, to acquire approximately 99.95% effective interest in Lithium Topco Limited at
- consideration of GBP40,997,000 (equivalent to approximately HK$406,643,000). Lithium Topco Limited and its subsidiaries (the "London Target Group") are principally engaged in property investment in the United Kingdom.
Acquisition of 657-667 Mission Limited
On 7 March 2019, the Group entered into an agreement with VPHK to acquire the entire issued share capital of 657-
667 Mission Limited at a consideration of US$20,111,000 (equivalent to approximately HK$157,096,000). 657-667 Mission Limited and its subsidiary and associates (the "SF Target Group") are principally engaged in property investment in the United States of America.
Acquisition of Supreme J Limited
On 7 March 2019, the Group entered into an agreement with Chogori Investment (Hong Kong) Limited, a fellow subsidiary, to acquire the entire issued share capital of Supreme J Limited at a consideration of US$66,927,000 (equivalent to approximately HK$522,798,000). Supreme J Limited (the "NY Target") is principally invested in investment instruments.
Details of the above transactions are disclosed in the Company's announcement dated 8 March 2019 and the Company's circular dated 21 May 2019. The transactions were approved by the shareholders of the Company at the Extraordinary General Meeting held on 6 June 2019 and completed on 30 June 2019.
Interim Report 2019 VANKE PROPERTY (OVERSEAS) LIMITED | 25 |
Notes to the Unaudited Interim Financial Information (continued)
19 Acquisition of subsidiaries (continued)
The acquisition of subsidiaries had the following combined effect on the Group's assets and liabilities upon the date of acquisitions:
London | |||||
Target | |||||
Group | SF Target Group | NY Target | Total | ||
HK$'000 | HK$'000 | HK$'000 | HK$'000 | ||
Investment properties | 1,135,339 | - | - | 1,135,339 | |
Interests in associates | - | 157,165 | - | 157,165 | |
Investment instruments | - | - | 522,798 | 522,798 | |
Trade and other receivables | 61,177 | - | - | 61,177 | |
Bank balances and cash | 28,862 | - | - | 28,862 | |
Other payables and accruals | (23,576) | - | - | (23,576) | |
Amount due to an intermediate | |||||
holding company | (3,960) | (51) | - | (4,011) | |
Amounts due to fellow subsidiaries | (714) | (18) | - | (732) | |
Bank loan | (738,654) | - | - | (738,654) | |
Lease liabilities | (50,815) | - | - | (50,815) | |
Tax payable | (813) | - | - | (813) | |
Net identified assets and liabilities | 406,846 | 157,096 | 522,798 | 1,086,740 | |
Non-controlling interests | (203) | - | - | (203) | |
Total consideration | 406,643 | 157,096 | 522,798 | 1,086,537 | |
Cash consideration paid | 386,997 | 164,870 | 497,710 | 1,049,577 | |
Consideration payable (included in amounts | |||||
due to an intermediate holding company | |||||
and fellow subsidiaries) | 19,646 | (7,774) | 25,088 | 36,960 | |
Total consideration | 406,643 | 157,096 | 522,798 | 1,086,537 | |
Cash consideration paid | 386,997 | 164,870 | 497,710 | 1,049,577 | |
Total bank balances and cash acquired | (28,862) | - | - | (28,862) | |
Net cash outflow | 358,135 | 164,870 | 497,710 | 1,020,715 | |
Given the above acquisitions completed on 30 June 2019, the above subsidiaries do not contributed any revenue nor profit to the Group for the Period. Should the acquisitions had occurred on 1 January 2019, the revenue and the profit attributable to the equity shareholders of the Company for the Period would have been HK$77,368,000 and HK$157,016,000 respectively.
The Group incurred acquisition-related costs of HK$9,093,000 for the above acquisitions, and have been included in "Administrative, leasing and marketing expenses".
26 | VANKE PROPERTY (OVERSEAS) LIMITED Interim Report 2019 |
Notes to the Unaudited Interim Financial Information (continued)
20 Material related party transactions
In addition to the transactions and balances disclosed elsewhere in this Interim Financial Information, the Group entered into the following material related party transactions in its ordinary course of business during the Period:
For the six months ended | |||
30 June 2019 | 30 June 2018 | ||
HK$'000 | HK$'000 | ||
Management and administrative fee payable to an | |||
intermediate holding company (note (a)) | 1,037 | 1,284 | |
Key management compensation (note (b)) | 950 | 1,238 | |
Notes:
- Management and administrative fee is charged at terms agreed by both parties. The details of the amount due to an intermediate holding company are set out in note 15.
- Key management personnel represent the Directors and senior management of the Company.
Interim Report 2019 VANKE PROPERTY (OVERSEAS) LIMITED | 27 |
Other Information
REVIEW OF INTERIM FINANCIAL INFORMATION
The interim financial information of the Group for the Period is unaudited, but has been reviewed by KPMG, the Company's independent auditor, in accordance with Hong Kong Standard on Review Engagements 2410, Review of interim financial information performed by the independent auditor of the entity issued by the HKICPA, whose unmodified review report is included in this interim report. The interim financial information has also been reviewed by the Company's Audit Committee (which does not have any disagreement).
Apart from reviewing the interim financial information, the Audit Committee has also considered the significant accounting principles and policies adopted by the Company and discussed with management the internal control and financial reporting matters in respect of this interim report.
COMPLIANCE WITH THE CORPORATE GOVERNANCE CODE
The Company has complied with the code provisions set out in the Corporate Governance Code (the "CG Code") contained in Appendix 14 of the Listing Rules throughout the Period.
COMPLIANCE WITH THE MODEL CODE FOR SECURITIES TRANSACTIONS BY DIRECTORS
The Company has adopted the Model Code for Securities Transactions by Directors of Listed Issuers as set out in Appendix 10 to the Listing Rules (the "Model Code") as its own code of conduct regarding Directors' securities transactions. Having made specific enquiries to the Directors, all the Directors confirmed that they had complied with the required standard set out in the Model Code throughout the Period. The Company has also established written guidelines on no less exacting terms than the Model Code for relevant employees (as such term is defined in the CG Code) in respect of their dealings in the securities of the Company.
PURCHASE, SALE OR REDEMPTION OF SHARES
Neither the Company nor any of its subsidiaries had purchased, sold or redeemed any of the Company's shares during the Period.
UPDATE ON DIRECTORS' INFORMATION UNDER RULE 13.51B(1) OF THE LISTING RULES
Pursuant to Rule 13.51B(1) of the Listing Rules, the changes in information of the Directors since the date of the issuance of the annual report of the Company for the year ended 31 December 2018 are set out below:
- Mr. Lee Kai-Yan ("Mr. Lee") was re-designated from a non-executive Director to an executive Director with effect from 15 August 2019. Mr. Lee has been re-assigned from Vanke Holdings (USA) LLC to Vanke US Management LLC to manage the US operations of the Company since June 2019. Mr. Lee currently also serves as director or manager of certain subsidiaries of China Vanke Co., Ltd ("China Vanke");
- Ms. Lin Lily ("Ms. Lin") was re-designated from a non-executive Director to an executive Director with effect from 15 August 2019. Ms. Lin has been re-assigned from Vanke Holdings (UK) Limited to Vanke Overseas UK Management Limited to manage the UK operations of the Company since June 2019. Ms. Lin currently also serves as director or manager of certain subsidiaries of China Vanke;
- Each of Mr. Lee and Ms. Lin will receive an annual remuneration fixed at HK$200,000 for serving the Board with effect from 15 August 2019, as agreed in his/her appointment letter dated 15 August 2019;
- Mr. Chan Chi Yu will receive an annual remuneration including a director fee fixed at HK$150,000 and allowance in relation to the attending of the Company's meetings for serving the Board (HK$10,000 for physical attendance and HK$5,000 for phone attendance) with effect from 15 August 2019, as agreed in his appointment letter dated 15 August 2019; and
- Each of Mr. Chan Wai Hei, William, Ms. Law Chi Yin, Cynthia and Mr. Zhang Anzhi will receive an annual remuneration including a director fee fixed at HK$200,000 and allowance in relation to the attending of the Company's meetings for serving the Board (HK$10,000 for physical attendance and HK$5,000 for phone attendance) with effect from 15 August 2019, as agreed in his/her appointment letter dated 15 August 2019.
28 | VANKE PROPERTY (OVERSEAS) LIMITED Interim Report 2019 |
Other Information (continued)
DIRECTORS' INTERESTS IN EQUITY OR DEBT SECURITIES
As at 30 June 2019, the interests or short positions of the Directors in the shares, underlying shares or debentures of the Company or its associated corporations (within the meaning of Part XV of the Securities and Futures Ordinance (the "SFO")) as recorded in the register kept under section 352 of the SFO, or as otherwise notified to the Company and the Hong Kong Stock Exchange pursuant to the Model Code were as follows:
Interests in an associated corporation, China Vanke
Number of ordinary shares held | |||||||||
Number of | |||||||||
Interest | Interest | underlying | |||||||
held as | Interest | held by | shares held | Percentage | |||||
beneficial | held by | controlled | Other | under equity | Total | of issued | |||
Name of Director | Type of shares | owner | spouse | corporations | interests | derivatives | Interests | share capital | |
(Note) | |||||||||
Zhang Xu | A shares | 904,039 | - | - | - | - | 904,039 | 0.009% | |
Que Dongwu | A shares | 150,700 | - | - | - | - | 150,700 | 0.002% | |
Chan Chi Yu | H shares | - | - | 500,203 | - | - | 500,203 | 0.032% |
Note: The total number of ordinary A shares of China Vanke in issue as at 30 June 2019 was 9,724,196,533 and the total number of ordinary H shares of China Vanke in issue as at 30 June 2019 was 1,577,946,468. The percentage of issued share capital shown above is calculated based on the number of issued shares in the relevant class alone, without taking into account the issued share capital of the other classes.
All the interests in the shares disclosed under this section represent long position in the shares of the associated corporations of the Company. Save as disclosed herein, as at 30 June 2019, none of the Directors or any of their spouses or children aged under eighteen years of age had any interests or short positions in the shares, underlying shares and debentures of the Company or any of its associated corporations (within the meaning of Part XV of the SFO) which was required to be recorded in the register kept by the Company under section 352 of the SFO or which was required to be notified to the Company and the Hong Kong Stock Exchange pursuant to the Model Code.
DIRECTORS' RIGHTS TO ACQUIRE SHARES OR DEBENTURES
Pursuant to a business partnership scheme adopted by China Vanke in 2014, certain employees of the China Vanke Group have been admitted as business partners entrusting part of their bonuses into a collective account for investment management by Shenzhen Ying'an Financial Advisory Limited, including the introduction of leveraged finance for investment. All business partners in the scheme have undertaken that the collective bonuses and derivative assets will be centralised under closed-end management, without any payment to specific individuals, before the release of the contingent obligation requiring the return of the collective bonuses. An investment management and holding agreement was executed by all business partners. Mr. Zhang Xu, Ms. Que Dongwu, Mr. Lee Kai-Yan and Ms. Lin Lily are beneficiaries in the scheme.
Save for the above, at no time during the Period was the Company or any of its subsidiaries or the Company's holding company or a subsidiary of the Company's holding company a party to any arrangements that enable the Directors to acquire benefits by means of the acquisition of shares in, or debentures of, the Company or any other body corporate.
The Company did not have any share option scheme in force during the Period.
Interim Report 2019 VANKE PROPERTY (OVERSEAS) LIMITED | 29 |
Other Information (continued)
SUBSTANTIAL SHAREHOLDERS
Apart from the interests or short positions of the Directors in the shares, underlying shares or debentures of the Company or its associated corporations (within the meaning of Part XV of the SFO) as disclosed in the section "Directors' Interests in Equity or Debt Securities", the register kept under section 336 of the SFO (the "Register") shows that as at 30 June 2019 the Company has been notified of the following interests or short positions in the shares of the Company:
Total number | ||||
of shares | ||||
in which the | ||||
Long position/ | shareholder | Percentage of | ||
Name of substantial shareholder | short position | Capacity of interest | is interested | shareholding |
China Vanke (Note 1) | Long position | Held by controlled | 292,145,949 | 75.0% |
corporations | ||||
CITIC Securities Company Limited | Long position | Held by controlled | 30,080,000 | 7.72% |
(Note 2) | corporations |
Notes:
- As recorded in the Register, the 292,145,949 ordinary shares of the Company are held by China Vanke through Wkland Investments Company Limited ("Wkland Investments"), which is an indirect wholly-owned subsidiary of China Vanke. Wkland Investments is a direct wholly-owned subsidiary of Wkland Limited. Wkland Limited is a direct wholly-owned subsidiary of Vanke HK. Vanke HK is a direct wholly-owned subsidiary of Shanghai Vanke Real Estate Company Limited. Shanghai Vanke Real Estate Company Limited is a direct wholly-owned subsidiary of Shanghai Vanke Investment and Management Company Limited. Shanghai Vanke Investment and Management Company Limited is a direct wholly-owned subsidiary of China Vanke.
- As recorded in the Register, the 30,080,000 ordinary shares of the Company are held by CSI Capital Management Limited, which is a direct wholly-owned subsidiary of CITIC Securities International Company Limited, which in turn is a direct wholly-owned subsidiary of CITIC Securities Company Limited.
PUBLICATION OF INTERIM REPORT
The interim report in both English and Chinese is available in printed form and on the website of the Company at www.vankeoverseas.com and the website of the Hong Kong Stock Exchange at www.hkexnews.hk. Shareholders may at any time change their means of receiving corporate communications of the Company (in hard copy or through electronic means) free of charge by giving reasonable notice in writing to the Company's Hong Kong Share Registrar or by email to vankeoverseas.ecom@computershare.com.hk.
30 | VANKE PROPERTY (OVERSEAS) LIMITED Interim Report 2019 |
Attachments
- Original document
- Permalink
Disclaimer
Vanke Property (Overseas) Limited published this content on 10 September 2019 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 09 September 2019 22:16:03 UTC