泸州老窖: 2023年第一季度报告(英文版)

证券之星 2023-05-19 00:00:00
关注证券之星官方微博:
                                                                    Q1 2023 Report of Luzhou Laojiao Co., Ltd.
    Stock Code: 000568        Stock abbreviation: Luzhou Laojiao       Announcement No. 2023-12
                                 Luzhou Laojiao Co., Ltd.
                                        Q1 2023 Report
Luzhou Laojiao Co., Ltd. (hereinafter referred to as the “Company”) and all the members of the
Company’s Board of Directors hereby guarantee that the contents of this Report are true, accurate and
complete and free of any misrepresentations, misleading statements or material omissions.
Important Statements:
guarantee that the information presented in this report is free of any false records, misleading
statements or material omissions, and shall individually and together be legally liable for truthfulness,
accuracy and completeness of its contents.
responsible person for the Company’s financial affairs (Accounting Supervisor) have warranted that
the financial statements in this report are true, accurate and complete.
□Yes ? No
This report has been prepared in both Chinese and English. Should there be any discrepancies or
misunderstandings between the two versions, the Chinese version shall prevail.
                                                                            Q1 2023 Report of Luzhou Laojiao Co., Ltd.
Whether the Company performed a retroactive adjustment to or restatement of accounting data.
□Yes ? No
                                          Q1 2023                      Q1 2022                 YoY change (%)
 Operating revenues (CNY)                 7,610,153,819.27             6,311,964,675.84                    20.57%
 Net profits attributable to
 shareholders of the                       3,712,618,630.92             2,875,658,916.19                      29.10%
 Company (CNY)
 Net profits attributable to
 shareholders of the
 Company before non-                       3,688,940,523.35             2,864,799,362.69                      28.77%
 recurring gains and losses
 (CNY)
 Net cash flows from
 operating activities (CNY)
 Basic earnings per share
 (CNY/share)
 Diluted earnings per share
 (CNY/share)
 Weighted average ROE                             10.30%                          9.76%                       0.54%
 Total assets (CNY)                     58,341,416,403.54              51,385,481,354.52                      13.54%
 Net assets attributable to
 shareholders of the                      37,914,710,048.73            34,207,871,130.03                      10.84%
 Company (CNY)
?Applicable □ N/A
                                                                                                          Unit: CNY
                     Item                               Q1 2023                                 Note
 Gain or loss on disposal of non-
 current assets (inclusive of                                       623,989.76
 impairment allowance write-offs)
 Government grants accounted for, in
 the profit or loss for the current
 period (except for the government
 grants closely related to the business
 of the Company and continually
 given at a fixed amount or quantity in
 accordance with the national policies
 and standards)
 Gain or loss on fair-value changes on
 held-for-trading financial assets and
 liabilities & income from disposal of
 held-for-trading financial assets and
 liabilities and available-for-sale                               21,371,683.03
 financial assets (exclusive of the
 effective portion of hedges that arise
 in the Company’s ordinary course of
 business)
 Other non-operating income and
 expenditure except above-mentioned                                4,854,021.41
 items
 Less: Corporate income tax                                        7,864,870.77
         Minority interests (after tax)                               24,676.62
                                                                    Q1 2023 Report of Luzhou Laojiao Co., Ltd.
 Total                                                   23,678,107.57
Other items that meet the definition of non-recurring gain/loss:
□Applicable ? N/A ?
No such cases for the reporting period.
Explain the reasons if the Company classifies any non-recurring gain/loss item mentioned in the
Explanatory Announcement No. 1 on Information Disclosure for Companies Offering Their Securities
to the Public-Non-Recurring Gains and Losses as a recurring gain/loss item.
□Applicable ? N/A ?
No such cases for the reporting period.
? Applicable ? N/A
A. The closing balance of cash and cash equivalents increased by CNY 7,146,868,567.96 compared to
the opening balance, indicating an increase of 40.25%. It was mainly due to the receipt of bank loan in
the current period.
B. The closing balance of contract liabilities decreased by CNY 840,608,958.64 compared to the
opening balance, indicating a decrease of 32.75%; and the closing balance of other current liabilities
decreased by CNY 109,277,676.67 compared to the opening balance, indicating a decrease of 32.75%.
It was mainly due to the decreased advances from customers in the current period.
C. The closing balance of employee benefits payable decreased by CNY 272,572,974.36 compared to
the opening balance, indicating a decrease of 40.38%. It was mainly due to the settlement in the current
period of performance-based pay for last year.
D. The closing balance of taxes payable decreased by CNY 1,326,588,888.94 compared to the opening
balance, indicating a decrease of 38.11%. It was mainly due to the payment in the current period of
taxes payable as at the end of last year.
E. The closing balance of long-term loans increased by CNY 5,835,800,000.00 compared to the
opening balance, indicating an increase of 183.54%. It was mainly due to the receipt of bank loan in the
current period.
F. The closing balance of other comprehensive income decreased by CNY 112,841,779.49 compared
to the opening balance, indicating a decrease of 34.12%. It was mainly due to the decreased fair value
of equity investments.
G. Taxes and surcharges in the current period increased by CNY 276,332,079.82 compared to the
same period of last year, indicating an increase of 42.01%. It was mainly due to the increased
consumption tax in the current period.
H. Financial expenses in the current period increased by CNY 16,445,894.62 compared to the same
period of last year. It was mainly due to the increased interest expenses in the current period.
                                                                        Q1 2023 Report of Luzhou Laojiao Co., Ltd.
I. Investment income in the current period increased by CNY 63,541,925.41 compared to the same
period of last year. It was mainly due to the increased earnings of investee Huaxi Securities in the
current period.
J. Net cash flows from operating activities in the current period increased by CNY 377,285,346.77
compared to the same period of last year, indicating an increase of 33.34%. It was mainly due to the
increased cash received from sale of goods in the current period.
K. Net cash flows from investing activities in the current period increased by CNY 285,934,094.78
compared to the same period of last year. It was mainly due to the purchase of wealth management
product (collective asset management plan) from securities firm in the prior period.
L. Net cash flows from financing activities in the current period increased by CNY 5,170,529,701.77
compared to the same period of last year, indicating an increase of 888.40%. It was mainly due to the
receipt of bank loan in the current period.
rights as well as shareholdings of top 10 shareholders
                                                                                                      Unit: Share
 Total number of common                          Total number of preference shareholders with
 shareholders at the end of the         86,898   resumed voting rights at the end of the reporting               0
 reporting period                                period (if any)
                                     Shareholdings of the top 10 shareholders
                                                                      Number of        Pledged, marked or frozen
   Name of          Nature of     Shareholding     Total shares        holding                   shares
  shareholder      shareholder     percentage           held          restricted       Status of       Number of
                                                                       shares           shares          shares
 Luzhou
                  State-owned
 Laojiao Group                          25.89%    381,088,389.00            0.00
                  corporation
 Co., Ltd.
 Luzhou
 XingLu
                  State-owned
 Investment                             24.86%    365,971,142.00            0.00
                  corporation
 Group Co.,
 Ltd.
 Hong Kong
 Securities
                  Outbound
 Clearing                                3.96%      58,248,960.00           0.00
                  corporation
 Company
 Limited
 China
 Securities       Domestic non-
 Finance          state-owned            2.30%      33,842,059.00           0.00
 Corporation      corporation
 Limited
 Bank of China
 Co., Ltd. –
 Baijiu index
 classification
                  Other                  2.24%      32,962,917.00           0.00
 securities
 investment
 fund by China
 Merchants
                                                                          Q1 2023 Report of Luzhou Laojiao Co., Ltd.
Fund
Bank of China
Co., Ltd.-
Blue chip
selected
hybrid           Other                    1.49%      21,900,000.00             0.00
securities
investment
fund by E
Fund
Industrial and
Commercial
Bank of China
Co., Ltd.-
Newly growth
hybrid           Other                    1.02%      14,974,300.00             0.00
securities
investment
fund by
Invesco Great
Wall
Central Huijin
Asset            State-owned
Management       corporation
Co., Ltd.
Agricultural
Bank of China
Co., Ltd. -
Consumption
industry stock
                 Other                    0.72%      10,573,293.00             0.00
- based
securities
investment
fund by E
Fund
China Life
Insurance
Company
Limited-
Tradition-       Other                    0.61%       8,937,012.00             0.00
common
insurance
product-005L
-CT001 Hu
                               Shareholdings of the top 10 non-restricted shareholders
                                                                                            Type of shares
     Name of shareholder                Number of non-restricted shares held
                                                                                         Type           Number
                                                                                      CNY common 381,088,389.0
Luzhou Laojiao Group Co., Ltd.                                     381,088,389.00
                                                                                        shares                   0
Luzhou XingLu Investment                                                              CNY common 365,971,142.0
Group Co., Ltd.                                                                         shares                   0
Hong Kong Securities Clearing                                                         CNY common
Company Limited                                                                         shares
China Securities Finance                                                              CNY common
Corporation Limited                                                                     shares
Bank of China Co., Ltd. – Baijiu
index classification securities                                                       CNY common
investment fund by China                                                                shares
Merchants Fund
Bank of China Co., Ltd.-Blue
                                                                                      CNY common
chip selected hybrid securities                                      21,900,000.00                   21,900,000.00
                                                                                        shares
investment fund by E Fund
Industrial and Commercial
                                                                                      CNY common
Bank of China Co., Ltd.-Newly                                        14,974,300.00                   14,974,300.00
                                                                                        shares
growth hybrid securities
                                                                         Q1 2023 Report of Luzhou Laojiao Co., Ltd.
 investment fund by Invesco
 Great Wall
 Central Huijin Asset                                                               CNY common
 Management Co., Ltd.                                                                 shares
 Agricultural Bank of China Co.,
 Ltd. - Consumption industry                                                        CNY common
 stock - based securities                                                             shares
 investment fund by E Fund
 China Life Insurance Company
 Limited-Tradition-common                                                           CNY common
 insurance product-005L-                                                              shares
 CT001 Hu
                                                   Group Co., Ltd. are both holding state-owned companies under
                                                   the jurisdiction of SASAC of Luzhou. The two companies signed
                                                   the agreement of persons acting in concert on 31 December
                                                   Company on 5 January 2016 - Announcement on the agreement
                                                   of persons acting in concert signed by shareholders. The
                                                   announcement number is 2016-1 (http://www.cninfo.com.cn/). The
 Related parties or acting-in-concert              two companies signed the renewed agreement of persons acting
                                                   in concert on 27 May 2021. For details, please refer to the
                                                   announcement of the Company on 29 May 2021 - Announcement
                                                   on the renewed agreement of persons acting in concert signed by
                                                   shareholders. The announcement number is 2021-18
                                                   (http://www.cninfo.com.cn/).
                                                   remaining shareholders or they belong to persons acting in
                                                   concert is unknown.
 Top 10 shareholders participating in securities
                                                   N/A
 margin trading (if any)
shareholders
□Applicable ? N/A
?Applicable □ N/A
On 29 December 2022, the Proposal on the Grant of Reserved Restricted Shares to Awardees was
deliberated and approved at the 26th Meeting of the 10th Board of Directors and the 15th Meeting of
the 10th Supervisory Committee, respectively. On 16 February 2023, the Company disclosed the
Announcement on the Completion of the Grant of Reserved Restricted Shares of the 2021 Restricted
Share Incentive Plan, Announcement No. 2023-3 (http://www.cninfo.com.cn/). Upon the registration of
the grant of the reserved restricted shares, 92,669 restricted shares were granted to 17 awardees,
the grant price was CNY 89.466 per share and the listing date was 17 February 2023. Upon
completion of the grant registration, the total number of shares of the Company increased from
                                                              Q1 2023 Report of Luzhou Laojiao Co., Ltd.
Prepared by: Luzhou Laojiao Co., Ltd.
                                                                                         Unit: CNY
                  Item                   31 March 2023                     31 December 2022
 Current assets:
 Cash and cash equivalents                      24,904,396,779.21                   17,757,528,211.25
 Settlement reserves
 Lending funds
 Held-for-trading financial assets                 994,733,129.68                    1,073,466,780.37
 Derivative financial assets
 Notes receivables
 Accounts receivables                                9,285,469.39                        5,939,420.78
 Accounts receivables financing                  4,296,561,115.37                    4,583,352,503.37
 Prepayment                                        149,186,102.82                      114,257,506.26
 Premiums receivable
 Reinsurance accounts receivable
 Reinsurance contract reserve
 Other receivables                                  24,716,827.85                       23,396,533.98
 Including:Interests receivable
             Dividends receivable
 Buying back the sale of financial
 assets
 Inventories                                    10,149,595,444.19                    9,840,742,374.85
 Contract assets
 Assets held for sale
 Non-current assets due within one
 year
 Other current assets                              204,560,549.82                      153,035,946.94
 Total current assets                           40,733,035,418.33                   33,551,719,277.80
 Non-current assets:
 Disbursement of loans and advances
 Investments in debt obligations
 Investments in other debt obligations
 Long-term receivables
 Long-term equity investments                    2,720,053,188.10                    2,667,500,553.17
 Investments in other equity
 instruments
 Other non-current financial assets
 Investment property                                38,808,444.86                       39,149,454.22
 Fixed assets                                    8,717,953,946.28                    8,856,258,598.78
 Construction in progress                        1,022,552,627.45                      808,919,047.21
 Productive biological assets
 Oil and gas assets
 Use right assets                                   33,806,143.19                       39,952,525.63
 Intangible assets                               3,076,898,287.68                    3,083,271,852.79
 Development expenses
 Goodwill
 Long-term deferred expenses                           491,790.36                          710,010.92
 Deferred tax assets                               818,059,096.08                    1,005,167,353.80
 Other non-current assets                          196,593,102.48                      196,095,702.09
                                                       Q1 2023 Report of Luzhou Laojiao Co., Ltd.
Total non-current assets                 17,608,380,985.21                   17,833,762,076.72
Total assets                             58,341,416,403.54                   51,385,481,354.52
Current liabilities:
Short-term loans
Borrowings from the central bank
Loans from other banks
Held-for-trading financial liabilities
Derivative financial liabilities
Notes payable
Accounts payable                          2,260,191,342.13                     2,311,665,585.04
Advance from customer
Contract liabilities                      1,725,765,760.12                    2,566,374,718.76
Financial assets sold for repurchase
Deposits from customers and inter-
bank
Customer brokerage deposits
Securities underwriting brokerage
deposits
Employee benefits payable                   402,461,910.95                      675,034,885.31
Taxes payable                             2,154,561,840.04                    3,481,150,728.98
Other payable                             1,271,331,621.49                    1,202,409,278.49
Including:Interests payable
             Dividends payable              16,594,850.58                        16,594,850.58
Handling charges and commissions
payable
Reinsurance accounts payable
Liabilities held for sale
Non-current liabilities due within one
year
Other current liabilities                   224,349,548.80                      333,627,225.47
Total current liabilities                 8,095,480,141.64                   10,652,141,888.68
Non-current liabilities:
Insurance contract reserves
Long-term loans                           9,015,400,000.00                    3,179,600,000.00
Bonds payable                             2,996,500,665.63                    2,996,099,571.86
Including:Preference shares
              Perpetual bonds
Lease liabilities                           29,776,436.69                        29,096,969.66
Long-term payables
Long-term payroll payables
Accrued liabilities
Deferred income                             31,771,468.81                        33,704,323.80
Deferred tax liabilities                   126,751,719.73                       166,043,663.88
Other non-current liabilities
Total non-current liabilities            12,200,200,290.86                    6,404,544,529.20
Total liabilities                        20,295,680,432.50                   17,056,686,417.88
Owners' equity
Share capital                             1,471,987,769.00                    1,471,895,100.00
Other equity instruments
Including: preference shares
             Perpetual bonds
Capital reserves                          4,915,414,592.00                    4,800,154,468.99
Less: treasury stock                        647,312,723.52                      639,021,998.78
Other comprehensive income                  217,909,466.35                      330,751,245.84
Special reserves
Surplus reserves                          1,471,895,100.00                    1,471,895,100.00
General risk reserve
Undistributed profits                    30,484,815,844.90                   26,772,197,213.98
                                                                    Q1 2023 Report of Luzhou Laojiao Co., Ltd.
 Total equity attributable to owners of
 the parent company
 Non-controlling interests                              131,025,922.31                       120,923,806.61
 Total owners' equity                                38,045,735,971.04                    34,328,794,936.64
 Total liabilities and owners' equity                58,341,416,403.54                    51,385,481,354.52
Legal representative:Liu Miao
Person in charge of accounting affairs:Xie Hong
Person in charge of accounting department:Yan Li
                                                                                                  Unit: CNY
                    Item                          Q1 2023                             Q1 2022
 Including: Operating revenue                          7,610,153,819.27                    6,311,964,675.84
             Interest income
             Earned premium
             Fee and commission
 income
  Including: Cost of sales                               906,489,329.36                      856,697,976.98
              Interest expense
             Handling charges and
 commission expenses
             Refunded premiums
             Net payments for
 insurance claims
              Net provision for
 insurance contracts
              Bond insurance expense
              Reinsurance Expenses
        Taxes and surcharges                            934,103,786.18                       657,771,706.36
        Selling and distribution
 expenses
        General and administrative
 expenses
        Research and Development
 expenses
        Financial expenses                              -36,032,609.68                       -52,478,504.30
        Including:Interest expenses                     125,103,651.63                        63,035,341.73
                      Interest income                   163,408,426.49                       116,728,885.54
  Plus: Other income                                      6,947,563.04                          6,022,044.85
      Investment income ("-" for losses)                 58,603,813.25                         -4,938,112.16
      Including: income from
 investment in associates and joint                      54,967,950.44                         -8,515,206.47
 ventures
                  Income from the
 derecognition of financial assets
 measured at amortized cost
          Foreign exchange gains ("-"
 for losses)
          Net gain on exposure hedges
 (“-” for losses)
          Gains from the changes in fair
 values(“-“ for losses)
          Credit impairment losses (“-”
 for losses)
                                                         Q1 2023 Report of Luzhou Laojiao Co., Ltd.
        Impairment losses(“-“ for
losses)
        Gains from disposal of
                                                 -623,989.76                                 0.00
assets("-" for losses)
  Plus: non-operating income                    5,024,545.38                        3,945,467.83
  Less: non-operating expenses                    170,523.97                          162,551.01
total losses)
  Less: income tax expenses                 1,208,293,895.10                      989,104,638.68
operation ("-" for losses)
operation ("-" for losses)
parent company
interests
                                             -113,249,020.72                       -48,933,737.96
comprehensive income
Net of tax from other comprehensive
income to the owner of the parent            -112,841,779.49                       -48,621,605.79
company
cannot reclassified into the profit and      -115,179,464.55                       -36,114,491.38
loss:
indebtedness or net asset of defined
benefit plans
income that cannot be classified into
profit and loss under equity method
investments in other equity                  -115,179,464.55                       -36,114,491.38
instruments
company’s credit risks
that will be reclassified into the profit       2,337,685.06                       -12,507,114.41
and loss
income that will be classified into             2,835,340.65                       -12,125,620.38
profit and loss under equity method
investments in other debt obligations
arising from the reclassification of
financial assets
investments in other debt obligations
translation of foreign currency                  -497,655.59                          -381,494.03
financial statements
Net of tax from other comprehensive
                                                 -407,241.23                          -312,132.17
income to non-controlling interests
Total comprehensive income
attributable to owners of the parent
                                                                     Q1 2023 Report of Luzhou Laojiao Co., Ltd.
 company
 Total comprehensive income
 attributable to non-controlling                            8,856,382.73                         15,261,642.20
 interests
 (1) Basic earnings per share                                       2.53                                  1.96
 (2) Diluted earnings per share                                     2.53                                  1.96
Legal representative:Liu Miao
Person in charge of accounting affairs:Xie Hong
Person in charge of accounting department:Yan Li
                                                                                                    Unit: CNY
                    Item                          Q1 2023                              Q1 2022
 activities
 Cash received from sale of goods
 and rendering of services
 Net increase in customer bank
 deposits and placement from banks
 and other financial institutions
 Net increase in loans from central
 bank
 Net increase in loans from other
 financial institutions
 Premiums received from original
 insurance contracts
 Net cash received from reinsurance
 business
 Net increase in deposits and
 investments from policyholders
 Cash received from interest, handling
 charges and commissions
 Net increase in placements from
 other financial institutions
 Net capital increase in repurchase
 business
 Net cash received from customer
 brokerage deposits
 Refunds of taxes and surcharges                             268,904.22                           2,419,962.72
 Cash received from other operating
 activities
 Subtotal of cash inflows from
 operating activities
 Cash paid for goods purchased and
 services received
 Net increase in loans and advances
 to customers
 Net increase in deposits in central
 bank and other banks and financial
 institutions
 Cash paid for original insurance
 contract claims
 Net increase in lending funds
 Cash paid for interests, handling
 charges and commissions
 Cash paid for policy dividends
 Cash paid to and on behalf of
 employees
                                                      Q1 2023 Report of Luzhou Laojiao Co., Ltd.
Cash paid for taxes and surcharges       4,178,376,070.71                    3,289,405,043.03
Cash paid for other operating
activities
Subtotal of cash outflows from
operating activities
Net cash flows from operating
activities
activities
Cash received from disposal of
investments
Cash received from returns on
investments
Net cash received from disposal of
fixed assets, intangible assets and                                                  19,000.00
other long-term assets
Net cash received from disposal of
subsidiaries and other business units
Cash received from other investing
activities
Subtotal of cash inflows from
investing activities
Cash paid to acquire and construct
fixed assets, intangible assets and       223,117,083.05                       313,715,087.73
other long-term assets
Cash paid for investments                                                      300,000,000.00
Net increase in pledge loans
Net cash paid to acquire subsidiaries
and other business units
Cash paid for other investing
activities
Subtotal of cash outflows from
investing activities
Net cash flows from investing
                                          -120,620,739.53                      -406,554,834.31
activities
activities
Cash received from investors                 8,290,725.74                      636,232,466.00
Including: cash received by
subsidiaries from investments by
minority shareholders
Cash received from borrowings            5,850,000,000.00
Cash received from other financing
activities
Subtotal of cash inflows from
financing activities
Cash paid for debt repayments              10,000,000.00
Cash paid for distribution of
dividends and profits or payment of        95,688,541.67                        52,502,625.00
interest
Including: dividends and profits paid
to minority shareholders by
subsidiaries
Cash paid for other financing
activities
Subtotal of cash outflows from
financing activities
Net cash flows from financing
activities
                                            -3,053,249.05                          -587,251.67
rate on cash and cash equivalents
equivalents
Plus: balance of cash and cash
equivalents at the beginning of the
                                                                  Q1 2023 Report of Luzhou Laojiao Co., Ltd.
 period
 equivalents at the end of the                     24,866,652,979.89                    14,708,892,183.91
 period
Whether the financial statements of this report have been audited by an auditor
□Yes ? No
The said financial statements are unaudited by an auditor.
                                                   The Board of Directors of Luzhou Laojiao Co., Ltd.

微信
扫描二维码
关注
证券之星微信
相关股票:
好投资评级:
好价格评级:
证券之星估值分析提示泸州老窖盈利能力优秀,未来营收成长性良好。综合基本面各维度看,股价偏低。 更多>>
下载证券之星
郑重声明:以上内容与证券之星立场无关。证券之星发布此内容的目的在于传播更多信息,证券之星对其观点、判断保持中立,不保证该内容(包括但不限于文字、数据及图表)全部或者部分内容的准确性、真实性、完整性、有效性、及时性、原创性等。相关内容不对各位读者构成任何投资建议,据此操作,风险自担。股市有风险,投资需谨慎。如对该内容存在异议,或发现违法及不良信息,请发送邮件至jubao@stockstar.com,我们将安排核实处理。
网站导航 | 公司简介 | 法律声明 | 诚聘英才 | 征稿启事 | 联系我们 | 广告服务 | 举报专区
欢迎访问证券之星!请点此与我们联系 版权所有: Copyright © 1996-