(Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.)
(Indicate by check mark whether the registrant by furnishing the information contained in this form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.)
(If "Yes" is marked, indicate below the file number assigned to registrant in connection with Rule 12g3-2(b): 82-__________.)
Hong Kong Exchanges and Clearing Limited and The Stock Exchange of Hong Kong Limited take no responsibility for the contents of this announcement, make no representation as to its accuracy or completeness and expressly disclaim any liability whatsoever for any loss howsoever arising from or in reliance upon the whole or any part of the contents of this announcement.
Connected Transaction
Capital Increase in Hunan Petrochemical
CAPITAL INCREASE The Board is pleased to announce that on 26 October 2023, the Company, the Assets Company and Hunan Petrochemical entered into the Capital Increase Agreement to agree upon the Capital Increase in Hunan Petrochemical. Pursuant to the Capital Increase Agreement, the Company shall make a capital contribution to Hunan Petrochemical with the Capital Contribution Assets of Sinopec Corp. equivalent to RMB5,600,332,800 and cash of RMB4,300,000,000, of which RMB3,593,975,929 will be contributed to the registered capital of Hunan Petrochemical and the remaining part will be booked in the capital reserve of Hunan Petrochemical; the Assets Company shall make a capital contribution to Hunan Petrochemical with the Capital Contribution Assets of Assets Company equivalent to RMB1,077,583,900, of which RMB391,179,840 will be contributed to the registered capital of Hunan Petrochemical and the remaining part will be booked in the capital reserve of Hunan Petrochemical. Upon completion of the Transaction, the registered capital of Hunan Petrochemical will be increased from RMB3,000,000,000 to RMB6,985,155,769, of which the shareholding of the Company will be increased from 55.00% to 75.07% and the shareholding of the Assets Company will be decreased from 45.00% to 24.93%. Hunan Petrochemical will remain a non-wholly owned subsidiary of the Company. The registered capital and shareholding ratio ultimately acquired by each party in the Transaction shall be based on the appraised values filed with the competent authority of state-owned assets and adjusted according to the audited data for the period for continuing operation from the Valuation Date to the Assets Delivery Date. LISTING RULES IMPLICATIONS As at the date of this announcement, the Assets Company is a wholly-owned subsidiary of China Petrochemical Corporation, the controlling shareholder of the Company, therefore the Assets Company is an associate of China Petrochemical Corporation and a connected person of the Company; in addition, Hunan Petrochemical is held as to 55% and 45% by the Company and the Assets Company respectively, therefore Hunan Petrochemical constitutes a connected subsidiary of the Company and a connected person of the Company. As such, the Transaction contemplated under the Capital Increase Agreement constitutes a connected transaction of the Company pursuant to Chapter 14A of the Listing Rules. Since one or more of the applicable percentage ratios as calculated on an aggregate basis with the Previous Transaction are more than 0.1% but less than 5%, the Capital Increase is subject to the reporting and announcement requirements but is exempted from the independent shareholders’ approval requirement under Chapter 14A of the Listing Rules. |
INTRODUCTION
The Board is pleased to announce that, in order to further enhance the level of the Company’s integrated refining and petrochemical operations, improve the ability to coordinate and optimise the allocation of regional resources, and strengthen the Company’s comprehensive competitiveness in the locations where it operates, on 26 October 2023, the Company, the Assets Company and Hunan Petrochemical entered into the Capital Increase Agreement to agree upon the Capital Increase in Hunan Petrochemical. Pursuant to the Capital Increase Agreement, the Company shall make a capital contribution to Hunan Petrochemical with the Capital Contribution Assets of Sinopec Corp. equivalent to RMB5,600,332,800 and cash of RMB4,300,000,000 (such capital contribution in cash is intended to be used for the construction of Hunan Petrochemical’s Ethylene Refining and Petrochemical Integration Project (乙烯煉化一體化項目)), of which RMB3,593,975,929 will be contributed to the registered capital of Hunan Petrochemical and the remaining part will be booked in the capital reserve of Hunan Petrochemical; the Assets Company shall make a capital contribution to Hunan Petrochemical with the Capital Contribution Assets of Assets Company equivalent to RMB1,077,583,900, of which RMB391,179,840 will be contributed to the registered capital of Hunan Petrochemical and the remaining part will be booked in the capital reserve of Hunan Petrochemical. Upon completion of the Transaction, the registered capital of Hunan Petrochemical will be increased from RMB3,000,000,000 to RMB6,985,155,769, of which the shareholding of the Company will be increased from 55.00% to 75.07% and the shareholding of the Assets Company will be decreased from 45.00% to 24.93%. Hunan Petrochemical will remain a non-wholly owned subsidiary of the Company. The registered capital and shareholding ratio ultimately acquired by each party in the Transaction shall be based on the appraised values filed with the competent authority of state-owned assets and adjusted according to the audited data for the period for continuing operation from the Valuation Date to the Assets Delivery Date.
PRINCIPAL TERMS OF THE CAPITAL INCREASE AGREEMENT
Date | : | 26 October 2023 |
| | |
Parties | : | (1) the Company; (2) the Assets Company; and (3) Hunan Petrochemical. |
| | |
Capital Increase | : | The registered capital of Hunan Petrochemical will be increased from RMB3,000,000,000 to RMB6,985,155,769. In particular, the Company shall make a capital contribution to Hunan Petrochemical with the Capital Contribution Assets of Sinopec Corp. equivalent to RMB5,600,332,800 and cash of RMB4,300,000,000, of which RMB3,593,975,929 will be contributed to the registered capital of Hunan Petrochemical and the remaining part will be booked in the capital reserve of Hunan Petrochemical; the Assets Company shall make a capital contribution to Hunan Petrochemical with the Capital Contribution Assets of Assets Company equivalent to RMB1,077,583,900, of which RMB391,179,840 will be contributed to the registered capital of Hunan Petrochemical and the remaining part will be booked in the capital reserve of Hunan Petrochemical. |
| | Since the renewal of the Business License by Hunan Petrochemical for the Transaction, the registered capital subscribed for by Sinopec Corp. shall be RMB5,243,975,929, representing 75.07% of the equity interest; and the registered capital subscribed for by the Assets Company shall be RMB1,741,179,840, representing 24.93% of the equity interest. The registered capital ultimately subscribed for by both parties and their shareholding ratios shall be based on the appraised values filed with the competent authority and adjusted according to the audited data for the period for continuing operation from the Valuation Date to the Assets Delivery Date. Upon the issuance of the new Business License, each party shall be entitled to enjoy the corresponding shareholder’s rights and assume the shareholder’s obligations in accordance with the proportion of the paid-up portion of the subscribed registered capital as mentioned above. |
| | |
Transitional Arrangements | : | The profit or loss of Hunan Petrochemical from the Valuation Date and the Assets Delivery Date shall be enjoyed and borne by Sinopec Corp. and the Assets Company in proportion to their original shareholdings. |
| | |
Registration of Change | : | The Capital Contribution Assets shall be delivered on 1 January 2024 and the relevant property rights transfer and registration procedures shall be completed in accordance with legal requirements. Sinopec Corp.’s capital contribution of RMB4,300,000,000 in cash shall be paid up by 30 April 2024, and the date of payment shall be referred to as the “Payment Date of Cash Contribution”. The parties shall complete the registration procedures for the changes related to the Capital Increase with the registration department and obtain a new Business License after the date of the Capital Increase Agreement and before 31 January 2024. |
| | |
Conditions Precedent | : | Subject to the fulfilment of the following conditions or the following conditions being appropriately waived by the entitled parties, Sinopec Corp. and the Assets Company shall transfer the Capital Contribution Assets to Hunan Petrochemical on the Assets Delivery Date in accordance with the Capital Increase Agreement; and Sinopec Corp.’s capital contribution of RMB4,300,000,000 in cash shall be transferred to the bank account of Hunan Petrochemical by 30 April 2024: (1) the Capital Increase Agreement and the Articles of Association of Hunan Petrochemical (the “Transaction Agreements”) have been duly signed by the relevant parties; (2) the parties have obtained the required prior consents, approvals or licenses from governmental authorities and other third-party entities, as applicable, in respect of the Capital Increase; (3) the internal competent decision-making bodies of the parties have passed the relevant resolutions to consent to the Capital Increase; |
| | (4) Sinopec Corp. and the Assets Company have each taken all necessary measures to ensure that the policyholders and beneficiaries of the insurance relating to their respective Capital Contribution Assets can be changed to Hunan Petrochemical on the Assets Delivery Date; (5) the representations and warranties made by each of the parties in the Capital Increase Agreement and the other Transaction Agreements are true and accurate and continue to be true and accurate in all material respects up to the Assets Delivery Date (as if made again on the Assets Delivery Date and on the Payment Date of Cash Contribution); (6) each of the parties has performed in all material respects any of the agreements, covenants, conditions and obligations to be performed or complied with by it under the Transaction Agreements; (7) no law or governmental order has been enacted, issued, promulgated, implemented or passed by any governmental authority that would render the Capital Increase unlawful or otherwise restrict or prohibit the Capital Increase; and there are no outstanding and potential administrative penalties, disputes, controversies, litigations, arbitrations, claims and/or other legal proceedings that have had or would have a material adverse effect on Hunan Petrochemical or the performance by it of its obligations under the Transaction Agreements and the Capital Increase; and (8) there have been no material adverse changes in Hunan Petrochemical from the date of the Transaction Agreements to the Assets Delivery Date and the Payment Date of Cash Contribution. |
| | |
Delivery of Capital Contribution Assets | : | Subject to compliance with the terms and conditions of the Capital Increase Agreement and the conditions precedent stipulated under the Capital Increase Agreement being satisfied in full or waived by the entitled parties, Sinopec Corp. and the Assets Company shall carry out the transfer of the Capital Contribution Assets under the Capital Increase Agreement. The transfer of the Capital Contribution Assets by Sinopec Corp. and the Assets Company shall take place on the same date, which shall be referred to as the “Assets Delivery Date”, i.e. 1 January 2024. On the Assets Delivery Date, Sinopec Corp. and the Assets Company shall deliver the Capital Contribution Assets and all relevant information to Hunan Petrochemical in one go. Hunan Petrochemical shall conduct inventory and confirmation of the assets listed in the Capital Increase Agreement with Sinopec Corp. and the Assets Company. After the inventory and confirmation, the authorised representatives designated by each of Sinopec Corp., the Assets Company and Hunan Petrochemical shall jointly sign a confirmation of the transfer of assets. |
| | From the Assets Delivery Date, all rights and obligations and risks of damage and loss of the Capital Contribution Assets shall be deemed to have been transferred from Sinopec Corp. and the Assets Company to Hunan Petrochemical, and Hunan Petrochemical shall have the full rights of possession, use, revenue and disposal of such assets. The policyholders and beneficiaries of the property insurance related to the Capital Contribution Assets shall be changed to Hunan Petrochemical on the Assets Delivery Date. |
| | |
Breach of Contract and Compensation | : | An event of default under the Capital Increase Agreement (an “Event of Default”) shall be constituted by either party to the Capital Increase Agreement (i) if any of its representations and warranties under the Capital Increase Agreement are untrue or inaccurate or (ii) if it breaches any of its undertakings or covenants under the Capital Increase Agreement. Upon the occurrence of an Event of Default, the defaulting party shall, upon receipt of a written notice from the non-defaulting party requesting for rectification of the default or taking of remedial measures, immediately rectify the default or take effective remedial measures within the time limit set out in the notice so as to save the non- defaulting party from damages. The defaulting party shall compensate the other parties for any direct damage or loss suffered by the other parties as a result of the occurrence of an Event of Default by one party. |
| | |
Effectiveness and Termination of the Agreement | : | The Capital Increase Agreement shall be formed and become effective on the date it is duly signed/chopped by the parties or their authorised representatives and chopped with the official chop by each of them. The Capital Increase Agreement may only be terminated in the circumstances: (i) if any governmental body issues an order, decree or ruling, or has taken any other action, restricting, preventing or otherwise enjoining the Capital Increase and such order, decree, ruling or other action is final and not subject to a petition for review, suit or appeal, then either party may terminate the Capital Increase Agreement; or (ii) the Capital Increase Agreement may be terminated by written agreement reached by all parties through negotiation. |
| | |
Governing Law and Dispute Resolution | : | The Capital Increase Agreement shall be governed by and construed in accordance with the laws of the PRC. In the event of any dispute, controversy or claim arising out of or in connection with the Capital Increase Agreement or the breach, termination or validity thereof, such matter shall be referred to the senior management of each party for resolution immediately upon written request by either party. Such senior management shall meet as soon as reasonably practicable and shall make an effort in good faith to negotiate or mediate |
| | internally to reach a resolution of the dispute. If the parties are unable to resolve the dispute within 45 days of receipt of such written request, either party may submit the dispute to a court of competent jurisdiction for litigation. |
INFORMATION ON HUNAN PETROCHEMICAL
Basic Information of Hunan Petrochemical
Hunan Petrochemical is a company incorporated on 28 February 2020 with limited liability under the laws of the PRC. Its principal businesses include petroleum processing, production of synthetic rubber, epoxy resin, caprolactam and coal chemical products. The following table sets out the key financial data of Hunan Petrochemical for the two years ended 31 December 2022 and the nine months ended 30 September 2023 prepared under the China Accounting Standards for Business Enterprises:
Unit: RMB’0,000
| As at 31 December 2021 | As at 31 December 2022 | As at 30 September 2023 |
| (Audited) | (Audited) | (Unaudited) |
| | | |
Total assets | 1,483,818.42 | 2,241,649.70 | 2,501,006.94 |
Net assets | 460,349.77 | 442,617.46 | 621,298.18 |
| | | |
| For the year ended 31 December 2021 | For the year ended 31 December 2022 | For the nine months ended 30 September 2023 |
| (Audited) | (Audited) | (Unaudited) |
| | | |
Operating income | 1,999,623.31 | 1,990,008.74 | 1,374,652.18 |
Profit before taxation | -3,413.39 | -92,005.52 | 171,515.55 |
Net profit | -14,731.46 | -120,630.79 | 165,162.04 |
In the next step, Hunan Petrochemical will give full play to the complementary advantages of the relevant businesses of the Capital Contribution Assets, and gradually realise the integrated operation of the whole industrial chain from crude oil processing to modern chemicals, so as to further enhance its market competitiveness and risk resistance.
Shareholding Structure of Hunan Petrochemical prior to and upon Completion of the Capital Increase
The capital contributions by respective shareholders of Hunan Petrochemical and their proportions in the registered capital of Hunan Petrochemical as at the date of this announcement and upon completion of the Capital Increase are set out as follows:
Name of shareholders | As at the date of this announcement | Upon completion of the Capital Increase |
| | | | |
| Capital contribution to the registered capital | Proportion | Capital contribution to the registered capital | Proportion |
| (RMB) | (%) | (RMB) | (%) |
| | | | |
The Company | 1,650,000,000 | 55.00 | 5,243,975,929 | 75.07 |
The Assets Company | 1,350,000,000 | 45.00 | 1,741,179,840 | 24.93 |
Total | 3,000,000,000 | 100.00 | 6,985,155,769 | 100.00 |
Upon completion of the Capital Increase, Hunan Petrochemical will remain a non-wholly owned subsidiary of the Company and its financial statements will continue to be consolidated into the consolidated financial statements of the Company.
INFORMATION ON THE CAPITAL CONTRIBUTION ASSETS
Under the Capital Increase, the Company will subscribe for the additional registered capital of Hunan Petrochemical with the Capital Contribution Assets of Sinopec Corp. as well as its self-owned monetary funds, and the Assets Company will subscribe for the additional registered capital of Hunan Petrochemical with the Capital Contribution Assets of Assets Company, respectively.
Capital Contribution Assets of Sinopec Corp.
The assets of Sinopec Corp. Changling Branch included in the scope of the capital contribution for the Transaction are production- and operation-related assets as at the Valuation Date, which mainly include assets related to petroleum refining, and production, sales, storage and transportation of petrochemical and other chemical products. The following table sets out the key financial data of the Capital Contribution Assets of Sinopec Corp. for the two years ended 31 December 2022 and the nine months ended 30 September 2023 prepared under the China Accounting Standards for Business Enterprises:
Unit: RMB’0,000
| As at 31 December 2021 | As at 31 December 2022 | As at 30 September 2023 |
| (Audited) | (Audited) | (Unaudited) |
| | | |
Total assets | 865,360.14 | 903,418.93 | 891,019.78 |
Net assets | 473,406.07 | 484,588.47 | 515,133.93 |
Unit: RMB’0,000
| For the year ended 31 December 2021 | For the year ended 31 December 2022 | For the nine months ended 30 September 2023 |
| (Audited) | (Audited) | (Unaudited) |
| | | |
Operating income | 4,118,176.75 | 5,641,346.52 | 4,130,837.41 |
Profit before taxation | 130,824.69 | 94,587.47 | 104,192.70 |
Net profit | 95,996.76 | 71,479.65 | 77,602.26 |
As at 31 December 2022, the original book value of the Capital Contribution Assets of Sinopec Corp. amounted to RMB18,576.7849 million, depreciation and amortisation accrued amounted to RMB8,849.1972 million, impairment provision amounted to RMB693.3984 million and the net book value amounted to RMB9,034.1893 million, and the aforesaid financial data had been audited; as at 30 September 2023, the original book value of the Capital Contribution Assets of Sinopec Corp. amounted to RMB18,971.6125 million, depreciation and amortisation accrued amounted to RMB9,369.9650 million, impairment provision amounted to RMB691.4497 million and the net book value amounted to RMB8,910.1978 million, and the aforesaid financial data were unaudited.
Capital Contribution Assets of Assets Company
The Capital Contribution Assets of Assets Company include the assets of the Assets Company Baling Branch and the assets of the Assets Company Changling Branch. The assets of the Assets Company Baling Branch included in the scope of capital contribution for the Transaction are certain production- and operation-related assets such as land use rights and real estate as at the Valuation Date; the assets of the Assets Company Changling Branch included in the scope of capital contribution for the Transaction are production- and operation-related assets, including dock loading and unloading, asphalt, water supply business, and some land use rights and other assets as at the Valuation Date. Such assets have good synergies with Sinopec Corp.’s related businesses.
Financial Data on the Assets of the Assets Company Baling Branch Used for Capital Contribution
As at 31 December 2022, the original book value of the assets of the Assets Company Baling Branch used for capital contribution amounted to RMB71.0961 million, depreciation and amortisation accrued amounted to RMB50.6482 million, impairment provision amounted to RMB6.1087 million and the net book value amounted to RMB14.3392 million, and the aforesaid financial data were unaudited; as at 30 September 2023, the original book value of the assets of the Assets Company Baling Branch used for capital contribution amounted to RMB79.5833 million, depreciation and amortisation accrued amounted to RMB52.0288 million, impairment provision amounted to RMB6.1087 million and the net book value amounted to RMB21.4458 million, and the aforesaid financial data were unaudited.
In view of the fact that the assets of the Assets Company Baling Branch used for capital contribution are independent assets such as land use rights and real estate, independent accounting on the profit or loss of such assets is not required to be carried out by the Assets Company Baling Branch under relevant accounting standards, and therefore there is no corresponding profit before taxation and net profit for such assets for the two years ended 31 December 2022 and the nine months ended 30 September 2023 respectively.
Financial Data on the Assets of the Assets Company Changling Branch Used for Capital Contribution
The following table sets out the key financial data of the assets of the Assets Company Changling Branch used for capital contribution for the two years ended 31 December 2022 and the nine months ended 30 September 2023 prepared under the China Accounting Standards for Business Enterprises:
Unit: RMB’0,000
| As at 31 December 2021 | As at 31 December 2022 | As at 30 September 2023 |
| (Audited) | (Audited) | (Unaudited) |
| | | |
Total assets | 52,890.79 | 72,675.02 | 58,777.84 |
Net assets | 11,434.22 | 17,233.71 | 3,074.68 |
| | | |
| For the year ended 31 December 2021 | For the year ended 31 December 2022 | For the nine months ended 30 September 2023 |
| (Audited) | (Audited) | (Unaudited) |
| | | |
Operating income | 35,572.31 | 21,691.54 | 20,364.66 |
Profit before taxation | -7,863.99 | -13,673.23 | 340.19 |
Net profit | -8,000.00 | -13,985.37 | 110.01 |
As at 31 December 2022, the original book value of the assets of the Assets Company Changling Branch used for capital contribution amounted to RMB1,066.0273 million, depreciation and amortisation accrued amounted to RMB277.8873 million, impairment provision amounted to RMB61.3898 million and the net book value amounted to RMB726.7502 million, and the aforesaid financial data had been audited. As at 30 September 2023, the original book value of the assets of the Assets Company Changling Branch used for capital contribution amounted to RMB943.4408 million, depreciation and amortisation accrued amounted to RMB294.2726 million, impairment provision amounted to RMB61.3898 million and the net book value amounted to RMB587.7784 million, and the aforesaid financial data were unaudited.
Among the assets of the Assets Company Changling Branch used for capital contribution, the water supply business has been profitable; the asphalt business has been in a loss-making position in the past two years due to factors such as weak market demand, which has gradually recovered this year; and the assets related to the dock business have been in the period of upgrading and revamping in the past two years, which is expected to be completed and put into operation in November this year.
BASIS FOR DETERMINING THE CONSIDERATION FOR THE CAPITAL INCREASE
The Transaction involves the valuation of the net assets of Hunan Petrochemical and the valuation of the assets used for capital contribution of Sinopec Corp. Changling Branch, the Assets Company Baling Branch and the Assets Company Changling Branch. China United Appraisal, a valuation institution that has completed the filing for the securities services business, issued asset valuation reports as at the Valuation Date of 30 April 2023 respectively, and the valuation results by the asset-based method were adopted as the final valuation conclusions
Based on the valuation results and after arm’s length negotiations between Sinopec Corp. and the Assets Company, Sinopec Corp. proposes to subscribe for the additional registered capital of Hunan Petrochemical of RMB3,593,975,929 by way of capital contribution to Hunan Petrochemical with the Capital Contribution Assets of Sinopec Corp. equivalent to RMB5,600,332,800 and cash of RMB4,300,000,000, and the Assets Company proposes to subscribe for the additional registered capital of Hunan Petrochemical of RMB391,179,840 by way of capital contribution to Hunan Petrochemical with the Capital Contribution Assets of Assets Company equivalent to RMB1,077,583,900. The registered capital and shareholding ratio ultimately acquired by each party in the Transaction shall be based on the appraised values filed with the competent authority of state-owned assets and adjusted according to the audited data for the period for continuing operation from the Valuation Date to the Assets Delivery Date. The relevant valuation results are set out below:
Valuation and Pricing Basis
Net Assets of Hunan Petrochemical
As at the Valuation Date, the book value of the net assets of Hunan Petrochemical was RMB6,388.7443 million, which was valued at RMB8,264.1061 million, representing an appreciation rate of 29.35%.
Capital Contribution Assets of Sinopec Corp.
As at the Valuation Date, the book value of the net assets of the Capital Contribution Assets of Sinopec Corp. was RMB5,237.7748 million, which was valued at RMB5,600.3328 million, representing an appreciation rate of 6.92%.
Capital Contribution Assets of Assets Company
Assets of the Assets Company Baling Branch used for capital contribution
As at the Valuation Date, the book value of the net assets of the assets of the Assets Company Baling Branch used for capital contribution was RMB22.0715 million, which was valued at RMB162.8024 million, representing an appreciation rate of 637.61%.
The assets that contributed to the aforesaid high appreciation rate mainly included land use right assets and building and construction assets. The appreciation was mainly due to the fact that such land use right assets were acquired at an early stage and were recorded at a relatively low original acquisition cost, thus the book value was low, and the price of the land use rights in the Baling area has risen considerably in recent years, resulting in a high appreciation in value; the material price and labour cost of the building and construction assets as at the Valuation Date have risen substantially compared with those at the time of completion of the buildings, and at the same time, the accounting depreciation lives of certain buildings are shorter than the economic useful lives for the purpose of valuation, which led to a high appreciation in value.
Assets of the Assets Company Changling Branch used for capital contribution
As at the Valuation Date, the book value of the net assets of the assets of the Assets Company Changling Branch used for capital contribution was RMB25.6051 million, which was valued at RMB914.7815 million, representing an appreciation rate of 3,472.65%.
The assets that contributed to the aforesaid high appreciation rate were mainly land use right assets. The appreciation was mainly due to the fact that the land use rights were acquired at an early stage and were recorded at a low original acquisition cost, thus the book value was low, and the price of the land use rights in the Changling area has risen significantly, resulting in a high appreciation in value.
Significant Valuation Assumptions and Valuation Parameters
Valuation Assumptions | : | In addition to the general assumptions such as the transaction assumption, open market assumption and asset going concern assumption, the valuation of the Capital Contribution Assets in the Transaction also adopted the special assumptions, among others: that there would be no significant changes in the prevailing national policies on macro-economics, finance, industry and taxation, that the valuation target would continue to be in operation in the future, and that each of the valuation target would be based on the existing assets as at the Valuation Date and that the prevailing market price would be based on the effective prices prevailing in the domestic market as at the Valuation Date. |
| | |
Valuation Parameters | : | The key valuation parameters involved in the valuation of the Capital Contribution Assets in the Transaction are set out below: (1) Land use right assets The valuation of the land use right assets included in the valuation scope was mainly conducted by using the benchmark land price coefficient correction method (基準地價係數修正法). The benchmark land price coefficient correction method utilises the results of the benchmark land price and its land price correction system for cities and towns, in accordance with the principle of substitution, compares the regional and individual conditions of the valuation target with the conditions of the publicly announced land price, and then obtains the value of the valuation target as at the Valuation Date through correction. Calculation formula: P = Po × (1 + ∑Ki) × Kv × Kn × Kt × Kp × Ks - Kf In the formula: Po - benchmark land price of the applicable grade (級別基準地價) ∑Ki - the sum of the corrected values of the factors in the table of correction coefficients for the regional factors of the land parcels (宗地區域因素修正係數) Kv - plot ratio correction coefficient (容積率修正係數) Kn - term correction coefficient (年期修正係數) Kt - correction coefficient on the date of valuation (估價期日修正係數) Kp - correction coefficient for location deviation of land parcels (宗 地位置偏離度修正係數) Ks - correction coefficient for topography and area of land parcels (宗 地形狀與面積修正係數) Kf - correction value for development degree (開發程度修正數) |
| | (2) Housing and building assets The valuation of the housing and building assets included in the valuation scope was mainly conducted by using the replacement cost method. The replacement cost method is based on the principle of continuous use, using the market conditions and the conditions of housing and building assets as at the Valuation Date to calculate the full investment price required to replace similar properties, multiplied by the residue ratio of the housing and building assets after comprehensive evaluation, and finally determine the value of housing and building assets. Calculation formula: appraised value = full replacement price ×residue ratio (3) Equipment assets The valuation of the equipment assets included in the valuation scope was mainly conducted by using the replacement cost method. The replacement cost method follows the principle of continuous use, using the market conditions and the conditions of equipment assets as at the Valuation Date to calculate the full investment price required to replace similar properties, multiplied by the residue ratio of the equipment assets after comprehensive evaluation, and finally determine the value of the equipment assets. Calculation formula: appraised value = full replacement price × residue ratio |
REASONS FOR AND BENEFITS OF THE TRANSACTION
The Capital Increase will be conducive to further enhancing the Company’s integrated refining and petrochemical operations, optimising the layout of the industrial chain, improving the ability to coordinate and optimise the allocation of regional resources and strengthening business synergies, thereby enhancing the Company’s comprehensive competitiveness in the locations where it operates.
THE OPINION OF THE DIRECTORS
As at the date of this announcement, Ma Yongsheng, Zhao Dong, Yu Baocai, Li Yonglin and Lv Lianggong, being the connected Directors, have abstained from voting on the relevant resolution approving the Transaction at the Board meeting. The Board has considered and approved the resolution on the Transaction. The Directors of the Company (including all independent non-executive Directors) are of the view that, (i) the Transaction is conducted on normal commercial terms after arm’s length negotiations; (ii) the terms and conditions of the Transaction documents are fair and reasonable; and (iii) the Transaction is in the interest of the Company and its shareholders as a whole.
LISTING RULES IMPLICATIONS
As at the date of this announcement, the Assets Company is a wholly-owned subsidiary of China Petrochemical Corporation, the controlling shareholder of the Company, therefore the Assets Company is an associate of China Petrochemical Corporation and a connected person of the Company; in addition, Hunan Petrochemical is held as to 55% and 45% by the Company and the Assets Company respectively, therefore Hunan Petrochemical constitutes a connected subsidiary of the Company and a connected person of the Company. As such, the Transaction contemplated under the Capital Increase Agreement constitutes a connected transaction of the Company pursuant to Chapter 14A of the Listing Rules. Since one or more of the applicable percentage ratios as calculated on an aggregate basis with the Previous Transaction are more than 0.1% but less than 5%, the Capital Increase is subject to the reporting and announcement requirements but is exempted from the independent shareholders’ approval requirement under Chapter 14A of the Listing Rules.
INFORMATION ON THE PARTIES
The Company
The Company is a joint stock limited company established in the PRC, principally engaged in the exploration and production, pipeline transportation and sales of petroleum and natural gas; the production, sale, storage and transportation of refinery products, petrochemical products, coal chemical products, synthetic fiber and other chemical products; the import and export, including import and export agency business, of petroleum, natural gas, petroleum products, petrochemicals and chemical products, and other commodities and technologies; research, development and application of technologies and information; and hydrogen energy business and related services such as hydrogen production, storage, transportation and sales; battery charging and swapping for new energy vehicles, solar energy, wind energy and other new energy business and related services. As at the date of this announcement, China Petrochemical Corporation directly and indirectly holds 67.86% equity interest in the Company and therefore is its controlling shareholder.
The Assets Company
The Assets Company is a company established in accordance with the PRC laws with limited liability and is primarily engaged in industrial investment and investment management, refining of petroleum; production and supply of heat; production and sales of petrochemical, chemical fibre and refined chemical products (excluding hazardous products); warehousing services; leasing of land and self-owned properties. The following projects are operated by external branches: electricity business, centralised water supply, port operations and production and operation of hazardous chemicals, etc. As at the date of this announcement, China Petrochemical Corporation directly owns 100% equity interest of the Assets Company.
DEFINITIONS
In this announcement, unless otherwise indicated in the context, the following expressions have the meaning set out below:
“Articles of Association of Hunan Petrochemical” | the Articles of Association of Sinopec Hunan Petrochemical Company Limited |
| |
“Assets Company” | Sinopec Group Asset Management Co., Ltd. |
| |
“Assets Company Baling Branch” | Baling Petrochemical Branch of Sinopec Group Asset Management Co., Ltd. |
| |
“Assets Company Changling Branch” | Changling Branch of Sinopec Group Asset Management Co., Ltd. |
| |
“Assets Delivery Date” | 1 January 2024 |
| |
“associate(s)” | has the meaning ascribed thereto under the Listing Rules |
| |
“Board” | the board of Directors of the Company |
| |
“Capital Contribution Assets” | the Capital Contribution Assets of Sinopec Corp. and the Capital Contribution Assets of Assets Company |
| |
“Capital Contribution Assets of Assets Company” | the assets and liabilities relating to the production and operation of oil refining and petrochemical of the Assets Company Changling Branch and the Assets Company Baling Branch, which were valued at RMB1,077.5839 million in total as at the Valuation Date by adopting the asset-based method |
| |
“Capital Contribution Assets of Sinopec Corp.” | the assets and liabilities relating to the production and operation of oil refining and petrochemical of Sinopec Corp. Changling Branch, which were valued at RMB5,600.3328 million as at the Valuation Date by adopting the asset-based method |
| |
“Capital Increase” or “Transaction” | the capital increase in Hunan Petrochemical by the Company and the Assets Company in accordance with the terms and conditions of the Capital Increase Agreement, upon completion of which, the Company and the Assets Company will hold 75.07% and 24.93% of equity interest in Hunan Petrochemical, respectively |
| |
“Capital Increase Agreement” | the Capital Increase Agreement entered into by the Company, the Assets Company and Hunan Petrochemical in relation to the Capital Increase |
“China Petrochemical Corporation” | China Petrochemical Corporation, a company established under the laws of the PRC with limited liability, an institution approved to carry out state-authorised investments and a state-controlling company |
| |
“China United Appraisal” | China United Assets Appraisal Group Co., Ltd. |
| |
“Company” or “Sinopec Corp.” | China Petroleum & Chemical Corporation, a joint stock limited company incorporated in the PRC, whose A shares are listed on the Shanghai Stock Exchange and H shares are listed on the Main Board of the Stock Exchange (stock code: 00386) |
| |
“connected person(s)” | has the meaning ascribed thereto under the Listing Rules |
| |
“Director(s)” | director(s) of the Company |
| |
“Group” | the Company and its subsidiaries from time to time |
| |
“Hunan Petrochemical” | Sinopec Hunan Petrochemical Company Limited; formerly known as Sinopec Baling Petrochemical Company Limited, renamed as Sinopec Hunan Petrochemical Company Limited on 6 June 2023 |
| |
“Listing Rules” | Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited |
| |
“PRC” | the People’s Republic of China |
| |
“Previous Transaction” | the additional capital contribution of RMB377.8 million and RMB309.8 million respectively made by the Company and the Assets Company to Hunan Petrochemical on 28 December 2022, in proportion to their respective shareholdings in Hunan Petrochemical for the time being, which was exempted from the reporting, announcement and independent shareholders’ approval requirements under Chapter 14A of the Listing Rules as the applicable percentage ratios calculated under Rule 14.07 of the Listing Rules were less than 0.1%; such capital contribution and the Capital Increase are subject to aggregation pursuant to Rule 14A.81 of the Listing Rules |
| |
“RMB” | Renminbi, the lawful currency of the PRC |
| |
“Sinopec Corp. Changling Branch” | Changling Branch of China Petroleum & Chemical Corporation |
“Stock Exchange” | The Stock Exchange of Hong Kong Limited |
| |
“Valuation Date” | 30 April 2023 |
| By order of the Board |
| China Petroleum & Chemical Corporation |
| Huang Wensheng |
| Vice President, Secretary to the Board of Directors |
Beijing, the PRC
26 October 2023
As of the date of this announcement, directors of the Company are: Ma Yongsheng* , Zhao Dong* , Yu Baocai# , Li Yonglin# , Lv Lianggong# , Cai Hongbin+ , Ng, Kar Ling Johnny+ , Shi Dan+ and Bi Mingjian+ .
# Executive Director
* Non-executive Director
+ Independent Non-executive Director
Hong Kong Exchanges and Clearing Limited and The Stock Exchange of Hong Kong Limited take no responsibilities for the contents of this announcement, make no representation as to its accuracy or completeness and expressly disclaim any liability whatsoever for any loss howsoever arising from or in reliance upon the whole or any part of the contents of this announcement.
(a joint stock limited company incorporated in the People’s Republic of China with limited liability)
(Stock Code: 00386)
Overseas Regulatory Announcement
China Petroleum & Chemical Corporation
The Third Quarterly Report for 2023
This announcement is made pursuant to Rule 13.09 and Rule 13.10B of the Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited and the Inside Information Provisions under Part XIVA of the Securities and Futures Ordinance (Chapter 571, Laws of Hong Kong).
| By Order of the Board |
| China Petroleum & Chemical Corporation |
| Huang Wensheng |
| Vice President, Secretary to the Board of Directors |
Beijing, the PRC,
26 October 2023
As of the date of this announcement, directors of the Company are: Ma Yongsheng *, Zhao Dong *, Yu Baocai #, Li Yonglin #, Lv Lianggong #, Cai Hongbin +, Ng, Kar Ling Johnny +, Shi Dan + and Bi Mingjian+.
# Executive Director
* Non-executive Director
+ Independent Non-executive Director
中国石油化工股份有限公司
China Petroleum & Chemical Corporation
The Third Quarterly Report for 2023
26 October 2023
Beijing China
Important notice
● | The Board of Directors, the Board of Supervisors of China Petroleum & Chemical Corporation (“Sinopec Corp.” or "the Company") and its directors, supervisors and senior management warrant the authenticity, accuracy and completeness of the information contained in this report and there are no false representations, misleading statements or material omissions and severally and jointly accept full responsibility. |
● | The third quarterly report for 2023 was approved at the 19th meeting of the 8th Session of the Board of Directors of Sinopec Corp. All directors attended this meeting. |
● | Mr. Ma Yongsheng, Chairman, Mr. Yu Baocai, President, Ms. Shou Donghua, Chief Financial Officer and Head of the Financial Department of Sinopec Corp. warrant the authenticity, accuracy and completeness of the financial statements contained in this quarterly report. |
● | The financial statements in this quarterly report were not audited. |
1. Principal financial data
1.1 Principal financial data and indicators
1.1.1 Principal financial data and indicators prepared in accordance with China Accounting Standards for Business Enterprises (CASs)
RMB million
| Three-month period ended 30 September | Nine-month period ended 30 September |
| 2023 | 2022 (adjusted) | 2022 (before adjustment) | Changes over the same period of the preceding year (%) | 2023 | 2022 (adjusted) | 2022 (before adjustment) | Changes over the same period of the preceding year (%) |
Operating income | 876,259 | 841,196 | 841,196 | 4.2 | 2,469,941 | 2,453,322 | 2,453,322 | 0.7 |
Net profit attributable to equity shareholders of the Company | 17,855 | 13,325 | 13,130 | 34.0 | 52,966 | 57,245 | 56,660 | (7.5) |
Net profit attributable to equity shareholders of the Company excluding extraordinary gains and losses | 16,624 | 12,687 | 12,492 | 31.0 | 50,279 | 56,037 | 55,452 | (10.3) |
Basic earnings per share (RMB) | 0.149 | 0.110 | 0.108 | 35.5 | 0.442 | 0.473 | 0.468 | (6.6) |
Diluted earnings per share (RMB) | 0.149 | 0.110 | 0.108 | 35.5 | 0.442 | 0.473 | 0.468 | (6.6) |
Weighted average return on net assets(%) | 2.24 | 1.69 | 1.67 | 0.55 percentage points | 6.67 | 7.33 | 7.28 | (0.66) percentage points |
RMB million
| Nine-month period ended 30 September |
| 2023 | 2022 (adjusted) | 2022 (before adjustment) | Changes over the same period of the preceding year (%) |
Net cash flow from operating activities | 98,309 | 59,244 | 59,244 | 65.9 |
| As of 30 September 2023 | As of 31 December 2022 (adjusted) | As of 31 December 2022 (before adjustment) | Changes from the end of last year(%) |
Total assets | 2,084,435 | 1,951,121 | 1,948,640 | 6.8 |
Total equity attributable to equity shareholders of the Company | 798,988 | 788,471 | 785,577 | 1.3 |
Note: In 2023, the Company adopted the requirement of the Interpretation of Accounting Standards for Business Enterprises No.16 that “the accounting treatment of exemption from initial recognition does not apply to the deferred tax related to the assets and liabilities arising from a single transaction”, and retrospectively adjusted the accounting treatments of applicable transactions which happened from 1 January 2022 to the first effective date.
1.1.2 Extraordinary items
RMB million
Extraordinary items | Three-months period ended 30 September 2023 (July to September) (income) /expense | Nine-months period ended 30 September 2023 (income) /expense |
Net gain on disposal of non-current assets | (612) | (1,481) |
Donations | 34 | 49 |
Government grants | (1,392) | (3,039) |
Gains on holding and disposal of various investments | (117) | (436) |
Other extraordinary (income) /expenses, net | 391 | 658 |
Subtotal | (1,696) | (4,249) |
Tax effect | 331 | 1,113 |
Total | (1,365) | (3,136) |
Attributable to: | | |
Equity shareholders of the Company | (1,231) | (2,687) |
Minority interests | (134) | (449) |
1.1.3 Principal financial data and indicators prepared in accordance with International Financial Reporting Standards (IFRS)
RMB million
| Three-month period ended 30 September | Nine-month period ended 30 September |
| 2023 | 2022 (adjusted) | 2022 (before adjustment) | Changes over the same period of the preceding year (%) | 2023 | 2022 (adjusted) | 2022 (before adjustment) | Changes over the same period of the preceding year (%) |
Revenue | 876,259 | 841,196 | 841,196 | 4.2 | 2,469,941 | 2,453,322 | 2,453,322 | 0.7 |
Operating profit | 25,591 | 12,962 | 12,962 | 97.4 | 79,287 | 75,886 | 75,886 | 4.5 |
Profit attributable to shareholders of the Company | 17,938 | 13,028 | 12,833 | 37.7 | 54,060 | 57,869 | 57,284 | (6.6) |
Basic earnings per share (RMB) | 0.150 | 0.108 | 0.106 | 38.9 | 0.451 | 0.478 | 0.473 | (5.6) |
Diluted earnings per share (RMB) | 0.150 | 0.108 | 0.106 | 38.9 | 0.451 | 0.478 | 0.473 | (5.6) |
Return on net assets(%) | 2.25 | 1.66 | 1.64 | 0.59 percentage points | 6.77 | 7.39 | 7.34 | (0.62) Percentage points |
RMB million
| Nine-month period ended 30 September |
| 2023 | 2022 (adjusted) | 2022 (before adjustment) | Changes over the same period of the preceding year (%) |
Net cash flow from operating activities | 98,309 | 59,244 | 59,244 | 65.9 |
| As of 30 September 2023 | As of 31 December 2022 (adjusted) | As of 31 December 2022 (before adjustment) | Changes from the end of last year(%) |
Total assets | 2,084,435 | 1,951,121 | 1,948,640 | 6.8 |
Total equity attributable to equity shareholders of the Company | 798,152 | 787,600 | 784,706 | 1.3 |
Note: In 2023, the Company adopted the requirement of the International Accounting Standard No.12, deferred tax related to assets and liabilities arising from a single transaction, that “accounting treatment of deferred tax related to assets and liabilities arising from a single transaction for which initial recognition exemption does not apply”, and has retrospectively adjusted the accounting treatments of applicable transactions which happened from the earliest comparative period.
1.2 Significant changes in major items contained in the consolidated financial statements prepared in accordance with CASs.
Items of Consolidated Balance Sheet | As of 30 September 2023 | As of 31 December 2022 | Increase/ (Decrease) | Main reasons for changes |
Amount | Percentage |
RMB million | RMB million | RMB million | (%) |
Financial assets held for trading | 3 | 2 | 1 | 50.0 | Impact of changes in fair value of funds held by the Company. |
Derivative financial assets | 10,196 | 19,335 | (9,139) | (47.3) | Impact of changes in fair value of hedging business. |
Derivative financial debts | 11,544 | 7,313 | 4,231 | 57.9 |
Accounts receivable | 89,706 | 46,364 | 43,342 | 93.5 | Increase in accounts receivable due to the rising sales volume of refined oil and other products. |
Receivables financing | 8,341 | 3,507 | 4,834 | 137.8 | Some refined oil products business was changed to be settled by bills. |
Prepayments | 11,395 | 7,956 | 3,439 | 43.2 | Increase in procurement prepayments of crude oil and some merchandise. |
Short-term loans | 89,152 | 21,313 | 67,839 | 318.3 | Increase in low-interest short-term loans to meet the capital needs of production and operating activities in reporting period. |
Bills payable | 17,711 | 10,782 | 6,929 | 64.3 | Procurement of some crude oil and raw material was settled by bills. |
Employee benefits payable | 25,561 | 13,617 | 11,944 | 87.7 | Impact of increase in payable performance-based salary. |
Non-current liabilities due within one year | 26,739 | 62,844 | (36,105) | (57.5) | Decrease in long-term loans and debentures payable due within one year. |
Long-term loans | 187,684 | 94,964 | 92,720 | 97.6 | Increase in low-interest long-term loans to meet the capital needs of |
Items of Consolidated Balance Sheet | As of 30 September 2023 | As of 31 December 2022 | Increase/ (Decrease) | Main reasons for changes |
Amount | Percentage |
RMB million | RMB million | RMB million | (%) |
| | | | | investment, production and operating activities. |
Other comprehensive income | 902 | 3,072 | (2,170) | (70.6) | Impact of foreign currency translation difference. |
Specific reserve | 3,873 | 2,813 | 1,060 | 37.7 | Increase in accrued safety production expenses during the reporting period. |
Items of Consolidated Income Statement | Nine-months period ended 30 September 2023 | Nine-months period ended 30 September 2022 | Increase/ (Decrease) | Main reasons for changes |
Amount | Percentage |
RMB million | RMB million | RMB million | (%) |
Other income | 7,679 | 5,848 | 1,831 | 31.3 | Year-on-year increase in VAT refunds of import LNG. |
Investment income/(loss) | 2,190 | (6,011) | 8,201 | - | Impact of changes in profit and loss of hedging business and associates and joint ventures. |
(Losses)/gains from changes in fair value | (5,663) | 1,765 | (7,428) | - | Impact of floating loss of hedging business. |
Credit impairment (loss)/reversals | (86) | 139 | (225) | - | Increase in bad debt losses on certain account receivables. |
Asset disposal gains | 1,481 | 249 | 1,232 | 494.8 | Increase in gains from certain pipeline assets disposal. |
Non-operating income | 1,158 | 1,677 | (519) | (30.9) | Gains from acquisition involving entities not under common control in previous reporting period and no such item in reporting period. |
Items of Consolidated Income Statement | Three-month period ended 30 September 2023 | Three-month period ended 30 September 2022 | Increase/ (Decrease) | Main reasons for changes |
Amount | Percentage |
RMB million | RMB million | RMB million | (%) |
Net profit attributable to equity shareholders of the Company | 17,855 | 13,325 | 4,530 | 34.0 | Oil and petrochemical market picked up, margin of refining and chemical products recovered and sales volume of refined oil products increased, overall margin of the Company increased year-on-year. |
Net profit attributable to equity shareholders of the Company excluding | 16,624 | 12,687 | 3,937 | 31.0 | Oil and petrochemical market picked up, margin of refining and chemical products recovered and |
Items of Consolidated Income Statement | Three-month period ended 30 September 2023 | Three-month period ended 30 September 2022 | Increase/ (Decrease) | Main reasons for changes |
Amount | Percentage |
RMB million | RMB million | RMB million | (%) |
extraordinary gains and losses | | | | | sales volume of refined oil products increased, overall margin of the Company increased year-on-year. |
Basic earnings per share (RMB) | 0.149 | 0.110 | 0.039 | 35.5 | Oil and petrochemical market picked up, margin of refining and chemical products recovered and sales volume of refined oil products increased, overall margin of the Company increased year-on-year. |
Diluted earnings per share (RMB) | 0.149 | 0.110 | 0.039 | 35.5 | Oil and petrochemical market picked up, margin of refining and chemical products recovered and sales volume of refined oil products increased, overall margin of the Company increased year-on-year. |
Items of Consolidated Cash Flow Statement | Nine-months period ended 30 September 2023 | Nine-months period ended 30 September 2022 | Increase/(Decrease) | Main reasons for changes |
Amount | Percentage |
RMB million | RMB million | RMB million | (%) |
Net cash flow from operating activities | 98,309 | 59,244 | 39,065 | 65.9 | Decreased in funds occupied by inventory of crude oil and refined oil products and impact of payment of deferred taxes in the same period of last year. |
Other cash received relating to operating activities | 109,031 | 211,117 | (102,086) | (48.4) | Decrease in margins of derivative business. |
Net cash received from disposal of fixed assets, intangible assets and other long-term assets | 3,828 | 218 | 3,610 | 1,656.0 | Increase in disposal of fixed assets in reporting period. |
Cash paid for investment | (3,152) | (6,350) | 3,198 | - | Capital injection of some projects decreased. |
Net cash paid for acquisition of subsidiaries and other entities | (73) | (7,641) | 7,568 | - | Part of the acquisition was paid in the same period last year and there was no this type of payment during the reporting period. |
Other cash paid relating to investing activities | (63,892) | (23,172) | (40,720) | - | Increase in time deposits with maturities over three months year- on-year. |
Items of Consolidated Cash Flow Statement | Nine-months period ended 30 September 2023 | Nine-months period ended 30 September 2022 | Increase/(Decrease) | Main reasons for changes |
Amount | Percentage |
RMB million | RMB million | RMB million | (%) |
Cash received from capital contribution | 957 | 1,935 | (978) | (50.5) | Decrease in capital injection of projects received from minority shareholders year-on-year. |
Cash received from borrowings | 580,906 | 432,081 | 148,825 | 34.4 | Increase in borrowings for liquidity and project funds. |
Cash repayments of borrowings | (460,054) | (332,437) | (127,617) | - | Impact of increase in maturing borrowings. |
2. Shareholders information
Total number of shareholders and top ten shareholders at the end of the reporting period
Total number of shareholders at the end of the reporting period | Total number of shareholders was 392,731, including 387,273 holders of domestic A shares and 5,458 holders of overseas H shares. |
Top ten shareholders |
Name of shareholder | Total number of shares held | Percentage (%) | Number of shares subject to pledge or lock-ups | Nature of shareholder |
China Petrochemical Corporation | 80,572,167,393 | 67.22 | 0 | State-owned share |
HKSCC (Nominees) Limited | 24,600,321,899 | 20.52 | Unknown | H share |
中国证券金融股份有限公司 | 2,325,374,407 | 1.94 | 0 | A share |
中国石油天然气集团有限公司 | 2,165,749,530 | 1.81 | 0 | A share |
香港中央结算有限公司 | 1,298,615,184 | 1.08 | 0 | A share |
中国人寿保险股份有限公司-传统-普通保险产品-005L-CT001 沪 | 493,106,478 | 0.41 | 0 | A share |
中央汇金资产管理有限责任公司 | 315,223,600 | 0.26 | 0 | A share |
国信证券股份有限公司 | 235,663,324 | 0.20 | 0 | A share |
中国工商银行-上证 50 交易型开放式指数证券投资基金 | 182,213,077 | 0.15 | 0 | A share |
国新投资有限公司 | 162,602,899 | 0.14 | 0 | A share |
Note: Sinopec Century Bright Capital Investment Limited, overseas wholly-owned subsidiary of China Petrochemical Corporation, holds 767,916,000 H shares, accounting for 0.6407% of the total issued share capital of Sinopec Corp. Those shareholdings were included in the total number of the shares held by HKSCC (Nominees) Limited.
Statement on the connected relationship or acting in concert among the aforementioned shareholders: Sinopec Corp. is not aware of any connected relationship or acting in concert among or between the above-mentioned shareholders.
3. Review of operating results
In the first three quarters of 2023, China’s economy continued to recover and showed a good momentum, recording a GDP growth of 5.2% year-on-year. International oil prices fluctuated with a downward trend in the first half of 2023, and rose rapidly in the third quarter. The average spot price of Platts Brent was
USD 82.1 per barrel, down by 19.9% year-on-year. Based on the statistics of the Company, domestic natural gas demand grew steadily with apparent consumption up by 6.4% year-on-year. Domestic demand for refined oil products rebounded with apparent consumption up by 15.1% year-on-year, among which, gasoline, diesel and kerosene consumption increased by 20.4%, 4.3% and 68.6% respectively. Domestic demand for chemicals picked up with ethylene equivalent consumption up by 6.0% year-on-year.
The Company gave full play to its integration advantages, actively responded to market changes, carried out in-depth optimization of the whole industrial chain, enhanced production and marketing coordination and achieved high-quality results. In accordance with CASs, net profit attributable to equity shareholders of the Company in the first three quarters was RMB 52.966 billion, down by 7.5% year-on-year, including RMB 17.855 billion in the third quarter, up by 34.0% year-on-year. In accordance with IFRS, profit attributable to shareholders of the Company in the first three quarters was RMB 54.060 billion, down by 6.6% year-on-year, including RMB 17.938 billion in the third quarter, up by 37.7% year-on-year.
Exploration and Production: The Company intensified efforts in high quality exploration and profitable development with sound achievements made in increasing reserves, stabilizing oil production, boosting gas output and cutting cost. In terms of exploration, we strengthened risk exploration in new regions and areas and integrated evaluation exploration, and achieved a number of oil and gas discoveries and breakthroughs in Tarim Basin and Junggar Basin etc. The construction of Shengli Jiyang Shale Oil National Demonstration Zone was moving forward efficiently. In terms of development, we continued to scale up profitable production, carried forward the capacity building of Jiyang, Tahe and West Junggar, and deepened fine-tuned development of mature oil fields. Efforts were made to bring up reserve and production of natural gas and accelerate capacity building in Shunbei Zone II and West Sichuan marine facies gas field. We strengthened integrated operation of natural gas production, supply, storage and sales, and improved the profitability of the whole natural gas business chain. The Company’s production of oil and gas in the first three quarters was 376.15 million barrels of oil equivalent, up by 3.6% year-on-year, among which natural gas production reached 992.98 billion cubic feet, up by 8.7% year-on-year. The exploration and production segment realised EBIT of RMB 41.620 billion in the first three quarters, including RMB 14.700 billion in the third quarter.
Exploration and Production | Unit | Nine-month period ended 30 September | Changes |
2023 | 2022 | (%) |
Oil and gas production | million boe | 376.15 | 363.18 | 3.6 |
Crude oil production | million barrels | 210.59 | 210.82 | (0.1) |
China | million barrels | 188.24 | 188.05 | 0.1 |
Overseas | million barrels | 22.35 | 22.77 | (1.8) |
Natural gas production | billion cubic feet | 992.98 | 913.81 | 8.7 |
Realised crude oil price | USD/barrel | 75.73 | 94.24 | (19.6) |
Realised natural gas price | USD/thousand cubic feet | 7.10 | 7.54 | (5.8) |
Conversion: For domestic production of crude oil, 1 tonne = 7.1 barrels. For overseas production of crude oil,
1 tonne = 7.26 barrels. For production of natural gas, 1 cubic meter = 35.31 cubic feet.
Refining: The Company adhered to the integration and optimization of production and marketing, increased utilization rate and total processing volume, and maximized the performance of the business chain. We dynamically enhanced resources allocation and lowered procurement cost. We closely followed market demand, effectively optimised the rhythm of converting refined oil products to chemical feedstock and refining specialties, and increased production of marketable products such as high-grade lubricating oil and grease. We scaled up export volume and optimized export schedule and structure. In the first three quarters, the Company processed 193.74 million tonnes of crude oil, up by 7.6% year-on-year, and produced 117.52 million tonnes of refined oil products, up by 14.0%. The refining segment realised EBIT of RMB 18.700 billion in the first three quarters, including RMB 7.509 billion in the third quarter.
Refining | Unit | Nine-month period ended 30 September | Changes |
2023 | 2022 | (%) |
Refinery throughput | million tonnes | 193.74 | 180.07 | 7.6 |
Gasoline, diesel and kerosene production | million tonnes | 117.52 | 103.07 | 14.0 |
Gasoline | million tonnes | 47.26 | 44.98 | 5.1 |
Diesel | million tonnes | 48.45 | 44.92 | 7.9 |
Kerosene | million tonnes | 21.81 | 13.17 | 65.6 |
Light chemical feedstock production | million tonnes | 32.31 | 32.21 | 0.3 |
Light product yield | % | 74.70 | 73.95 | 0.75 percentage points |
Refining yield | % | 94.94 | 95.11 | (0.17) percentage points |
Note : Including 100% production of domestic joint ventures.
Marketing and Distribution: The Company seized the favorable opportunity of rebounded market demand, brought our advantages of integrated business into full play, made full efforts to expand the market, and further enhanced the operating quality and scale. Active measures were taken to promote the expansion of charging and battery swapping business, expand application scenario of hydrogen business, and transform into an integrated energy service provider of petrol, gas, hydrogen, power and services. At the same time, we reinforced efforts in upgrading Sinopec-branded products and explored new business models to improve the quality and profitability of non-fuel business. Total sales volume of refined oil products for the first three quarters of the year was 180.55 million tonnes, up by 19.1% year-on-year, among which total domestic sales volume accounted for 142.61 million tonnes, up by 16.9% year-on-year. The marketing and distribution segment realised EBIT of RMB 26.528 billion in the first three quarters, including RMB 8.126 billion in the third quarter.
Marketing and Distribution | Unit | Nine-month period ended 30 September | Changes |
2023 | 2022 | (%) |
Total sales volume of refined oil products | million tonnes | 180.55 | 151.60 | 19.1 |
Total domestic sales volume of refined oil products | million tonnes | 142.61 | 121.99 | 16.9 |
Retail | million tonnes | 91.05 | 79.09 | 15.1 |
Marketing and Distribution | Unit | Nine-month period ended 30 September | Changes |
2023 | 2022 | (%) |
Direct sales & Distribution | million tonnes | 51.56 | 42.91 | 20.2 |
Annualised average throughput per station | tonnes/station | 3,923 | 3,430 | 14.4 |
Note: The total sales volume of refined oil products includes the amount of refined oil marketing and trading sales volume.
Chemicals: Facing difficult situation of fast release of new capacities, the Company increased output of profitable products, strengthened cost control, and made full efforts to enhance profit. Integration of production, marketing, research and application was further cemented to steadily increase portion of high value-added products. In the first three quarters, ethylene production was 10.662 million tonnes, up by 6.6% year-on-year. The Company actively expanded domestic and overseas markets, and made full efforts to increase market sales volume and profit. The total chemical sales volume in the first three quarters reached 63.43 million tonnes, up by 5.0% year-on-year. The chemicals segment realised EBIT of RMB - 6.707 billion in the first three quarters, among which the third quarter achieved turnaround of profit with EBIT of RMB 59 million.
Chemicals | Unit | Nine-month period ended 30 September | Changes |
2023 | 2022 | (%) |
Ethylene | thousand tonnes | 10,662 | 10,002 | 6.6 |
Synthetic resin | thousand tonnes | 15,233 | 13,790 | 10.5 |
Monomers and polymers for synthetic fibre | thousand tonnes | 5,943 | 6,705 | (11.4) |
Synthetic fibre | thousand tonnes | 803 | 834 | (3.7) |
Synthetic rubber | thousand tonnes | 1,052 | 936 | 12.4 |
Note : Including 100% production of domestic joint ventures.
Capital expenditures: In the first three quarters, total capital expenditures were RMB 108.164 billion. Capital expenditure for the exploration and production segment was RMB 50.711 billion, mainly for oil and gas production capacity construction of Jiyang and West Sichuan and storage and transportation facilities etc. Capital expenditure for the refining segment was RMB 10.524 billion, mainly for refining structural adjustment in Yangzi. RMB 5.671 billion was spent in marketing and distribution segment, mainly for the development of integrated energy station network, renovation of the existing end-market network and non-fuel business. Capital expenditure for the chemical segment was RMB 39.143 billion, mainly for ethylene projects in Zhenhai and Tianjin Nangang as well as coal chemical projects; RMB 2.115 billion was spent in corporate and others, mainly for R&D facilities and information technology application projects.
4. Other significant events
The progress of share repurchase
On 30 May 2023, the Annual General Meeting for 2022, the First A Shareholders Class Meeting for 2023 and the First H Shareholders Class Meeting for 2023 of Sinopec Corp. considered and approved the Resolution to Grant to the Board of Sinopec Corp. a Mandate to Buy Back Domestic Shares and/or Overseas-listed Foreign Shares of the Company, and authorized the Board (or the director authorised by the Board) to buy back A Shares or H Shares separately or jointly, not exceeding 10% of the number of A Shares or H Shares of the Company in issue.
On 25 August 2023, the 18th meeting of the 8th Session of the Board considered and approved the Plan on Repurchasing the Company's Shares by Centralized Bidding Transactions. For details, please refer to the Company's announcement disclosed on the website of the Shanghai Stock Exchange on 28 August 2023.
On 28 August 2023, the Company began to implement the repurchase of A shares and H shares. As of 30 September 2023, the Company has repurchased 19,600,015 A shares, accounting for 0.02% of the Company's total issued share capital on 30 September 2023, the highest repurchase price was RMB 6.17 per share, the lowest repurchase price was RMB 6.08 per share, and the total amount paid was RMB 120,230,857.40 (exclusive of transaction fees). For details, please refer to the Progress Announcement on the Repurchase of A Shares by Centralized Bidding Transactions disclosed by the Company on the website of the Shanghai Stock Exchange on 10 October 2023; the Company has repurchased 65,270,000 H Shares, accounting for 0.05% of the Company's total issued share capital on 30 September 2023, among which 32,688,000 H Shares were cancelled on 8 September 2023, the highest repurchase price was HK$4.56 per share, the lowest repurchase price was HK$4.24 per share, and the total amount paid was HK$287,518,668.00 (exclusive of transaction fees).
This quarterly results announcement is published in both Chinese and English languages. In the event of any inconsistency between the two versions, the Chinese version shall prevail.
| By Order of the Board |
| |
| Ma Yongsheng |
| |
| Chairman |
| |
| 26 October, 2023 |
5 Appendix
5.1 Quarterly financial statements prepared under China Accounting Standards for Business
Enterprises (CASs)
Consolidated Balance Sheet
As at 30 September 2023
Prepared by: China Petroleum & Chemical Corporation
Units: million Currency: RMB Type: unaudited
Items | At 30 September 2023 | At 31 December 2022 |
Current assets: | | |
Cash at bank and on hand | 181,782 | 145,052 |
Financial assets held for trading | 3 | 2 |
Derivative financial assets | 10,196 | 19,335 |
Accounts receivable | 89,706 | 46,364 |
Receivables financing | 8,341 | 3,507 |
Prepayments | 11,395 | 7,956 |
Other receivables | 31,447 | 27,009 |
Inventories | 268,252 | 244,241 |
Other current assets | 22,864 | 29,674 |
Total current assets | 623,986 | 523,140 |
Non-current assets: | | |
Long-term equity investments | 230,041 | 233,941 |
Other equity instrument investments | 686 | 730 |
Fixed assets | 635,628 | 630,758 |
Construction in progress | 224,408 | 196,045 |
Right-of-use assets | 175,200 | 178,359 |
Intangible assets | 121,196 | 120,694 |
Goodwill | 6,490 | 6,464 |
Long-term deferred expenses | 12,191 | 12,034 |
Deferred tax assets | 20,706 | 22,433 |
Other non-current assets | 33,903 | 26,523 |
Total non-current assets | 1,460,449 | 1,427,981 |
Total assets | 2,084,435 | 1,951,121 |
Consolidated Balance Sheet (Continued)
Current liabilities: | | |
Short-term loans | 89,152 | 21,313 |
Derivative financial liabilities | 11,544 | 7,313 |
Bills payable | 17,711 | 10,782 |
Accounts payable | 246,393 | 258,642 |
Contract liabilities | 138,182 | 125,444 |
Employee benefits payable | 25,561 | 13,617 |
Taxes payable | 35,448 | 28,379 |
Other payables | 84,164 | 119,892 |
Non-current liabilities due within one year | 26,739 | 62,844 |
Other current liabilities | 19,423 | 19,159 |
Total current liabilities | 694,317 | 667,385 |
Non-current liabilities: | | |
Long-term loans | 187,684 | 94,964 |
Debentures payable | 11,109 | 12,997 |
Lease liabilities | 165,455 | 166,407 |
Provisions | 49,400 | 47,587 |
Deferred tax liabilities | 8,736 | 7,256 |
Other non-current liabilities | 14,048 | 14,068 |
Total non-current liabilities | 436,432 | 343,279 |
Total liabilities | 1,130,749 | 1,010,664 |
Shareholders’ equity: | | |
Share capital | 119,864 | 119,896 |
Capital reserve | 118,580 | 118,875 |
Less: Treasury shares | 249 | - |
Other comprehensive income | 902 | 3,072 |
Specific reserve | 3,873 | 2,813 |
Surplus reserves | 218,009 | 218,009 |
Retained earnings | 338,009 | 325,806 |
Total equity attributable to shareholders of the Company | 798,988 | 788,471 |
Minority interests | 154,698 | 151,986 |
Total shareholders’ equity | 953,686 | 940,457 |
Total liabilities and shareholders’ equity | 2,084,435 | 1,951,121 |
| Ma Yongsheng | Yu Baocai | Shou Donghua | |
| Chairman | President | Chief Financial Officer | |
| (Legal representative) | | | |
Balance Sheet
As at 30 September 2023
Prepared by: China Petroleum & Chemical Corporation
Units: million Currency: RMB Type: unaudited
Items | At 30 September 2023 | At 31 December 2022 |
Current assets: | | |
Cash at bank and on hand | 70,528 | 54,578 |
Financial assets held for trading | 3 | 2 |
Derivative financial assets | 3,958 | 3,892 |
Accounts receivable | 32,096 | 33,841 |
Receivables financing | 4,139 | 703 |
Prepayments | 2,636 | 4,461 |
Other receivables | 57,846 | 38,517 |
Inventories | 72,060 | 70,376 |
Other current assets | 32,415 | 21,260 |
Total current assets | 275,681 | 227,630 |
Non-current assets: | | |
Long-term equity investments | 399,198 | 382,879 |
Other equity instrument investments | 201 | 201 |
Fixed assets | 282,255 | 296,530 |
Construction in progress | 91,963 | 81,501 |
Right-of-use assets | 85,659 | 91,549 |
Intangible assets | 8,290 | 8,095 |
Long-term deferred expenses | 4,272 | 4,183 |
Deferred tax assets | 6,579 | 9,487 |
Other non-current assets | 48,816 | 41,365 |
Total non-current assets | 927,233 | 915,790 |
Total assets | 1,202,914 | 1,143,420 |
Current liabilities: | | |
Short-term loans | 56,950 | 4,010 |
Derivative financial liabilities | 2,887 | 4,299 |
Bills payable | 4,275 | 4,038 |
Accounts payable | 89,737 | 107,105 |
Contract liabilities | 7,930 | 9,769 |
Employee benefits payable | 14,788 | 8,467 |
Taxes payable | 16,278 | 12,044 |
Other payables | 232,065 | 247,480 |
Non-current liabilities due within one year | 11,312 | 39,990 |
Other current liabilities | 708 | 1,002 |
Total current liabilities | 436,930 | 438,204 |
Balance Sheet (Continued)
Non-current liabilities: | | |
Long-term loans | 124,023 | 56,755 |
Debentures payable | 7,540 | 9,537 |
Lease liabilities | 87,018 | 91,878 |
Provisions | 39,914 | 38,298 |
Other non-current liabilities | 2,090 | 2,121 |
Total non-current liabilities | 260,585 | 198,589 |
Total liabilities | 697,515 | 636,793 |
Shareholders’ equity: | | |
Share capital | 119,864 | 119,896 |
Capital reserve | 63,342 | 63,628 |
Less: Treasury shares | 249 | - |
Other comprehensive income | 657 | 827 |
Specific reserve | 2,204 | 1,745 |
Surplus reserves | 218,009 | 218,009 |
Retained earnings | 101,572 | 102,522 |
Total shareholders’ equity | 505,399 | 506,627 |
Total liabilities and shareholders’ equity | 1,202,914 | 1,143,420 |
| Ma Yongsheng | Yu Baocai | Shou Donghua | |
| Chairman | President | Chief Financial Officer | |
| (Legal representative) | | | |
Consolidated Income Statement
For the nine-month period ended 30 September 2023
Prepared by: China Petroleum & Chemical Corporation
Units: million Currency: RMB Type: unaudited
Items | The third quarter of 2023 (July- September) | The third quarter of 2022 (July- September) | Nine- month period ended 30 September 2023 | Nine- month period ended 30 September 2022 |
I. Operating income | 876,259 | 841,196 | 2,469,941 | 2,453,322 |
II. Total Operating costs | 844,775 | 837,227 | 2,395,922 | 2,374,159 |
Including: Operating costs | 734,358 | 735,800 | 2,085,919 | 2,066,625 |
Taxes and surcharges | 71,248 | 65,817 | 198,509 | 200,226 |
Selling and distribution expenses | 15,652 | 14,654 | 44,826 | 42,784 |
General and administrative expenses | 14,607 | 13,439 | 42,094 | 39,622 |
Research and development expenses | 3,892 | 2,778 | 9,884 | 9,088 |
Financial expenses | 2,485 | 2,604 | 7,275 | 7,941 |
Including: Interest expenses | 4,618 | 4,363 | 13,667 | 12,487 |
Interest income | 1,622 | 1,581 | 4,861 | 4,593 |
Exploration expenses, including dry holes | 2,533 | 2,135 | 7,415 | 7,873 |
Add: Other income | 2,783 | 3,727 | 7,679 | 5,848 |
Investment (loss)/ income | (1,101) | 4,296 | 2,190 | (6,011) |
Including: Income from investment in associates and joint ventures | 2,675 | 3,950 | 5,286 | 11,277 |
(Losses) /gains from changes in fair value | (7,138) | 3,323 | (5,663) | 1,765 |
Credit impairment (losses) /reversals | (51) | 67 | (86) | 139 |
Impairment losses | (353) | (920) | (2,718) | (2,376) |
Asset disposal gains | 612 | 114 | 1,481 | 249 |
III. Operating profit | 26,236 | 14,576 | 76,902 | 78,777 |
Add: Non-operating income | 218 | 822 | 1,158 | 1,677 |
Less: Non-operating expenses | 666 | 743 | 1,626 | 1,822 |
IV. Profit before taxation | 25,788 | 14,655 | 76,434 | 78,632 |
Less: Income tax expense | 4,510 | 1,047 | 14,680 | 15,080 |
V. Net profit | 21,278 | 13,608 | 61,754 | 63,552 |
Classification by continuity of operations: | | | | |
(i) Net profit from continuing operations | 21,278 | 13,608 | 61,754 | 63,552 |
(ii) Net profit from discontinued operations | - | - | - | - |
Consolidated Income Statement (Continued)
Classification by ownership: | | | | |
(i) Equity shareholders of the Company | 17,855 | 13,325 | 52,966 | 57,245 |
(ii) Minority interests | 3,423 | 283 | 8,788 | 6,307 |
VI. Other comprehensive income (net of tax) | 4,185 | 1,628 | (909) | 18,335 |
(1) Other comprehensive income (net of tax) attributable to shareholders of the Company | 4,198 | 677 | 744 | 16,710 |
Items that will not be reclassified subsequently to profit or loss: | | | | |
Changes in fair value of other equity instrument investments | - | (1) | (1) | (14) |
Items that may be reclassified subsequently to profit or loss: | | | | |
Other comprehensive income that can be reclassified to profit or loss under the equity method | (820) | (1,537) | (5,030) | 1,977 |
Cost of hedging reserve | - | 253 | - | (169) |
Cash flow hedges | 5,553 | (2,443) | 2,865 | 7,228 |
Foreign currency translation differences | (535) | 4,405 | 2,910 | 7,688 |
(2) Other comprehensive income (net of tax) attributable to non-controlling interests | (13) | 951 | (1,653) | 1,625 |
VII. Total comprehensive income | 25,463 | 15,236 | 60,845 | 81,887 |
Equity shareholders of the Company | 22,053 | 14,002 | 53,710 | 73,955 |
Minority interests | 3,410 | 1,234 | 7,135 | 7,932 |
VIII. Earnings per share | | | | |
(i) Basic earnings per share (RMB/Share) | 0.149 | 0.110 | 0.442 | 0.473 |
(ii) Diluted earnings per share (RMB/Share) | 0.149 | 0.110 | 0.442 | 0.473 |
| Ma Yongsheng | Yu Baocai | Shou Donghua | |
| Chairman | President | Chief Financial Officer | |
| (Legal representative) | | | |
Income Statement
For the nine-month period ended 30 September 2023
Prepared by: China Petroleum & Chemical Corporation
Units: million Currency: RMB Type: unaudited
Items | The third quarter of 2023 (July- September) | The third quarter of 2022 (July- September) | Nine-month period ended 30 September 2023 | Nine-month period ended 30 September 2022 |
I. Operating income | 313,049 | 329,242 | 900,334 | 979,672 |
Less: Operating costs | 251,808 | 271,636 | 725,757 | 792,959 |
Taxes and surcharges | 43,391 | 41,749 | 120,893 | 128,206 |
Selling and distribution expenses | 421 | 383 | 1,194 | 1,598 |
General and administrative expenses | 6,004 | 5,585 | 17,695 | 17,250 |
Research and development expenses | 3,438 | 1,467 | 8,555 | 7,310 |
Financial expenses | 2,942 | 2,731 | 8,608 | 7,726 |
Including: Interest expenses | 3,522 | 3,466 | 10,482 | 10,259 |
Interest income | 428 | 878 | 1,430 | 2,614 |
Exploration expenses, including dry holes | 2,360 | 1,924 | 6,451 | 6,718 |
Add: Other income | 2,348 | 3,209 | 6,256 | 4,654 |
Investment income | 7,087 | 6,366 | 26,468 | 23,666 |
Including: Income from investment in associates and joint ventures | 1,378 | 942 | 3,909 | 3,956 |
Gains /(losses) from changes in fair value | 156 | (513) | 338 | (272) |
Credit impairment (losses) /reversals | (3) | 3 | (11) | 2 |
Impairment reversals/ (losses) | - | 10 | (1,389) | (726) |
Asset disposal gains | 2 | 3 | 715 | 124 |
II. Operating profit | 12,275 | 12,845 | 43,558 | 45,353 |
Add: Non-operating income | 107 | 492 | 384 | 673 |
Less: Non-operating expenses | 340 | 358 | 822 | 1,029 |
III. Profit before taxation | 12,042 | 12,979 | 43,120 | 44,997 |
Less: Income tax expense | 1,275 | 1,959 | 3,308 | 6,208 |
IV. Net profit | 10,767 | 11,020 | 39,812 | 38,789 |
(i) Net profit from continuing operations | 10,767 | 11,020 | 39,812 | 38,789 |
(ii) Net profit from discontinued operations | - | - | - | - |
Income Statement (continued)
V. Other comprehensive income (net of tax) | 1,946 | (13) | 26 | 4,743 |
Items that may not be reclassified subsequently to profit or loss: | | | | |
Changes in fair value of other equity instrument investments | - | - | - | (5) |
Items that may be reclassified subsequently to profit or loss: | | | | |
Other comprehensive income that can be converted into profit or loss under the equity method | (77) | (14) | (127) | 125 |
Cash flow hedges | 2,023 | 1 | 153 | 4,623 |
VI. Total comprehensive income | 12,713 | 11,007 | 39,838 | 43,532 |
| Ma Yongsheng | Yu Baocai | Shou Donghua | |
| Chairman | President | Chief Financial Officer | |
| (Legal representative) | | | |
Consolidated Cash Flow Statement
For the nine-month period ended 30 September 2023
Prepared by: China Petroleum & Chemical Corporation
Units: million Currency: RMB Type: unaudited
Items | Nine-month period ended 30 September 2023 | Nine-month period ended 30 September 2022 |
I. Cash flows from operating activities: | | |
Cash received from sale of goods and rendering of services | 2,618,319 | 2,627,885 |
Refund of taxes and levies | 9,202 | 8,401 |
Other cash received relating to operating activities | 109,031 | 211,117 |
Sub-total of cash inflows | 2,736,552 | 2,847,403 |
Cash paid for goods and services | (2,154,024) | (2,180,888) |
Cash paid to and for employees | (65,806) | (61,586) |
Payments of taxes and levies | (240,945) | (298,618) |
Other cash paid relating to operating activities | (177,468) | (247,067) |
Sub-total of cash outflows | (2,638,243) | (2,788,159) |
Net cash flow from operating activities | 98,309 | 59,244 |
II. Cash flows from investing activities: | | |
Cash received from disposal of investments | 661 | 517 |
Cash received from returns on investments | 6,518 | 8,718 |
Net cash received from disposal of fixed assets, intangible assets and other long-term assets | 3,828 | 218 |
Net cash received from disposal of subsidiaries and other business entities | - | 1 |
Other cash received relating to investing activities | 55,509 | 52,283 |
Sub-total of cash inflows | 66,516 | 61,737 |
Cash paid for acquisition of fixed assets, intangible assets and other long-term assets | (120,061) | (94,485) |
Cash paid for acquisition of investments | (3,152) | (6,350) |
Cash paid for acquisition of subsidiaries and other business units | (73) | (7,641) |
Other cash paid relating to investing activities | (63,892) | (23,172) |
Sub-total of cash outflows | (187,178) | (131,648) |
Net cash flow from investing activities | (120,662) | (69,911) |
III. Cash flows from financing activities: | | |
Cash received from capital contributions | 957 | 1,935 |
Including: Cash received from minority shareholders’ capital contributions to subsidiaries | 957 | 1,935 |
Consolidated Cash Flow Statement (Continued)
Cash received from borrowings | 580,906 | 432,081 |
Other cash received relating to financing activities | 551 | 1,347 |
Sub-total of cash inflows | 582,414 | 435,363 |
Cash repayments of borrowings | (460,054) | (332,437) |
Cash paid for dividends, profits distribution or interest | (51,730) | (65,759) |
Including: Subsidiaries’ cash payments for distribution of dividends or profits to minority shareholders | (5,020) | (4,360) |
Other cash paid relating to financing activities | (13,985) | (13,290) |
Sub-total of cash outflows | (525,769) | (411,486) |
Net cash flow from financing activities | 56,645 | 23,877 |
IV. Effects of changes in foreign exchange rate | 738 | 4,798 |
V. Net increase in cash and cash equivalents | 35,030 | 18,008 |
Add: Initial balance of cash and cash equivalents | 93,438 | 108,590 |
VI. Ending balance of cash and cash equivalents | 128,468 | 126,598 |
| Ma Yongsheng | Yu Baocai | Shou Donghua | |
| Chairman | President | Chief Financial Officer | |
| (Legal representative) | | | |
Cash Flow Statement
For the nine-month period ended 30 September 2023
Prepared by: China Petroleum & Chemical Corporation
Units: million Currency: RMB Type: unaudited
Items | Nine-month period ended 30 September 2023 | Nine-month period ended 30 September 2022 |
I. Cash flows from operating activities: | | |
Cash received from sale of goods and rendering of services | 981,033 | 1,100,876 |
Refund of taxes and levies | 6,211 | 5,731 |
Other cash received relating to operating activities | 34,532 | 13,893 |
Sub-total of cash inflows | 1,021,776 | 1,120,500 |
Cash paid for goods and services | (743,661) | (837,202) |
Cash paid to and for employees | (32,681) | (31,695) |
Payments of taxes and levies | (130,871) | (175,552) |
Other cash paid relating to operating activities | (60,469) | (53,355) |
Sub-total of cash outflows | (967,682) | (1,097,804) |
Net cash flow from operating activities | 54,094 | 22,696 |
II. Cash flows from investing activities: | | |
Cash received from disposal of investments | 4,135 | 5,038 |
Cash received from returns on investments | 16,405 | 23,123 |
Net cash received from disposal of fixed assets, intangible assets and other long-term assets | 185 | 45 |
Other cash received relating to investing activities | 38,443 | 146,656 |
Sub-total of cash inflows | 59,168 | 174,862 |
Cash paid for acquisition of fixed assets, intangible assets and other long-term assets | (52,259) | (42,868) |
Cash paid for acquisition of investments | (18,047) | (20,452) |
Cash paid for acquisition of subsidiaries and other business units | - | (4,221) |
Other cash paid relating to investing activities | (42,979) | (136,949) |
Sub-total of cash outflows | (113,285) | (204,490) |
Net cash flow from investing activities | (54,117) | (29,628) |
III. Cash flows from financing activities: | | |
Cash received from borrowings | 166,544 | 187,385 |
Other cash received relating to financing activities | 168,249 | 294,614 |
Sub-total of cash inflows | 334,793 | 481,999 |
Cash repayments of borrowings | (77,032) | (121,305) |
Cash paid for dividends or interest | (46,787) | (63,082) |
Other cash paid relating to financing activities | (170,608) | (288,135) |
Sub-total of cash outflows | (294,427) | (472,522) |
Net cash flow from financing activities | 40,366 | 9,477 |
Cash Flow Statement (Continued)
IV. Effects of changes in foreign exchange rate | 56 | (8) |
V. Net increase in cash and cash equivalents | 40,399 | 2,537 |
Add:Initial balance of cash and cash equivalents | 23,228 | 34,575 |
VI. Ending balance of cash and cash equivalents | 63,627 | 37,112 |
| Ma Yongsheng | Yu Baocai | Shou Donghua | |
| Chairman | President | Chief Financial Officer | |
| (Legal representative) | | | |
Segment Reporting
For the nine-month period ended 30 September 2023
Prepared by: China Petroleum & Chemical Corporation
Units: million Currency: RMB Type: unaudited
Items | Nine-month period ended 30 September 2023 | Nine-month period ended 30 September 2022 |
Income from principal operations | | |
Exploration and production | | |
External sales | 128,707 | 138,870 |
Inter–segment sales | 85,702 | 92,164 |
Subtotal | 214,409 | 231,034 |
Refining | | |
External sales | 128,742 | 148,241 |
Inter–segment sales | 1,004,531 | 1,028,879 |
Subtotal | 1,133,273 | 1,177,120 |
Marketing and distribution | | |
External sales | 1,312,648 | 1,227,731 |
Inter–segment sales | 14,386 | 9,886 |
Subtotal | 1,327,034 | 1,237,617 |
Chemicals | | |
External sales | 303,549 | 342,259 |
Inter–segment sales | 68,621 | 60,194 |
Subtotal | 372,170 | 402,453 |
Corporate and others | | |
External sales | 546,948 | 550,609 |
Inter–segment sales | 676,817 | 775,647 |
Subtotal | 1,223,765 | 1,326,256 |
Elimination of inter–segment sales | (1,850,057) | (1,966,770) |
Consolidated income from principal operations | 2,420,594 | 2,407,710 |
Income from other operations | | |
Exploration and production | 4,589 | 4,465 |
Refining | 2,745 | 2,874 |
Marketing and distribution | 33,173 | 28,952 |
Chemicals | 6,988 | 7,496 |
Corporate and others | 1,852 | 1,825 |
Consolidated income from other operations | 49,347 | 45,612 |
Consolidated operating income | 2,469,941 | 2,453,322 |
Segment Reporting (Continued)
Operating profit | | |
By segment | | |
Exploration and production | 33,313 | 39,165 |
Refining | 17,484 | 20,023 |
Marketing and distribution | 24,120 | 21,759 |
Chemicals | (3,782) | (4,502) |
Corporate and others | 9,845 | 15,632 |
Elimination | (2,490) | (7,210) |
Total segment operating profit | 78,490 | 84,867 |
Investment income | | |
Exploration and production | 1,885 | 2,848 |
Refining | (79) | (74) |
Marketing and distribution | 1,481 | 494 |
Chemicals | (3,928) | 2,986 |
Corporate and others | 2,831 | (12,265) |
Total segment investment income/ (loss) | 2,190 | (6,011) |
Financial expenses | (7,275) | (7,941) |
(Losses)/ gains from changes in fair value | (5,663) | 1,765 |
Asset disposal gains | 1,481 | 249 |
Other income | 7,679 | 5,848 |
Operating profit | 76,902 | 78,777 |
Add: Non-operating income | 1,158 | 1,677 |
Less: Non-operating expenses | 1,626 | 1,822 |
Profit before taxation | 76,434 | 78,632 |
5.2 Quarterly financial statements prepared under International Financial Reporting Standards (IFRS)
Consolidated Income Statement
For the nine-month period ended 30 September 2023
Prepared by: China Petroleum & Chemical Corporation
Units: million Currency: RMB Type: unaudited
Items | Current Amount (July- September) | Amount of the previous period (July- September) | Nine-month period ended 30 September 2023 | Nine-month period ended 30 September 2022 |
Revenue | | | | |
Revenue from primary business | 859,092 | 825,474 | 2,420,594 | 2,407,710 |
Other operating revenues | 17,167 | 15,722 | 49,347 | 45,612 |
Subtotal | 876,259 | 841,196 | 2,469,941 | 2,453,322 |
Operating expenses | | | | |
Purchased crude oil, products and operating supplies and expenses | (697,914) | (700,430) | (1,980,796) | (1,962,613) |
Selling, general and administrative expenses | (15,487) | (13,965) | (42,868) | (40,762) |
Depreciation, depletion and amortisation | (28,304) | (27,911) | (83,543) | (81,549) |
Exploration expenses, including dry holes | (2,533) | (2,135) | (7,415) | (7,873) |
Personnel expenses | (26,939) | (25,264) | (76,888) | (74,487) |
Taxes other than income tax | (71,248) | (65,817) | (198,509) | (200,226) |
Impairment (losses) /reversals on trade and other receivables | (51) | 67 | (86) | 139 |
Other operating (expense) /income, net | (8,192) | 7,221 | (549) | (10,065) |
Total operating expenses | (850,668) | (828,234) | (2,390,654) | (2,377,436) |
Operating profit | 25,591 | 12,962 | 79,287 | 75,886 |
Finance costs | | | | |
Interest expense | (4,618) | (4,363) | (13,667) | (12,487) |
Interest income | 1,622 | 1,581 | 4,861 | 4,593 |
Foreign currency exchange gains/ (losses), net | 511 | 178 | 1,531 | (47) |
Net finance costs | (2,485) | (2,604) | (7,275) | (7,941) |
Investment income | 124 | 74 | 373 | 200 |
Share of profits less losses from associates and joint ventures | 2,675 | 3,950 | 5,286 | 11,277 |
Profit before taxation | 25,905 | 14,382 | 77,671 | 79,422 |
Income tax expense | (4,510) | (1,047) | (14,680) | (15,080) |
Profit for the period | 21,395 | 13,335 | 62,991 | 64,342 |
Attributable to: | | | | |
Owners of the Company | 17,938 | 13,028 | 54,060 | 57,869 |
Non-controlling interests | 3,457 | 307 | 8,931 | 6,473 |
Profit for the period | 21,395 | 13,335 | 62,991 | 64,342 |
Earnings per share: | | | | |
Basic earnings per share (RMB) | 0.150 | 0.108 | 0.451 | 0.478 |
Diluted earnings per share (RMB) | 0.150 | 0.108 | 0.451 | 0.478 |
Consolidated Statement of Comprehensive Income
For the nine-month period ended 30 September 2023
Prepared by: China Petroleum & Chemical Corporation
Units: million Currency: RMB Type: unaudited
Items | Current Amount (July- September) | Amount of the previous period (July-September) | Nine-month period ended 30 September 2023 | Nine-month period ended 30 September 2022 |
Profit for the period | 21,395 | 13,335 | 62,991 | 64,342 |
Other comprehensive income: | | | | |
Other comprehensive income (net of tax) attributable to shareholders of the Company | 4,198 | 677 | 744 | 16,710 |
Items that may not be reclassified subsequently to profit or loss: | | | | |
Equity investments at fair value through other comprehensive income | - | (1) | (1) | (14) |
Items that may be reclassified subsequently to profit or loss: | | | | |
Share of other comprehensive income of associates and joint ventures | (820) | (1,537) | (5,030) | 1,977 |
Cash flow hedges | 5,553 | (2,443) | 2,865 | 7,228 |
Cost of hedging reserve | - | 253 | - | (169) |
Foreign currency translation differences | (535) | 4,405 | 2,910 | 7,688 |
Other comprehensive income (net of tax) attributable to non-controlling interests | (13) | 951 | (1,653) | 1,625 |
Total other comprehensive income net of tax | 4,185 | 1,628 | (909) | 18,335 |
Total comprehensive income for the period | 25,580 | 14,963 | 62,082 | 82,677 |
Attributable to: | | | | |
Shareholders of the Company | 22,136 | 13,705 | 54,804 | 74,579 |
Non-controlling interests | 3,444 | 1,258 | 7,278 | 8,098 |
Consolidated Balance Sheet
For the nine-month period ended 30 September 2023
Prepared by: China Petroleum & Chemical Corporation
Units: million Currency: RMB Type: unaudited
Items | At 30 September 2023 | At 31 December 2022 |
Non-current assets: | | |
Property, plant and equipment, net | 635,493 | 630,700 |
Construction in progress | 224,408 | 196,045 |
Right-of-use assets | 262,547 | 264,856 |
Goodwill | 6,490 | 6,464 |
Interest in associates | 162,461 | 159,150 |
Interest in joint ventures | 67,580 | 74,791 |
Financial assets at fair value through other comprehensive income | 686 | 730 |
Deferred tax assets | 20,706 | 22,433 |
Long-term prepayments and other non-current assets | 80,078 | 72,812 |
Total non-current assets | 1,460,449 | 1,427,981 |
Current assets: | | |
Cash and cash equivalents | 128,468 | 93,438 |
Time deposits with financial institutions | 53,314 | 51,614 |
Financial assets at fair value through profit and loss | 3 | 2 |
Derivatives financial assets | 10,196 | 19,335 |
Trade accounts receivable and bills receivable | 89,706 | 46,364 |
Financial assets at fair value through other comprehensive income | 8,341 | 3,507 |
Inventories | 268,252 | 244,241 |
Prepaid expenses and other current assets | 65,706 | 64,639 |
Total current assets | 623,986 | 523,140 |
Current liabilities: | | |
Short-term debts | 79,586 | 59,037 |
Loans from Sinopec Group Company and fellow subsidiaries | 15,428 | 7,292 |
Lease liabilities | 17,289 | 16,004 |
Derivatives financial liabilities | 11,544 | 7,313 |
Trade accounts payable and bills payable | 264,104 | 269,424 |
Contract liabilities | 138,182 | 125,444 |
Other payables | 163,321 | 178,146 |
Income tax payable | 4,863 | 4,725 |
Total current liabilities | 694,317 | 667,385 |
Consolidated Balance Sheet (Continued)
Net current liabilities | 70,331 | 144,245 |
Total assets less current liabilities | 1,390,118 | 1,283,736 |
Non-current liabilities: | | |
Long-term debts | 175,160 | 85,706 |
Loans from Sinopec Group Company and fellow subsidiaries | 23,633 | 22,255 |
Lease liabilities | 165,455 | 166,407 |
Deferred tax liabilities | 8,736 | 7,256 |
Provisions | 49,400 | 47,587 |
Other non-current liabilities | 14,925 | 14,983 |
Total non-current liabilities | 437,309 | 344,194 |
Total net assets | 952,809 | 939,542 |
Equity: | | |
Share capital | 119,864 | 119,896 |
Reserves | 678,288 | 667,704 |
Total equity attributable to shareholders of the Company | 798,152 | 787,600 |
Non-controlling interests | 154,657 | 151,942 |
Total equity | 952,809 | 939,542 |
Consolidated Cash Flow Statement
For the nine-month period ended 30 September 2023
Prepared by: China Petroleum & Chemical Corporation
Units: million Currency: RMB Type: unaudited
Items | Nine-month period ended 30 September 2023 | Nine-month period ended 30 September 2022 |
Net cash generated from operating activities(a) | 98,309 | 59,244 |
Investing activities | | |
Capital expenditure | (108,081) | (82,142) |
Exploratory wells expenditure | (11,980) | (12,343) |
Purchase of investments | (3,152) | (5,341) |
Payment for financial assets at fair value through profit or loss | - | (1,009) |
Proceeds from settlement of financial assets at fair value through profit or loss | - | 6 |
Payment for acquisition of subsidiary, net of cash acquired | (73) | (7,641) |
Proceeds from disposal of investments | 661 | 512 |
Proceeds from disposal of property, plant, equipment and other non- current assets | 3,828 | 218 |
Increase in time deposits with maturities over three months | (62,391) | (22,071) |
Decrease in time deposits with maturities over three months | 48,691 | 47,491 |
Interest received | 6,804 | 3,489 |
Investment and dividend income received | 6,518 | 8,718 |
(Payments of)/ proceeds from other investing activities | (1,487) | 202 |
Net cash used in investing activities | (120,662) | (69,911) |
Financing activities | | |
Proceeds from bank and other loans | 580,906 | 432,081 |
Repayments of bank and other loans | (460,054) | (332,437) |
Contributions to subsidiaries from non-controlling interests | 957 | 1,935 |
Dividends paid by the Company | (40,765) | (56,903) |
Distributions by subsidiaries to non-controlling interests | (5,020) | (4,360) |
Interest paid | (5,945) | (4,496) |
Repayments of lease liabilities | (13,041) | (10,877) |
Proceeds from other financing activities | 551 | 1,347 |
Repayments of other financing activities | (944) | (2,413) |
Net cash generated from financing activities | 56,645 | 23,877 |
Net increase in cash and cash equivalents | 34,292 | 13,210 |
Cash and cash equivalents at 1 January | 93,438 | 108,590 |
Effect of foreign currency exchange rate changes | 738 | 4,798 |
Cash and cash equivalents at 30 September | 128,468 | 126,598 |
Note to consolidated statement of Cash Flows
For the nine-month period ended 30 September 2023
Prepared by: China Petroleum & Chemical Corporation
Units: million Currency: RMB Type: unaudited
(a) Reconciliation of profit before taxation to net cash generated from operating activities
Items | Nine-month period ended 30 September 2023 | Nine-month period ended 30 September 2022 |
Operating activities | | |
Profit before taxation | 77,671 | 79,422 |
Adjustments for: | | |
Depreciation, depletion and amortisation | 83,543 | 81,549 |
Dry hole costs written off | 5,153 | 5,556 |
Share of profits less losses from associates and joint ventures | (5,286) | (11,277) |
Investment income | (373) | (200) |
Interest income | (4,861) | (4,593) |
Interest expense | 13,667 | 12,487 |
Loss /(gain) on foreign currency exchange rate changes and derivative financial instruments | 4,140 | (451) |
(Gain) /loss on disposal of property, plant, equipment and other non-current assets, net | (1,095) | 205 |
Impairment losses on assets | 2,718 | 2,376 |
Impairment losses /(reversals) on trade and other receivables | 86 | (139) |
Operating profit before change of operating capital | 175,363 | 164,935 |
Accounts receivable and other current assets | (58,267) | (26,933) |
Inventories | (26,600) | (77,664) |
Accounts payable and other current liabilities | 15,461 | 13,041 |
Subtotal | 105,957 | 73,379 |
Income tax paid | (7,648) | (14,135) |
Net cash generated from operating activities | 98,309 | 59,244 |
Segment Reporting
For the nine-month period ended 30 September 2023
Prepared by: China Petroleum & Chemical Corporation
Units: million Currency: RMB Type: unaudited
Items | Nine-month period ended 30 September 2023 | Nine-month period ended 30 September 2022 |
Revenue from primary business | | |
Exploration and production | | |
External sales | 128,707 | 138,870 |
Inter-segment sales | 85,702 | 92,164 |
Subtotal | 214,409 | 231,034 |
Refining | | |
External sales | 128,742 | 148,241 |
Inter-segment sales | 1,004,531 | 1,028,879 |
Subtotal | 1,133,273 | 1,177,120 |
Marketing and distribution | | |
External sales | 1,312,648 | 1,227,731 |
Inter-segment sales | 14,386 | 9,886 |
Subtotal | 1,327,034 | 1,237,617 |
Chemicals | | |
External sales | 303,549 | 342,259 |
Inter-segment sales | 68,621 | 60,194 |
Subtotal | 372,170 | 402,453 |
Corporate and others | | |
External sales | 546,948 | 550,609 |
Inter-segment sales | 676,817 | 775,647 |
Subtotal | 1,223,765 | 1,326,256 |
Elimination of inter-segment sales | (1,850,057) | (1,966,770) |
Revenue from primary business | 2,420,594 | 2,407,710 |
Other operating revenues | | |
Exploration and production | 4,589 | 4,465 |
Refining | 2,745 | 2,874 |
Marketing and distribution | 33,173 | 28,952 |
Chemicals | 6,988 | 7,496 |
Corporate and others | 1,852 | 1,825 |
Other operating revenues | 49,347 | 45,612 |
Revenue | 2,469,941 | 2,453,322 |
Segment Reporting (Continued)
Result | | |
Operating profit/ (loss) | | |
By segment | | |
Exploration and production | 39,178 | 43,591 |
Refining | 18,963 | 20,849 |
Marketing and distribution | 24,348 | 21,120 |
Chemicals | (2,775) | (4,037) |
Corporate and others | 2,063 | 1,573 |
Elimination | (2,490) | (7,210) |
Total segment operating profit | 79,287 | 75,886 |
Share of profits/ (losses) from associates and joint ventures | | |
Exploration and production | 2,442 | 2,654 |
Refining | (286) | (245) |
Marketing and distribution | 2,176 | 1,994 |
Chemicals | (3,656) | 3,131 |
Corporate and others | 4,610 | 3,743 |
Aggregate share of profits from associates and joint ventures | 5,286 | 11,277 |
Investment income | | |
Exploration and production | - | - |
Refining | 23 | 41 |
Marketing and distribution | 4 | 40 |
Chemicals | (276) | (155) |
Corporate and others | 622 | 274 |
Aggregate investment income | 373 | 200 |
Net finance costs | (7,275) | (7,941) |
Profit before taxation | 77,671 | 79,422 |
5.3 Differences between consolidated financial statements prepared in accordance with the accounting policies complying with the accounting policies complying with CASs and IFRS (Unaudited)
Other than the differences in the classifications of certain financial statements captions and the accounting for the items described below, there are no material differences between the Group’s consolidated financial statements prepared in accordance with the accounting policies complying with CASs and IFRS. The reconciliation presented below is included as supplemental information, is not required as part of the basic financial statements and does not include differences related to classification, presentation or disclosures. Such information has not been subject to independent audit or review. The major differences are:
(i) Government grants
Under CASs, grants from the government are credited to capital reserve if required by relevant governmental regulations. Under IFRS, government grants relating to the purchase of fixed assets are recognised as deferred income and are transferred to the income statement over the useful life of these assets.
(ii) Safety production fund
Under CASs, safety production fund should be recognised in profit or loss with a corresponding increase in reserve according to PRC regulations. Such reserve is reduced for expenses incurred for safety production purposes or, when safety production related fixed assets are purchased, is reduced by the purchased cost with a corresponding increase in the accumulated depreciation. Such fixed assets are not depreciated thereafter. Under IFRS, payments are expensed as incurred, or capitalised as fixed assets and depreciated according to applicable depreciation methods.
Effects of major differences between the net profit under CASs and the profit for the period under IFRS are analysed as follows:
Prepared by: China Petroleum & Chemical Corporation
Units: million Currency: RMB Type: unaudited
Items | Nine-month period ended 30 September 2023 | Nine-month period ended 30 September 2022 |
Net profit under CASs | 61,754 | 63,552 |
Adjustments: | | |
Government grants(i) | 38 | 44 |
Safety production fund(ii) | 1,202 | 1,088 |
Other | (3) | (342) |
Profit for the period under IFRS | 62,991 | 64,342 |
Effects of major differences between the shareholders’ equity under CASs and the total equity under IFRS are analysed as follows:
Units: million Currency: RMB Type: unaudited
Items | As of 30 September 2023 | As of 31 December 2022 |
Shareholders’ equity under CASs | 953,686 | 940,457 |
Adjustments: | | |
Government grants(i) | (877) | (915) |
Total equity under IFRS | 952,809 | 939,542 |
5.4 Description of and reasons for changes in accounting policies
5.4.1 Description of and reasons for changes in accounting policies under CASs
In 2023, the Group has adopted the accounting requirements and guidance under CAS newly issued by the Ministry of Finance:
Accounting treatment of deferred tax related to assets and liabilities arising from a single transaction for which initial recognition exemption does not apply:
In accordance with CAS Bulletin No.16, the provisions of the Accounting Standards for Business Enterprises No. 18 — Income Taxes on exemption from initial recognition of deferred tax liabilities and deferred tax assets shall not apply to single transactions that are not business combinations, that do not affect accounting profits or taxable income (or deductible losses) upon transaction’s occurrence, and result in equal amount of taxable temporary differences and deductible temporary differences caused by initially recognised assets and liabilities.
The Group has made retrospective adjustments in accordance with these provisions for applicable single transactions occurring between 1 January 2022 and the date of initial implementation. With regard to deductible temporary differences and taxable temporary differences arising from lease liabilities and right-of-use assets recognised as at 1 January 2022 as a result of single transactions to which these provisions apply, the Group shall, in accordance with CAS Bulletin No.16 and Accounting Standards for Business Enterprises No. 18 — Income Taxes, adjust the cumulative effect amount with the retained earnings at the beginning of the earliest period presented in the financial statements and other relevant items of the financial statements.
(a) The effects on the comparative financial statements
The effects of these changes in accounting policies on net profit for the nine months ended 30 September 2022, and opening and closing balances of shareholders’ equity as at 1 January and 31 December 2022 are summarised as follows:
Units: million Currency: RMB Type: unaudited
Items | The Group |
Net profit for the nine months ended 30 September 2022 | 2022 Closing balance of shareholders’ equity | 2022 Opening balance of shareholders’ equity |
Net profit and shareholders’ equity before adjustments | 62,910 | 937,153 | 916,041 |
The effects of the exemption of initial recognition not applicable to the deferred tax relating to assets and liabilities arising out of a single transaction | 642 | 3,304 | 2,448 |
Net profit and shareholders’ equity after adjustments | 63,552 | 940,457 | 918,489 |
Units: million Currency: RMB Type: unaudited
Items | The Company |
Net profit for the nine months ended 30 September 2022 | 2022 Closing balance of shareholders’ equity | 2022 Opening balance of shareholders’ equity |
Net profit and shareholders’ equity before adjustments | 38,389 | 504,877 | 526,314 |
The effects of the exemption of initial recognition not applicable to the deferred tax relating to assets and liabilities arising out of a single transaction | 400 | 1,750 | 1,217 |
Net profit and shareholders’ equity after adjustments | 38,789 | 506,627 | 527,531 |
The effects of the above changes in accounting policies on each item of the consolidated balance sheet and company balance sheet as at 31 December 2022 are summarised as follows
Consolidated Balance Sheet
Units: million Currency: RMB Type: unaudited
Items | As of 31 December 2022 before adjustment | Adjusted amount | As of 31 December 2022 after adjustment |
Non-current assets: | | | |
Deferred tax assets | 19,952 | 2,481 | 22,433 |
Total non-current assets | 1,425,500 | 2,481 | 1,427,981 |
Total assets | 1,948,640 | 2,481 | 1,951,121 |
Non-current liabilities: | | | |
Deferred tax liabilities | 8,079 | (823) | 7,256 |
Total non-current liabilities | 344,102 | (823) | 343,279 |
Total liabilities | 1,011,487 | (823) | 1,010,664 |
Shareholders’ equity: | | | |
Surplus reserves | 217,834 | 175 | 218,009 |
Retained earnings | 323,087 | 2,719 | 325,806 |
Total equity attributable to shareholders of the Company | 785,577 | 2,894 | 788,471 |
Minority interests | 151,576 | 410 | 151,986 |
Total shareholders’ equity | 937,153 | 3,304 | 940,457 |
Total liabilities and shareholders’ equity | 1,948,640 | 2,481 | 1,951,121 |
Balance Sheet
Units: million Currency: RMB Type: unaudited
Items | As of 31 December 2022 before adjustment | Adjusted amount | As of 31 December 2022 after adjustment |
Non-current assets: | | | |
Deferred tax assets | 7,737 | 1,750 | 9,487 |
Total non-current assets | 914,040 | 1,750 | 915,790 |
Total assets | 1,141,670 | 1,750 | 1,143,420 |
Shareholders’ equity: | | | |
Surplus reserves | 217,834 | 175 | 218,009 |
Retained earnings | 100,947 | 1,575 | 102,522 |
Total shareholders’ equity | 504,877 | 1,750 | 506,627 |
Total liabilities and shareholders’ equity | 1,141,670 | 1,750 | 1,143,420 |
The effects of the above changes in accounting policies on each item of the consolidated income statement for the nine-month period ended 30 September 2022 and the Company's income statement are summarized as follows:
Consolidated Income Statement
Units: million Currency: RMB Type: unaudited
Items | Nine-month period ended 30 September 2022 before adjustment | Adjusted amount | Nine-month period ended 30 September 2022 after adjustment |
Income tax expense | 15,722 | (642) | 15,080 |
V. Net profit | 62,910 | 642 | 63,552 |
Classification by going concern: | | | |
(i) Continuous operating net profit | 62,910 | 642 | 63,552 |
Classification by ownership: | | | |
(i) Equity shareholders of the Company | 56,660 | 585 | 57,245 |
(ii) Minority interests | 6,250 | 57 | 6,307 |
VII. Total comprehensive income | | | |
Equity shareholders of the Company | 73,370 | 585 | 73,955 |
Minority interests | 7,875 | 57 | 7,932 |
VIII. Earnings per share | | | |
(i) Basic earnings per share (RMB/Share) | 0.468 | 0.005 | 0.473 |
(ii) Diluted earnings per share (RMB/Share) | 0.468 | 0.005 | 0.473 |
Income Statement
Units: million Currency: RMB Type: unaudited
Items | Nine-month period ended 30 September 2022 before adjustment | Adjusted amount | Nine-month period ended 30 September 2022 after adjustment |
Income tax expense | 6,608 | (400) | 6,208 |
IV. Net profit | 38,389 | 400 | 38,789 |
(i) Continuous operating net profit | 38,389 | 400 | 38,789 |
VI. Total comprehensive income | 43,132 | 400 | 43,532 |
5.4.2 Description of and reasons for changes in accounting policies under IFRS
(a) Accounting treatment of deferred tax related to assets and liabilities arising from a single transaction for which initial recognition exemption does not apply.
The International Accounting Standards Board has amended IAS 12 and the scope of the exemption in paragraphs 15 and 24 of the previous standard is amended to "accounting treatment of deferred tax related to assets and liabilities arising from a single transaction for which initial recognition exemption does not apply", therefore, the Group needs to recognise deferred tax assets and deferred tax liabilities for temporary differences arising from these transactions. The amendment is effective for annual reporting periods beginning on or after 1 January 2023, with earlier application permitted. The Group applies the amendments to transactions occurring on or after the beginning of the earliest comparative period listed, with any cumulative effect recognised as an adjustment to retained earnings and other related financial statement items at that date.
(b) The effects on the comparative financial statements
The effects of the above changes in accounting policies on the net profit for the nine-month period ended 30 September 2022 and equity at the beginning and the end of 2022 are summarized as follows:
Units: million Currency: RMB Type: unaudited
Items | The Group |
Profit for the nine-month period ended 30 September 2022 | Equity as of 31 December 2022 | Equity as of 1 January 2022 |
Net profit and equity before adjustments | 63,700 | 936,238 | 915,074 |
The effects of the exemption of initial recognition not applicable to the deferred tax relating to assets and liabilities arising out of a single transaction | 642 | 3,304 | 2,448 |
Net profit and equity after adjustments | 64,342 | 939,542 | 917,522 |
The effects of the above changes in accounting policies on each item of the consolidated income statement for the nine-month period ended 30 September 2022 are summarized as follows:
Consolidated Income Statement
Units: million Currency: RMB Type: unaudited
Items | Nine-month period ended 31 September 2022 before adjustment | Adjusted amount | Nine-month period ended 31 September 2022 after adjustment |
Profit before taxation | 79,422 | - | 79,422 |
Income tax expense | (15,722) | 642 | (15,080) |
Profit for the period | 63,700 | 642 | 64,342 |
Attributable to: | | | |
Owners of the Company | 57,284 | 585 | 57,869 |
Non-controlling interests | 6,416 | 57 | 6,473 |
Profit for the period | 63,700 | 642 | 64,342 |
Earnings per share: | | | |
Basic earnings per share (RMB/Share) | 0.473 | 0.005 | 0.478 |
Diluted earnings per share (RMB/Share) | 0.473 | 0.005 | 0.478 |
The effects of the above changes in accounting policies on each item of the consolidated statement of comprehensive income for the nine-month period ended 30 September 2022 are summarized as follows:
Consolidated Statement of Comprehensive Income
Units: million Currency: RMB Type: unaudited
Items | Nine-month period ended 31 September 2022 before adjustment | Adjusted amount | Nine-month period ended 31 September 2022 after adjustment |
Total comprehensive income for the period | 82,035 | 642 | 82,677 |
Attributable to: | | | |
Shareholders of the Company | 73,994 | 585 | 74,579 |
Non-controlling interests | 8,041 | 57 | 8,098 |
The effects of the above changes in accounting policies on each item of the consolidated balance sheet as at 31 December 2022 are summarized as follows:
Consolidated Balance Sheet
Units: million Currency: RMB Type: unaudited
Items | As of 31 December 2022 before adjustment | Adjusted amount | As of 31 December 2022 after adjustment |
Non-current assets: | | | |
Deferred tax assets | 19,952 | 2,481 | 22,433 |
Total non-current assets | 1,425,500 | 2,481 | 1,427,981 |
Total current assets | 523,140 | - | 523,140 |
Total current liabilities | 667,385 | - | 667,385 |
Net current liabilities | 144,245 | - | 144,245 |
Total assets less current liabilities | 1,281,255 | 2,481 | 1,283,736 |
Non-current liabilities: | | | |
Deferred tax liabilities | 8,079 | (823) | 7,256 |
Total non-current liabilities | 345,017 | (823) | 344,194 |
Total net assets | 936,238 | 3,304 | 939,542 |
Equity: | | | |
Reserves | 664,810 | 2,894 | 667,704 |
Total equity attributable to shareholders of the Company | 784,706 | 2,894 | 787,600 |
Non-controlling interests | 151,532 | 410 | 151,942 |
Total equity | 936,238 | 3,304 | 939,542 |
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.