Noah Holdings Limited Announces Unaudited Financial Results for the Second Quarter of 2018
SHANGHAI, Aug. 28, 2018 /PRNewswire/ -- Noah Holdings Limited ("Noah" or the "Company") (NYSE: NOAH), a leading wealth and asset management service provider in China with a focus on global investment and asset allocation services for high net worth individuals and enterprises, today announced its unaudited financial results for the second quarter of 2018.
SECOND QUARTER 2018 FINANCIAL HIGHLIGHTS
- Net revenues for the second quarter of 2018 were RMB797.6 million (US$120.5 million), a 12.8% increase from the corresponding period in 2017.
(RMB millions, except percentages) |
Q2 2017 |
Q2 2018 |
YoY Change |
||||
Wealth management |
550.6 |
556.5 |
1.1% |
||||
Asset management |
130.3 |
195.5 |
50.0% |
||||
Other financial services |
26.4 |
45.6 |
72.7% |
||||
Total net revenues |
707.3 |
797.6 |
12.8% |
- Income from operations for the second quarter of 2018 was RMB221.2 million (US$33.4 million), a 1.4% decrease from the corresponding period in 2017.
(RMB millions, except percentages) |
Q2 2017 |
Q2 2018 |
YoY Change |
||||
Wealth management |
185.2 |
135.7 |
(26.7%) |
||||
Asset management |
69.8 |
100.7 |
44.3% |
||||
Other financial services |
(30.8) |
(15.1) |
(51.0%) |
||||
Total income from operations |
224.3 |
221.2 |
(1.4%) |
- Net income attributable to Noah shareholders for the second quarter of 2018 was RMB179.5 million (US$27.1 million), a 13.3% decrease from the corresponding period in 2017.
- Non-GAAP[1] net income attributable to Noah shareholders for the second quarter of 2018 was RMB252.1 million (US$38.1 million), an 11.3% increase from the corresponding period in 2017.
SECOND QUARTER 2018 OPERATIONAL UPDATES
Wealth Management Business
The Company's wealth management business offers financial products and provides comprehensive financial services to high net worth clients. Noah primarily distributes onshore and offshore fixed income, private equity, secondary market equity and insurance products.
- Total number of registered clients as of June 30, 2018 was 220,601, a 33.9% increase from June 30, 2017.
- Total number of active clients[2] during the second quarter of 2018 was 4,461, a 0.5% decrease from June 30, 2017.
- Aggregate value of financial products distributed during the second quarter of 2018 was RMB29.1 billion (US$4.4 billion), an 11.9% decrease from the second quarter of 2017.
Product type |
Three months ended June 30, |
||||||
2017 |
2018 |
||||||
(RMB in billions, except percentages) |
|||||||
Fixed income |
23.5 |
71.3% |
19.3 |
66.3% |
|||
Private equity |
8.3 |
25.0% |
6.3 |
21.6% |
|||
Secondary market equity |
1.1 |
3.4% |
2.8 |
9.7% |
|||
Other products |
0.1 |
0.3% |
0.7 |
2.4% |
|||
All products |
33.0 |
100.0% |
29.1 |
100.0% |
- Average transaction value per active client[3] for the second quarter of 2018 was RMB6.5 million (US$1.0 million), an 11.4% decrease from the corresponding period in 2017.
- Coverage network included 287 branches and sub-branches covering 81 cities as of June 30, 2018, up from 205 branches and sub-branches covering 76 cities as of June 30, 2017.
- Number of relationship managers was 1,495 as of June 30, 2018, an 18.7% increase from June 30, 2017.
Asset Management Business
The Company's asset management business, Gopher Asset Management Co., Ltd. ("Gopher Asset Management" or "Gopher"), is a leading alternative asset manager in China. Gopher Asset Management develops and manages private equity, real estate, secondary market equity, credit and other investments denominated in Renminbi and other currencies.
- Total assets under management as of June 30, 2018 were RMB161.5 billion (US$24.4 billion), a 2.9% increase from March 31, 2018 and a 16.5% increase from June 30, 2017.
Investment type |
As of |
Asset |
Asset |
As of |
|||||||
(RMB billions, except percentages) |
|||||||||||
Private equity |
91.8 |
58.5% |
4.3 |
2.2 |
93.9 |
58.1% |
|||||
Credit |
42.8 |
27.3% |
8.1 |
9.6 |
41.3 |
25.6% |
|||||
Real estate |
11.9 |
7.6% |
6.5 |
0.8 |
17.6 |
10.9% |
|||||
Secondary market |
6.8 |
4.3% |
0.2 |
2.7 |
4.3 |
2.7% |
|||||
Other investments |
3.6 |
2.3% |
0.8 |
- |
4.4 |
2.7% |
|||||
All Investments |
156.9 |
100.0% |
19.9 |
15.3 |
161.5 |
100.0% |
Other Financial Services Business
The Company's other financial services business includes its lending services, online wealth management and payment technology services.
Mr. Kenny Lam, Group President of Noah, said, "In the second quarter of 2018, we began to see increased macro-economic and capital market volatility which affected investment sentiment in China. Our focus will be on investing further in client education, enhancing our professional capabilities, diversifying our services and products, and growing our global footprints. In the short term, increased regulatory scrutiny may slow the overall growth rate of the industry, and as a result, we are closely monitoring any development trends affecting the industry generally or our business in particular. In the long run, however, we believe that the whole market will benefit from the normalized regulation and leading companies like Noah will stand out eventually."
SECOND QUARTER 2018 FINANCIAL RESULTS
Net Revenues
Net revenues for the second quarter of 2018 were RMB797.6 million (US$120.5 million), a 12.8% increase from the corresponding period in 2017, primarily driven by increased recurring service fee revenues and performance-based income, and partially offset by decreased one-time commissions.
- Wealth Management Business
- Net revenues from one-time commissions for the second quarter of 2018 were RMB233.0 million (US$35.2 million), a 21.7% decrease from the corresponding period in 2017, primarily due to a decline in transaction value.
- Net revenues from recurring service fees for the second quarter of 2018 were RMB284.2 million (US$43.0 million), a 35.8% increase from the corresponding period in 2017. The increase was primarily due to the cumulative effect of financial products with recurring service fees previously distributed.
- Net revenues from performance-based income for the second quarter of 2018 were RMB11.8 million (US$1.8 million), compared with RMB22.0 million in the corresponding period of 2017, primarily due to a decrease in performance-based income from secondary market equity products.
- Net revenues from other service fees for the second quarter of 2018 were RMB27.5 million (US$4.2 million), an increase from RMB21.6 million in the corresponding period in 2017, primarily due to the growth of the Company's investor education business.
- Asset Management Business
- Net revenues from recurring service fees for the second quarter of 2018 were RMB165.1 million (US$24.9 million), a 28.7% increase from the corresponding period in 2017. The increase was primarily due to the increase in assets under management.
- Net revenues from performance-based income for the second quarter of 2018 were RMB27.3 million (US$4.1 million), compared with RMB1.5 million in the corresponding period of 2017, primarily due to an increase in performance-based income from real estate products.
- Other Financial Services Business
- Net revenues for the second quarter of 2018 were RMB45.6 million (US$6.9 million), a 72.7% increase from the corresponding period in 2017. The increase was primarily due to the growth of the Company's lending services business.
Operating Costs and Expenses
Operating costs and expenses for the second quarter of 2018 were RMB576.4 million (US$87.1 million), a 19.3% increase from the corresponding period in 2017. Operating costs and expenses primarily consisted of compensation and benefits of RMB390.3 million (US$59.0 million), selling expenses of RMB120.5 million (US$18.2 million), general and administrative expenses of RMB68.5 million (US$10.4 million) and other operating expenses of RMB28.6 million (US$4.3 million).
- Operating costs and expenses for the wealth management business for the second quarter of 2018 were RMB420.8 million (US$63.6 million), a 15.2% increase from the corresponding period in 2017, primarily due to an increase in compensation and benefits and marketing expenses.
- Operating costs and expenses for the asset management business for the second quarter of 2018 were RMB94.8 million (US$14.3 million), a 56.6% increase from the corresponding period in 2017, primarily due to an increase in compensation and benefits.
- Operating costs and expenses for the other financial services business for the second quarter of 2018 were RMB60.8 million (US$9.2 million), a 6.4% increase from the corresponding period in 2017.
Operating Margin
Operating margin for the second quarter of 2018 was 27.7%, a decrease from 31.7% for the corresponding period in 2017.
- Operating margin for the wealth management business for the second quarter of 2018 was 24.4%, compared with 33.6% for the corresponding period in 2017.
- Operating margin for the asset management business for the second quarter of 2018 was 51.5%, compared with 53.5% for the corresponding period in 2017.
- Operating loss for the other financial services business for the second quarter of 2018 was RMB15.1 million (US$2.3 million), improving from a loss of RMB30.8 million for the corresponding period in 2017.
Investment Income
Investment income for the second quarter of 2018 was RMB16.8 million (US$2.5 million), compared with RMB10.9 million for the corresponding period in 2017. The increase was primarily due to the gain from disposal of equity securities, partially offset by a loss from changes in fair value of equity securities. See "Discussion of Recently Adopted Accounting Standard and Non-GAAP Financial Measures" below for more details.
Income Tax Expenses
Income tax expenses for the second quarter of 2018 were RMB57.7 million (US$8.7 million), a 4.3% decrease from the corresponding period in 2017, primarily due to lower taxable income.
Net Income
- Net Income
- Net income for the second quarter of 2018 was RMB186.4 million (US$28.2 million), a 9.5% decrease from the corresponding period in 2017.
- Net margin for the second quarter of 2018 was 23.4%, down from 29.1% for the corresponding period in 2017.
- Net income attributable to Noah shareholders for the second quarter of 2018 was RMB179.5 million (US$27.1 million), a 13.3% decrease from the corresponding period in 2017.
- Net margin attributable to Noah shareholders for the second quarter of 2018 was 22.5%, down from 29.3% for the corresponding period in 2017.
- Net income attributable to Noah shareholders per basic and diluted ADS for the second quarter of 2018 was RMB3.13 (US$0.47) and RMB3.00 (US$0.45), respectively, down from RMB3.67 and RMB3.52 respectively, for the corresponding period in 2017.
- Non-GAAP Net Income Attributable to Noah Shareholders
- Non-GAAP net income attributable to Noah shareholders for the second quarter of 2018 was RMB252.1 million (US$38.1 million), an 11.3% increase from the corresponding period in 2017.
- Non-GAAP net margin attributable to Noah shareholders for the second quarter of 2018 was 31.6%, down from 32.0% for the corresponding period in 2017.
- Non-GAAP net income attributable to Noah shareholders per diluted ADS for the second quarter of 2018 was RMB4.20 (US$0.63), up from RMB3.84 for the corresponding period in 2017.
Balance Sheet and Cash Flow
As of June 30, 2018, the Company had RMB2,094.8 million (US$316.6 million) in cash and cash equivalents, compared with RMB2,003.5 million as of June 30, 2017 and RMB2,151.4 million as of March 31, 2018.
Net cash outflow from the Company's operating activities during the second quarter of 2018 was RMB302.7 million (US$45.7 million), compared to net cash inflow RMB72.8 million in the corresponding period in 2017. The difference was mainly due to the temporary increase of other current assets for the financial leasing business.
Net cash inflow from the Company's investing activities during the second quarter of 2018 was RMB153.0 million (US$23.1 million), compared to net cash outflow RMB671.2 million in the corresponding period in 2017, primarily due to the maturity of certain loans in the lending business.
Net cash inflow from the Company's financing activities was RMB54.1 million (US$8.2 million) in the second quarter of 2018, compared to net cash inflow RMB4.2 million in the corresponding period in 2017, driven by more proceeds received from the issuance of ordinary shares upon exercise of stock options.
On July 8, 2017, the Company's board of directors authorized a share repurchase program of up to US$50.0 million worth of its issued and outstanding ADSs over the course of one year, which expired on July 7, 2018. The Company had not repurchased any ADSs under this program.
OTHER COMPANY DEVELOPMENTS
The Company also announced the promotion of Ms. Yang Gao to the position of Chief Operating Officer, replacing Mr. Harry Tsai, who is leaving for personal reasons, effective August 31, 2018.
Ms. Gao has more than 13 years of experience in financial and operating management. She joined Noah in June 2011 and serves as the general manager of the public affairs department of the Company. From 2015 to 2018, she was the chief operating officer of Noah's wealth management business. Prior to joining Noah, Ms. Gao worked with the taxation management department of Shanda Group for seven years. Ms. Gao received her bachelor's degree from Shanghai University of Finance and Economics.
Ms. Jingbo Wang, Chairlady and CEO of Noah, commented, "We are very pleased to welcome Ms. Gao to Noah's senior management team. Ms. Gao has been with the Company for more than seven years and has extensive experience in financial and corporate operations. At the same time, we highly appreciate Harry's long tenure with Noah and his hard work over the years, and wish him all the best in the future."
2018 FORECAST
The Company estimates that non-GAAP net income attributable to Noah shareholders for the full year 2018 will be in the range of RMB1 billion to RMB1.05 billion, an increase of 16.7% to 22.6% compared with the full year 2017. This estimate reflects management's current business outlook and is subject to change.
CONFERENCE CALL
Senior management will host a combined English and Chinese language conference call to discuss the Company's second quarter 2018 unaudited financial results and recent business activities.
The conference call may be accessed with the following details:
Conference call details |
|
Date/Time:
|
Tuesday, Aug 28, 2018 at 8:00 p.m., U.S. Eastern Time Wednesday, Aug 29, 2018 at 8:00 a.m., Hong Kong Time |
Dial in details: |
|
- United States Toll Free |
+1-866-311-7654 |
- Mainland China Toll Free |
4001-201203 |
- Hong Kong Toll Free |
800-905-945 |
- International |
+1-412-317-5227 |
Conference Title: |
Noah Holdings Limited Second Quarter 2018 Earnings Call |
Participant Password: |
Noah Holdings |
A telephone replay will be available starting one hour after the end of the conference call until September 4, 2018 at +1-877-344-7529 (US Toll Free) or +1-412-317-0088 (International Toll). The replay access code is 10123267.
A live and archived webcast of the conference call will be available at Noah's investor relations website under the News & Events section at http://ir.noahgroup.com.
DISCUSSION OF RECENTLY ADOPTED ACCOUNTING STANDARD AND NON-GAAP MEASURES
On January 1, 2018, the Company adopted ASU 2016-01 Financial Instruments-Overall (Subtopic 825-10): Recognition and Measurement of Financial Assets and Financial Liabilities, which requires that equity investments, except for those accounted for under the equity method or those that result in consolidation of the investee, be measured at fair value, with subsequent changes in fair value recognized in net income.
The accounting standard also includes a transition requirement on presentation that requires the amounts reported in accumulated other comprehensive income for equity securities that exist as of the date of adoption previously classified as available-for-sale to be reclassified to retained earnings.
As a result, upon adoption of this new standard, Noah recorded a cumulative effect adjustment from other comprehensive income to retained earnings of RMB251.6 million (US$38.7 million), net of tax, for the unrealized gains related to equity securities previously classified as available-for-sale securities. This adjustment had no overall impact on shareholders' equity; however, since these net unrealized gains are now included within retained earnings, they will not appear as realized gains on Noah's consolidated income statement when sold.
The future impact to Noah's consolidated income statement from period to period will vary depending upon the level of volatility in the performance of the securities held in Noah's equity portfolio and the overall market. ASU 2016-01 does not affect the treatment of equity investments accounted for under the equity method or those that result in consolidation of the investee.
In addition to disclosing financial results prepared in accordance with U.S. GAAP, the Company's earnings release contains non-GAAP financial measures excluding the effects of all forms of share-based compensation and fair value changes of equity investments (unrealized) and adjusting for sale of equity securities. See "Reconciliation of GAAP to Non-GAAP Results" at the end of this press release.
The non-GAAP financial measures disclosed by the Company should not be considered a substitute for financial measures prepared in accordance with U.S. GAAP. The financial results reported in accordance with U.S. GAAP and reconciliation of GAAP to non-GAAP results should be carefully evaluated. The non-GAAP financial measures used by the Company may be prepared differently from and, therefore, may not be comparable to similarly titled measures used by other companies.
When evaluating the Company's operating performance in the periods presented, management reviewed the foregoing non-GAAP net income attributable to Noah shareholders and per diluted ADS and non-GAAP net margin attributable to Noah shareholders to supplement U.S. GAAP financial data. As such, the Company's management believes that the presentation of the non-GAAP financial measures provides important supplemental information to investors regarding financial and business trends relating to its results of operations in a manner consistent with that used by management.
ABOUT NOAH HOLDINGS LIMITED
Noah Holdings Limited (NYSE: NOAH) is a leading wealth and asset management service provider in China with a focus on global investment and asset allocation services for high net worth individuals and enterprises. In the second quarter of 2018, Noah distributed RMB29.1 billion (US$4.4 billion) of financial products. Through Gopher Asset Management, Noah had assets under management of RMB161.5 billion (US$24.4 billion) as of June 30, 2018.
Noah's wealth management business primarily distributes onshore and offshore fixed income, private equity, secondary market equity and insurance products. Noah delivers customized financial solutions to clients through a network of 1,495 relationship managers across 287 branches and sub-branches in 81 cities in mainland China, and serves the international investment needs of its clients through offices in Hong Kong, Taiwan, United States, Canada, Australia and Singapore. The Company's wealth management business had 220,601 registered clients as of June 30, 2018. As a leading alternative asset manager in China, Gopher Asset Management manages private equity, real estate, secondary market equity, credit and other investments denominated in Renminbi and other currencies. The Company also provides other financial services, including lending services, online wealth management and payment technology services.
For more information, please visit Noah at ir.noahgroup.com.
FOREIGN CURRENCY TRANSLATION
In this announcement, the unaudited financial results for the second quarter of 2018 ended June 30, 2018 are stated in RMB. This announcement contains currency conversions of certain RMB amounts into US$ at specified rates solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to US$ are made at a rate of RMB6.6171 to US$1.00, the effective noon buying rate for June 29, 2018 as set forth in the H.10 statistical release of the Federal Reserve Board.
SAFE HARBOR STATEMENT
This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates," "confident" and similar statements. Among other things, the outlook for 2018 and quotations from management in this announcement, as well as Noah's strategic and operational plans, contain forward-looking statements. Noah may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission, in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to fourth parties. Statements that are not historical facts, including statements about Noah's beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause Noah's actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: its goals and strategies; its future business development, financial condition and results of operations; the expected growth of the wealth management market in China and internationally; its expectations regarding demand for and market acceptance of the products it distributes; its expectations regarding keeping and strengthening its relationships with key clients; relevant government policies and regulations relating to its industry; its ability to attract and retain qualified employees; its ability to stay abreast of market trends and technological advances; its plans to invest in research and development to enhance its product choices and service offerings; competition in its industry in China and internationally; general economic and business conditions in China; and its ability to effectively protect its intellectual property rights and not to infringe on the intellectual property rights of others. Further information regarding these and other risks is included in Noah's filings with the U.S. Securities and Exchange Commission, including its annual reports on Form 20-F. All information provided in this press release and in the attachments is as of the date of this press release, and Noah does not undertake any obligation to update any such information, including forward-looking statements, as a result of new information, future events or otherwise, except as required under the applicable law.
Contacts:
Noah Holdings Limited
Eva Ma
Tel: +86-21-8035-9221
[email protected]
[1] Noah's Non-GAAP financial measures are its corresponding GAAP financial measures excluding the effects of all forms of share-based compensation and fair value changes of equity securities (unrealized) and adjusting for sale of equity securities. See "Reconciliation of GAAP to Non-GAAP Results" at the end of this press release. |
[2] "Active clients" for a given period refers to registered clients who purchase financial products provided or distributed by Noah during that given period, excluding clients in Noah's other financial services segment. |
[3] "Average transaction value per active client" refers to the average value of financial products that were purchased by active clients during the period specified. |
[4] The asset expiration/redemption of secondary market equity investments also includes market appreciation or depreciation. |
-- FINANCIAL AND OPERATIONAL TABLES FOLLOW --
Noah Holdings Limited |
|||||||
Condensed Consolidated Balance Sheets |
|||||||
(unaudited) |
|||||||
As of |
|||||||
March 31, |
June 30, |
June 30, |
|||||
2018 |
2018 |
2018 |
|||||
RMB'000 |
RMB'000 |
USD'000 |
|||||
Assets |
|||||||
Current assets: |
|||||||
Cash and cash equivalents |
2,151,447 |
2,094,773 |
316,570 |
||||
Short-term investments (including short-term |
246,740 |
224,043 |
33,858 |
||||
Accounts receivable and contract assets, net of |
228,770 |
243,098 |
36,738 |
||||
Loans receivable |
827,737 |
601,952 |
90,969 |
||||
Amounts due from related parties |
653,788 |
563,286 |
85,126 |
||||
Loans receivable from factoring business |
71,403 |
68,358 |
10,331 |
||||
Other current assets |
247,256 |
483,894 |
73,128 |
||||
Total current assets |
4,427,141 |
4,279,404 |
646,720 |
||||
Long-term investments (including long-term investments |
890,735 |
806,094 |
121,820 |
||||
Investment in affiliates |
1,049,353 |
1,176,750 |
177,835 |
||||
Property and equipment, net |
299,415 |
295,786 |
44,700 |
||||
Non-current deferred tax assets |
72,357 |
97,296 |
14,704 |
||||
Other non-current assets |
114,226 |
77,196 |
11,666 |
||||
Total Assets |
6,853,227 |
6,732,526 |
1,017,445 |
||||
Liabilities and Equity |
|||||||
Current liabilities: |
|||||||
Accrued payroll and welfare expenses |
563,715 |
479,654 |
72,487 |
||||
Income tax payable |
82,394 |
18,484 |
2,793 |
||||
Amounts due to related parties |
280 |
336 |
51 |
||||
Deferred revenues |
167,768 |
146,462 |
22,134 |
||||
Loans payable from factoring business |
302 |
35,003 |
5,290 |
||||
Other current liabilities |
581,379 |
383,256 |
57,919 |
||||
Total current liabilities |
1,395,838 |
1,063,195 |
160,674 |
||||
Non-current deferred tax liabilities |
51,810 |
50,172 |
7,582 |
||||
Convertible notes |
470,445 |
330,855 |
50,000 |
||||
Other non-current liabilities |
112,839 |
112,485 |
16,999 |
||||
Total Liabilities |
2,030,932 |
1,556,707 |
235,255 |
||||
Equity |
4,822,295 |
5,175,819 |
782,190 |
||||
Total Liabilities and Equity |
6,853,227 |
6,732,526 |
1,017,445 |
Noah Holdings Limited |
|||||||
Condensed Consolidated Income Statements |
|||||||
(In RMB'000, except for USD data, per ADS data and percentages) |
|||||||
(unaudited) |
|||||||
Three months ended |
|||||||
June 30, |
June 30, |
June 30, |
Change |
||||
2017 |
2018 |
2018 |
|||||
Revenues: |
RMB'000 |
RMB'000 |
USD'000 |
||||
Revenues from others[1]: |
|||||||
One-time commissions |
123,321 |
161,791 |
24,450 |
31.2% |
|||
Recurring service fees |
144,245 |
167,196 |
25,267 |
15.9% |
|||
Performance-based income |
16,179 |
10,082 |
1,524 |
(37.7%) |
|||
Other service fees |
48,608 |
76,883 |
11,619 |
58.2% |
|||
Total revenues from others |
332,353 |
415,952 |
62,860 |
25.2% |
|||
Revenues from funds Gopher manages[1]: |
|||||||
One-time commissions |
177,333 |
72,805 |
11,003 |
(58.9%) |
|||
Recurring service fees |
195,891 |
284,389 |
42,978 |
45.2% |
|||
Performance-based income |
7,570 |
29,213 |
4,415 |
285.9% |
|||
Total revenues from funds |
380,794 |
386,407 |
58,396 |
1.5% |
|||
Total revenues |
713,147 |
802,359 |
121,256 |
12.5% |
|||
Less: business taxes and |
(5,836) |
(4,757) |
(718) |
(18.5%) |
|||
Net revenues |
707,311 |
797,602 |
120,538 |
12.8% |
|||
Operating costs and |
|||||||
Compensation and benefits |
|||||||
Relationship manager |
(140,078) |
(168,429) |
(25,454) |
20.2% |
|||
Performance fee |
- |
(5,200) |
(786) |
N.A. |
|||
Other compensations |
(190,895) |
(216,635) |
(32,739) |
13.5% |
|||
Total compensation and |
(330,973) |
(390,264) |
(58,979) |
17.9% |
|||
Selling expenses |
(71,376) |
(120,472) |
(18,206) |
68.8% |
|||
General and administrative |
(49,231) |
(68,510) |
(10,353) |
39.2% |
|||
Other operating expenses |
(41,268) |
(28,589) |
(4,320) |
(30.7%) |
|||
Government grants |
9,791 |
31,432 |
4,750 |
221.0% |
|||
Total operating costs and |
(483,057) |
(576,403) |
(87,108) |
19.3% |
|||
Income from operations |
224,254 |
221,199 |
33,430 |
(1.4%) |
|||
Other income: |
|||||||
Interest income |
10,440 |
18,633 |
2,816 |
78.5% |
|||
Interest expenses |
(4,894) |
(3,313) |
(501) |
(32.3%) |
|||
Investment income |
10,943 |
16,754 |
2,532 |
53.1% |
|||
Other (expense) income |
2,055 |
(21,357) |
(3,228) |
(1139.3%) |
|||
Total other income |
18,544 |
10,717 |
1,619 |
(42.2%) |
|||
Income before taxes and |
242,798 |
231,916 |
35,049 |
(4.5%) |
|||
Income tax expense |
(60,244) |
(57,651) |
(8,712) |
(4.3%) |
|||
Income from equity in affiliates |
23,308 |
12,087 |
1,827 |
(48.1%) |
|||
Net income |
205,862 |
186,352 |
28,164 |
(9.5%) |
|||
Less: net loss attributable |
(4,070) |
6,867 |
1,038 |
(268.7%) |
|||
Less: Loss attributable to |
2,891 |
- |
- |
(100.0%) |
|||
Net income attributable to |
207,041 |
179,485 |
27,126 |
(13.3%) |
|||
Income per ADS, basic |
3.67 |
3.13 |
0.47 |
(14.7%) |
|||
Income per ADS, diluted |
3.52 |
3.00 |
0.45 |
(14.8%) |
|||
Margin analysis: |
|||||||
Operating margin |
31.7% |
27.7% |
27.7% |
||||
Net margin |
29.1% |
23.4% |
23.4% |
||||
Weighted average ADS equivalent[2]: |
|||||||
Basic |
56,461,612 |
57,295,516 |
57,295,516 |
||||
Diluted |
60,205,429 |
60,747,298 |
60,747,298 |
||||
ADS equivalent outstanding |
56,547,380 |
58,498,187 |
58,498,187 |
||||
[1] Starting from the first quarter of 2018, we report revenue streams in two categories - revenues from |
|||||||
[2] Assumes all outstanding ordinary shares are represented by ADSs. Each ordinary share represents two |
Noah Holdings Limited |
|||||||
Condensed Consolidated Income Statements |
|||||||
(In RMB'000, except for USD data, per ADS data and percentages) |
|||||||
(unaudited) |
|||||||
Six months ended |
|||||||
June 30, |
June 30, |
June 30, |
Change |
||||
2017 |
2018 |
2018 |
|||||
Revenues: |
RMB'000 |
RMB'000 |
USD'000 |
||||
Revenues from others[1]: |
|||||||
One-time commissions |
323,108 |
381,332 |
57,628 |
18.0% |
|||
Recurring service fees |
289,274 |
311,128 |
47,019 |
7.6% |
|||
Performance-based |
28,729 |
30,739 |
4,645 |
7.0% |
|||
Other service fees |
81,849 |
136,872 |
20,685 |
67.2% |
|||
Total revenues from others |
722,960 |
860,071 |
129,977 |
19.0% |
|||
Revenues from funds |
|||||||
One-time commissions |
321,889 |
171,189 |
25,871 |
(46.8%) |
|||
Recurring service fees |
377,781 |
538,456 |
81,373 |
42.5% |
|||
Performance-based |
7,649 |
68,261 |
10,316 |
792.4% |
|||
Total revenues from funds |
707,319 |
777,906 |
117,560 |
10.0% |
|||
Total revenues |
1,430,279 |
1,637,977 |
247,537 |
14.5% |
|||
Less: business taxes and |
(9,798) |
(9,456) |
(1,429) |
(3.5%) |
|||
Net revenues |
1,420,481 |
1,628,521 |
246,108 |
14.6% |
|||
Operating costs and expenses: |
|||||||
Compensation and |
|||||||
Relationship manager |
(290,391) |
(327,130) |
(49,437) |
12.7% |
|||
Performance fee |
- |
(11,400) |
(1,723) |
N.A. |
|||
Other compensations |
(381,164) |
(412,447) |
(62,330) |
8.2% |
|||
Total compensation and |
(671,555) |
(750,977) |
(113,490) |
11.8% |
|||
Selling expenses |
(131,979) |
(226,731) |
(34,264) |
71.8% |
|||
General and administrative |
(108,869) |
(124,439) |
(18,806) |
14.3% |
|||
Other operating expenses |
(70,714) |
(66,552) |
(10,058) |
(5.9%) |
|||
Government grants |
43,723 |
35,920 |
5,428 |
(17.8%) |
|||
Total operating costs and |
(939,394) |
(1,132,779) |
(171,190) |
20.6% |
|||
Income from operations |
481,087 |
495,742 |
74,918 |
3.0% |
|||
Other income: |
|||||||
Interest income |
19,148 |
41,500 |
6,272 |
116.7% |
|||
Interest expenses |
(9,807) |
(10,182) |
(1,539) |
3.8% |
|||
Investment income |
21,089 |
58,886 |
8,899 |
179.2% |
|||
Other (expense) income |
3,192 |
(20,194) |
(3,052) |
(732.6%) |
|||
Total other income |
33,622 |
70,010 |
10,580 |
108.2% |
|||
Income before taxes and |
514,709 |
565,752 |
85,498 |
9.9% |
|||
Income tax expense |
(122,159) |
(131,313) |
(19,844) |
7.5% |
|||
Income from equity in |
29,034 |
12,739 |
1,925 |
(56.1%) |
|||
Net income |
421,584 |
447,178 |
67,579 |
6.1% |
|||
Less: net loss attributable |
(9,270) |
(772) |
(117) |
(91.7%) |
|||
Less: Loss attributable to |
6,816 |
- |
- |
(100.0%) |
|||
Net income attributable to |
424,038 |
447,950 |
67,696 |
5.6% |
|||
Income per ADS, basic |
7.51 |
7.82 |
1.18 |
4.1% |
|||
Income per ADS, diluted |
7.04 |
7.37 |
1.11 |
4.7% |
|||
Margin analysis: |
|||||||
Operating margin |
33.9% |
30.4% |
30.4% |
||||
Net margin |
29.7% |
27.5% |
27.5% |
||||
Weighted average ADS equivalent[2]: |
|||||||
Basic |
56,461,612 |
57,295,516 |
57,295,516 |
||||
Diluted |
60,205,429 |
60,747,298 |
60,747,298 |
||||
ADS equivalent outstanding |
56,547,380 |
58,498,187 |
58,498,187 |
||||
[1] Starting from the first quarter of 2018, we report revenue streams in two categories - revenues from |
|||||||
[2] Assumes all outstanding ordinary shares are represented by ADSs. Each ordinary share represents two |
Noah Holdings Limited |
|||||||||
Condensed Comprehensive Income Statements |
|||||||||
(unaudited) |
|||||||||
Three months ended |
|||||||||
June 30, |
June 30, |
June 30, |
Change |
||||||
2017 |
2018 |
2018 |
|||||||
RMB'000 |
RMB'000 |
USD'000 |
|||||||
Net income |
205,862 |
186,352 |
28,164 |
(9.5%) |
|||||
Other comprehensive income, net of tax: |
|||||||||
Foreign currency translation adjustments |
(6,321) |
52,539 |
7,940 |
(931.2%) |
|||||
Fair value fluctuation of available for sale |
2,606 |
(2,469) |
(373) |
(194.7%) |
|||||
Comprehensive income |
202,147 |
236,422 |
35,731 |
17.0% |
|||||
Less: Comprehensive income (loss) |
(4,029) |
6,835 |
1,033 |
(269.6%) |
|||||
Less: Loss attributable to redeemable |
2,891 |
- |
- |
(100.0%) |
|||||
Comprehensive income attributable to |
203,285 |
229,587 |
34,698 |
12.9% |
Noah Holdings Limited |
|||||||||
Condensed Comprehensive Income Statements |
|||||||||
(unaudited) |
|||||||||
Six months ended |
|||||||||
June 30, |
June 30, |
June 30, |
Change |
||||||
2017 |
2018 |
2018 |
|||||||
RMB'000 |
RMB'000 |
USD'000 |
|||||||
Net income |
421,584 |
447,178 |
67,579 |
6.1% |
|||||
Other comprehensive income, net of tax: |
|||||||||
Foreign currency translation adjustments |
(10,466) |
17,676 |
2,671 |
(268.9%) |
|||||
Fair value fluctuation of available for sale |
4,121 |
(1,093) |
(165) |
(126.5%) |
|||||
Comprehensive income |
415,239 |
463,761 |
70,085 |
11.7% |
|||||
Less: Comprehensive loss attributable to |
(9,345) |
(744) |
(112) |
(92.0%) |
|||||
Less: Loss attributable to redeemable |
6,816 |
- |
- |
(100.0%) |
|||||
Comprehensive income attributable to |
417,768 |
464,505 |
70,197 |
11.2% |
|||||
Noah Holdings Limited |
|||||
Supplemental Information |
|||||
(unaudited) |
|||||
As of |
|||||
June 30, |
June 30, |
Change |
|||
Number of registered clients |
164,728 |
220,601 |
33.9% |
||
Number of relationship managers |
1,259 |
1,495 |
18.7% |
||
Number of cities under coverage |
76 |
81 |
6.6% |
||
Three months ended |
|||||
June 30, |
June 30, |
Change |
|||
(in millions of RMB, except number of active clients and percentages) |
|||||
Number of active clients |
4,484 |
4,461 |
(0.5%) |
||
Transaction value: |
|||||
Fixed income products |
23,505 |
19,252 |
(18.1%) |
||
Private equity products |
8,252 |
6,287 |
(23.8%) |
||
Secondary market equity products |
1,111 |
2,835 |
155.2% |
||
Other products |
94 |
678 |
621.3% |
||
Total transaction value |
32,962 |
29,052 |
(11.9%) |
||
Average transaction value per active client |
7.35 |
6.51 |
(11.4%) |
Noah Holdings Limited |
|||||||
Segment Condensed Income Statements |
|||||||
(unaudited) |
|||||||
Three months ended June 30, 2018 |
|||||||
Wealth |
Asset |
Other |
Total |
||||
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
||||
Revenues: |
|||||||
Revenues from others |
|||||||
One-time commissions |
161,421 |
370 |
- |
161,791 |
|||
Recurring service fees |
158,469 |
8,727 |
- |
167,196 |
|||
Performance-based income |
10,082 |
- |
- |
10,082 |
|||
Other service fees |
27,613 |
2,735 |
46,535 |
76,883 |
|||
Total revenues from others |
357,585 |
11,832 |
46,535 |
415,952 |
|||
Revenues from funds Gopher manages |
|||||||
One-time commissions |
72,805 |
- |
- |
72,805 |
|||
Recurring service fees |
127,264 |
157,125 |
- |
284,389 |
|||
Performance-based income |
1,739 |
27,474 |
- |
29,213 |
|||
Total revenues from funds Gopher manages |
201,808 |
184,599 |
- |
386,407 |
|||
Total revenues |
559,393 |
196,431 |
46,535 |
802,359 |
|||
Less: business taxes and related surcharges |
(2,932) |
(924) |
(901) |
(4,757) |
|||
Net revenues |
556,461 |
195,507 |
45,634 |
797,602 |
|||
Operating costs and expenses: |
|||||||
Compensation and benefits |
|||||||
Relationship manager compensation |
(167,533) |
- |
(896) |
(168,429) |
|||
Performance fee compensation |
- |
(5,200) |
- |
(5,200) |
|||
Other compensations |
(121,290) |
(63,723) |
(31,622) |
(216,635) |
|||
Total compensation and benefits |
(288,823) |
(68,923) |
(32,518) |
(390,264) |
|||
Selling expenses |
(110,686) |
(5,361) |
(4,425) |
(120,472) |
|||
General and administrative expenses |
(41,550) |
(19,235) |
(7,725) |
(68,510) |
|||
Other operating expenses |
(7,745) |
(4,725) |
(16,119) |
(28,589) |
|||
Government grants |
27,994 |
3,418 |
20 |
31,432 |
|||
Total operating costs and expenses |
(420,810) |
(94,826) |
(60,767) |
(576,403) |
|||
Income (loss) from operations |
135,651 |
100,681 |
(15,133) |
221,199 |
Noah Holdings Limited |
|||||||
Segment Condensed Income Statements |
|||||||
(unaudited) |
|||||||
Three months ended June 30, 2017 |
|||||||
Wealth Business |
Asset Business |
Other |
Total |
||||
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
||||
Revenues: |
|||||||
Revenues from others |
|||||||
One-time commissions |
122,955 |
366 |
- |
123,321 |
|||
Recurring service fees |
136,182 |
8,063 |
- |
144,245 |
|||
Performance-based income |
15,015 |
1,164 |
- |
16,179 |
|||
Other service fees |
21,842 |
94 |
26,672 |
48,608 |
|||
Total revenues from others |
295,994 |
9,687 |
26,672 |
332,353 |
|||
Revenues from funds Gopher manages |
|||||||
One-time commissions |
177,333 |
- |
- |
177,333 |
|||
Recurring service fees |
75,045 |
120,846 |
- |
195,891 |
|||
Performance-based income |
7,194 |
376 |
- |
7,570 |
|||
Total revenues from funds Gopher |
259,572 |
121,222 |
- |
380,794 |
|||
Total revenues |
555,566 |
130,909 |
26,672 |
713,147 |
|||
Less: business taxes and related surcharges |
(4,963) |
(580) |
(293) |
(5,836) |
|||
Net revenues |
550,603 |
130,329 |
26,379 |
707,311 |
|||
Operating costs and expenses: |
|||||||
Compensation and benefits |
|||||||
Relationship manager |
(138,330) |
(1) |
(1,747) |
(140,078) |
|||
Other compensations |
(112,454) |
(44,687) |
(33,754) |
(190,895) |
|||
Total compensation and benefits |
(250,784) |
(44,688) |
(35,501) |
(330,973) |
|||
Selling expenses |
(66,919) |
(1,432) |
(3,025) |
(71,376) |
|||
General and administrative |
(29,911) |
(11,168) |
(8,152) |
(49,231) |
|||
Other operating expenses |
(27,494) |
(3,314) |
(10,460) |
(41,268) |
|||
Government grants |
9,731 |
60 |
- |
9,791 |
|||
Total operating costs and expenses |
(365,377) |
(60,542) |
(57,138) |
(483,057) |
|||
Income (loss) from operations |
185,226 |
69,787 |
(30,759) |
224,254 |
Noah Holdings Limited |
|||||
Reconciliation of GAAP to Non-GAAP Results |
|||||
(In RMB, except for per ADS data and percentages) |
|||||
(unaudited) [5] |
|||||
Three months ended |
|||||
June 30, |
June 30, |
Change |
|||
2017 |
2018 |
||||
RMB'000 |
RMB'000 |
||||
Net income attributable to Noah shareholders |
207,041 |
179,485 |
(13.3%) |
||
Adjustment for share-based compensation related to: |
|||||
Share options |
12,622 |
9,724 |
(23.0%) |
||
Restricted shares |
6,849 |
10,517 |
53.6% |
||
Less: Gains (loss) from fair value changes of equity |
- |
(49,063) |
N.A |
||
Add: Gains (loss) from sales of equity securities |
- |
3,338 |
N.A |
||
Non-GAAP net income attributable to Noah |
226,512 |
252,127 |
11.3% |
||
Net margin attributable to Noah shareholders |
29.3% |
22.5% |
|||
Non-GAAP net margin attributable to Noah |
32.0% |
31.6% |
|||
Net income attributable to Noah shareholders per ADS, |
3.52 |
3.00 |
(14.8%) |
||
Non-GAAP net income attributable to Noah shareholders |
3.84 |
4.20 |
9.4% |
||
* The non-GAAP adjustments do not take into consideration the impact of taxes on such adjustments. |
|||||
[5] Noah's Non-GAAP financial measures are its corresponding GAAP financial measures excluding the |
Noah Holdings Limited |
|||||
Reconciliation of GAAP to Non-GAAP Results |
|||||
(In RMB, except for per ADS data and percentages) |
|||||
(unaudited) |
|||||
Six months ended |
|||||
June 30, |
June 30, |
Change |
|||
2017 |
2018 |
||||
RMB'000 |
RMB'000 |
||||
Net income attributable to Noah shareholders |
424,038 |
447,950 |
5.6% |
||
Adjustment for share-based compensation related to: |
|||||
Share options |
25,153 |
21,934 |
(12.8%) |
||
Restricted shares |
14,560 |
21,008 |
44.3% |
||
Less: Gains (loss) from fair value changes of equity |
- |
(14,275) |
N.A |
||
Add: Gains (loss) from sales of equity securities |
- |
3,338 |
N.A |
||
Non-GAAP net income attributable to Noah |
463,751 |
508,505 |
9.7% |
||
Net margin attributable to Noah shareholders |
29.9% |
27.5% |
|||
Non-GAAP net margin attributable to Noah |
32.6% |
31.2% |
|||
Net income attributable to Noah shareholders per ADS, |
7.04 |
7.37 |
4.7% |
||
Non-GAAP net income attributable to Noah shareholders |
7.70 |
8.37 |
8.7% |
||
* The non-GAAP adjustments do not take into consideration the impact of taxes on such adjustments. |
SOURCE Noah Holdings Limited
Share this article