SHANGHAI, May 16, 2017 /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 first quarter of 2017.
FIRST QUARTER 2017 FINANCIAL HIGHLIGHTS
(RMB millions, except percentages) |
Q1 2016 |
Q1 2017 |
YoY Change |
||
Wealth management |
463.6 |
562.0 |
21.2% |
||
Asset management |
137.7 |
126.4 |
(8.2%) |
||
Internet financial services |
5.8 |
24.8 |
326.7% |
||
Total net revenues |
607.2 |
713.2 |
17.5% |
(RMB millions, except percentages) |
Q1 2016 |
Q1 2017 |
YoY Change |
||
Wealth management |
133.2 |
209.2 |
57.1% |
||
Asset management |
146.6 |
78.7 |
(46.3%) |
||
Internet financial services |
(52.5) |
(31.1) |
N/A |
||
Total income from operations |
227.3 |
256.8 |
13.0% |
[1] Noah's Non-GAAP financial measures are its corresponding GAAP financial measures as adjusted by excluding the effects of all forms of share-based compensation. |
FIRST QUARTER 2017 OPERATIONAL UPDATES
Wealth Management Business
The Company's wealth management business offers wealth management products and provides comprehensive financial services to high net worth individuals, enterprise and institutional clients in China. Through our wealth management business, we primarily distribute onshore and offshore fixed income products, private equity products, secondary market products and insurance products.
Product type |
Three months ended March 31, |
|||
2016 |
2017 |
|||
(RMB in billions, except percentages) |
||||
Fixed income products |
16.1 |
65.1% |
22.1 |
67.6% |
Private equity products |
6.1 |
24.4% |
9.1 |
27.8% |
Secondary market equity fund products |
2.3 |
9.3% |
1.1 |
3.4% |
Other products |
0.3 |
1.2% |
0.4 |
1.2% |
All products |
24.8 |
100.0% |
32.7 |
100.0% |
[2] "Active clients" refers to registered clients who purchased wealth management products distributed by Noah during the period specified. |
Asset Management Business
Gopher Asset Management ("Gopher"), the Company's subsidiary, is a leading alternative asset manager in China. Gopher develops and manages private equity, real estate, secondary market and other investments denominated in both Renminbi and foreign currencies.
Product type |
As of December |
Asset |
Asset |
As of March 31, |
|||
(RMB billions, except percentages) |
|||||||
Real estate investments |
23.2 |
19.2% |
9.5 |
12.9 |
19.8 |
15.3% |
|
Private equity investments |
61.7 |
51.0% |
8.6 |
0.6 |
69.6 |
53.8% |
|
Secondary market investments |
8.3 |
6.9% |
0.1 |
1.5 |
6.9 |
5.3% |
|
Other investments |
27.8 |
23.0% |
10.1 |
4.7 |
33.2 |
25.6% |
|
All products |
120.9 |
100.0% |
28.2 |
19.6 |
129.6 |
100.0% |
Internet Financial Service Business
The Company's internet financial service business provides financial products and services through a proprietary internet financial service platform mainly targeting mass affluent individuals in China.
Mr. Kenny Lam, Group President of Noah, commented, "We started 2017 with a strong first quarter and continued momentum. Our wealth management business continues to grow rapidly with a broader range of high quality services and products, which led to higher client loyalty. Our asset management business is in the midst of building new capabilities and our new businesses are beginning to deliver impactful results. We are quite confident of a successful 2017 and will continue to deliver on our long-term strategic objectives."
FIRST QUARTER 2017 FINANCIAL RESULTS
Net Revenues
Net revenues for the first quarter of 2017 were RMB713.2 million (US$103.6 million), a 17.5% increase from the corresponding period in 2016, primarily due to increases in one-time commission and recurring service fee revenues.
Operating costs and expenses
Operating costs and expenses include compensation and benefits, selling expenses, general and administrative expenses, other operating expenses and government subsidies. Operating costs and expenses for the first quarter of 2017 were RMB456.3 million (US$66.3 million), a 20.1% increase from the corresponding period in 2016. The increase was primarily due to increased compensation costs and decreased government subsidies.
Operating Margin
Operating margin for the first quarter of 2017 was 36.0%, relatively stable compared with 37.4% for the corresponding period in 2016.
Income Tax Expenses
Income tax expenses for the first quarter of 2017 were RMB61.9 million (US$9.0 million), a 16.0% increase from the corresponding period in 2016. The increase was primarily due to the combined impact of higher taxable income and a higher effective tax rate.
Net Income
Balance Sheet and Cash Flow
As of March 31, 2017, the Company had RMB2,609.2 million (US$379.1 million) in cash and cash equivalents, compared to RMB2,982.5 million as of December 31, 2016 and RMB2,480.3 million as of March 31, 2016.
Cash inflow from the Company's operating activities during the first quarter of 2017 was RMB24.6 million (US$3.6 million), compared to income from operations of RMB227.3 million, mainly due to the payout of the annual bonus and a temporary increase in other current assets.
Cash outflow from the Company's investing activities during the first quarter of 2017 was RMB363.9 million (US$52.9 million), primarily due to increases in short-term and long-term investments to improve cash usage and capital management.
Cash outflow from the Company's financing activities was RMB25.7 million (US$3.7 million) in the first quarter of 2017, during which the Company's shares were bought back under an authorized share repurchase plan.
On July 8, 2016, the Company's board of directors authorized a share repurchase program of up to US$50 million worth of its issued and outstanding ADSs over the course of one year. As of March 31, 2017, the Company had repurchased 223,250 ADSs for approximately US$5.1 million under this program, inclusive of transaction charges, at an average effective price of US$22.74.
2017 FORECAST
The Company estimates that non-GAAP net income attributable to Noah shareholders for the full year 2017 will be in the range of RMB825 million to RMB860 million, an increase of 14.1% to 18.9% compared to the full year 2016. 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 first quarter 2017 unaudited financial results and recent business activities.
The conference call may be accessed with the following details:
Conference call details |
|
Date/Time
|
Monday, May 15, 2017 at 8:00 p.m., U.S. Eastern Time Tuesday, May 16, 2017 at 8:00 a.m., Hong Kong Time |
Dial in details |
|
- United States Toll Free |
+1-888-346-8982 |
- Mainland China Toll Free |
4001-201203 |
- Hong Kong Toll Free |
800-905-945 |
- International |
+1-412-902-4272 |
Conference Title |
Noah Holdings Limited First Quarter 2017 Earnings Call |
Participant Password |
Noah Holdings |
A telephone replay will be available starting one hour after the end of the conference call until May 22, 2017 at +1-877-344-7529 (US Toll Free) or +1-412-317-0088 (International Toll). The replay access code is 10106560.
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.noahwm.com.
DISCUSSION OF NON-GAAP FINANCIAL MEASURES
In addition to disclosing financial results prepared in accordance with U.S. GAAP, the Company's earnings release contains non-GAAP financial measures that exclude the effects of all forms of share-based compensation. The reconciliation of these non-GAAP financial measures to the nearest GAAP measures is set forth in the table captioned "Reconciliation of GAAP to Non-GAAP Results" below.
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 measure 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 non-GAAP net income attributable to Noah shareholders results reflecting adjustments to exclude the impact of share-based compensation to supplement U.S. GAAP financial data. As such, the Company believes that the presentation of the non-GAAP net income attributable to Noah shareholders, non-GAAP net income attributable to Noah shareholders per diluted ADS and non-GAAP net margin attributable to Noah shareholders provides important supplemental information to investors regarding financial and business trends relating to the Company's financial condition and results of operations in a manner consistent with that used by management. Pursuant to U.S. GAAP, the Company recognized significant amounts of expenses for the restricted shares and share options in the periods presented. The Company utilized the non-GAAP financial results to make financial results comparable period to period and to better understand its historical business operations.
ABOUT NOAH HOLDINGS LIMITED
Founded in 2005, 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 first quarter of 2017, Noah distributed RMB32.7 billion (US$4.8 billion) of wealth management products. Through our subsidiary, Gopher Asset Management, we had assets under management of RMB129.6 billion (US$18.8 billion) as of March 31, 2017.
Our wealth management business primarily distributes onshore and offshore fixed income products, private equity products, secondary market products and insurance products. Noah delivers customized financial solutions to clients through a network of 1,251 relationship managers across 199 branches and sub-branches in 74 cities in China, and serves the international investment needs of its clients through wholly owned subsidiaries in Hong Kong and the United States. The Company's wealth management business had 148,505 registered clients as of March 31, 2017. Gopher Asset Management is a leading alternative asset manager in China, and manages private equity, real estate, secondary market and other investments denominated in both Renminbi and foreign currencies. We also provide internet financial services through a proprietary internet financial service platform targeting mass affluent individuals in China.
For more information, please visit Noah at ir.noahwm.com .
FOREIGN CURRENCY TRANSLATION
In this announcement, the unaudited financial results for the quarter ended March 31, 2017 are stated in RMB. This announcement contains currency conversions of certain RMB amounts into US$ 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 RMB6.8832 to US$1.00, the effective noon buying rate for March 31, 2017 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 2017 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 third 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
Steve Zeng
Noah Holdings Limited
Tel: +86-21-8035-9221
ir@noahwm.com
-- FINANCIAL AND OPERATIONAL TABLES FOLLOW --
Noah Holdings Limited |
||||||||||||||
Condensed Consolidated Balance Sheets |
||||||||||||||
(unaudited) |
||||||||||||||
As of |
||||||||||||||
December 31, 2016 |
March 31, 2017 |
March 31, 2017 |
||||||||||||
RMB |
RMB |
USD |
||||||||||||
Assets |
||||||||||||||
Current assets: |
||||||||||||||
Cash and cash equivalents |
2,982,509,565 |
2,609,189,604 |
379,066,365 |
|||||||||||
Restricted cash |
1,000,000 |
1,000,000 |
145,281 |
|||||||||||
Short-term investments |
299,174,435 |
410,236,781 |
59,599,718 |
|||||||||||
Accounts receivable, net of allowance for |
204,131,815 |
206,698,310 |
30,029,392 |
|||||||||||
Loans receivable |
113,919,956 |
115,878,152 |
16,834,924 |
|||||||||||
Amounts due from related parties |
438,839,542 |
599,928,166 |
87,158,323 |
|||||||||||
Factoring receivables |
604,176,000 |
573,674,100 |
83,344,099 |
|||||||||||
Other current assets |
88,778,883 |
305,948,259 |
44,448,550 |
|||||||||||
Total current assets |
4,732,530,196 |
4,822,553,372 |
700,626,652 |
|||||||||||
Long-term investments |
346,920,327 |
465,155,852 |
67,578,430 |
|||||||||||
Investment in affiliates |
539,176,511 |
543,279,802 |
78,928,377 |
|||||||||||
Property and equipment, net |
243,489,512 |
246,843,188 |
35,861,690 |
|||||||||||
Non-current deferred tax assets |
55,726,799 |
52,577,197 |
7,638,482 |
|||||||||||
Other non-current assets |
38,646,355 |
38,727,876 |
5,626,435 |
|||||||||||
Total Assets |
5,956,489,700 |
6,169,137,287 |
896,260,066 |
|||||||||||
Liabilities and Equity |
||||||||||||||
Current liabilities: |
||||||||||||||
Accrued payroll and welfare expenses |
555,228,116 |
384,234,867 |
55,822,127 |
|||||||||||
Income tax payable |
23,161,986 |
81,487,108 |
11,838,550 |
|||||||||||
Amounts due to related parties |
12,273,000 |
12,273,000 |
1,783,037 |
|||||||||||
Deferred revenues |
93,252,362 |
183,354,440 |
26,637,965 |
|||||||||||
Payable to individual investors of |
569,374,828 |
579,975,393 |
84,259,558 |
|||||||||||
Other current liabilities |
322,421,476 |
350,841,194 |
50,970,652 |
|||||||||||
Convertible notes (current)[4] |
- |
550,656,000 |
80,000,000 |
|||||||||||
Total current liabilities |
1,575,711,768 |
2,142,822,002 |
311,311,890 |
|||||||||||
Non-current uncertain tax position liabilities |
4,456,335 |
4,449,328 |
646,404 |
|||||||||||
Other non-current liabilities |
98,945,858 |
92,314,427 |
13,411,557 |
|||||||||||
Convertible notes |
555,440,000 |
- |
- |
|||||||||||
Total Liabilities |
2,234,553,961 |
2,239,585,757 |
325,369,851 |
|||||||||||
Mezzanine Equity - Redeemable non- |
330,664,322 |
334,589,580 |
48,609,597 |
|||||||||||
Equity |
3,391,271,417 |
3,594,961,950 |
522,280,618 |
|||||||||||
Total Liabilities and Equity |
5,956,489,700 |
6,169,137,287 |
896,260,066 |
|||||||||||
[4] Convertible bonds classified as current liabilities represent convertible senior notes which may be redeemed within one year. The holders will have the right, at the holders' option, to require Noah to repurchase for cash on February 3, 2018 or on the maturity date. Thus, it is classified in current liability as of March 31, 2017. |
Noah Holdings Limited |
|||||||||||||
Condensed Consolidated Income Statements |
|||||||||||||
(In RMB, except for USD data, per ADS data and percentages) |
|||||||||||||
(unaudited) |
|||||||||||||
Three months ended |
|||||||||||||
March 31, |
March 31, |
March 31, |
Change |
||||||||||
2016 |
2017 |
2017 |
|||||||||||
Revenues: |
RMB |
RMB |
USD |
||||||||||
Third-party revenues |
|||||||||||||
One-time commissions |
228,091,653 |
199,785,900 |
29,025,148 |
(12.4%) |
|||||||||
Recurring service fees |
107,031,782 |
135,549,199 |
19,692,759 |
26.6% |
|||||||||
Performance-based income |
9,651,835 |
12,549,633 |
1,823,227 |
30.0% |
|||||||||
Other service fees |
20,030,783 |
26,364,626 |
3,830,286 |
31.6% |
|||||||||
Total third-party revenues |
364,806,053 |
374,249,358 |
54,371,420 |
2.6% |
|||||||||
Related party revenues |
|||||||||||||
One-time commissions |
60,579,007 |
144,556,591 |
21,001,364 |
138.6% |
|||||||||
Recurring service fees |
202,265,842 |
191,370,305 |
27,802,520 |
(5.4%) |
|||||||||
Performance-based income |
6,997,951 |
79,265 |
11,516 |
(98.9%) |
|||||||||
Other service fees |
619,353 |
6,876,383 |
999,010 |
1010.3% |
|||||||||
Total related party revenues |
270,462,153 |
342,882,544 |
49,814,410 |
26.8% |
|||||||||
Total revenues |
635,268,206 |
717,131,902 |
104,185,830 |
12.9% |
|||||||||
Less: business taxes and related |
(28,110,614) |
(3,962,204) |
(575,634) |
(85.9%) |
|||||||||
Net revenues |
607,157,592 |
713,169,698 |
103,610,196 |
17.5% |
|||||||||
Operating costs and expenses: |
|||||||||||||
Compensation and benefits |
|||||||||||||
Relationship manager compensation |
(135,594,705) |
(150,313,036) |
(21,837,668) |
10.9% |
|||||||||
Performance fee compensation |
(3,346,509) |
- |
- |
(100.0%) |
|||||||||
Other Compensations |
(174,404,709) |
(190,268,992) |
(27,642,520) |
9.1% |
|||||||||
Total compensation and benefits |
(313,345,923) |
(340,582,028) |
(49,480,188) |
8.7% |
|||||||||
Selling expenses |
(67,902,033) |
(60,603,173) |
(8,804,506) |
(10.7%) |
|||||||||
General and administrative expenses |
(50,213,661) |
(59,638,162) |
(8,664,308) |
18.8% |
|||||||||
Other operating expenses |
(17,298,096) |
(29,445,892) |
(4,277,936) |
70.2% |
|||||||||
Government subsidies |
68,941,562 |
33,932,025 |
4,929,688 |
(50.8%) |
|||||||||
Total operating costs and expenses |
(379,818,151) |
(456,337,230) |
(66,297,250) |
20.1% |
|||||||||
Income from operations |
227,339,441 |
256,832,468 |
37,312,946 |
13.0% |
|||||||||
Other income: |
|||||||||||||
Interest income |
8,677,696 |
8,707,539 |
1,265,042 |
0.3% |
|||||||||
Interest expenses |
(4,664,889) |
(4,912,616) |
(713,711) |
5.3% |
|||||||||
Investment income |
8,067,380 |
10,145,532 |
1,473,955 |
25.8% |
|||||||||
Other income |
646,557 |
1,136,828 |
165,160 |
75.8% |
|||||||||
Total other income |
12,726,744 |
15,077,283 |
2,190,447 |
18.5% |
|||||||||
Income before taxes and loss from equity |
240,066,185 |
271,909,751 |
39,503,392 |
13.3% |
|||||||||
Income tax expense |
(53,394,844) |
(61,915,237) |
(8,995,124) |
16.0% |
|||||||||
Income from equity in affiliates |
5,903,283 |
5,726,356 |
831,932 |
(3.0%) |
|||||||||
Net income |
192,574,624 |
215,720,870 |
31,340,201 |
12.0% |
|||||||||
Less: net loss attributable to non- |
(6,424,676) |
(5,199,594) |
(755,404) |
(19.1%) |
|||||||||
Gain attributable to redeemable non- |
- |
3,925,258 |
570,266 |
- |
|||||||||
Net income attributable to Noah |
198,999,300 |
216,995,206 |
31,525,338 |
9.0% |
|||||||||
Income per ADS, basic |
3.54 |
3.85 |
0.56 |
8.8% |
|||||||||
Income per ADS, diluted |
3.38 |
3.69 |
0.54 |
9.2% |
|||||||||
Margin analysis: |
|||||||||||||
Operating margin |
37.4% |
36.0% |
36.0% |
||||||||||
Net margin |
31.7% |
30.2% |
30.2% |
||||||||||
Weighted average ADS equivalent:[1] |
|||||||||||||
Basic |
56,176,502 |
56,364,758 |
56,364,758 |
||||||||||
Diluted |
60,251,430 |
60,108,286 |
60,108,286 |
||||||||||
ADS equivalent outstanding at end of |
56,214,768 |
56,415,307 |
56,415,307 |
||||||||||
[1] Assumes all outstanding ordinary shares are represented by ADSs. Each ordinary share represents two ADSs. |
Noah Holdings Limited |
|||||||||||
Condensed Comprehensive Income Statements |
|||||||||||
(unaudited) |
|||||||||||
Three months ended |
|||||||||||
March 31, |
March 31, |
March 31, |
Change |
||||||||
2016 |
2017 |
2017 |
|||||||||
RMB |
RMB |
USD |
|||||||||
Net income |
192,574,624 |
215,720,870 |
31,340,201 |
12.0% |
|||||||
Other comprehensive income, net of tax: |
|||||||||||
Foreign currency translation |
(1,546,586) |
(4,137,561) |
(601,110) |
167.5% |
|||||||
Fair value fluctuation of available for |
4,707,100 |
1,514,491 |
220,027 |
(67.8%) |
|||||||
Comprehensive income |
195,735,138 |
213,097,800 |
30,959,118 |
8.9% |
|||||||
Less: Comprehensive loss attributable to |
(6,436,694) |
(5,315,600) |
(772,257) |
(17.4%) |
|||||||
Gain attributable to redeemable non- |
- |
3,925,258 |
570,266 |
- |
|||||||
Comprehensive income attributable to |
202,171,832 |
214,488,142 |
31,161,108 |
6.1% |
Noah Holdings Limited |
|||||
Supplemental Information |
|||||
(unaudited) |
|||||
As of |
Change |
||||
March 31, 2016 |
March 31, 2017 |
||||
Number of registered clients |
105,557 |
148,505 |
40.7% |
||
Number of relationship managers |
1,137 |
1,251 |
10.0% |
||
Number of cities under coverage |
68 |
74 |
8.8% |
||
Three months ended |
Change |
||||
March 31, 2016 |
March 31, 2017 |
||||
(in millions of RMB, except number of active clients and percentages) |
|||||
Number of active clients |
4,948 |
4,362 |
(11.8%) |
||
Transaction value: |
|||||
Fixed income products |
16,144 |
22,102 |
36.9% |
||
Private equity fund products |
6,066 |
9,070 |
49.5% |
||
Secondary market equity fund |
2,317 |
1,126 |
(51.4%) |
||
Other products |
287 |
377 |
31.3% |
||
Total transaction value |
24,813 |
32,675 |
31.7% |
||
Average transaction value per client |
5.01 |
7.49 |
49.4% |
Noah Holdings Limited |
|||||||
Segment Condensed Income Statements |
|||||||
(unaudited) |
|||||||
Three months ended March 31, 2017 |
|||||||
Wealth Business |
Asset Business |
Internet |
Total |
||||
RMB |
RMB |
RMB |
RMB |
||||
Revenues: |
|||||||
Third-party revenues |
|||||||
One-time commissions |
199,653,023 |
132,877 |
- |
199,785,900 |
|||
Recurring service fees |
128,155,389 |
7,393,810 |
- |
135,549,199 |
|||
Performance-based income |
11,886,301 |
663,332 |
- |
12,549,633 |
|||
Other service fees |
8,161,044 |
- |
18,203,582 |
26,364,626 |
|||
Total third-party revenues |
347,855,757 |
8,190,019 |
18,203,582 |
374,249,358 |
|||
Related party revenues |
|||||||
One-time commissions |
144,542,049 |
14,542 |
- |
144,556,591 |
|||
Recurring service fees |
72,785,242 |
118,585,063 |
- |
191,370,305 |
|||
Performance-based income |
- |
79,265 |
- |
79,265 |
|||
Other service fees |
- |
- |
6,876,383 |
6,876,383 |
|||
Total related party revenues |
217,327,291 |
118,678,870 |
6,876,383 |
342,882,544 |
|||
Total revenues |
565,183,048 |
126,868,889 |
25,079,965 |
717,131,902 |
|||
Less: business taxes and related |
(3,194,542) |
(470,579) |
(297,083) |
(3,962,204) |
|||
Net revenues |
561,988,506 |
126,398,310 |
24,782,882 |
713,169,698 |
|||
Operating costs and expenses: |
|||||||
Compensation and benefits |
|||||||
Relationship manager |
(148,960,020) |
(3,000) |
(1,350,016) |
(150,313,036) |
|||
Other compensation |
(116,901,365) |
(39,762,494) |
(33,605,133) |
(190,268,992) |
|||
Total compensation and benefits |
(265,861,385) |
(39,765,494) |
(34,955,149) |
(340,582,028) |
|||
Selling expenses |
(54,571,915) |
(2,072,478) |
(3,958,780) |
(60,603,173) |
|||
General and administrative |
(35,300,244) |
(15,266,650) |
(9,071,268) |
(59,638,162) |
|||
Other operating expenses |
(12,447,000) |
(9,064,259) |
(7,934,633) |
(29,445,892) |
|||
Government subsidies |
15,412,025 |
18,520,000 |
- |
33,932,025 |
|||
Total operating costs and expenses |
(352,768,519) |
(47,648,881) |
(55,919,830) |
(456,337,230) |
|||
Income(loss) from operations |
209,219,987 |
78,749,429 |
(31,136,948) |
256,832,468 |
Noah Holdings Limited |
|||||||
Segment Condensed Income Statements |
|||||||
(unaudited) |
|||||||
Three months ended March 31, 2016 |
|||||||
Wealth Business |
Asset Business |
Internet |
Total |
||||
RMB |
RMB |
RMB |
RMB |
||||
Revenues: |
|||||||
Third-party revenues |
|||||||
One-time commissions |
227,814,903 |
276,750 |
- |
228,091,653 |
|||
Recurring service fees |
93,597,180 |
13,434,602 |
- |
107,031,782 |
|||
Performance-based income |
7,084,942 |
2,566,893 |
- |
9,651,835 |
|||
Other service fees |
13,507,742 |
- |
6,523,041 |
20,030,783 |
|||
Total third-party revenues |
342,004,767 |
16,278,245 |
6,523,041 |
364,806,053 |
|||
Related party revenues |
|||||||
One-time commissions |
59,505,300 |
1,073,707 |
- |
60,579,007 |
|||
Recurring service fees |
82,646,476 |
119,619,366 |
- |
202,265,842 |
|||
Performance-based income |
- |
6,997,951 |
- |
6,997,951 |
|||
Other service fees |
614,194 |
- |
5,159 |
619,353 |
|||
Total related party revenues |
142,765,970 |
127,691,024 |
5,159 |
270,462,153 |
|||
Total revenues |
484,770,737 |
143,969,269 |
6,528,200 |
635,268,206 |
|||
Less: business taxes and related |
(21,128,796) |
(6,261,747) |
(720,071) |
(28,110,614) |
|||
Net revenues |
463,641,941 |
137,707,522 |
5,808,129 |
607,157,592 |
|||
Operating costs and expenses: |
|||||||
Compensation and benefits |
|||||||
Relationship manager |
(135,564,480) |
(29,308) |
(917) |
(135,594,705) |
|||
Performance fee compensation |
- |
(3,346,509) |
- |
(3,346,509) |
|||
Other compensation |
(100,410,596) |
(40,050,216) |
(33,943,897) |
(174,404,709) |
|||
Total compensation and benefits |
(235,975,076) |
(43,426,033) |
(33,944,814) |
(313,345,923) |
|||
Selling expenses |
(58,757,267) |
(1,900,708) |
(7,244,058) |
(67,902,033) |
|||
General and administrative expenses |
(24,644,143) |
(12,360,500) |
(13,209,018) |
(50,213,661) |
|||
Other operating expenses |
(11,124,898) |
(2,270,719) |
(3,902,479) |
(17,298,096) |
|||
Government subsidies |
64,000 |
68,877,562 |
- |
68,941,562 |
|||
Total operating costs and expenses |
(330,437,384) |
8,919,602 |
(58,300,369) |
(379,818,151) |
|||
Income(loss) from operations |
133,204,557 |
146,627,124 |
(52,492,240) |
227,339,441 |
Noah Holdings Limited |
||||||
Reconciliation of GAAP to Non-GAAP Results |
||||||
(In RMB, except for per ADS data and percentages) |
||||||
(unaudited) |
||||||
Three months ended |
||||||
March 31, |
March 31, |
Change |
||||
2016 |
2017 |
|||||
RMB |
RMB |
|||||
Net income attributable to |
198,999,300 |
216,995,206 |
9.0% |
|||
Adjustment for share-based |
||||||
Share options |
12,366,451 |
12,531,277 |
1.3% |
|||
Restricted shares |
2,597,654 |
7,710,520 |
196.8% |
|||
Adjusted net income |
213,963,404 |
237,237,003 |
10.9% |
|||
Net margin |
31.7% |
30.2% |
||||
Adjusted net margin (non- |
34.2% |
33.1% |
||||
Net income attributable to |
3.38 |
3.69 |
9.2% |
|||
Adjusted net income |
3.63 |
4.03 |
11.0% |
|||
*The non-GAAP adjustments do not take into consideration the impact of taxes on such adjustments. |
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/noah-holdings-limited-announces-unaudited-financial-results-for-the-first-quarter-of-2017-300457388.html