XI'AN, China, Nov. 12, 2010 /PRNewswire-Asia/ -- China Housing & Land Development, Inc. ("China Housing" or the "Company"; Nasdaq: CHLN) today announced its financial results for the quarter ended September 30, 2010.
Highlights for 3Q10:
Mr. Pingji Lu, China Housing's Chairman, commented, "We were generally pleased with our performance in the third quarter. JunJing II Phase Two and Puhua Phase One were the primary contributors to our performance. Sales would have been even higher in the third quarter were it not for government approval delays related to JunJing III that required us to delay recognizing revenue related to this project until the fourth quarter. We believe that overall demand for housing, average selling prices and transaction volume trends in the Xi'an market continue to improve. According to data from E-House (China) and the Xi'an Bureau of Statistics, Xian's residential sales in the third quarter of 2010 totaled 3.1 million square meters with an average selling price of RMB 6,560, a 2% increase in sales volume and 12% increase in sales price compared to the second quarter of 2010. In the third quarter of 2009, residential sales totaled 3.3 million square meters with an average sales price of RMB 5,280 per square meter. When compared to the 2009 third quarter, total residential sales volume in Xi'an decreased 7%, while sales prices increased 24%."
We are focused on layering on additional ASP and gross margin improvement. These trends can continue to trend higher in the coming quarters as we develop and sell more mid-to-high level apartment units at our current projects under development. We are also evaluating the opportunity to design and create move-in ready apartments for specific high-end projects under development such as Park Plaza."
Total revenue in the third quarter of 2010 decreased to $34.0 million from $36.6 million in the second quarter of 2010 and increased from $23.9 million in the third quarter of 2009. In the third quarter of 2010, most of the Company's revenue came from its JunJing II Phase Two and Puhua Phase One projects. Third quarter 2010 contract sales totaled US$33.5 million representing a total GFA of 39,833 square meters. Third quarter 2010 contract sales represented a 40.2% increase compared to US$23.9 million in the third quarter of 2009. The Company secured $13.7 million in contract sales from its JunJing III project in the third quarter. However, this revenue will not be recognized until the fourth quarter due to government approval delays. The Company's average residential selling price per square meter in the third quarter of 2010 was RMB 5,694, a 13.9% increase from RMB 5,001 in the third quarter of 2009 and a 0.9% increase compared with RMB 5,641 in the second quarter of 2010.
Gross profit for the three months ended September 30, 2010 was $10.9 million, representing an increase of 5.8% from $10.3 million in the second quarter of 2010 and a 47.3% increase from $7.4 million in the same period of 2009. The gross profit margin for the three months ended September 30, 2010 was 32.0%, which surpassed the 31.0% in the same period of 2009 and was higher than the 28.2% in the second quarter of 2010. Gross profit increased sequentially due to increased sales and average selling prices of Jun Jing II Phase Two and Puhua projects as well as from the sale of commercial space at some existing projects which typically carry a higher gross margin than residential apartment sales.
SG&A expense was $2.9 million in the third quarter of 2010, compared to $3.8 million in the second quarter of 2010 and $2.5 million in the third quarter of 2009. As a percentage of total revenue, SG&A expenses decreased to 8.4% from 10.3% in the second quarter of 2010 and was comparable to the 10.5% in the third quarter of 2009. The decrease in SG&A a percent of total revenue is due to lower marketing expenses and from enhanced cost control procedures.
Operating income in the third quarter of 2010 increased to $7.0 million, or 20.6% of total revenue, from $5.7 million, or 15.6% of total revenue, in the second quarter of 2010 and $3.2 million, or 13.6% of total revenue, in the third quarter of 2009.
Net income attributable to China Housing in the third quarter of 2010 was $6.5 million, or $0.20 per basic share and $0.15 per diluted share. Excluding the $1.4 million or $0.04 impact on basic EPS associated with the revaluation of derivatives and warrants, net income was $5.1 million or $0.15 per basic share. This performance compares to net income of $6.9 million, or $0.22 per basic share, in the third quarter of 2009, which excludes a $5.7 million non-cash gain associated with the revaluation of derivatives and warrants in the third quarter of 2009.
Sequential Quarterly Revenue Breakout Comparison |
|||||||||||
Q3 2010 |
Q2 2010 |
||||||||||
Project |
Revenue Recognized |
Contract Sales |
GFA Sold |
ASP |
Unsold GFA |
Revenue Recognized |
Contract Sales |
GFA Sold |
ASP |
||
($) |
($) |
(m2) |
(RMB) |
(m2) |
($) |
($) |
(m2) |
(RMB) |
|||
Projects Under Construction |
|||||||||||
JunJing II Phase Two |
15,022,903 |
8,515,737 |
9,931 |
5,803 |
7,258 |
21,855,313 |
19,347,799 |
23,199 |
5,691 |
||
Puhua Phase One |
10,104,983 |
12,108,057 |
14,145 |
5,793 |
68,605 |
8,262,890 |
11,518,612 |
13,660 |
5,754 |
||
Puhua Phase Two |
2,977,388 |
9,538,222 |
12,768 |
5,056 |
179,119 |
624,700 |
3,063,265 |
4,353 |
4,802 |
||
Projects Completed |
|
|
|
||||||||
JunJing II Phase One |
1,200,153 |
1,200,153 |
1,409 |
5,765 |
1,175 |
3,135,381 |
3,135,412 |
3,504 |
6,106 |
||
Tsining-24G |
1,565,565 |
1,565,565 |
1,190 |
8,904 |
731 |
110,835 |
112,215 |
35 |
21,878 |
||
JunJing I |
506,270 |
506,270 |
215 |
15,965 |
5,261 |
1,077,115 |
1,077,112 |
1,500 |
4,900 |
||
Additional Project |
78,659 |
78,659 |
175 |
3,044 |
815 |
154,152 |
154,145 |
208 |
5,057 |
||
|
|
||||||||||
Other Income |
2,592,853 |
1,373,409 |
|||||||||
Total |
34,048,774 |
33,512,663 |
39,833 |
5,694 |
262,964 |
36,593,795 |
38,406,052 |
46,459 |
5,641 |
||
Q-o-Q Change |
(7.0%) |
(12.7%) |
(15.2%) |
0.9% |
|||||||
As of September 30, 2010, China Housing reported $71.6 million in unrestricted cash, compared to $68.3 million as of June 30, 2010 and $19.1 million as of September 30, 2009. Total debt was $132.1 million on September 30, 2010, compared to $130.9 million as of June 30, 2010, and $52.6 million as of September 30, 2009. Net debt as a percentage of total capital was 38.3% on September 30, 2010, compared to 40.6% on June 30, 2010 and 21.4% on September 30, 2009.
Q4 2010 |
|||
Projects in Planning |
Unsold GFA |
First Pre-sales Scheduled |
|
(m2) |
|||
JunJing III |
47,153 |
Q4 2010 |
|
Park Plaza |
180,000 |
Q1 2011 |
|
Golden Bay |
378,887 |
Q2 2011 |
|
Puhua Phase Three |
165,340 |
Q2 2012 |
|
Puhua Phase Four |
152,824 |
Q4 2013 |
|
Total projects in planning |
924,204 |
||
2010 Outlook
Total contract sales in 2010 are expected to reach US$168 to $205 million, a 62%-97% increase compared to $103.9 million in 2009. Total recognized revenue in 2010 is expected to reach US$135 to $165 million, a 56%-91% increase compared to $86.6 million in 2009. The Company is reporting contract sales estimates compared to revenue as it is not subject to percentage of completion alterations.
"We believe that we'll enter 2011 positioned for even greater financial success. Provided that current conditions remain stable, we believe we have an opportunity to increase our revenue and contract sales growth by an average of 30% each year for the next several years. We remain encouraged with the overall progress in our business and believe our portfolio of current and future development projects can position China Housing and Land as a leading developer in the western China region," concluded Mr. Lu.
Conference Call Information
China Housing's management will host an earnings conference call on Friday, November 12, 2010 at 8:30 a.m. U.S. Eastern Time. Listeners may access the call by dialing #1-719-325-2145. To listen to the live webcast of the event, please go to http://www.viavid.net. Listeners may access the call replay, which will be available through November 18th, by dialing #1-858-384-5517; passcode: 5434239.
About China Housing & Land Development, Inc.
Based in Xi'an, the capital city of China's Shaanxi province, China Housing & Land Development, Inc., is a leading developer of residential and commercial properties in northwest China. China Housing has been engaged in land acquisition, development, and management, including the sales of residential and commercial real estate properties through its wholly-owned subsidiary in China, since 1992.
China Housing & Land Development is the first Chinese real estate development company traded on NASDAQ. The Company's news releases, project information, photographs, and more are available on the internet at www.chldinc.com.
Safe Harbor
This news release may contain forward-looking information about China Housing & Land Development, Inc. which is covered under the safe harbor for forward-looking statements provided by the Private Securities Litigation Reform Act of 1995. Forward-looking statements are statements that are not historical facts. These statements can be identified by the use of forward- looking terminology such as believe, expect, may, will, should, project, plan, seek, intend, or anticipate or the negative thereof or comparable terminology, and include discussions of strategy, and statements about industry trends and China Housing & Land Development's future performance, operations, and products.
Such statements are subject to risks and uncertainties that could cause actual results to differ materially from those projected. Actual performance results may vary significantly from expectations and projections. Further information regarding this and other risk factors are contained in China Housing's public filings with the U.S. Securities and Exchange Commission.
All information provided in this news release and in any attachments is as of the date of the release, and the companies do not undertake any obligation to update any forward-looking statement as a result of new information, future events or otherwise, except as required under law.
China Housing contacts |
|
Mr. Cangsang Huang |
|
Chief Financial Officer |
|
+86-29-8258-2648 in Xi'an |
|
Ms. Jing Lu |
|
Chief Operating Officer, Board Secretary, and Investor Relations Officer |
|
jinglu@chldinc.com / English and Chinese |
|
Mr. Shuai Luo |
|
Investor Relations |
|
+86 29.8258.2632 in Xi'an |
|
Laurentluo@chldinc.com/ English and Chinese |
|
Mr. Bill Zima, ICR |
|
+1 203.682.8233 in United States |
|
Ms. Annie Chen, ICR |
|
+86 10.6599.7966 in Beijing |
|
(Financial Tables on Following Pages)
CHINA HOUSING & LAND DEVELOPMENT, INC. AND SUBSIDIARIES Interim Condensed Consolidated Balance Sheets As of September 30, 2010 and December 31, 2009 (Unaudited) |
|||||||||
September 30, |
December 31, |
||||||||
2010 |
2009 |
||||||||
ASSETS |
|||||||||
Cash and cash equivalents |
$ |
71,610,809 |
$ |
36,863,216 |
|||||
Cash - restricted |
790,723 |
701,017 |
|||||||
Accounts receivable, net of allowance for doubtful accounts of $392,550 and $389,996, respectively |
11,823,982, |
6,088,482 |
|||||||
Other receivables, prepaid expenses and deposits, net |
5,753,875 |
2,484,221 |
|||||||
Real estate held for development or sale |
110,716,253 |
103,003,529 |
|||||||
Property and equipment, net |
13,080,882 |
15,307,478 |
|||||||
Asset held for sale |
13,987,503 |
14,301,564 |
|||||||
Advance to suppliers |
4,497,831 |
10,368,386 |
|||||||
Deposits on land use rights |
58,771,753 |
28,084,346 |
|||||||
Intangible assets, net |
42,192,065 |
41,355,134 |
|||||||
Goodwill |
832,993 |
816,469 |
|||||||
Deferred financing costs |
439,072 |
411,457 |
|||||||
Total assets |
$ |
334,497,741 |
$ |
259,785,299 |
|||||
LIABILITIES |
|||||||||
Accounts payable |
$ |
19,658,037 |
$ |
20,706,263 |
|||||
Advances from customers |
45,560,387 |
21,301,876 |
|||||||
Accrued expenses |
2,482,097 |
5,587,837 |
|||||||
Loans payable |
1,166,490 |
5,916,354 |
|||||||
Income and other taxes payable |
13,789,950 |
8,194,659 |
|||||||
Other payables |
5,147,919 |
4,524,288 |
|||||||
Loans from employees |
5,383,006 |
2,864,824 |
|||||||
Bank loans |
52,312,981 |
36,185,705 |
|||||||
Deferred tax liability |
13,268,309 |
11,505,181 |
|||||||
Warrants liability |
2,090,720 |
5,074,191 |
|||||||
Fair value of embedded derivatives |
3,078,576 |
3,991,047 |
|||||||
Convertible debt |
15,873,701 |
14,834,987 |
|||||||
Mandatorily redeemable noncontrolling interests in Subsidiaries |
57,374,833 |
- |
|||||||
Total liabilities |
237,187,006 |
140,687,212 |
|||||||
Commitments and contingencies |
|||||||||
SHAREHOLDERS' EQUITY |
|||||||||
Common stock: $.001 par value, authorized 100,000,000 shares |
|||||||||
issued and outstanding 33,083,354 and 31,884,969, respectively |
33,083 |
31,885 |
|||||||
Additional paid in capital |
38,995,679 |
35,461,706 |
|||||||
Common stock subscribed |
- |
252,118 |
|||||||
Statutory reserves |
4,922,248 |
4,922,248 |
|||||||
Retained earnings |
40,827,482 |
39,895,179 |
|||||||
Accumulated other comprehensive income |
12,532,243 |
10,163,483 |
|||||||
Total China Housing & Land Development, Inc. shareholders' equity |
97,310,735 |
90,726,619 |
|||||||
Noncontrolling interests |
- |
28,371,468 |
|||||||
Total shareholders' equity |
97,310,735 |
119,098,087 |
|||||||
Total liabilities and shareholders' equity |
$ |
334,497,741 |
$ |
259,785,299 |
|||||
The accompanying notes are an integral part of these interim condensed consolidated financial statements. |
|||||||||
CHINA HOUSING & LAND DEVELOPMENT, INC. AND SUBSIDIARIES Interim Condensed Consolidated Statements of Income For The Three and Nine Months Ended September 30, 2010 and 2009 (Unaudited) |
||||||||||||||||||
3 Months |
3 Months |
9 Months |
9 Months |
|||||||||||||||
September 30, 2010 |
September 30, 2009 |
September 30, 2010 |
September 30, 2009 |
|||||||||||||||
REVENUES |
||||||||||||||||||
Sale of properties |
$ |
31,455,921 |
$ |
22,728,282 |
$ |
99,067,368 |
$ |
56,835,091 |
||||||||||
Other income |
2,592,853 |
1,152,408 |
5,148,115 |
3,689,359 |
||||||||||||||
Total revenues |
34,048,774 |
23,880,690 |
104,215,483 |
60,524,450 |
||||||||||||||
COST OF SALES |
||||||||||||||||||
Cost of sales of properties |
22,568,245 |
15,991,559 |
74,821,470 |
40,130,502 |
||||||||||||||
Cost of other income |
571,224 |
469,656 |
1,684,851 |
1,420,556 |
||||||||||||||
Total cost of sales |
23,139,469 |
16,461,215 |
76,506,321 |
41,551,058 |
||||||||||||||
Gross margin |
10,909,305 |
7,419,475 |
27,709,162 |
18,973,392 |
||||||||||||||
OPERATING EXPENSES |
||||||||||||||||||
Selling, general, and administrative expenses |
2,873,590 |
2,501,688 |
9,170,039 |
5,853,458 |
||||||||||||||
Security registration expenses |
- |
579,775 |
- |
1,786,517 |
||||||||||||||
Stock based compensation |
- |
87,777 |
- |
87,777 |
||||||||||||||
Other expenses |
232,493 |
284,044 |
420,525 |
474,167 |
||||||||||||||
Interest expense |
433,666 |
417,809 |
1,388,166 |
1,202,786 |
||||||||||||||
Accretion expense on convertible debt |
363,624 |
311,319 |
1,038,732 |
889,305 |
||||||||||||||
Total operating expenses |
3,903,373 |
4,182,412 |
12,017,462 |
10,294,010 |
||||||||||||||
NET INCOME FROM BUSINESS OPERATION |
7,005,932 |
3,237,063 |
15,691,700 |
8,679,382 |
||||||||||||||
CHANGE IN FAIR VALUE OF DERIVATIVES |
||||||||||||||||||
Loss on extinguishment of debt |
- |
- |
2,180,492 |
- |
||||||||||||||
Change in fair value of embedded derivatives |
(958,688) |
(2,695,306) |
(2,832,023) |
3,017,272 |
||||||||||||||
Change in fair value of warrants |
(405,821) |
(3,042,752) |
(3,203,085) |
4,012,736 |
||||||||||||||
Total change in fair value of derivatives |
(1,364,509) |
(5,738,058) |
(3,854,616) |
7,030,008 |
||||||||||||||
Income before provision for income taxes and noncontrolling interest |
8,370,441 |
8,975,121 |
19,546,316 |
1,649,374 |
||||||||||||||
Provision for income taxes |
1,926,345 |
(3,652,886) |
4,467,337 |
(1,591,331) |
||||||||||||||
Recovery of deferred income taxes |
(31,370) |
- |
(82,367) |
- |
||||||||||||||
NET INCOME |
6,475,466 |
12,628,007 |
15,161,346 |
3,240,705 |
||||||||||||||
Charge to noncontrolling interest |
- |
86,121 |
(14,229,043) |
279,155 |
||||||||||||||
NET INCOME ATTRIBUTABLE TO CHINA HOUSING & LAND DEVELOPMENT, INC. |
$ |
6,475,466 |
$ |
12,714,128 |
$ |
932,303 |
$ |
3,519,860 |
||||||||||
WEIGHTED AVERAGE SHARES OUTSTANDING |
||||||||||||||||||
Basic |
33,082,573 |
31,134,137 |
32,911,414 |
30,987,760 |
||||||||||||||
Diluted |
37,374,784 |
32,972,253 |
35,636,354 |
30,996,953 |
||||||||||||||
NET INCOME (LOSS) PER SHARE |
||||||||||||||||||
Basic |
0.20 |
0.41 |
0.03 |
0.11 |
||||||||||||||
Diluted |
0.15 |
0.24 |
(0.05) |
0.11 |
||||||||||||||
The accompanying notes are an integral part of these interim condensed consolidated financial statements. |
||||||||||||||||||
CHINA HOUSING & LAND DEVELOPMENT, INC. AND SUBSIDIARIES |
||||||||||||
Interim Condensed Consolidated Statements of Comprehensive Income (Loss) |
||||||||||||
For The Three and Nine Months Ended September 30, 2010 and 2009 |
||||||||||||
(Unaudited) |
||||||||||||
3 Months |
3 Months |
9 Months |
9 Months |
|||||||||
September 30, |
September 30, |
September 30, |
September 30, |
|||||||||
2010 |
2009 |
2010 |
2009 |
|||||||||
NET INCOME |
$ |
6,475,466 |
$ |
12,628,007 |
$ |
15,161,346 |
$ |
3,240,705 |
||||
OTHER COMPREHENSIVE INCOME (LOSS) |
||||||||||||
Gain (loss) in foreign exchange |
1,561,913 |
69,244 |
2,368,760 |
(242,176) |
||||||||
COMPREHENSIVE INCOME |
8,037,379 |
12,697,251 |
17,530,106 |
2,998,529 |
||||||||
Charge to noncontrolling interest |
- |
86,121 |
(14,229,043) |
279,155 |
||||||||
Comprehensive income attributable to China Housing & Land Development, Inc. |
$ |
8,037,379 |
$ |
12,783,372 |
$ |
3,301,063 |
$ |
3,277,684 |
||||
The accompanying notes are an integral part of these interim condensed consolidated financial statements. |
||||||||||||
CHINA HOUSING & LAND DEVELOPMENT INC. AND SUBSIDIARIES Interim Condensed Consolidated Statements of Cash Flows For The Nine Months Ended September 30, 2010 and 2009 (Unaudited) |
||||||||||
September 30, |
September 30, |
|||||||||
2010 |
2009 |
|||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||||
Net income |
$ |
15,161,346 |
$ 3,240,705 |
|||||||
Adjustments to reconcile net income to cash provided by (used in) operating activities: |
||||||||||
Bad debt recovery |
- |
80,713 |
||||||||
Depreciation |
901,085 |
471,788 |
||||||||
(Gain) loss on disposal of fixed assets |
(287,460) |
50,501 |
||||||||
Gain on disposal of assets held for sale |
(1,134,675) |
- |
||||||||
Amortization of deferred financing costs |
115,873 |
155,873 |
||||||||
Recovery of future income taxes |
(82,367) |
- |
||||||||
Loss on extinguishment of debt |
2,180,492 |
- |
||||||||
Stock based compensation |
- |
87,777 |
||||||||
Security registration expenses settled with common stocks |
- |
1,786,517 |
||||||||
Change in fair value of embedded derivatives |
(2,832,023) |
4,012,736 |
||||||||
Change in fair value of warrants |
(3,203,085) |
3,017,272 |
||||||||
Accretion expense on convertible debt |
1,038,732 |
889,305 |
||||||||
Non-cash proceeds from sales |
- |
(31,673) |
||||||||
(Increase) decrease in assets: |
||||||||||
Accounts receivable |
(1,986,986) |
(4,702,750) |
||||||||
Other receivable and prepaid expense |
(3,218,104) |
(568,727) |
||||||||
Real estate held for development or sale |
2,340,492 |
(35,859,057) |
||||||||
Advances to suppliers |
5,631,869 |
(159,660) |
||||||||
(Deposit) refund on land use rights |
(29,559,410) |
11,534,025 |
||||||||
Deferred selling costs |
- |
(344,134) |
||||||||
Deferred financing costs |
(140,684) |
- |
||||||||
Increase (decrease) in liabilities: |
||||||||||
Accounts payable |
(1,470,626) |
8,103,243 |
||||||||
Advance from customers |
23,391,607 |
(135,344) |
||||||||
Accrued expense |
10,609,030 |
1,165,695 |
||||||||
Other payables |
515,184 |
(1,941,379) |
||||||||
Income and other taxes payable |
5,388,733 |
(1,621,435) |
||||||||
Net cash provided by (used in) operating activities |
23,359,023 |
(10,808,209) |
||||||||
CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||||
Change in restricted cash |
(74,047) |
110,130 |
||||||||
Purchase of property and equipment |
(1,123,185) |
(587,595) |
||||||||
Notes receivable collected |
- |
212,140 |
||||||||
Cash acquired from acquisition |
2,179 |
519,309 |
||||||||
Proceed from sale of property and equipment |
864,518 |
194,006 |
||||||||
Proceeds from sale of assets held for sale |
412,252 |
- |
||||||||
Net cash provided by investing activities |
81,717 |
447,990 |
||||||||
CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||||
Loans from banks |
34,151,372 |
12,444,063 |
||||||||
Repayments of bank loans |
(19,077,303) |
(18,447,426) |
||||||||
Loans from or repayment to employees, net |
2,414,989 |
678,545 |
||||||||
Repayments of loans payable |
(7,536,715) |
(3,841,072) |
||||||||
Proceeds from exercise of warrants |
- |
1,184,662 |
||||||||
Net cash provided by (used in) financing activities |
9,952,343 |
(7,981,228) |
||||||||
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS |
33,393,083 |
(18,341,447) |
||||||||
Effects of foreign currency exchange |
1,354,510 |
5,237 |
||||||||
CASH AND CASH EQUIVALENTS, beginning of period |
36,863,216 |
37,425,340 |
||||||||
CASH AND CASH EQUIVALENTS, end of period |
$ |
71,610,809 |
$ 19,089,130 |
|||||||
The accompanying notes are an integral part of these interim condensed consolidated financial statements. |
||||||||||