SHANGHAI, May 19, 2020 /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 2020.
FIRST QUARTER 2020 FINANCIAL HIGHLIGHTS
(RMB millions, except percentages) |
Q1 2019 |
Q1 2020 |
YoY Change |
||||
Wealth management |
623.4 |
552.6 |
(11.4%) |
||||
Asset management |
167.9 |
165.4 |
(1.5%) |
||||
Lending and other businesses |
98.6 |
28.1 |
(71.5%) |
||||
Total net revenues |
889.9 |
746.1 |
(16.2%) |
(RMB millions, except percentages) |
Q1 2019 |
Q1 2020 |
YoY Change |
||||
Wealth management |
189.5 |
166.2 |
(12.3%) |
||||
Asset management |
67.8 |
93.5 |
37.9% |
||||
Lending and other businesses |
45.2 |
(3.4) |
N.A. |
||||
Total income/(loss) from operations |
302.5 |
256.3 |
(15.3%) |
FIRST QUARTER 2020 OPERATIONAL UPDATES
Wealth Management Business
The Company offers financial products and provides value-added services to high net worth clients in China and overseas for its wealth management business. Noah primarily distributes private equity, public securities, credit and other products denominated in RMB and other currencies.
Product type |
Three months ended March 31, |
||||||
2019 |
2020 |
||||||
(RMB in billions, except percentages) |
|||||||
Credit products |
22.1 |
78.8% |
0.2 |
0.8% |
|||
Private equity products |
1.3 |
4.8% |
2.9 |
12.6% |
|||
Public securities products |
3.2 |
11.4% |
19.1 |
82.4% |
|||
Other products |
1.4 |
5.0% |
1.0 |
4.2% |
|||
All products |
28.0 |
100.0% |
23.2 |
100.0% |
Asset Management Business
The Company's asset management business is conducted through Gopher Asset Management Co., Ltd. ("Gopher Asset Management"), a leading alternative multi-asset manager in China with overseas offices in Hong Kong, the United States and Canada. Gopher Asset Management develops and manages assets ranging from private equity, real estate, public securities, credit to multi-strategy investments denominated in Renminbi and other currencies.
Investment type |
As of |
|
Distribution/ |
As of |
|||||||
(RMB billions, except percentages) |
|||||||||||
Private equity |
104.9 |
61.6% |
0.9 |
0.1 |
105.7 |
65.4% |
|||||
Credit |
29.6 |
17.4% |
- |
9.7 |
19.9 |
12.3% |
|||||
Real estate |
17.6 |
10.3% |
0.7 |
0.1 |
18.2 |
11.3% |
|||||
Public securities[3] |
9.3 |
5.5% |
0.8 |
0.9 |
9.2 |
5.7% |
|||||
Multi-strategies |
8.8 |
5.2% |
0.5 |
0.6 |
8.7 |
5.3% |
|||||
All Investments |
170.2 |
100.0% |
2.9 |
11.4 |
161.7 |
100.0% |
Lending and Other Businesses
The Company's lending business utilizes an advanced risk-management system to assess and facilitate short-term loans to high quality borrowers, often secured with collateral. The total amount of loans originated during the first quarter of 2020 was RMB0.1 billion, compared with RMB2.5 billion for the corresponding period of 2019, due to the slowed down notarization process during the outbreak of COVID-19, and our voluntary reduction of loan origination. Other businesses include an online financial advisory platform.
Ms. Jingbo Wang, co-founder and CEO of Noah, said, "In the first quarter of 2020, our transformation to distributing more standardized products showed initial success. Driven by the continuous and strong momentum of public securities products that we offer, our transaction volume grew 76.1% from the fourth quarter of 2019. It is worth noting that standardized products accounted for 82.4% of the total volume, whereas credit products were 78.8% of the total volume in the same period last year. I want to attribute this success to our clients who continue to stand by us and our employees who have been showing great resilience during this difficult time facing an unprecedented global epidemic. As encouraged as we are by the strong start of the year, we remain cautious about the fact that some of Noah's overseas businesses have been affected by the COVID-19 outbreak and the travel restrictions caused by it. We have been actively preparing for the upcoming quarters of this year while increasing the investment and development of our IT infrastructure to further improve our online service experience and product offering. "
FIRST QUARTER 2020 FINANCIAL RESULTS
Net Revenues
Net revenues for the first quarter of 2020 were RMB746.1 million (US$105.4 million), a 16.2% decrease from the corresponding period in 2019, primarily driven by the decreased one-time commissions and other service fees, partially offset by the increase in recurring service fees and performance-based income.
- Net revenues from one-time commissions for the first quarter of 2020 were RMB210.7 million (US$29.8 million), a 34.7% decrease from the corresponding period in 2019, primarily due to the decrease in transaction value as well as change in product mix resulting lower commission rate of financial products that we distributed. However, it increased 33.1% from the fourth quarter of 2019, primarily due to the increased transaction volume in public securities products.
- Net revenues from recurring service fees for the first quarter of 2020 were RMB289.2 million (US$40.8 million), a 12.9% increase from the corresponding period in 2019. 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 first quarter of 2020 were RMB15.1 million (US$2.1 million), compared with RMB1.2 million in the corresponding period of 2019. The increase was primarily due to more performance-based income realized from public securities.
- Net revenues from other service fees for the first quarter of 2020 were RMB37.6 million (US$5.3 million), compared with RMB43.3 million in the corresponding period in 2019, primarily due to less value-added services Noah offers to its high net worth clients during the COVID-19 epidemic.
- Net revenues from recurring service fees for the first quarter of 2020 were RMB160.4 million (US$22.7 million), a 1.4% decrease from the corresponding period in 2019. The decrease was primarily due to the decrease in assets under management.
- Net revenues from performance-based income for the first quarter of 2020 were RMB4.6 million (US$0.6 million), compared with RMB3.6 million in the corresponding period of 2019. The increase was primarily due to more performance-based income realized from public securities.
- Net revenues for the first quarter of 2020 were RMB28.1 million (US$4.0 million), a 71.5% decrease from the corresponding period in 2019. The decrease was primarily due to reduced loan origination since the second half year of 2019.
Operating Costs and Expenses
Operating costs and expenses for the first quarter of 2020 were RMB489.9 million (US$69.2 million), a 16.6% decrease from the corresponding period in 2019. Operating costs and expenses primarily consisted of compensation and benefits of RMB364.8 million (US$51.5 million), selling expenses of RMB44.5 million (US$6.3 million), general and administrative expenses of RMB63.7 million (US$9.0 million), provision of credit losses of RMB2.8 million (US$0.4 million) and other operating expenses of RMB32.6 million (US$4.6 million).
Operating Margin
Operating margin for the first quarter of 2020 was 34.3%, compared with 34.0% for the corresponding period in 2019.
Investment Income
Investment income for the first quarter of 2020 was RMB17.6 million (US$2.5 million), compared with RMB25.7 million for the corresponding period in 2019. The decrease was primarily related to the fluctuation of fair value of equity securities.
Income Tax Expenses
Income tax expenses for the first quarter of 2020 were RMB68.3 million (US$9.6 million), a 14.1% decrease from the corresponding period in 2019. The decrease was primarily due to lower taxable income.
Net Income
- Net income for the first quarter of 2020 was RMB243.7 million (US$34.4 million), a 15.3% decrease from the corresponding period in 2019.
- Net margin for the first quarter of 2020 was 32.7%, up from 32.3% for the corresponding period in 2019.
- Net income attributable to Noah shareholders for the first quarter of 2020 was RMB243.0 million (US$34.3 million), a 14.6% decrease from the corresponding period in 2019, but a 136.4% increase from the fourth quarter of 2019.
- Net margin attributable to Noah shareholders for the first quarter of 2020 was 32.6%, up from 32.0% for the corresponding period in 2019.
- Net income attributable to Noah shareholders per basic and diluted ADS for the first quarter of 2020 was RMB3.94 (US$0.56) and RMB3.92 (US$0.55), respectively, compared with RMB4.70 and RMB4.57 respectively, for the corresponding period in 2019.
- Non-GAAP net income attributable to Noah shareholders for the first quarter of 2020 was RMB255.9 million (US$36.1 million), a 16.0% decrease from the corresponding period in 2019, but a 119.6% increase from the fourth quarter of 2019.
- Non-GAAP net margin attributable to Noah shareholders for the first quarter of 2020 was 34.3%, up from 34.2% for the corresponding period in 2019.
- Non-GAAP net income attributable to Noah shareholders per diluted ADS for the first quarter of 2020 was RMB4.13 (US$0.58), down from RMB4.90 for the corresponding period in 2019.
Balance Sheet and Cash Flow
As of March 31, 2020, the Company had RMB4,045.8 million (US$571.4 million) in cash and cash equivalents, compared with RMB4,387.3 million as of December 31, 2019 and RMB2,869.6 million as of March 31, 2019.
Net cash outflow from the Company's operating activities during the first quarter of 2020 was RMB123.1 million (US$17.4 million), primarily due to the payment of other current liabilities in relation to our trust service and partially offset by cash inflow generated from operating profit.
Net cash outflow from the Company's investing activities during the first quarter of 2020 was RMB133.4 million (US$18.8 million), primarily due to the purchase of held-to-maturity investments.
Net cash outflow from the Company's financing activities was RMB95.4 million (US$13.5 million) in the first quarter of 2020, primarily due to the capital divestment of non-controlling interest of one consolidated fund.
[1] Noah's Non-GAAP financial measures are its corresponding GAAP financial measures excluding the effects of all forms of share-based compensation, fair value changes of equity securities (unrealized), adjustment for sale of equity securities and net of relevant tax impact, if any. 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 high net worth clients who purchase financial products distributed or provided by Noah during that given period, excluding clients who transacted on our online mutual fund platform. |
[3] The asset distribution/redemption of public securities also includes market appreciation or depreciation. |
2020 FORECAST
The Company estimates that non-GAAP net income attributable to Noah shareholders for the full year 2020 will be in the range of RMB800 million to RMB900 million. 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 2020 unaudited financial results and recent business activities.
The conference call may be accessed with the following details:
Conference call details |
|
Date/Time
|
Monday, May 18, 2020 at 8:00 p.m., U.S. Eastern Time Tuesday, May 19, 2020 at 8:00 a.m., Hong Kong Time |
Dial in details |
|
- United States Toll Free |
+1-888-317-6003 |
- Mainland China Toll Free |
4001-206-115 |
- Hong Kong Toll Free |
800-963-976 |
- International |
+1-412-317-6061 |
Conference Title |
Noah Holdings First Quarter 2020 Earnings Call |
Participant Elite Entry Number |
6168003 |
Participants will need to dial in 10-15 minutes early and use the above Elite Entry Number in order to join the conference. A telephone replay will be available starting one hour after the end of the conference call until May 25, 2020 at +1-877-344-7529 (US Toll Free) or +1-412-317-0088 (International Toll). The replay access code is 10143551.
A live and archived webcast of the conference call will be available at Noah's investor relations website under the News & Events section at ir.noahgroup.com.
DISCUSSION OF NON-GAAP MEASURES
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, fair value changes of equity investments (unrealized), adjustment for sale of equity securities and net of tax impact, if any. 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 high net worth individuals. In the first quarter of 2020, Noah distributed RMB23.2 billion (US$3.3 billion) of financial products. Through Gopher Asset Management, Noah had assets under management of RMB161.7 billion (US$22.8 billion) as of March 31, 2020.
Noah's wealth management business primarily distributes credit, private equity, public securities and insurance products denominated in RMB and other currencies. Noah delivers customized financial solutions to clients through a network of 1,209 relationship managers across 292 service centers in 78 cities in mainland China, and serves the international investment needs of its clients through offices in Hong Kong, Taiwan, United States, Canada, Australia and Singapore. The Company's wealth management business had 321,148 registered clients as of March 31, 2020. As a leading alternative multi-asset manager in China, Gopher Asset Management manages private equity, real estate, public securities, credit and multi-strategy investments denominated in Renminbi and other currencies. The Company also provides lending services and other businesses.
For more information, please visit Noah at ir.noahgroup.com.
FOREIGN CURRENCY TRANSLATION
In this announcement, the unaudited financial results for the first quarter of 2020 ended March 31, 2020 are stated in RMB. This announcement contains currency conversions of certain RMB amounts into US$ 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 RMB7.0808 to US$1.00, the effective noon buying rate for March 31, 2020 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 2020 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 and asset 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 industries; 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 industries 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.
-- FINANCIAL AND OPERATIONAL TABLES FOLLOW --
Noah Holdings Limited |
|||||||
Condensed Consolidated Balance Sheets |
|||||||
(unaudited) |
|||||||
As of |
|||||||
December 31, |
March 31, |
March 31, |
|||||
2019 |
2020 |
2020 |
|||||
RMB'000 |
RMB'000 |
USD'000 |
|||||
Assets |
|||||||
Current assets: |
|||||||
Cash and cash equivalents |
4,387,345 |
4,045,796 |
571,376 |
||||
Restricted cash |
6,589 |
6,583 |
930 |
||||
Short-term investments |
671,259 |
97,863 |
13,821 |
||||
Accounts receivable, net |
219,566 |
297,493 |
42,014 |
||||
Loans receivable, net |
654,060 |
620,905 |
87,689 |
||||
Amounts due from related parties |
548,704 |
757,278 |
106,948 |
||||
Other current assets |
243,701 |
196,857 |
27,802 |
||||
Total current assets |
6,731,224 |
6,022,775 |
850,580 |
||||
Long-term investments, net |
881,091 |
837,449 |
118,270 |
||||
Investment in affiliates |
1,272,261 |
1,325,649 |
187,217 |
||||
Property and equipment, net |
296,320 |
271,574 |
38,354 |
||||
Operating lease right-of-use assets, net |
352,186 |
337,405 |
47,651 |
||||
Deferred tax assets |
167,430 |
167,254 |
23,621 |
||||
Other non-current assets |
102,092 |
126,369 |
17,844 |
||||
Total Assets |
9,802,604 |
9,088,475 |
1,283,537 |
||||
Liabilities and Equity |
|||||||
Current liabilities: |
|||||||
Accrued payroll and welfare expenses |
555,719 |
644,420 |
91,009 |
||||
Income tax payable |
126,743 |
101,630 |
14,353 |
||||
Deferred revenues |
100,693 |
141,228 |
19,945 |
||||
Other current liabilities |
721,898 |
369,847 |
52,232 |
||||
Total current liabilities |
1,505,053 |
1,257,125 |
177,539 |
||||
Operating lease liabilities, non-current |
362,757 |
344,078 |
48,593 |
||||
Deferred tax liabilities |
56,401 |
56,804 |
8,022 |
||||
Other non-current liabilities |
3,433 |
2,787 |
394 |
||||
Total Liabilities |
1,927,644 |
1,660,794 |
234,548 |
||||
Equity |
7,874,960 |
7,427,681 |
1,048,989 |
||||
Total Liabilities and Equity |
9,802,604 |
9,088,475 |
1,283,537 |
Noah Holdings Limited |
|||||||
Condensed Consolidated Income Statements |
|||||||
(In RMB'000, except for USD data, per ADS data and percentages) |
|||||||
(unaudited) |
|||||||
Three months ended |
|||||||
March 31, |
March 31, |
March 31, |
Change |
||||
2019 |
2020 |
2020 |
|||||
Revenues: |
RMB'000 |
RMB'000 |
USD'000 |
||||
Revenues from others: |
|||||||
One-time commissions |
216,643 |
207,185 |
29,260 |
(4.4%) |
|||
Recurring service fees |
132,476 |
148,457 |
20,966 |
12.1% |
|||
Performance-based income |
1,094 |
14,618 |
2,064 |
1,236.2% |
|||
Other service fees |
145,377 |
66,608 |
9,407 |
(54.2%) |
|||
Total revenues from others |
495,590 |
436,868 |
61,697 |
(11.8%) |
|||
Revenues from funds Gopher |
|||||||
One-time commissions |
107,908 |
4,749 |
671 |
(95.6%) |
|||
Recurring service fees |
288,156 |
303,450 |
42,855 |
5.3% |
|||
Performance-based income |
3,758 |
5,175 |
731 |
37.7% |
|||
Total revenues from funds Gopher |
399,822 |
313,374 |
44,257 |
(21.6%) |
|||
Total revenues |
895,412 |
750,242 |
105,954 |
(16.2%) |
|||
Less: VAT related surcharges |
(5,528) |
(4,125) |
(583) |
(25.4%) |
|||
Net revenues |
889,884 |
746,117 |
105,371 |
(16.2%) |
|||
Operating costs and expenses: |
|||||||
Compensation and benefits |
|||||||
Relationship manager |
|||||||
compensation |
(167,268) |
(170,052) |
(24,016) |
1.7% |
|||
Others |
(237,037) |
(194,787) |
(27,509) |
(17.8%) |
|||
Total compensation and benefits |
(404,305) |
(364,839) |
(51,525) |
(9.8%) |
|||
Selling expenses |
(90,456) |
(44,540) |
(6,290) |
(50.8%) |
|||
General and administrative |
|||||||
expenses |
(59,001) |
(63,685) |
(8,994) |
7.9% |
|||
Provision for credit losses |
451 |
(2,809) |
(397) |
N.A. |
|||
Other operating expenses |
(50,828) |
(32,617) |
(4,606) |
(35.8%) |
|||
Government subsidies |
16,780 |
18,635 |
2,632 |
11.1% |
|||
Total operating costs and |
(587,359) |
(489,855) |
(69,180) |
(16.6%) |
|||
Income from operations |
302,525 |
256,262 |
36,191 |
(15.3%) |
|||
Other income: |
|||||||
Interest income |
23,123 |
22,170 |
3,131 |
(4.1%) |
|||
Interest expenses |
(430) |
- |
- |
N.A. |
|||
Investment income |
25,663 |
17,566 |
2,481 |
(31.6%) |
|||
Other (expense) income |
(1,928) |
858 |
121 |
N.A. |
|||
Total other income |
46,428 |
40,594 |
5,733 |
(12.6%) |
|||
Income before taxes and income |
348,953 |
296,856 |
41,924 |
(14.9%) |
|||
Income tax expense |
(79,492) |
(68,276) |
(9,642) |
(14.1%) |
|||
Income from equity in affiliates |
18,123 |
15,076 |
2,129 |
(16.8%) |
|||
Net income |
287,584 |
243,656 |
34,411 |
(15.3%) |
|||
Less: net income attributable to |
3,007 |
631 |
89 |
(79.0%) |
|||
Net income attributable to Noah |
284,577 |
243,025 |
34,322 |
(14.6%) |
|||
Income per ADS, basic |
4.7 |
3.94 |
0.56 |
(16.2%) |
|||
Income per ADS, diluted |
4.57 |
3.92 |
0.55 |
(14.2%) |
|||
Margin analysis: |
|||||||
Operating margin |
34.0% |
34.3% |
34.3% |
||||
Net margin |
32.3% |
32.7% |
32.7% |
||||
Weighted average ADS equivalent[1]: |
|||||||
Basic |
60,570,704 |
61,619,852 |
61,619,852 |
||||
Diluted |
62,355,964 |
61,991,117 |
61,991,117 |
||||
ADS equivalent outstanding at end |
|||||||
61,180,845 |
61,635,280 |
61,635,280 |
|||||
[1] 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 |
|||||||||
March 31, |
March 31, |
March 31, |
Change |
||||||
2019 |
2020 |
2020 |
|||||||
RMB'000 |
RMB'000 |
USD'000 |
|||||||
Net income |
287,584 |
243,656 |
34,411 |
(15.3%) |
|||||
Other comprehensive income, net of tax: |
|||||||||
Foreign currency translation adjustments |
(30,858) |
37,319 |
5,270 |
N.A. |
|||||
Fair value fluctuation of available for sale |
74 |
(4) |
(1) |
N.A. |
|||||
Comprehensive income |
256,800 |
280,971 |
39,680 |
9.4% |
|||||
Less: Comprehensive income attributable |
3,217 |
626 |
88 |
(80.5%) |
|||||
Comprehensive income attributable to Noah |
253,583 |
280,345 |
39,592 |
10.6% |
Noah Holdings Limited |
|||||
Supplemental Information |
|||||
(unaudited) |
|||||
As of |
|||||
March 31, |
March 31, |
Change |
|||
Number of registered clients |
274,893 |
321,148 |
16.8% |
||
Number of relationship managers |
1,496 |
1,209 |
(19.2%) |
||
Number of cities under coverage in mainland |
83 |
78 |
(6.0%) |
||
Three months ended |
|||||
March 31, |
March 31, |
Change |
|||
(in millions of RMB, except number of active clients and |
|||||
Number of active clients[4] |
8,117 |
4,075 |
(49.8%) |
||
Transaction value: |
|||||
Credit products |
22,101 |
183 |
(99.2%) |
||
Private equity products |
1,333 |
2,931 |
119.9% |
||
Public securities products |
3,205 |
19,111 |
496.3% |
||
Other products |
1,401 |
969 |
(30.8%) |
||
Total transaction value |
28,040 |
23,194 |
(17.3%) |
||
[4] "Active clients" for a given period refers to registered high net worth clients who purchase financial products |
Noah Holdings Limited |
||||||||
Segment Condensed Income Statements |
||||||||
(unaudited) |
||||||||
Three months ended March 31, 2020 |
||||||||
Wealth |
Asset |
Lending |
Total |
|||||
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
|||||
Revenues: |
||||||||
Revenues from others: |
||||||||
One-time commissions |
206,944 |
241 |
- |
207,185 |
||||
Recurring service fees |
147,763 |
694 |
- |
148,457 |
||||
Performance-based income |
14,618 |
- |
- |
14,618 |
||||
Other service fees |
37,819 |
134 |
28,655 |
66,608 |
||||
Total revenues from others |
407,144 |
1,069 |
28,655 |
436,868 |
||||
Revenues from funds Gopher manages: |
||||||||
One-time commissions |
4,749 |
- |
- |
4,749 |
||||
Recurring service fees |
142,860 |
160,590 |
- |
303,450 |
||||
Performance-based income |
556 |
4,619 |
- |
5,175 |
||||
Total revenues from funds Gopher manages |
148,165 |
165,209 |
- |
313,374 |
||||
Total revenues |
555,309 |
166,278 |
28,655 |
750,242 |
||||
Less: VAT related surcharges |
(2,670) |
(868) |
(587) |
(4,125) |
||||
Net revenues |
552,639 |
165,410 |
28,068 |
746,117 |
||||
Operating costs and expenses: |
||||||||
Compensation and benefits |
||||||||
Relationship manager compensation |
(170,052) |
- |
- |
(170,052) |
||||
Other compensations |
(118,227) |
(61,313) |
(15,247) |
(194,787) |
||||
Total compensation and benefits |
(288,279) |
(61,313) |
(15,247) |
(364,839) |
||||
Selling expenses |
(36,555) |
(7,314) |
(671) |
(44,540) |
||||
General and administrative expenses |
(47,582) |
(10,730) |
(5,373) |
(63,685) |
||||
Provision for credit losses |
- |
- |
(2,809) |
(2,809) |
||||
Other operating expenses |
(23,602) |
(1,546) |
(7,469) |
(32,617) |
||||
Government subsidies |
9,607 |
8,981 |
47 |
18,635 |
||||
Total operating costs and expenses |
(386,411) |
(71,922) |
(31,522) |
(489,855) |
||||
Income (loss) from operations |
166,228 |
93,488 |
(3,454) |
256,262 |
Noah Holdings Limited |
|||||||
Segment Condensed Income Statements |
|||||||
(unaudited) |
|||||||
Three months ended March 31, 2019 |
|||||||
Wealth Management Business |
Asset Management Business |
Lending |
Total |
||||
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
||||
Revenues: |
|||||||
Revenues from others: |
|||||||
One-time commissions |
216,180 |
463 |
- |
216,643 |
|||
Recurring service fees |
131,618 |
858 |
- |
132,476 |
|||
Performance-based income |
1,094 |
- |
- |
1,094 |
|||
Other service fees |
43,445 |
1,166 |
100,766 |
145,377 |
|||
Total revenues from others |
392,337 |
2,487 |
100,766 |
495,590 |
|||
Revenues from funds Gopher |
|||||||
One-time commissions |
107,908 |
- |
- |
107,908 |
|||
Recurring service fees |
125,751 |
162,405 |
- |
288,156 |
|||
Performance-based income |
97 |
3,661 |
- |
3,758 |
|||
Total revenues from funds Gopher |
233,756 |
166,066 |
- |
399,822 |
|||
Total revenues |
626,093 |
168,553 |
100,766 |
895,412 |
|||
Less: VAT related surcharges |
(2,730) |
(628) |
(2,170) |
(5,528) |
|||
Net revenues |
623,363 |
167,925 |
98,596 |
889,884 |
|||
Operating costs and expenses: |
|||||||
Compensation and benefits |
|||||||
Relationship manager |
(167,125) |
- |
(143) |
(167,268) |
|||
Other compensations |
(146,458) |
(65,212) |
(25,367) |
(237,037) |
|||
Total compensation and benefits |
(313,583) |
(65,212) |
(25,510) |
(404,305) |
|||
Selling expenses |
(83,114) |
(3,903) |
(3,439) |
(90,456) |
|||
General and administrative |
(37,336) |
(15,261) |
(6,404) |
(59,001) |
|||
Provision for credit losses |
- |
- |
451 |
451 |
|||
Other operating expenses |
(15,086) |
(17,266) |
(18,476) |
(50,828) |
|||
Government subsidies |
15,218 |
1,562 |
- |
16,780 |
|||
Total operating costs and expenses |
(433,901) |
(100,080) |
(53,378) |
(587,359) |
|||
Income from operations |
189,462 |
67,845 |
45,218 |
302,525 |
Noah Holdings Limited |
|||||||
Supplement Revenue Information for Segment |
|||||||
(unaudited) |
|||||||
Three months ended March 31, 2020 |
|||||||
Wealth |
Asset |
Lending |
Total |
||||
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
||||
Revenues: |
|||||||
Mainland China |
368,817 |
145,086 |
28,655 |
542,558 |
|||
Hong Kong |
140,765 |
16,567 |
- |
157,332 |
|||
Others |
45,727 |
4,625 |
- |
50,352 |
|||
Total revenues |
555,309 |
166,278 |
28,655 |
750,242 |
Three months ended March 31, 2019 |
|||||||
Wealth |
Asset |
Lending |
Total |
||||
RMB'000 |
RMB'000 |
RMB'000 |
RMB'000 |
||||
Revenues: |
|||||||
Mainland China |
401,523 |
145,608 |
100,766 |
647,897 |
|||
Hong Kong |
180,596 |
20,943 |
- |
201,539 |
|||
Others |
43,974 |
2,002 |
- |
45,976 |
|||
Total revenues |
626,093 |
168,553 |
100,766 |
895,412 |
Noah Holdings Limited |
|||||||
Reconciliation of GAAP to Non-GAAP Results |
|||||||
(In RMB, except for per ADS data and percentages) |
|||||||
(unaudited) [5] |
|||||||
Three months ended |
|||||||
March 31, |
March 31, |
Change |
|||||
2019 |
2020 |
||||||
RMB'000 |
RMB'000 |
||||||
Net income attributable to Noah shareholders |
284,577 |
243,025 |
(14.6%) |
||||
Adjustment for share-based compensation |
29,616 |
18,291 |
(38.2%) |
||||
Less: gains from fair value changes of equity securities |
8,742 |
6,083 |
(30.4%) |
||||
Add: gains from sales of equity securities (realized) |
4,885 |
- |
N.A. |
||||
Less: Tax effect of adjustments |
5,714 |
(652) |
N.A. |
||||
Adjusted net income attributable to Noah shareholders |
304,622 |
255,885 |
(16.0%) |
||||
Net margin attributable to Noah shareholders |
32.0% |
32.6% |
|||||
Non-GAAP net margin attributable to Noah shareholders |
34.2% |
34.3% |
|||||
Net income attributable to Noah shareholders per ADS, |
4.57 |
3.92 |
(14.2%) |
||||
Non-GAAP net income attributable to Noah shareholders |
4.90 |
4.13 |
(15.7%) |
||||
[5] Noah's Non-GAAP financial measures are its corresponding GAAP financial measures excluding the |
View original content:http://www.prnewswire.com/news-releases/noah-holdings-limited-announces-unaudited-financial-results-for-the-first-quarter-of-2020-301060849.html