Noah Holdings Limited Announces Unaudited Financial Results for the Second Quarter of 2024
SECOND QUARTER 2024 FINANCIAL HIGHLIGHTS
- Net revenues for the second quarter of 2024 were
RMB615 .8 million (US$84.7 million ), a 34.6% decrease from the corresponding period in 2023, and a 5.2% decrease from the first quarter of 2024,primarily due to a decrease in distribution of insurance products.
Net revenues from mainland China for the second quarter of 2024 were
Net revenues from overseas for the second quarter of 2024 were
Net Revenues by segment is as follows:
(RMB millions, except percentages) | Q2 2023 | Q2 2024 | YoY Change | ||||
Wealth management | 745.3 | 415.6 | (44.2 %) | ||||
Asset management | 183.4 | 192.3 | 4.9 % | ||||
Other businesses | 13.1 | 7.9 | (39.7 %) | ||||
Total net revenues | 941.8 | 615.8 | (34.6 %) |
Net Revenues by geography is as follows:
(RMB millions, except percentages) | Q2 2023 | Q2 2024 | YoY Change | ||||
Mainland China | 548.3 | 337.2 | (38.5 %) | ||||
Overseas | 393.5 | 278.6 | (29.2 %) | ||||
Total net revenues | 941.8 | 615.8 | (34.6 %) |
- Income from operations for the second quarter of 2024 was
RMB134.0 million (US$18.4 million ), a 61.6% decrease from the corresponding period in 2023, mainly due to the 34.6% decrease in net revenues. Income from operations increased 10.3% sequentially, mainly due to the effective cost control measures implemented in the second quarter of 2024.
Income from operations by segment is as follows:
(RMB millions, except percentages) | Q2 2023 | Q2 2024 | YoY Change | ||||
Wealth management | 300.2 | 65.5 | (78.2 %) | ||||
Asset management | 80.9 | 86.5 | 6.9 % | ||||
Other businesses | (31.7) | (18.0) | (43.2 %) | ||||
Total income from operations | 349.4 | 134.0 | (61.6 %) |
- Net income attributable to Noah shareholders for the second quarter of 2024 was
RMB99.8 million (US$13.7 million ), a 68.4% decrease from the corresponding period in 2023, mainly due to the 61.6% decrease in income from operations and a loss from equity in affiliates recorded in the second quarter of 2024. - Non-GAAP[1] net income attributable to Noah shareholders for the second quarter of 2024 was
RMB106.1 million (US$14.6 million ), a 66.1% decrease from the corresponding period in 2023.
SECOND QUARTER 2024 OPERATIONAL UPDATES
Wealth Management Business
Noah offers global investment products and provides value-added services to global Mandarin-speaking high-net-worth investors in its wealth management business. Noah primarily distributes private equity, private secondary, mutual funds and other products denominated in RMB, USD and other currencies.
- Total number of registered clients as of
June 30, 2024 , was 459,072, a 2.8% increase fromJune 30, 2023 , and a 0.3% increase fromMarch 31, 2024 . Among registered clients as ofJune 30, 2024 , the number of overseas registered clients was 16,786, a 6.7% increase fromMarch 31, 2024 , and a 23.0% increase fromJune 30, 2023 . - Total number of active clients[2] for the second quarter of 2024 was 8,634, a decrease of 25.2% from the second quarter of 2023 and 16.9% from the first quarter of 2024. Among active clients during the second quarter of 2024, the number of overseas active clients was 3,244, a 62.8% increase from the second quarter of 2023, and an 18.2% increase from the first quarter of 2024.
- Aggregate value of investment products distributed during the second quarter of 2024 was
RMB14.4 billion (US$2.0 billion ), a 21.7% decrease from the second quarter of 2023, mainly due to a 29.3% decrease in distribution of mutual fund products. The aggregate value of investment products distributed decreased by 23.7% from the first quarter of 2024, mainly due to the decrease in distribution of mutual fund products. Among the investment products distributed during the second quarter of 2024, Noah distributedRMB7.9 billion (US$1.1 billion ) of overseas investment products, a 40.8% increase from the second quarter of 2023, primarily due to an 80.9% increase in distribution of overseas mutual fund products.
The aggregate value of investment products distributed, categorized by product type, is as follows:
Product type | Three months ended | |||
2023 | 2024 | |||
(RMB in billions, except percentages) | ||||
Mutual fund products | 12.0 | 65.4 % | 8.5 | 59.0 % |
Private secondary products | 4.3 | 23.3 % | 4.1 | 28.7 % |
Private equity products | 0.6 | 3.3 % | 1.1 | 7.7 % |
Other products[3] | 1.5 | 8.0 % | 0.7 | 4.6 % |
All products | 18.4 | 100.0 % | 14.4 | 100.0 % |
The aggregate value of investment products distributed, categorized by geography, is as follows:
Type of products in Mainland China | Three months ended | ||||||
2023 | 2024 | ||||||
(RMB in billions, except percentages) | |||||||
Mutual fund products | 10.1 | 79.1 % | 5.0 | 77.1 % | |||
Private secondary products | 1.9 | 15.2 % | 1.2 | 18.9 % | |||
Private equity products | 0.1 | 1.1 % | - | 0.0 % | |||
Other products | 0.6 | 4.6 % | 0.3 | 4.0 % | |||
All products in Mainland China | 12.8 | 100.0 % | 6.5 | 100.00 % |
Type of overseas products | Three months ended | ||||||
2023 | 2024 | ||||||
(RMB in billions, except percentages) | |||||||
Mutual fund products | 1.9 | 34.4 % | 3.5 | 44.2 % | |||
Private secondary products | 2.4 | 41.7 % | 2.9 | 36.7 % | |||
Private equity products | 0.8 | 13.5 % | 1.1 | 13.9 % | |||
Other products | 0.6 | 10.4 % | 0.4 | 5.2 % | |||
All Overseas products | 5.6 | 100.00 % | 7.9 | 100.00 % |
- Coverage network in mainland China included 15 cities as of
June 30, 2024 , compared with 63 cities as ofJune 30, 2023 , and 18 cities as ofMarch 31, 2024 , as the Company continued to streamline its coverage across mainland China. - Aggregate number of overseas relationship managers was 113 as of
June 30, 2024 , a 24.2% increase fromMarch 31, 2024 . Since the Company's relationship managers in mainland China are divided into different teams, each focusing on an independent business unit dedicated to offering clients mutual fund and private secondary products, insurance products, or private equity products, the Company no longer considers it meaningful to disclose an aggregate number of relationship managers in mainland China.
Asset Management Business
Noah's asset management business is conducted through
- Total assets under management as of
June 30, 2024 , remained relatively stable atRMB154.0 billion (US$21.2 billion ), compared withRMB156.9 billion as ofJune 30, 2023 , andRMB153.3 billion as ofMarch 31, 2024 .
Mainland China assets under management as of
Overseas assets under management as of
Total assets under management, categorized by investment type, are as follows:
Investment type | As of |
|
| As of | |||||||
(RMB billions, except percentages) | |||||||||||
Private equity | 131.8 | 85.9 % | 0.7 | (0.5) [4] | 133.0 | 86.4 % | |||||
Public securities[5] | 10.9 | 7.1 % | 2.5 | 3.0 | 10.4 | 6.7 % | |||||
Real estate | 5.7 | 3.7 % | 0.2 | 0.1 | 5.8 | 3.8 % | |||||
Multi-strategies | 4.3 | 2.9 % | - | 0.1 | 4.2 | 2.7 % | |||||
Others | 0.6 | 0.4 % | - | - | 0.6 | 0.4 % | |||||
All Investments | 153.3 | 100.0 % | 3.4 | 2.7 | 154.0 | 100.0 % |
Total assets under management, categorized by geography, are as follows:
As of |
| Allocation/ Redemption | As of | ||||||||
(RMB billions, except percentages) | |||||||||||
Private equity | 103.5 | 89.2 % | - | 0.1 | 103.4 | 90.1 % | |||||
Public securities | 6.9 | 6.0 % | - | 0.9 | 6.0 | 5.2 % | |||||
Real estate | 2.5 | 2.2 % | - | 0.1 | 2.4 | 2.1 % | |||||
Multi-strategies | 2.6 | 2.2 % | - | 0.1 | 2.5 | 2.1 % | |||||
Others | 0.6 | 0.4 % | - | - | 0.6 | 0.5 % | |||||
All Investments | 116.1 | 100.0 % | - | 1.2 | 114.9 | 100.0 % |
Overseas Investment type | As of |
| Allocation/ Redemption | As of | |||||||
(RMB billions, except percentages) | |||||||||||
Private equity | 28.3 | 75.7 % | 0.7 | (0.6) | 29.6 | 75.5 % | |||||
Public securities | 4.0 | 10.8 % | 2.5 | 2.1 | 4.4 | 11.2 % | |||||
Real estate | 3.2 | 8.6 % | 0.2 | - | 3.4 | 8.7 % | |||||
Multi-strategies | 1.7 | 4.9 % | - | - | 1.7 | 4.6 % | |||||
All Investments | 37.2 | 100.0 % | 3.4 | 1.5 | 39.1 | 100.0 % |
[1] Noah's Non-GAAP financial measures are its corresponding GAAP financial measures excluding the effects of all forms of share-based compensation, non-cash settlement expenses 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 clients who purchase investment products distributed or receive services provided by the Company during that given period. |
[3] "Other products" refers to other investment products, which includes insurance products, multi-strategies products and others. |
[4] The asset allocation/redemption of overseas investment products includes the fluctuation result of foreign currencies exchange rate. |
[5] The asset allocation/redemption of public securities also includes market appreciation or depreciation. |
Other Businesses
Noah's other businesses mainly include providing clients with additional comprehensive services and investment products. Operating results for other businesses also include headquarter rental income, depreciation and amortization, as well as operating expenses.
Ms.
"Domestically, we are focused on stabilizing operations by streamlining our branch network to reduce overhead costs and adjusting our client service model to comply with evolving regulatory requirements by separating relationship and business development managers into different independent business units. While these initiatives may temporarily impact business activity over the next few quarters, they will ensure our ability to effectively and compliantly serve clients with a comprehensive portfolio of products in the long term."
"In the interim, we are rewarding shareholders with enhanced capital returns for their long-term support with a
SECOND QUARTER 2024 FINANCIAL RESULTS
Net Revenues
Net revenues for the second quarter of 2024 were
- Wealth Management Business
- Net revenues from one-time commissions for the second quarter of 2024 were
RMB136.4 million (US$18.8 million ), a 66.2% decrease from the corresponding period in 2023, primarily due to a decrease in distribution of insurance products. - Net revenues from recurring service fees for the second quarter of 2024 were
RMB235.5 million (US$32.4 million ), a 12.5% decrease from the corresponding period in 2023, primarily due to a decrease in recurring service fees from private secondary products associated with the decrease in assets under management in Mainland China. - Net revenues from performance-based income for the second quarter of 2024 were
RMB4.5 million (US$0.6 million ), a 79.0% decrease from the corresponding period of 2023, primarily due to a decrease in performance-based income from offshore private equity products. - Net revenues from other service fees for the second quarter of 2024 were
RMB39.2 million (US$5.4 million ), a 22.7% decrease from the corresponding period in 2023, primarily due to a decrease in the value-added services Noah offers to its high-net-worth clients.
- Net revenues from one-time commissions for the second quarter of 2024 were
- Asset Management Business
- Net revenues from recurring service fees for the second quarter of 2024 were
RMB168.9 million (US$23.2 million ), a 4.5% decrease from the corresponding period in 2023, primarily due to a decrease in recurring service fees generated from RMB private equity products. - Net revenues from performance-based income for the second quarter of 2024 were
RMB23.4 million (US$3.2 million ), compared withRMB6.5 million in the corresponding period of 2023. The increase was primarily due to an increase in performance-based income realized from private equity products.
- Net revenues from recurring service fees for the second quarter of 2024 were
- Other Businesses
- Net revenues for the second quarter of 2024 were
RMB7.9 million (US$1.1 million ), compared withRMB13.1 million for the corresponding period in 2023.
- Net revenues for the second quarter of 2024 were
Operating Costs and Expenses
Operating costs and expenses for the second quarter of 2024 were
- Operating costs and expenses for the wealth management business for the second quarter of 2024 were
RMB350.1 million (US$48.2 million ), a 21.3% decrease from the corresponding period in 2023, primarily due to decreases of 22.6% in compensation and benefits and 49.0% in selling expenses. - Operating costs and expenses for the asset management business for the second quarter of 2024 were
RMB105.8 million (US$14.6 million ), a 3.2% increase from the corresponding period in 2023, primarily due to an increase in other operating expenses which was partially offset by a decrease in compensation and benefits and selling expenses. - Operating costs and expenses for other businesses for the second quarter of 2024 were
RMB25.9 million (US$3.6 million ), compared withRMB44.8 million from the corresponding period in 2023.
Operating Margin
Operating margin for the second quarter of 2024 was 21.8%, a decrease from 37.1% in the corresponding period of 2023.
- Operating margin for the wealth management business for the second quarter of 2024 was 15.8%, compared with 40.3% for the corresponding period in 2023.
- Operating margin for the asset management business for the second quarter of 2024 was 45.0%, compared with 44.1% for the corresponding period in 2023.
- Loss from operation for other businesses for the second quarter of 2024 was
RMB18.0 million (US$2.5 million ), compared with an operating loss ofRMB31.7 million for the corresponding period in 2023.
Interest Income
Interest income for the second quarter of 2024 was
Investment Income
Investment income for the second quarter of 2024 was
Income Tax Expenses
Income tax expenses for the second quarter of 2024 were
Net Income
- Net Income
- Net income for the second quarter of 2024 was
RMB103.7 million (US$14.3 million ), a 66.8% decrease from the corresponding period in 2023. - Net margin for the second quarter of 2024 was 16.8%, a decrease from 33.2% in the corresponding period of 2023.
- Net income attributable to Noah shareholders for the second quarter of 2024 was
RMB99.8 million (US$13.7 million ), a 68.4% decrease from the corresponding period in 2023. - Net margin attributable to Noah shareholders for the second quarter of 2024 was 16.2%, a decrease from 33.5% in the corresponding period of 2023.
- Net income attributable to Noah shareholders per basic and diluted ADS for the second quarter of 2024 was
RMB1.42 (US$0.20 ) andRMB1.42 (US$0.20 ), respectively, a decrease fromRMB4.54 andRMB4.54 respectively, for the corresponding period in 2023.
- Net income for the second quarter of 2024 was
- Non-GAAP Net Income Attributable to Noah Shareholders
- Non-GAAP net income attributable to Noah shareholders for the second quarter of 2024 was
RMB106.1 million (US$14.6 million ), a 66.1% decrease from the corresponding period in 2023. - Non-GAAP net margin attributable to Noah shareholders for the second quarter of 2024 was 17.2%, compared with 33.2% for the corresponding period in 2023.
- Non-GAAP net income attributable to Noah shareholders per diluted ADS for the second quarter of 2024 was
RMB1.51 (US$0.21 ), down fromRMB4.51 for the corresponding period in 2023.
- Non-GAAP net income attributable to Noah shareholders for the second quarter of 2024 was
Balance Sheet and Cash Flow
As of
Net cash inflow from the Company's operating activities during the second quarter of 2024 was
Net cash outflow from the Company's investing activities during the second quarter of 2024 was
Net cash outflow from the Company's financing activities was
SHARE REPURCHASE PROGRAM
As announced earlier today, as part of its commitment to enhancing shareholder returns, the board of directors of the Company ("the Board") authorized a share repurchase program under which the Company may repurchase up to
The Company announced in
The share repurchases under the repurchase program announced today will be carried out from time to time on the open market at prevailing market prices, in privately negotiated transactions, in block trades or through other legally permissible means, depending on market conditions and will be implemented in accordance with applicable rules and regulations. The Board will review the share repurchase program periodically and may authorize adjustments of its terms and size. The Company expects to fund repurchases made under this program from its existing cash balance and cash generated from operations.
CONFERENCE CALL
Senior management will host a combined English and Chinese language conference call to discuss its unaudited financial results and recent business activities for the second quarter and six months ended
Dial-in details: | |
Conference Title: | Noah Second Quarter and Half Year 2024 Earnings Conference Call |
Date/Time:
| |
Dial in: | |
- Hong Kong Toll Free | 800-963-976 |
- United States Toll Free | +1-888-317-6003 |
- Mainland | 4001-206-115 |
- International | +1-412-317-6061 |
Participant Password: | 3101709 |
A telephone replay will be available starting approximately one hour after the end of the conference until
A live and archived webcast of the conference call will be available at the Company's investor relations website under the "News & Events" section at http://ir.noahgroup.com.
DISCUSSION OF NON-GAAP MEASURES
In addition to disclosing financial results prepared in accordance with
The non-GAAP financial measures disclosed by the Company should not be considered a substitute for financial measures prepared in accordance with
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
ABOUT
In the first half of 2024, Noah distributed
Noah's wealth management business primarily distributes private equity, public securities and insurance products denominated in RMB and other currencies. Noah's network covers major cities in mainland China, as well as
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 2024 ended
SAFE HARBOR STATEMENT
This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the
-- FINANCIAL AND OPERATIONAL TABLES FOLLOW --
Noah Holdings Limited | ||||||||
Condensed Consolidated Balance Sheets | ||||||||
(unaudited) | ||||||||
As of | ||||||||
2024 | 2024 | 2024 | ||||||
RMB'000 | RMB'000 | USD'000 | ||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | 5,129,437 | 4,604,946 | 633,662 | |||||
Restricted cash | 2,276 | 4,574 | 629 | |||||
Short-term investments | 747,084 | 1,287,400 | 177,152 | |||||
Accounts receivable, net | 435,114 | 429,417 | 59,090 | |||||
Amounts due from related parties | 508,236 | 444,937 | 61,225 | |||||
Loans receivable, net | 222,516 | 207,122 | 28,501 | |||||
Other current assets | 178,644 | 226,332 | 31,145 | |||||
Total current assets | 7,223,307 | 7,204,728 | 991,404 | |||||
Long-term investments, net | 803,598 | 742,322 | 102,147 | |||||
Investment in affiliates | 1,522,996 | 1,445,356 | 198,888 | |||||
Property and equipment, net | 2,450,271 | 2,416,072 | 332,462 | |||||
Operating lease right-of-use assets, net | 125,475 | 102,301 | 14,077 | |||||
Deferred tax assets | 427,680 | 400,401 | 55,097 | |||||
Other non-current assets | 189,794 | 155,825 | 21,442 | |||||
Total Assets | 12,743,121 | 12,467,005 | 1,715,517 | |||||
Liabilities and Equity | ||||||||
Current liabilities: | ||||||||
Accrued payroll and welfare expenses | 585,886 | 346,543 | 47,686 | |||||
Income tax payable | 98,998 | 76,318 | 10,502 | |||||
Deferred revenues | 88,182 | 73,857 | 10,163 | |||||
Dividend payable | - | 1,018,000 | 140,082 | |||||
Contingent liabilities | 490,989 | 475,777 | 65,469 | |||||
Other current liabilities | 490,529 | 420,527 | 57,866 | |||||
Total current liabilities | 1,754,584 | 2,411,022 | 331,768 | |||||
Deferred tax liabilities | 260,976 | 245,609 | 33,797 | |||||
Operating lease liabilities, non-current | 70,335 | 55,043 | 7,574 | |||||
Other non-current liabilities | 25,564 | 24,980 | 3,437 | |||||
Total Liabilities | 2,111,459 | 2,736,654 | 376,576 | |||||
Equity | 10,631,662 | 9,730,351 | 1,338,941 | |||||
Total Liabilities and Equity | 12,743,121 | 12,467,005 | 1,715,517 | |||||
Condensed Consolidated Income Statements | |||||||||
(In RMB'000, except for ADS data, per ADS data and percentages) | |||||||||
(unaudited) | |||||||||
Three months ended | |||||||||
Change | |||||||||
2023 | 2024 | 2024 | |||||||
Revenues: | RMB'000 | RMB'000 | USD'000 | ||||||
Revenues from others: | |||||||||
One-time commissions | 399,521 | 127,894 | 17,599 | (68.0 %) | |||||
Recurring service fees | 176,355 | 151,469 | 20,843 | (14.1 %) | |||||
Performance-based income | 4,328 | 4,515 | 621 | 4.3 % | |||||
Other service fees | 64,114 | 49,950 | 6,873 | (22.1 %) | |||||
Total revenues from others | 644,318 | 333,828 | 45,936 | (48.2 %) | |||||
Revenues from funds Gopher manages: | |||||||||
One-time commissions | 5,982 | 9,129 | 1,256 | 52.6 % | |||||
Recurring service fees | 271,033 | 254,205 | 34,980 | (6.2 %) | |||||
Performance-based income | 23,635 | 23,413 | 3,222 | (0.9 %) | |||||
Total revenues from funds Gopher manages |
300,650 |
286,747 |
39,458 |
(4.6 %) | |||||
Total revenues | 944,968 | 620,575 | 85,394 | (34.3 %) | |||||
Less: VAT related surcharges | (3,211) | (4,721) | (650) | 47.0 % | |||||
Net revenues | 941,757 | 615,854 | 84,744 | (34.6 %) | |||||
Operating costs and expenses: | |||||||||
Compensation and benefits | |||||||||
Relationship managers | (180,304) | (131,505) | (18,096) | (27.1 %) | |||||
Others | (204,798) | (165,505) | (22,775) | (19.2 %) | |||||
Total compensation and benefits | (385,102) | (297,010) | (40,871) | (22.9 %) | |||||
Selling expenses | (112,003) | (61,890) | (8,516) | (44.7 %) | |||||
General and administrative expenses |
(63,983) |
(79,902) |
(10,995) |
24.9 % | |||||
(Provision for) reversal of credit losses |
(220) |
331 |
46 |
N.A. | |||||
Other operating expenses | (37,078) | (46,007) | (6,331) | 24.1 % | |||||
Government subsidies | 6,048 | 2,639 | 363 | (56.4 %) | |||||
Total operating costs and expenses | (592,338) | (481,839) | (66,304) | (18.7 %) | |||||
Income from operations | 349,419 | 134,015 | 18,440 | (61.6 %) | |||||
Other income: | |||||||||
Interest income | 39,684 | 42,587 | 5,860 | 7.3 % | |||||
Investment (loss) income | (3,976) | 10,400 | 1,431 | N.A. | |||||
Settlement reversal | - | 11,476 | 1,579 | N.A. | |||||
Other income (expenses) | 15,821 | (2,828) | (389) | N.A. | |||||
Total other income | 51,529 | 61,635 | 8,481 | 19.6 % | |||||
Income before taxes and income from | 400,948 | 195,650 | 26,921 | (51.2 %) | |||||
Income tax expense | (90,213) | (40,257) | (5,540) | (55.4 %) | |||||
Income (loss) from equity in affiliates | 1,561 | (51,700) | (7,114) | N.A. | |||||
Net income | 312,296 | 103,693 | 14,267 | (66.8 %) | |||||
Less: net (loss) income attributable to |
(3,132) |
3,906 |
537 |
N.A. | |||||
Net income attributable to Noah | 315,428 | 99,787 | 13,730 | (68.4 %) | |||||
Income per ADS, basic | 4.54 | 1.42 | 0.20 | (68.7 %) | |||||
Income per ADS, diluted | 4.54 | 1.42 | 0.20 | (68.7 %) | |||||
Margin analysis: | |||||||||
Operating margin | 37.1 % | 21.8 % | 21.8 % | ||||||
Net margin | 33.2 % | 16.8 % | 16.8 % | ||||||
Weighted average ADS equivalent[1]: | |||||||||
Basic |
69,469,110 |
70,229,503 |
70,229,503 | ||||||
Diluted |
69,492,786 |
70,429,388 |
70,429,388 | ||||||
ADS equivalent outstanding at end of period |
63,137,912 |
65,806,082 |
65,806,082 | ||||||
[1] Assumes all outstanding ordinary shares are represented by ADSs. Five ordinary share represents one ADSs. | |||||||||
Condensed Consolidated Income Statements | |||||||||
(In RMB'000, except for USD data, per ADS data and percentages) | |||||||||
(unaudited) | |||||||||
Six months ended | |||||||||
Change | |||||||||
2023 | 2024 | 2024 | |||||||
Revenues: | RMB'000 | RMB'000 | USD'000 | ||||||
Revenues from others: | |||||||||
One-time commissions | 570,092 | 313,149 | 43,091 | (45.1 %) | |||||
Recurring service fees | 369,063 | 306,634 | 42,194 | (16.9 %) | |||||
Performance-based income | 7,758 | 10,043 | 1,382 | 29.5 % | |||||
Other service fees | 136,980 | 84,910 | 11,684 | (38.0 %) | |||||
Total revenues from others | 1,083,893 | 714,736 | 98,351 | (34.1 %) | |||||
Revenues from funds Gopher manages: | |||||||||
One-time commissions | 11,878 | 10,956 | 1,508 | (7.8 %) | |||||
Recurring service fees | 554,505 | 516,894 | 71,127 | (6.8 %) | |||||
Performance-based income | 103,960 | 32,257 | 4,439 | (69.0 %) | |||||
Total revenues from funds Gopher manages |
670,343 |
560,107 |
77,074 |
(16.4 %) | |||||
Total revenues | 1,754,236 | 1,274,843 | 175,425 | (27.3 %) | |||||
Less: VAT related surcharges | (9,006) | (9,454) | (1,301) | 5.0 % | |||||
Net revenues | 1,745,230 | 1,265,389 | 174,124 | (27.5 %) | |||||
Operating costs and expenses: | |||||||||
Compensation and benefits | |||||||||
Relationship managers | (329,039) | (275,800) | (37,951) | (16.2 %) | |||||
Others | (426,169) | (409,995) | (56,417) | (3.8 %) | |||||
Total compensation and benefits |
(755,208) |
(685,795) |
(94,368) |
(9.2 %) | |||||
Selling expenses | (208,672) | (124,222) | (17,094) | (40.5 %) | |||||
General and administrative expenses |
(109,683) |
(151,018) |
(20,781) |
37.7 % | |||||
Reversal of credit losses | 5,478 | 428 | 59 | (92.2 %) | |||||
Other operating expenses | (67,875) | (63,153) | (8,690) | (7.0 %) | |||||
Government subsidies | 19,032 | 13,872 | 1,909 | (27.1 %) | |||||
Total operating costs and expenses |
(1,116,928) | (1,009,888) | (138,965) | (9.6 %) | |||||
Income from operations | 628,302 | 255,501 | 35,159 | (59.3 %) | |||||
Other income: | |||||||||
Interest income | 74,072 | 88,772 | 12,215 | 19.8 % | |||||
Investment (loss) income | (17,559) | 15,585 | 2,145 | N.A. | |||||
Settlement reversal | - | 11,476 | 1,579 | N.A. | |||||
Other income | 25,379 | 1,107 | 152 | (95.6 %) | |||||
Total other income | 81,892 | 116,940 | 16,091 | 42.8 % | |||||
Income before taxes and | 710,194 | 372,441 | 51,250 | (47.6 %) | |||||
Income tax expense | (159,793) | (82,943) | (11,413) | (48.1 %) | |||||
Income (loss) from equity in affiliates |
5,230 |
(53,942) |
(7,423) |
N.A. | |||||
Net income | 555,631 | 235,556 | 32,414 | (57.6 %) | |||||
Less: net (loss) income |
(4,007) |
4,278 |
589 |
N.A. | |||||
Net income attributable to | 559,638 | 231,278 | 31,825 | (58.7 %) | |||||
Income per ADS, basic | 8.06 | 3.30 | 0.45 | (59.1 %) | |||||
Income per ADS, diluted | 8.05 | 3.30 | 0.45 | (59.0 %) | |||||
Margin analysis: | |||||||||
Operating margin | 36.0 % | 20.2 % | 20.2 % | ||||||
Net margin | 31.8 % | 18.6 % | 18.6 % | ||||||
Weighted average ADS equivalent[1]: | |||||||||
Basic |
69,468,036 | 70,036,724 | 70,036,724 | ||||||
Diluted | 69,498,956 | 70,163,305 | 70,163,305 | ||||||
ADS equivalent outstanding at |
63,137,912 |
65,806,082 |
65,806,082 | ||||||
[1] Assumes all outstanding ordinary shares are represented by ADSs. Five ordinary share represents one ADSs. | |||||||||
Noah Holdings Limited | ||||||||||
Condensed Comprehensive Income Statements | ||||||||||
(unaudited) | ||||||||||
Three months ended | ||||||||||
Change | ||||||||||
2023 | 2024 | 2024 | ||||||||
RMB'000 | RMB'000 | USD'000 | ||||||||
Net income | 312,296 | 103,693 | 14,267 | (66.8 %) | ||||||
Other comprehensive income, net of tax: | ||||||||||
Foreign currency translation adjustments | 140,753 | 29,283 | 4,029 | (79.2 %) | ||||||
Comprehensive income | 453,049 | 132,976 | 18,296 | (70.6 %) | ||||||
Less: Comprehensive (loss) income |
(3,269) |
3,510 | 483 |
N.A. | ||||||
Comprehensive income attributable to | 456,318 | 129,466 | 17,813 | (71.6 %) |
Condensed Comprehensive Income Statements | |||||||||
(unaudited) | |||||||||
Six months ended | |||||||||
Change | |||||||||
2023 | 2024 | 2024 | |||||||
RMB'000 | RMB'000 | USD'000 | |||||||
Net income | 555,631 | 235,556 | 32,414 | (57.6 %) | |||||
Other comprehensive income, net of tax: | |||||||||
Foreign currency translation adjustments | 123,918 | 82,683 | 11,378 | (33.3%). | |||||
Comprehensive income | 679,549 | 318,239 | 43,792 | (53.2 %) | |||||
Less: Comprehensive (loss) income | (4,189) | 3,018 |
415 | N.A. | |||||
Comprehensive income attributable to | 683,738 | 315,221 | 43,377 | (53.9 %) |
Supplemental Information | |||||
(unaudited) | |||||
As of | |||||
|
| Change | |||
Number of registered clients | 446,557 | 459,072 | 2.8 % | ||
Three months ended | |||||
|
| Change | |||
(in millions of RMB, except number of active clients and percentages) | |||||
Number of active clients | 11,548 | 8,634 | (25.2 %) | ||
Transaction value: | |||||
Private equity products | 618 | 1,103 | 78.5 % | ||
Private secondary products | 4,293 | 4,137 | (3.6 %) | ||
Mutual fund products | 12,031 | 8,501 | (29.3 %) | ||
Other products | 1,465 | 676 | (53.9 %) | ||
Total transaction value | 18,407 | 14,417 | (21.7 %) |
Noah Holdings Limited | ||||||||
Segment Condensed Income Statements | ||||||||
(unaudited) | ||||||||
Three months ended | ||||||||
Wealth | Asset | Other | Total | |||||
RMB'000 | RMB'000 | RMB'000 | RMB'000 | |||||
Revenues: | ||||||||
Revenues from others | ||||||||
One-time commissions | 127,894 | - | - | 127,894 | ||||
Recurring service fees | 151,469 | - | - | 151,469 | ||||
Performance-based income | 4,515 | - | - | 4,515 | ||||
Other service fees | 39,382 | - | 10,568 | 49,950 | ||||
Total revenues from others | 323,260 | - | 10,568 | 333,828 | ||||
Revenues from funds Gopher manages | ||||||||
One-time commissions | 9,119 | 10 | - | 9,129 | ||||
Recurring service fees | 85,165 | 169,040 | - | 254,205 | ||||
Performance-based income | - | 23,413 | - | 23,413 | ||||
Total revenues from funds Gopher manages | 94,284 | 192,463 | - | 286,747 | ||||
Total revenues | 417,544 | 192,463 | 10,568 | 620,575 | ||||
Less: VAT related surcharges | (1,918) | (162) | (2,641) | (4,721) | ||||
Net revenues | 415,626 | 192,301 | 7,927 | 615,854 | ||||
Operating costs and expenses: | ||||||||
Compensation and benefits | ||||||||
Relationship managers | (124,857) | (6,648) | - | (131,505) | ||||
Others | (114,162) | (48,285) | (3,058) | (165,505) | ||||
Total compensation and benefits | (239,019) | (54,933) | (3,058) | (297,010) | ||||
Selling expenses | (43,303) | (12,411) | (6,176) | (61,890) | ||||
General and administrative expenses | (53,575) | (16,356) | (9,971) | (79,902) | ||||
Reversal of credit losses | 60 | 78 | 193 | 331 | ||||
Other operating expenses | (16,517) | (22,487) | (7,003) | (46,007) | ||||
Government subsidies | 2,221 | 343 | 75 | 2,639 | ||||
Total operating costs and expenses | (350,133) | (105,766) | (25,940) | (481,839) | ||||
Income (loss) from operations | 65,493 | 86,535 | (18,013) | 134,015 |
Noah Holdings Limited | ||||||||
Segment Condensed Income Statements | ||||||||
(unaudited) | ||||||||
Three months ended | ||||||||
Wealth | Asset | Other | Total | |||||
RMB'000 | RMB'000 | RMB'000 | RMB'000 | |||||
Revenues: | ||||||||
Revenues from others | ||||||||
One-time commissions | 399,521 | - | - | 399,521 | ||||
Recurring service fees | 176,355 | - | - | 176,355 | ||||
Performance-based income | 4,328 | - | - | 4,328 | ||||
Other service fees | 50,878 | - | 13,236 | 64,114 | ||||
Total revenues from others | 631,082 | - | 13,236 | 644,318 | ||||
Revenues from funds Gopher manages | ||||||||
One-time commissions | 5,920 | 62 | - | 5,982 | ||||
Recurring service fees | 93,914 | 177,119 | - | 271,033 | ||||
Performance-based income | 17,115 | 6,520 | - | 23,635 | ||||
Total revenues from funds Gopher manages |
116,949 |
183,701 | - |
300,650 | ||||
Total revenues | 748,031 | 183,701 | 13,236 | 944,968 | ||||
Less: VAT related surcharges | (2,755) | (312) | (144) | (3,211) | ||||
Net revenues | 745,276 | 183,389 | 13,092 | 941,757 | ||||
Operating costs and expenses: | ||||||||
Compensation and benefits | ||||||||
Relationship managers | (175,446) | (4,858) | - | (180,304) | ||||
Others | (133,409) | (63,949) | (7,440) | (204,798) | ||||
Total compensation and benefits | (308,855) | (68,807) | (7,440) | (385,102) | ||||
Selling expenses | (84,883) | (20,839) | (6,281) | (112,003) | ||||
General and administrative expenses |
(47,431) |
(11,721) |
(4,831) |
(63,983) | ||||
(Provision for) reversal of credit losses |
(294) |
74 |
- |
(220) | ||||
Other operating expenses | (9,637) | (1,230) | (26,211) | (37,078) | ||||
Government subsidies | 6,002 | 46 | - | 6,048 | ||||
Total operating costs and expenses | (445,098) | (102,477) | (44,763) | (592,338) | ||||
Income (loss) from operations | 300,178 | 80,912 | (31,671) | 349,419 |
Supplement Revenue Information by Geography | |||||||
(unaudited) | |||||||
Three months ended | |||||||
Wealth | Asset | Other | Total | ||||
RMB'000 | RMB'000 | RMB'000 | RMB'000 | ||||
Revenues: | |||||||
Mainland China | 218,785 | 112,596 | 10,568 | 341,949 | |||
Overseas | 198,759 | 79,867 | - | 278,626 | |||
Total revenues | 417,544 | 192,463 | 10,568 | 620,575 |
Three months ended | |||||||
Wealth | Asset | Other | Total | ||||
RMB'000 | RMB'000 | RMB'000 | RMB'000 | ||||
Revenues: | |||||||
Mainland China | 419,220 | 118,972 | 13,236 | 551,428 | |||
Overseas | 328,811 | 64,729 | - | 393,540 | |||
Total revenues | 748,031 | 183,701 | 13,236 | 944,968 |
Supplement Revenue Information by Product Types | |||||||
(unaudited)
| |||||||
Three months ended | |||||||
|
| Change | |||||
(in thousands of RMB, except percentages) | |||||||
Mainland China: | |||||||
Public securities products [1] | 148,702 | 117,740 | (20.8 %) | ||||
Private equity products | 209,505 | 198,208 | (5.4 %) | ||||
Insurance products | 171,543 | 11,753 | (93.1 %) | ||||
Others | 21,678 | 14,248 | (34.3 %) | ||||
Subtotal | 551,428 | 341,949 | (38.0 %) | ||||
Overseas: | |||||||
Investment products [2] | 136,381 | 136,519 | 0.1 % | ||||
Insurance products | 212,226 | 100,582 | (52.6 %) | ||||
Online business [3] | 2,251 | 7,246 | 221.9 % | ||||
Others | 42,682 | 34,279 | (19.7 %) | ||||
Subtotal | 393,540 | 278,626 | (29.2 %) | ||||
Total revenue | 944,968 | 620,575 | (34.3 %) |
[1] Includes mutual funds and private secondary products. |
[2] Includes non-money market mutual fund products, discretionary products, private secondary products, private equity products, real estate products and private credit products. |
[3] Includes money market mutual fund products, securities brokerage business. |
Supplement Information of Overseas Business | |||||||
(unaudited) | |||||||
Three months ended | |||||||
|
| Change | |||||
Net Revenues from Overseas (RMB, million) | 393.5 | 278.6 | (29.2 %) | ||||
Number of Overseas Registered Clients | 13,650 | 16,786 | 23.0 % | ||||
Number of Overseas Active Clients | 1,993 | 3,244 | 62.8 % | ||||
Transaction Value of Overseas Investment Products (RMB, billion) | 5.6 | 7.9 | 40.8 % | ||||
Number of Overseas Relationship Managers | 56 | 113 | 101.8 % | ||||
Overseas Assets Under Management (RMB, billion) | 34.2 | 39.1 | 14.3 % |
Reconciliation of GAAP to Non-GAAP Results | |||||||
(In RMB, except for per ADS data and percentages) | |||||||
(unaudited) | |||||||
Three months ended | |||||||
Change | |||||||
2023 | 2024 | ||||||
RMB'000 | RMB'000 | ||||||
Net income attributable to Noah shareholders | 315,428 | 99,787 | (68.4 %) | ||||
Adjustment for share-based compensation | (3,055) | 21,880 | N.A. | ||||
Add: settlement reversal | - | (11,476) | N.A. | ||||
Less: tax effect of adjustments | (740) | 4,139 | N.A. | ||||
Adjusted net income attributable to Noah shareholders (non-GAAP) | 313,113 | 106,052 | (66.1 %) | ||||
Net margin attributable to Noah shareholders |
33.5 % |
16.2 % | |||||
Non-GAAP net margin attributable to Noah shareholders | 33.2 % | 17.2 % | |||||
Net income attributable to Noah shareholders per ADS, diluted | 4.54 | 1.42 | (68.7 %) | ||||
Non-GAAP net income attributable to Noah shareholders per ADS, diluted | 4.51 | 1.51 | (66.5 %) | ||||
Reconciliation of GAAP to Non-GAAP Results | |||||||
(In RMB, except for per ADS data and percentages) | |||||||
(unaudited) | |||||||
Six months ended | |||||||
Change | |||||||
2023 | 2024 | ||||||
RMB'000 | RMB'000 | ||||||
Net income attributable to Noah shareholders | 559,638 | 231,278 | (58.7 %) | ||||
Adjustment for share-based compensation | (9,244) | 58,479 | N.A. | ||||
Add: settlement reversal | - | (11,476) | N.A. | ||||
Less: tax effect of adjustments | (2,239) | 11,061 | N.A. | ||||
Adjusted net income attributable to Noah shareholders (non-GAAP) | 552,633 | 267,220 | (51.6 %) | ||||
Net margin attributable to Noah shareholders |
32.1 % |
18.3 % | |||||
Non-GAAP net margin attributable to Noah shareholders | 31.7 % | 21.1 % | |||||
Net income attributable to Noah shareholders per ADS, diluted | 8.05 | 3.30 | (59.0 %) | ||||
Non-GAAP net income attributable to Noah shareholders per ADS, diluted | 7.95 | 3.81 | (52.1 %) | ||||
View original content:https://www.prnewswire.com/news-releases/noah-holdings-limited-announces-unaudited-financial-results-for-the-second-quarter-of-2024-302233160.html
SOURCE
Contacts: Noah Holdings Limited, Melo Xi, Tel: +86-21-8035-8292, ir@noahgroup.com