Noah Holdings Ltd logo
Noah Holdings Ltd logo

Noah Holdings Limited Announces Unaudited Financial Results for the First Quarter of 2017

May 15, 2017

SHANGHAI, May 15, 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

  • Net revenues in the first quarter of 2017 were RMB713.2 million (US$103.6 million), a 17.5% increase from the corresponding period in 2016.

(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%

  • Income from operations in the first quarter of 2017 was RMB256.8 million (US$37.3 million), a 13.0% increase from the corresponding period in 2016.

(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%

  • Net income attributable to Noah shareholders in the first quarter of 2017 was RMB217.0 million (US$31.5 million), a 9.0% increase from the corresponding period in 2016.
  • Non-GAAP[1] net income attributable to Noah shareholders in the first quarter of 2017 was RMB237.2 million (US$34.5 million), a 10.9% increase from the corresponding period in 2016.

 

[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.

  • The total number of registered clients as of March 31, 2017 was 148,505, a 40.7% increase from March 31, 2016.                          
  • The total number of active clients[2] during the first quarter of 2017 was 4,362, an 11.8% decrease from the corresponding period in 2016.
  • The aggregate value of wealth management products distributed by the Company during the first quarter of 2017 was RMB32.7 billion (US$4.8 billion), a 31.7% increase from the corresponding period in 2016.

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%

  • The average transaction value per client[3]  in the first quarter of 2017 was RMB7.5 million (US$1.1 million), a 49.4% increase from the corresponding period in 2016.
  • The coverage network included 199 branches and sub-branches covering 74 cities as of March 31, 2017, up from 185 branches and sub-branches covering 71 cities as of December 31, 2016, and 166 branches and sub-branches covering 68 cities as of March 31, 2016.
  • The number of relationship managers was 1,251 as of March 31, 2017, up from 1,169 and 1,137 as of December 31, 2016 and March 31, 2016, respectively.

 

[2] "Active clients" refers to registered clients who purchased wealth management products distributed by Noah during the period specified.
[3] "Average transaction value per client" refers to the average value of wealth management products distributed by Noah that were purchased by active clients 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.

  • The total assets under management as of March 31, 2017 were RMB129.6 billion (US$18.8 billion), a 7.1% increase from December 31, 2016 and a 36.9% increase from March 31, 2016.

Product type

As of December
31, 2016

Asset
Growth

Asset
Expiration/
Redemption

As of March 31,
2017

 

(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.

  • The aggregate value of financial products distributed by the Company through its internet financial service platform in the first quarter of 2017 was RMB7.1 billion (US$1.1 billion), a 273.4% increase from the first quarter of 2016.
  • The total number of clients through the Company's internet financial service platform as of March 31, 2017 was 425,708, up from 402,815 and 294,796 as of December 31, 2016 and March 31, 2016, respectively.

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.

  • Wealth Management Business
    • Net revenues from one-time commissions for the first quarter of 2017 were RMB342.3 million (US$49.7 million), a 24.5% increase from the corresponding period in 2016. The increase was primarily due to an increase in the aggregate value of the wealth management products distributed by the Company.
    • Net revenues from recurring service fees for the first quarter of 2017 were RMB199.8 million (US$29.0 million), an 18.5% increase from the corresponding period in 2016. The increase was primarily due to the cumulative effect of wealth management products with recurring service fees previously distributed by the Company.Net revenues from performance-based income for the first quarter of 2017 were RMB11.8 million (US$1.7 million), a 74.4% increase from the corresponding period in 2016, primarily due to a year-over-year increase in performance-based income from private equity products distributed in previous periods by the Company. Net revenues from other service fees for the first quarter of 2017 were RMB8.1 million (US$1.2 million), a 39.9% decrease from the corresponding period in 2016,primarily due to the reclassification of some of the other service fee income starting from the second quarter of 2016.
  •  Asset Management Business
    • Net revenues from recurring service fees for the first quarter of 2017 were RMB125.5 million (US$18.2 million), a 1.4% decrease from the corresponding period in 2016, primarily due to lower average management fee rates of fund-of-funds products managed in the first quarter of 2017 than those of the direct real estate investment products which had matured since a year ago. Net revenues from performance-based income for the first quarter of 2017 were RMB0.7 million (US$0.1 million), compared to RMB9.1 million in the corresponding period in 2016, primarily due to a decrease in performance-based income from secondary market products.
  • Internet Financial Service Business
    • Net revenues for the first quarter of 2017 were RMB24.8 million (US$3.6 million), a 326.7% increase from the corresponding period in 2016, primarily due to increased volumes of financial products distributed by the internet financial service platform compared to the corresponding period in 2016.

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.

  • Wealth Management Business
    Operating costs and expenses for the first quarter of 2017 were RMB352.8 million (US$51.3 million), a 6.8% increase from the corresponding period in 2016.
    • Compensation and benefits includes compensation for relationship managers and back-office employees. Compensation and benefits for the first quarter of 2017 were RMB265.9 million (US$38.6 million), a 12.7% increase from the corresponding period in 2016. In the first quarter of 2017, relationship manager compensation increased by 9.9% from the corresponding period in 2016, as a result of a larger number of relationship managers. Other compensation for the first quarter of 2017 increased by 16.4% from the corresponding period in 2016, primarily due to an increase in the number of back-office employees. Selling expenses for the first quarter of 2017 were RMB54.6 million (US$7.9 million), a 7.1% decrease from the corresponding period in 2016, primarily due to lower expenses for general marketing. General and administrative expenses for the first quarter of 2017 were RMB35.3 million (US$5.1 million), an 43.2% increase from the corresponding period in 2016, primarily due to higher expenses related to promotion conferences held during the first quarter. Other operating expenses, which include other costs incurred directly in relation to the wealth management business' revenues, were RMB12.4 million (US$1.8 million) for the first quarter of 2017, an increase of 11.9% from the corresponding period in 2016. Government subsidies represent cash subsidies received from local governments for general corporate purposes. Our wealth management business received RMB15.4 million (US$2.2 million) in government subsidies in the first quarter of 2017, compared to RMB0.1 million in the corresponding period of 2016
  • Asset Management Business
    Operating costs and expenses for the first quarter of 2017 were RMB47.6 million (US$6.9million), excluding government subsidies, compared to RMB60.0 million in the corresponding period of 2016, an increase of 10.4%.
    • Compensation and benefits include compensation of investment professionals, fund operation staff, institutional sales, and other back-office employees. Compensation and benefits for the first quarter of 2017 were RMB39.8 million (US$5.8 million), an 8.4% decrease from the corresponding period in 2016. The decrease was primarily due to less performance-based compensation paid to fund managers as lower performance-based income was recognized in the first quarter of 2017 compared with the corresponding period in 2016. Selling expenses for the first quarter of 2017 were RMB2.1 million (US$0.3 million), compared with RMB1.9 million in the corresponding period of 2016, an increase of 9.0%, primarily due to an increase in expenses related to external consulting services. General and administrative expenses for the first quarter of 2017 were RMB15.3 million (US$2.2 million), a 23.5% increase from the corresponding period in 2016, primarily due to an increase in expenses related to conferencing services incurred for during the quarter. Government subsidies represent cash subsidies received from local governments for general corporate purposes. The asset management business received RMB18.5 million (US$2.7 million) in government subsidies in the first quarter of 2017, compared to RMB68.9 million in the corresponding period in 2016
  • Internet Financial Service Business
    Operating costs and expenses for the first quarter of 2017 were RMB55.9 million (US$8.1 million), a 4.1% decrease from the corresponding period in 2016. Operating costs and expenses for the first quarter of 2017 primarily consisted of compensation and benefits of RMB35.0 million (US$5.1 million), selling expenses of RMB4.0 million (US$0.6 million), general and administrative expenses of RMB9.1 million (US$1.3 million) and other operating expenses of RMB7.9 million (US$1.2 million).

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.

  • Operating margin for the wealth management business for the first quarter of 2017 increased to 36.7% from 28.7% for the corresponding period in 2016.
  • Operating margin for the asset management business for the first quarter of 2017 was 62.3%, compared to 106.5% for the corresponding period in 2016. The decrease was primarily due to the RMB18.5 million (US$2.7 million) in government subsidies received in the first quarter of 2017, down from RMB68.9 million in the first quarter of 2016.
  • Operating loss for internet financial service business for the first quarter of 2017 was RMB31.1 million (US$4.5 million), down from RMB52.5 million for the corresponding period of the prior year. 

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

  • Net Income
    • Net income for the first quarter of 2017 was RMB215.7 million (US$31.3 million), a 12.0% increase from the corresponding period in 2016. Net margin for the first quarter of 2017 was 30.2%, compared to 31.7% for the corresponding period in 2016. Net income attributable to Noah shareholders for the first quarter of 2017 was RMB217.0 million (US$31.5 million), a 9.0% increase from the corresponding period in 2016. Net margin attributable to Noah shareholders for the first quarter of 2017 was 30.4%, compared to 32.8% for the corresponding period in 2016. Net income attributable to Noah shareholders per basic and diluted ADS for the first quarter of 2017 was RMB3.85 (US$0.56) and RMB3.69 (US$0.54), respectively, compared to RMB3.54 and RMB3.38, respectively, for the corresponding period in 2016
  • Non-GAAP Net Income Attributable to Noah Shareholders
    • Non-GAAP net income attributable to Noah shareholders for the first quarter of 2017 was RMB237.2 million (US$34.5 million), a 10.9% increase from the corresponding period in 2016. Non-GAAP net margin attributable to Noah shareholders for the first quarter of 2017 was 33.3%, compared to 35.2% for the corresponding period in 2016. Non-GAAP net income attributable to Noah shareholders per diluted ADS for the first quarter of 2017 was RMB4.03 (US$0.59), as compared to RMB3.63 for the corresponding period in 2016.

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
doubtful accounts of nil at December 31,
2016 and March 31, 2017

 

 

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
factoring receivables

 

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-
controlling Interest of Subsidiary

 

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
surcharges

(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
in affiliates

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-
controlling Interests

(6,424,676)

 

(5,199,594)

 

(755,404)

 

(19.1%)

Gain attributable to redeemable non-
controlling interest of Subsidiary

-

 

3,925,258

 

570,266

 

-

Net income attributable to Noah
Shareholders

 

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
period

 

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
adjustments

(1,546,586)

 

(4,137,561)

 

(601,110)

 

167.5%

     Fair value fluctuation of available for
sale Investment (after tax)

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
non-controlling interests

(6,436,694)

 

(5,315,600)

 

(772,257)

 

(17.4%)

Gain attributable to redeemable non-
controlling interest of Subsidiary

-

 

3,925,258

 

570,266

 

-

Comprehensive income attributable to
Noah Shareholders

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
products

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
Management

 Business

 

Asset
Management

Business

 

Internet
Financial
Service
Business

 

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
surcharges

(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
compensation

(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
expenses

(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
Management

 Business

 

Asset
Management

Business

 

Internet
Financial
Service
Business

 

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
surcharges

(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
compensation

(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
Noah Shareholders

198,999,300

 

216,995,206

 

9.0%

Adjustment for share-based
compensation related to:

         

           Share options

12,366,451

 

12,531,277

 

1.3%

           Restricted shares

2,597,654

 

7,710,520

 

196.8%

Adjusted net income
attributable to Noah
Shareholders (non-GAAP)*

213,963,404

 

237,237,003

 

10.9%

           

Net margin

31.7%

 

30.2%

   

Adjusted net margin (non-
GAAP)*

34.2%

 

33.1%

   

Net income attributable to
Noah Shareholders per ADS,
diluted

3.38

 

3.69

 

9.2%

Adjusted net income
attributable to Noah
Shareholders per ADS,
diluted (non-GAAP)*

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

SOURCE Noah Holdings Limited

搜索投资者关系