NOAH HOLDINGS LIMITED ANNOUNCES UNAUDITED FINANCIAL RESULTS FOR THE FOURTH QUARTER 2022 AND AUDITED FINANCIAL RESULTS FOR FULL YEAR 2022
Noah Holdings Limited (NYSE: NOAH) reported its fourth quarter 2022 financial results, revealing a 30.0% year-over-year decrease in net revenues to RMB882.1 million (US$127.9 million), attributed to reduced one-time commissions and performance-based income. Despite this, net revenues rose 28.9% quarter-over-quarter. The company posted a 66.1% increase in income from operations, totaling RMB219.7 million (US$31.9 million). However, net income attributable to shareholders fell 50.3% year-over-year to RMB139.9 million (US$20.3 million). For the full year 2022, net revenues dropped 27.8% to RMB3,100.4 million (US$449.5 million).
- Income from operations grew 66.1% year-over-year in Q4 2022.
- Quarter-over-quarter net revenues increased 28.9% in Q4 2022.
- Annual dividend approved of approximately RMB176.5 million (US$25.6 million).
- Non-GAAP net income for the full year 2022 was RMB1.0 billion, in-line with guidance.
- Q4 2022 net revenues down 30.0% year-over-year.
- Net income attributable to shareholders decreased by 50.3% in Q4 2022.
- Full year 2022 net revenues fell 27.8% compared to 2021.
- Active clients decreased 26.1% year-over-year in Q4 2022.
FOURTH QUARTER 2022 FINANCIAL HIGHLIGHTS
- Net revenues for the fourth quarter of 2022 were
RMB882.1 million (US ), a$127.9 million 30.0% decrease from the corresponding period in 2021, mainly due to 1) decreases in one-time commissions, as less insurance products distributed compared with last year and 2) less performance based income generated from public securities products and offshore private equity products amid market volatilities. Net revenues increased by28.9% compared with the third quarter of 2022, mainly due to an increase in distribution of insurance products and performance-based income.
(RMB millions, except percentages) | Q4 2021 | Q4 2022 | YoY Change | ||
Wealth management | 969.3 | 646.9 | (33.3 %) | ||
Asset management | 273.8 | 223.2 | (18.5 %) | ||
Other businesses | 17.0 | 12.0 | (29.2 %) | ||
Total net revenues | 1,260.1 | 882.1 | (30.0 %) |
- Income from operations for the fourth quarter of 2022 was RMB219.7 million (
US .9 million), a$31 66.1% increase from the corresponding period in 2021, as we recordedRMB85.6 million credit loss for our other business in the fourth quarter of 2021; income from operations decreased by5.2% compared with the third quarter of 2022, primarily due to an increase in selling expenses and provision for credit losses.
(RMB millions, except percentages) | Q4 2021 | Q4 2022 | YoY Change | ||
Wealth management | 183.6 | 179.1 | (2.5 %) | ||
Asset management | 80.8 | 93.5 | 15.8 % | ||
Other businesses | (132.1) | (52.9) | (60.0 %) | ||
Total income from operations | 132.3 | 219.7 | 66.1 % |
- Net income attributable to Noah shareholders for the fourth quarter of 2022 was
RMB139.9 million (US ), a$20.3 million 50.3% decrease from the corresponding period in 2021, due to a30.0% decrease in net revenues and a23.3% decrease from the third quarter of 2022, due to a provision of contingent litigation expenses related to the first-instance ruling disclosed inDecember 12, 2022 . - Non-GAAP[1] net income attributable to Noah shareholders for the fourth quarter of 2022 was
RMB149.2 million (US ), a$21.6 million 48.5% decrease from the corresponding period in 2021, and a21.9% decrease from the third quarter of 2022.
FULL YEAR 2022 FINANCIAL HIGHLIGHTS
- Net revenues in the full year 2022 was
RMB3,100.4 million (US ), a$449.5 million 27.8% decrease from the full year 2021, mainly due to decreases in one-time commissions and performance-based income.
(RMB millions, except percentages) | FY 2021 | FY 2022 | YoY Change | ||
Wealth management | 3,194.9 | 2,200.0 | (31.1 %) | ||
Asset management | 1,041.5 | 834.5 | (19.9 %) | ||
Other businesses | 56.7 | 65.9 | 16.2 % | ||
Total net revenues | 4,293.1 | 3,100.4 | (27.8 %) |
- Income from operations in the full year 2022 was
RMB1,088.4 million (US ), a$157.8 million 9.2% decrease from the full year 2021.
(RMB millions, except percentages) | FY 2021 | FY 2022 | YoY Change | ||
Wealth management | 921.5 | 741.4 | (19.5 %) | ||
Asset management | 485.2 | 447.8 | (7.7 %) | ||
Other businesses | (207.8) | (100.8) | (51.5 %) | ||
Total income from operations | 1,198.9 | 1,088.4 | (9.2 %) |
- Net income attributable to Noah shareholders in the full year 2022 was
RMB976.6 million (US ), a$141.6 million 25.7% decrease compared with full year 2021, due to decreases in net revenue and income from equity in affiliates amid market volatilities. - Non-GAAP net income attributable to Noah shareholders in the full year 2022 was
RMB1,008.6 million (US ), a$146.2 million 26.5% decrease from the full year 2021.
FOURTH QUARTER AND FULL YEAR 2022 OPERATIONAL UPDATES
Wealth Management Business
We offer investment products and provide value-added services to high net worth investors in
- Total number of registered clients as of
December 31, 2022 was 437,288, a6.1% increase fromDecember 31, 2021 and a0.9% increase compared withSeptember 30, 2022 . - Total number of active clients[2] who transacted with us during the fourth quarter of 2022 was 12,904, a
26.1% decrease from the fourth quarter of 2021, and a43.0% decrease from the third quarter of 2022. Total number of active clients who transacted with us during the full year 2022 was 35,877, a16.1% decrease from the full year 2021. - Aggregate value of investment products distributed during the fourth quarter of 2022 was
RMB18.0 billion (US ), a$2.6 billion 14.5% decrease from the corresponding period in 2021, mainly due to a decrease in the distribution of private secondary products due to the volatile secondary market.
Product type | Three months ended | ||||||
2021 | 2022 | ||||||
(RMB in billions, except percentages) | |||||||
Mutual fund products | 10.2 | 48.5 % | 12.2 | 67.7 % | |||
Private secondary products | 6.7 | 31.6 % | 3.4 | 18.7 % | |||
Private equity products | 3.0 | 14.5 % | 1.4 | 8.0 % | |||
Other products[3] | 1.1 | 5.4 % | 1.0 | 5.6 % | |||
All products | 21.0 | 100.0 % | 18.0 | 100.0 % |
- Aggregate value of investment products distributed during the full year 2022 was
RMB70 .3 billion (US .2 billion), a$10 27.7% decrease from the full year 2021, mainly due to a decrease in the distribution of private secondary products.
Product type | Twelve months ended | ||||||
2021 | 2022 | ||||||
(RMB in billions, except percentages) | |||||||
Mutual fund products | 37.1 | 38.2 % | 43.1 | 61.4 % | |||
Private secondary products | 37.8 | 38.9 % | 13.1 | 18.6 % | |||
Private equity products | 18.1 | 18.6 % | 11.1 | 15.7 % | |||
Other products | 4.2 | 4.3 % | 3.0 | 4.3 % | |||
All products | 97.2 | 100.0 % | 70.3 | 100.0 % |
- Coverage network in mainland China included 75 cities as of
December 31, 2022 , compared with 76 cities as ofSeptember 30, 2022 , and 84 cities as ofDecember 31, 2021 . - Number of relationship managers was 1,276 as of
December 31, 2022 , a1.5% increase fromSeptember 30, 2022 , and a3.0% decrease fromDecember 31, 2021 .
[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 expense 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 investors who purchase investment products distributed or receive services provided by us during that given period. |
[3] "Other products" refers to other investment products, which includes insurance products, multi-strategies products and others. |
Asset Management Business
Our asset management business is conducted through
- Total assets under management as of
December 31, 2022 remained relatively stable in the amount ofRMB157.1 billion (US ), compared with$22.8 billion RMB156.2 billion as ofSeptember 30, 2022 andRMB156.0 billion as ofDecember 31, 2021 .
Investment type | As of | Growth | Distribution/ | As of | |||||||
(RMB billions, except percentages) | |||||||||||
Private equity | 132.8 | 85.0 % | 1.4 | 1.1 | 133.1 | 84.7 % | |||||
Public securities[4] | 10.2 | 6.5 % | 1.3 | 0.5 | 11.0 | 7.0 % | |||||
Real estate | 6.7 | 4.3 % | 0.2 | 0.1 | 6.8 | 4.3 % | |||||
Multi-strategies | 5.1 | 3.3 % | - | 0.3 | 4.8 | 3.1 % | |||||
Others | 1.4 | 0.9 % | - | - | 1.4 | 0.9 % | |||||
All Investments | 156.2 | 100.0 % | 2.9 | 2.0 | 157.1 | 100.0 % |
Investment type | As of | Growth | Distribution/ | As of | |||||||
(RMB billions, except percentages) | |||||||||||
Private equity | 130.9 | 83.9 % | 11.0 | 8.8 | 133.1 | 84.7 % | |||||
Public securities | 11.2 | 7.2 % | 2.1 | 2.3 | 11.0 | 7.0 % | |||||
Real estate | 6.6 | 4.3 % | 1.4 | 1.2 | 6.8 | 4.3 % | |||||
Multi-strategies | 5.9 | 3.8 % | - | 1.1 | 4.8 | 3.1 % | |||||
Others | 1.4 | 0.8 % | - | - | 1.4 | 0.9 % | |||||
All Investments | 156.0 | 100.0 % | 14.5 | 13.4 | 157.1 | 100.0 % |
Other Businesses
Our other businesses mainly aim to provide more comprehensive services and investment products to our clients.
Ms.
[4] The asset distribution/redemption of public securities also includes market appreciation or depreciation. |
FOURTH QUARTER 2022 FINANCIAL RESULTS
Net Revenues
Net revenues for the fourth quarter of 2022 were
- Wealth Management Business
- Net revenues from one-time commissions for the fourth quarter of 2022 were
RMB266.1 million (US ), a$38.6 million 43.6% decrease from the corresponding period in 2021, due to a decrease in insurance products distributed in fourth quarter of 2022. - Net revenues from recurring service fees for the fourth quarter of 2022 were
RMB318.6 million (US ), a$46.2 million 23.6% decrease from the corresponding period in 2021. The decrease was primarily due to the service fees recognized upon liquidation of certain credit products with higher fee rates in the fourth quarter of 2021. - Net revenues from performance-based income for the fourth quarter of 2022 were
RMB14.1 million (US ), compared with$2.0 million RMB47.7 million from the corresponding period of 2021, primarily due to a decrease in performance-based income from public securities products and offshore private equity fund products. - Net revenues from other service fees for the fourth quarter of 2022 were
RMB48.1 million (US ), a$7.0 million 47.4% increase from the corresponding period in 2021, primarily due to more value-added services Noah offers to its high net worth clients. - Asset Management Business
- Net revenues from recurring service fees for the fourth quarter of 2022 were
RMB153.6 million (US ), an$22.3 million 8.9% increase from the corresponding period in 2021, due to an increase in the amount of private equity investments managed by Gopher. - Net revenues from performance-based income for the fourth quarter of 2022 were
RMB66.3 million (US ), a$9.6 million 47.1% decrease from the corresponding period in 2021, primarily due to a decrease in performance-based income from offshore private equity investments managed by Gopher. - Other Businesses
- Net revenues for the fourth quarter of 2022 were
RMB12.0 million (US ), compared with$1.7 million RMB17.0 million in the corresponding period in 2021.
Operating Costs and Expenses
Operating costs and expenses for the fourth quarter of 2022 were
- Operating costs and expenses for the wealth management business for the fourth quarter of 2022 were
RMB467.8 million (US ), a$67.8 million 40.5% decrease from the corresponding period in 2021, primarily due to a decrease in relationship manager compensation, which is in line with decreased transaction value and a decrease in general and administrative expenses due to our cost control measures implemented. - Operating costs and expenses for the asset management business for the fourth quarter of 2022 were
RMB129.6 million (US ), a$18.8 million 32.9% decrease from the corresponding period in 2021, primarily due to less performance fee compensation and less provision for credit losses. - Operating costs and expenses for other businesses for the fourth quarter of 2022 were
RMB64.9 million (US ), a$9.4 million 56.5% decrease from the corresponding period in 2021, due to less credit losses recorded.
Operating Margin
Operating margin for the fourth quarter of 2022 was
- Operating margin for the wealth management business for the fourth quarter of 2022 was
27.7% , compared with18.9% for the corresponding period in 2021, due to less general and administrative expenses incurred due to our cost control measures implemented. - Operating margin for the asset management business for the fourth quarter of 2022 was
41.9% , compared with29.5% for the corresponding period in 2021, due to less performance fee compensation recorded in 2022. - Loss from other businesses for the fourth quarter of 2022 was
RMB52.9 million (US ), compared with$7.7 million RMB132 .1 million in the corresponding period of 2021, primarily due to decreased provision for credit losses.
Investment Income
Investment income for the fourth quarter of 2022 was
Income Tax Expenses
Income tax expenses for the fourth quarter of 2022 were
Income from Equity in Affiliates
Income from equity in affiliates for the fourth quarter of 2022 was
Net Income
- Net Income
- Net income for the fourth quarter of 2022 was
RMB140.5 million (US ), a$20.4 million 48.7% decrease from the corresponding period in 2021. - Net margin for the fourth quarter of 2022 was
15.9% , down from21.7% for the corresponding period in 2021, due to less income from equity affiliates recorded compared with corresponding period in 2021. - Net income attributable to Noah shareholders for the fourth quarter of 2022 was
RMB139.9 million (US ), a$20.3 million 50.3% decrease from the corresponding period in 2021. - Net margin attributable to Noah shareholders for the fourth quarter of 2022 was
15.9% , down from22.3% for the corresponding period in 2021. - Net income attributable to Noah shareholders per basic and diluted ADS for the fourth quarter of 2022 was
RMB2.01 (US ) and$0.29 RMB2.01 (US ), respectively, down from$0.29 RMB4.18 andRMB4.16 respectively, for the corresponding period in 2021. - Non-GAAP Net Income Attributable to Noah Shareholders
- Non-GAAP net income attributable to Noah shareholders for the fourth quarter of 2022 was
RMB149.2 million (US ), a$21.6 million 48.5% decrease from the corresponding period in 2021. - Non-GAAP net margin attributable to Noah shareholders for the fourth quarter of 2022 was
16.9% , down from23.0% for the corresponding period in 2021 - Non-GAAP net income attributable to Noah shareholders per diluted ADS for the fourth quarter of 2022 was
RMB2.14 (US ), down from$0.31 RMB4.28 for the corresponding period in 2021.
FULL YEAR 2022 FINANCIAL RESULTS
Net Revenues
Net revenues for the full year 2022 were
- Wealth Management Business
- Net revenues from one-time commissions for 2022 were
RMB628.6 million (US ), a$91.1 million 46.5% decrease from 2021, primarily due to less insurance products distributed. - Net revenues from recurring service fees for 2022 were
RMB1,226.5 million (US ), a$177.8 million 16.1% decrease from 2021. The decrease was primarily due to the service fees recognized upon liquidation of certain credit products with higher fee rates for the full year 2021. - Net revenues from performance-based income for 2022 were
RMB201.5 million (US ), a$29.2 million 56.8% decrease from 2021, primarily due to a decrease in performance-based income from public securities products and private equity fund products. - Net revenues from other service fees for 2022 were
RMB143.4 million (US ), a$20.8 million 56.1% increase from 2021, primarily due to more value-added services Noah offers to its high net worth clients. - Asset Management Business
- Net revenues from recurring service fees for 2022 were
RMB678.3 million (US ), a$98.4 million 6.6% increase from 2021. - Net revenues from performance-based income for 2022 were
RMB106.5 million (US ), a$15.4 million 66.0% decrease from 2021, primarily due to a decrease in performance-based income from private equity fund products. - Other Businesses
- Net revenues for 2022 were
RMB65.9 million (US ), a$9.6 million 16.2% increase from 2021.
Operating costs and expenses
Operating costs and expenses for 2022 were
- Operating costs and expenses for the wealth management business for 2022 were
RMB1,458.5 million (US ), a$211.5 million 35.8% decrease from 2021, primarily due to a decrease in compensation and benefits, as well as general and administrative expenses. - Operating costs and expenses for the asset management business for 2022 were
RMB386.6 million (US ), a$56.1 million 30.5% decrease from 2021, primarily due to a decrease in compensation and benefits, as well as general and administrative expenses. - Operating costs and expenses for other businesses for 2022 were
RMB166.8 million (US ), a$24.2million 37.0% decrease from 2021, primarily due to a decrease in provision for credit losses.
Operating Margin
Operating margin for the full year 2022 was
- Operating margin for the wealth management business for 2022 was
33.7% , compared to28.8% for 2021, mainly due to cost control measures implemented. - Operating margin for the asset management business for 2022 was
53.7% , compared to46.6% for 2021, mainly due to cost control measures implemented. - Loss from other businesses for 2022 was
RMB100.8 million (US ), compared with$14.6 million RMB207.8 million for 2021, due to decreased provision of credit losses.
Investment Income
Investment income for the full year 2022 was
Income Tax Expenses
Income tax expenses for the full year 2022 were
Income from Equity in Affiliates
Income from equity in affiliates for the full year 2022 was
Net Income
- Net Income
- Net income for the full year 2022 was
RMB971.6 million (US ), a$140.9 million 25.6% decrease from the full year 2021. - Net margin for the full year 2022 was
31.3% , up from30.4% for the corresponding period in 2021. - Net income attributable to Noah shareholders for the full year 2022 was
RMB976.6 million (US ), a$141.6 million 25.7% decrease from the full year 2021. - Net margin attributable to Noah shareholders for the full year 2022 was
31.5% , up from30.6% for the full year 2021. - Net income attributable to Noah shareholders per basic and diluted ADS for the full year 2022 was
RMB14.29 (US ) and$2.07 RMB14.28 (US ), respectively, down from$2.07 RMB19.56 andRMB19.45 , respectively, for the corresponding period in 2021. - Non-GAAP Net Income Attributable to Noah Shareholders
- Non-GAAP net income attributable to Noah shareholders for the full year 2022 was
RMB1,008.6 million (US ), a$146.2 million 26.5% decrease from the full year 2021. - Non-GAAP net margin attributable to Noah shareholders for the full year 2022 was
32.5% , up from32.0% for the full year 2021. - Non-GAAP net income attributable to Noah shareholders per diluted ADS for the full year 2022 was
RMB14.75 (US ), down from$2.14 RMB20.32 for the full year 2021.
BALANCE SHEET AND CASH FLOW
As of
Net cash inflow from the Company's operating activities during the fourth quarter of 2022 was
Net cash inflow from the Company's investing activities during the fourth quarter of 2022 was
Net cash inflow from the Company's financing activities was
RECENT DEVELOPMENT
As disclosed in the Form 6-K furnished with the
As of the date of this press release, Noah has transferred out all its cash and cash equivalents previously deposited with SVB. In addition, as general partner or fund manager, Noah has also transferred out all funds cash balances from SVB to their designated accounts. As a result, Noah has no remaining exposure to the SVB Receivership.
Resignation of Senior Management Member
Mr.
CONFERENCE CALL
Senior management will host a combined English and Chinese language conference call to discuss the Company's fourth quarter unaudited financial results and full year 2022 audited financial results and recent business activities.
The conference call will be accessed via Zoom webinar with the following details:
Zoom webinar details | |
Conference title | |
Date/Time
| Tuesday, March 28, 2023 at |
Meeting ID: | 910 2002 0524 |
Meeting Passcode: | Noah4Q22 |
Dial in | |
- | +1 929 205 6099 |
- Hong Kong: | +852 3709 4942 |
- | +44 207 660 2677 |
- | +65 6347 5852 |
A replay will be available on the same day of the conference call until
DISCUSSION ON 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
Noah's wealth management business primarily distributes private equity, private secondary, mutual fund and other products denominated in RMB and other currencies. Noah's network covers 75 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 fourth quarter of 2022 and audited financial results for the full year 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 --
Condensed Consolidated Balance Sheets | |||||||
As of | |||||||
September | December | December | |||||
(Unaudited) | (Audited) | (Audited) | |||||
RMB'000 | RMB'000 | USD'000 | |||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | 4,312,827 | 4,403,915 | 638,508 | ||||
Restricted cash | 10,311 | 23,203 | 3,364 | ||||
Short-term investments | 98,770 | 315,979 | 45,813 | ||||
Accounts receivable, net | 426,900 | 498,106 | 72,219 | ||||
Loans receivable, net | 566,933 | 465,780 | 67,532 | ||||
Amounts due from related parties | 424,821 | 443,424 | 64,290 | ||||
Other current assets | 184,506 | 166,739 | 24,175 | ||||
Total current assets | 6,025,068 | 6,317,146 | 915,901 | ||||
Long-term investments, net | 723,902 | 774,095 | 112,232 | ||||
Investment in affiliates | 1,516,292 | 1,491,820 | 216,293 | ||||
Property and equipment, net | 2,497,558 | 2,486,317 | 360,482 | ||||
Operating lease right-of-use assets, net | 189,906 | 168,192 | 24,386 | ||||
Deferred tax assets | 333,522 | 436,441 | 63,278 | ||||
Other non-current assets | 160,059 | 124,124 | 17,996 | ||||
Total Assets | 11,446,307 | 11,798,135 | 1,710,568 | ||||
Liabilities and Equity | |||||||
Current liabilities: | |||||||
Accrued payroll and welfare expenses | 543,435 | 668,953 | 96,989 | ||||
Income tax payable | 69,214 | 126,848 | 18,391 | ||||
Deferred revenues | 81,602 | 67,967 | 9,854 | ||||
Contingent liabilities | 483,727 | 568,018 | 82,355 | ||||
Other current liabilities | 458,079 | 473,175 | 68,604 | ||||
Total current liabilities | 1,636,057 | 1,904,961 | 276,193 | ||||
Operating lease liabilities, non-current | 101,110 | 83,171 | 12,059 | ||||
Deferred tax liabilities | 231,589 | 249,768 | 36,213 | ||||
Other non-current liabilities | 76,330 | 59,760 | 8,664 | ||||
Total Liabilities | 2,045,086 | 2,297,660 | 333,129 | ||||
Equity | 9,401,221 | 9,500,475 | 1,377,439 | ||||
Total Liabilities and Equity | 11,446,307 | 11,798,135 | 1,710,568 |
Condensed Consolidated Income Statements | ||||||||
(unaudited) | ||||||||
Three months ended | ||||||||
Change | ||||||||
2021 | 2022 | 2022 | ||||||
Revenues: | RMB'000 | RMB'000 | USD'000 | |||||
Revenues from others: | ||||||||
One-time commissions | 472,566 | 266,592 | 38,652 | (43.6 %) | ||||
Recurring service fees | 214,835 | 195,872 | 28,399 | (8.8 %) | ||||
Performance-based income | 42,115 | 13,998 | 2,030 | (66.8 %) | ||||
Other service fees | 54,296 | 60,870 | 8,825 | 12.1 % | ||||
Total revenues from others | 783,812 | 537,332 | 77,906 | (31.4 %) | ||||
Revenues from funds Gopher | ||||||||
One-time commissions | 9,886 | 3,915 | 568 | (60.4 %) | ||||
Recurring service fees | 346,747 | 278,376 | 40,361 | (19.7 %) | ||||
Performance-based income | 131,988 | 66,819 | 9,688 | (49.4 %) | ||||
Total revenues from funds | 488,621 | 349,110 |
50,617 |
(28.6 %) | ||||
Total revenues | 1,272,433 | 886,442 | 128,523 | (30.3 %) | ||||
Less: VAT related surcharges | (12,379) | (4,372) | (634) | (64.7 %) | ||||
Net revenues | 1,260,054 | 882,070 | 127,889 | (30.0 %) | ||||
Operating costs and expenses: | ||||||||
Compensation and benefits | ||||||||
Relationship manager |
(382,160) |
(146,662) |
(21,264) |
(61.6 %) | ||||
Others | (349,004) | (236,484) | (34,287) | (32.2 %) | ||||
Total compensation and |
(731,164) |
(383,146) |
(55,551) |
(47.6 %) | ||||
Selling expenses | (139,906) | (142,806) | (20,705) | 2.1 % | ||||
General and administrative |
(148,015) |
(83,952) |
(12,172) |
(43.3 %) | ||||
Provision for credit losses |
(100,858) |
(19,836) |
(2,876) |
(80.3 %) | ||||
Other operating expenses | (19,644) | (38,257) | (5,547) | 94.8 % | ||||
Government grants | 11,821 | 5,665 | 821 | (52.1 %) | ||||
Total operating costs and expenses |
(1,127,766) |
(662,332) |
(96,030) |
(41.3 %) | ||||
Income from operations | 132,288 | 219,738 | 31,859 | 66.1 % | ||||
Other income (expense): | ||||||||
Interest income | 14,571 | 14,251 | 2,066 | (2.2 %) | ||||
Investment income | 3,469 | 62,240 | 9,024 | 1,694.2 % | ||||
Settlement reversal | 719 | - | - | N.A. | ||||
Contingent litigation expenses | - | (99,000) | (14,354) | N.A. | ||||
Other expense | (2,313) | (8,507) | (1,233) | 267.8 % | ||||
Total other income (expense) | 16,446 | (31,016) | (4,497) | N.A. | ||||
Income before taxes and |
148,734 |
188,722 |
27,362 | 26.9 % | ||||
Income tax expense | (35,329) | (60,530) | (8,776) | 71.3 % | ||||
Income from equity in affiliates |
160,510 |
12,331 |
1,788 |
(92.3 %) | ||||
Net income | 273,915 | 140,523 | 20,374 | (48.7 %) | ||||
Less: net (loss) income |
(7,397) |
614 |
89 |
N.A. | ||||
Net income attributable to |
281,312 |
139,909 |
20,285 | (50.3 %) | ||||
Income per ADS, basic | 4.18 | 2.01 | 0.29 | (51.9 %) | ||||
Income per ADS, diluted | 4.16 | 2.01 | 0.29 | (51.7 %) | ||||
Margin analysis: | ||||||||
Operating margin | 10.5 % | 24.9 % | 24.9 % | |||||
Net margin | 21.7 % | 15.9 % | 15.9 % | |||||
Weighted average ADS | ||||||||
Basic | 67,348,790 | 69,593,068 | 69,593,068 | |||||
Diluted | 67,700,437 | 69,611,652 | 69,611,652 | |||||
ADS equivalent outstanding at |
60,338,054 |
62,603,864 |
62,603,864 | |||||
[1] Assumes all outstanding ordinary shares are represented by ADSs. Each ordinary share represents two ADSs. |
Condensed Consolidated Income Statements | ||||||||
(Audited) | ||||||||
Twelve months ended | ||||||||
Change | ||||||||
2021 | 2022 | 2022 | ||||||
Revenues: | RMB'000 | RMB'000 | USD'000 | |||||
Revenues from others: | ||||||||
One-time commissions | 1,130,894 | 617,636 | 89,549 | (45.4 %) | ||||
Recurring service fees | 913,700 | 768,980 | 111,492 | (15.8 %) | ||||
Performance-based income | 391,903 | 184,048 | 26,684 | (53.0 %) | ||||
Other service fees | 161,982 | 223,441 | 32,396 | 37.9 % | ||||
Total revenues from others | 2,598,479 | 1,794,105 | 260,121 | (31.0 %) | ||||
Revenues from funds Gopher | ||||||||
One-time commissions | 140,522 | 63,809 | 9,251 | (54.6 %) | ||||
Recurring service fees | 1,195,309 | 1,145,435 | 166,072 | (4.2 %) | ||||
Performance-based income | 392,290 | 125,528 | 18,200 | (68.0 %) | ||||
Total revenues from funds |
1,728,121 |
1,334,772 |
193,523 |
(22.8 %) | ||||
Total revenues | 4,326,600 | 3,128,877 | 453,644 | (27.7 %) | ||||
Less: VAT related surcharges | (33,506) | (28,505) | (4,133) | (14.9 %) | ||||
Net revenues | 4,293,094 | 3,100,372 | 449,511 | (27.8 %) | ||||
Operating costs and expenses: | ||||||||
Compensation and benefits | ||||||||
Relationship manager |
(920,896) | (497,147) |
(72,080) | (46.0 %) | ||||
Others | (1,247,984) | (944,735) | (136,974) | (24.3 %) | ||||
Total compensation and |
(2,168,880) | (1,441,882) |
(209,054) | (33.5 %) | ||||
Selling expenses | (437,131) | (349,014) | (50,602) | (20.2 %) | ||||
General and administrative |
(383,321) | (235,319) |
(34,118) | (38.6 %) | ||||
(Reversal of) Provision for |
(112,959) | 424 |
61 | N.A. | ||||
Other operating expenses | (107,844) | (115,653) | (16,768) | 7.2 % | ||||
Government grants | 115,939 | 129,521 | 18,779 | 11.7 % | ||||
Total operating costs and |
(3,094,196) | (2,011,923) |
(291,702) | (35.0 %) | ||||
Income from operations | 1,198,898 | 1,088,449 | 157,809 | (9.2 %) | ||||
Other income (expense): | ||||||||
Interest income | 71,866 | 61,416 | 8,904 | (14.5 %) | ||||
Investment income | 65,426 | 85,554 | 12,404 | 30.8 % | ||||
Settlement expenses | (19,908) | - | - | N.A. | ||||
Contingent litigation expenses | - | (99,000) | (14,354) | N.A. | ||||
Other (expense) income | (18,240) | 13,130 | 1,904 | N.A. | ||||
Total other income | 99,144 | 61,100 | 8,858 | (38.4 %) | ||||
Income before taxes and |
1,298,042 |
1,149,549 |
166,667 | (11.4 %) | ||||
Income tax expense | (293,940) | (267,108) | (38,727) | (9.1 %) | ||||
Income from equity in affiliates | 301,979 | 89,148 | 12,925 | (70.5 %) | ||||
Net income | 1,306,081 | 971,589 | 140,865 | (25.6 %) | ||||
Less: net loss attributable to |
(8,050) |
(4,982) |
(722) |
(38.1 %) | ||||
Net income attributable to |
1,314,131 |
976,571 |
141,587 | (25.7 %) | ||||
Income per ADS, basic | 19.56 | 14.29 | 2.07 | (26.9 %) | ||||
Income per ADS, diluted | 19.45 | 14.28 | 2.07 | (26.6 %) | ||||
Margin analysis: | ||||||||
Operating margin | 27.9 % | 35.1 % | 35.1 % | |||||
Net margin | 30.4 % | 31.3 % | 31.3 % | |||||
Weighted average ADS | ||||||||
Basic | 67,171,636 | 68,332,032 | 68,332,032 | |||||
Diluted | 67,563,546 | 68,396,142 | 68,396,142 | |||||
ADS equivalent outstanding at |
60,338,054 |
62,603,864 |
62,603,864 | |||||
[1] Assumes all outstanding ordinary shares are represented by ADSs. Each ordinary share represents two ADSs. |
Condensed Comprehensive Income Statements | |||||||||
(unaudited) | |||||||||
Three months ended | |||||||||
December | December | December | Change | ||||||
2021 | 2022 | 2022 | |||||||
RMB'000 | RMB'000 | USD'000 | |||||||
Net income | 273,915 | 140,523 | 20,374 | (48.7 %) | |||||
Other comprehensive income, net of tax: | |||||||||
Foreign currency translation adjustments | (14,094) | (36,494) | (5,291) | 159.1 % | |||||
Fair value fluctuation of available for sale |
(243) |
- |
- | N.A. | |||||
Comprehensive income | 259,578 | 104,029 | 15,083 | (59.9 %) | |||||
Less: Comprehensive loss attributable to |
(7,366) |
598 |
87 | N.A. | |||||
Comprehensive income attributable to |
266,944 |
103,431 |
14,996 | (61.3 %) |
Condensed Comprehensive Income Statements | |||||||||
(Audited) | |||||||||
Twelve months ended | |||||||||
December | December | December | Change | ||||||
2021 | 2022 | 2022 | |||||||
RMB'000 | RMB'000 | USD'000 | |||||||
Net income | 1,306,081 | 971,589 | 140,865 | (25.6 %) | |||||
Other comprehensive income, net of tax: | |||||||||
Foreign currency translation adjustments | (60,851) | 137,555 | 19,944 | N.A. | |||||
Comprehensive income | 1,245,230 | 1,109,144 | 160,809 | (10.9 %) | |||||
Less: Comprehensive loss attributable to |
(8,001) |
(4,895) |
(710) | (38.8 %) | |||||
Comprehensive income attributable to |
1,253,231 |
1,114,039 |
161,519 | (11.1 %) |
Supplemental Information | |||||
(unaudited) | |||||
As of | |||||
|
| Change | |||
Number of registered clients | 411,981 | 437,288 | 6.1 % | ||
Number of relationship managers | 1,316 | 1,276 | (3.0 %) | ||
Number of cities in mainland China under | 84 | 75 | (10.7 %) | ||
Three months ended | |||||
|
| Change | |||
(in millions of RMB, except number of active clients and | |||||
Number of active clients | 17,456 | 12,904 | (26.1 %) | ||
Transaction value: | |||||
Private equity products | 3,041 | 1,452 | (52.3 %) | ||
Private secondary products | 6,659 | 3,362 | (49.5 %) | ||
Mutual fund products | 10,207 | 12,183 | 19.4 % | ||
Other products | 1,136 | 1,003 | (11.7 %) | ||
Total transaction value | 21,043 | 18,000 | (14.5 %) | ||
Twelve months ended | |||||
|
| Change | |||
(in millions of RMB, except number of active clients and | |||||
Number of active clients | 42,764 | 35,877 | (16.1 %) | ||
Transaction value: | |||||
Private equity products | 18,069 | 11,037 | (38.9 %) | ||
Private secondary products | 37,776 | 13,109 | (65.3 %) | ||
Mutual fund products | 37,169 | 43,133 | 16.0 % | ||
Other products | 4,189 | 3,002 | (28.3 %) | ||
Total transaction value | 97,203 | 70,281 | (27.7 %) |
Segment Condensed Income Statements | |||||||
(unaudited) | |||||||
Three months ended | |||||||
Wealth Business | Asset Business | Other | Total | ||||
RMB'000 | RMB'000 | RMB'000 | RMB'000 | ||||
Revenues: | |||||||
Revenues from others | |||||||
One-time commissions | 266,592 | - | - | 266,592 | |||
Recurring service fees | 195,872 | - | - | 195,872 | |||
Performance-based income | 13,998 | - | - | 13,998 | |||
Other service fees | 48,245 | - | 12,625 | 60,870 | |||
Total revenues from others | 524,707 | - | 12,625 | 537,332 | |||
Revenues from funds Gopher manages | |||||||
One-time commissions | 576 | 3,339 | - | 3,915 | |||
Recurring service fees | 124,040 | 154,336 | - | 278,376 | |||
Performance-based income | 187 | 66,632 | - | 66,819 | |||
Total revenues from funds Gopher manages |
124,803 |
224,307 | - |
349,110 | |||
Total revenues | 649,510 | 224,307 | 12,625 | 886,442 | |||
Less: VAT related surcharges | (2,563) | (1,139) | (670) | (4,372) | |||
Net revenues | 646,947 | 223,168 | 11,955 | 882,070 | |||
Operating costs and expenses: | |||||||
Compensation and benefits | |||||||
Relationship managers | (137,016) | (9,646) | - | (146,662) | |||
Others | (152,971) | (73,585) | (9,928) | (236,484) | |||
Total compensation and benefits | (289,987) | (83,231) | (9,928) | (383,146) | |||
Selling expenses | (121,259) | (20,611) | (936) | (142,806) | |||
General and administrative expenses |
(52,723) |
(22,609) |
(8,620) |
(83,952) | |||
Reversal of (Provision for) credit losses |
249 |
1,068 |
(21,153) |
(19,836) | |||
Other operating expenses | (9,344) | (4,629) | (24,284) | (38,257) | |||
Government grants | 5,224 | 408 | 33 | 5,665 | |||
Total operating costs and expenses | (467,840) | (129,604) | (64,888) | (662,332) | |||
Income (loss) from operations | 179,107 | 93,564 | (52,933) | 219,738 |
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 | 472,566 | - | - | 472,566 | ||||
Recurring service fees | 214,835 | - | - | 214,835 | ||||
Performance-based income | 42,115 | - | - | 42,115 | ||||
Other service fees | 32,814 | - | 21,482 | 54,296 | ||||
Total revenues from others | 762,330 | - | 21,482 | 783,812 | ||||
Revenues from funds Gopher | ||||||||
One-time commissions | 2,488 | 7,398 | - | 9,886 | ||||
Recurring service fees | 204,919 | 141,828 | - | 346,747 | ||||
Performance-based income | 5,905 | 126,083 | - | 131,988 | ||||
Total revenues from funds Gopher |
213,312 |
275,309 | - |
488,621 | ||||
Total revenues | 975,642 | 275,309 | 21,482 | 1,272,433 | ||||
Less: VAT related surcharges | (6,358) | (1,496) | (4,525) | (12,379) | ||||
Net revenues | 969,284 | 273,813 | 16,957 | 1,260,054 | ||||
Operating costs and expenses: | ||||||||
Compensation and benefits | ||||||||
Relationship managers | (371,788) | (10,372) | - | (382,160) | ||||
Others | (204,386) | (127,455) | (17,163) | (349,004) | ||||
Total compensation and benefits | (576,174) | (137,827) | (17,163) | (731,164) | ||||
Selling expenses | (112,287) | (19,709) | (7,910) | (139,906) | ||||
General and administrative |
(103,142) |
(22,247) |
(22,626) |
(148,015) | ||||
Provision for credit losses | (2,691) | (12,574) | (85,593) | (100,858) | ||||
Other operating expenses | (2,507) | (687) | (16,450) | (19,644) | ||||
Government grants | 11,101 | 13 | 707 | 11,821 | ||||
Total operating costs and expenses | (785,700) | (193,031) | (149,035) | (1,127,766) | ||||
Income (loss) from operations | 183,584 | 80,782 | (132,078) | 132,288 |
Segment Condensed Income Statements | ||||||||
(Audited) | ||||||||
Twelve months ended | ||||||||
Wealth | Asset | Other | Total | |||||
RMB'000 | RMB'000 | RMB'000 | RMB'000 | |||||
Revenues: | ||||||||
Revenues from others | ||||||||
One-time commissions | 617,636 | - | - | 617,636 | ||||
Recurring service fees | 768,980 | - | - | 768,980 | ||||
Performance-based income | 184,048 | - | - | 184,048 | ||||
Other service fees | 144,101 | - | 79,340 | 223,441 | ||||
Total revenues from others | 1,714,765 | - | 79,340 | 1,794,105 | ||||
Revenues from funds Gopher | ||||||||
One-time commissions | 13,953 | 49,856 | - | 63,809 | ||||
Recurring service fees | 463,314 | 682,121 | - | 1,145,435 | ||||
Performance-based income | 18,407 | 107,121 | - | 125,528 | ||||
Total revenues from funds Gopher | 495,674 |
839,098 | - |
1,334,772 | ||||
Total revenues | 2,210,439 | 839,098 | 79,340 | 3,128,877 | ||||
Less: VAT related surcharges | (10,462) | (4,630) | (13,413) | (28,505) | ||||
Net revenues | 2,199,977 | 834,468 | 65,927 | 3,100,372 | ||||
Operating costs and expenses: | ||||||||
Compensation and benefits | ||||||||
Relationship managers | (460,237) | (36,910) | - | (497,147) | ||||
Others | (619,397) | (285,101) | (40,237) | (944,735) | ||||
Total compensation and benefits | (1,079,634) | (322,011) | (40,237) | (1,441,882) | ||||
Selling expenses | (299,769) | (41,885) | (7,360) | (349,014) | ||||
General and administrative | (153,643) |
(55,872) |
(25,804) |
(235,319) | ||||
Reversal of (provision for) credit | 718 |
386 |
(680) |
424 | ||||
Other operating expenses | (15,412) | (6,369) | (93,872) | (115,653) | ||||
Government grants | 89,223 | 39,120 | 1,178 | 129,521 | ||||
Total operating costs and | (1,458,517) |
(386,631) |
(166,775) |
(2,011,923) | ||||
Income (loss) from operations | 741,460 |
447,837 |
(100,848) |
1,088,449 |
Segment Condensed Income Statements | ||||||||
(Audited) | ||||||||
Twelve months ended | ||||||||
Wealth | Asset | Other | Total | |||||
RMB'000 | RMB'000 | RMB'000 | RMB'000 | |||||
Revenues: | ||||||||
Revenues from others | ||||||||
One-time commissions | 1,130,653 | 241 | - | 1,130,894 | ||||
Recurring service fees | 912,506 | 1,194 | - | 913,700 | ||||
Performance-based income | 391,903 | - | - | 391,903 | ||||
Other service fees | 92,352 | 1,390 | 68,240 | 161,982 | ||||
Total revenues from others | 2,527,414 | 2,825 | 68,240 | 2,598,479 | ||||
Revenues from funds Gopher | ||||||||
One-time commissions | 50,247 | 90,275 | - | 140,522 | ||||
Recurring service fees | 557,094 | 638,215 | - | 1,195,309 | ||||
Performance-based income | 77,218 | 315,072 | - | 392,290 | ||||
Total revenues from funds Gopher |
684,559 |
1,043,562 | - |
1,728,121 | ||||
Total revenues | 3,211,973 | 1,046,387 | 68,240 | 4,326,600 | ||||
Less: VAT related surcharges | (17,076) | (4,923) | (11,507) | (33,506) | ||||
Net revenues | 3,194,897 | 1,041,464 | 56,733 | 4,293,094 | ||||
Operating costs and expenses: | ||||||||
Compensation and benefits | ||||||||
Relationship managers | (900,921) | (19,975) | - | (920,896) | ||||
Others | (753,368) | (430,059) | (64,557) | (1,247,984) | ||||
Total compensation and benefits | (1,654,289) | (450,034) | (64,557) | (2,168,880) | ||||
Selling expenses | (354,128) | (55,790) | (27,213) | (437,131) | ||||
General and administrative expenses |
(270,253) |
(70,686) |
(42,382) |
(383,321) | ||||
Provision for credit losses | (6,490) | (13,275) | (93,194) | (112,959) | ||||
Other operating expenses | (53,616) | (4,347) | (49,881) | (107,844) | ||||
Government grants | 65,368 | 37,905 | 12,666 | 115,939 | ||||
Total operating costs and expenses | (2,273,408) | (556,227) | (264,561) | (3,094,196) | ||||
Income (loss) from operations | 921,489 | 485,237 | (207,828) | 1,198,898 |
Supplement Revenue Information by Geography | |||||||
(unaudited) | |||||||
Three months ended | |||||||
Wealth Business | Asset Business | Other | Total | ||||
RMB'000 | RMB'000 | RMB'000 | RMB'000 | ||||
Revenues: | |||||||
Mainland China | 442,208 | 147,301 | 12,625 | 602,134 | |||
182,111 | 54,976 | - | 237,087 | ||||
Others | 25,191 | 22,030 | - | 47,221 | |||
Total revenues | 649,510 | 224,307 | 12,625 | 886,442 |
Supplement Revenue Information by Geography | |||||||
(unaudited) | |||||||
Three months ended | |||||||
Wealth Business | Asset Business | Other | Total | ||||
RMB'000 | RMB'000 | RMB'000 | RMB'000 | ||||
Revenues: | |||||||
Mainland China | 849,846 | 205,797 | 21,482 | 1,077,125 | |||
116,154 | 57,337 | - | 173,491 | ||||
Others | 9,642 | 12,175 | - | 21,817 | |||
Total revenues | 975,642 | 275,309 | 21,482 | 1,272,433 |
Supplement Revenue Information by Geography | |||||||
(Audited) | |||||||
Twelve months ended | |||||||
Wealth Business | Asset Business | Other | Total | ||||
RMB'000 | RMB'000 | RMB'000 | RMB'000 | ||||
Revenues: | |||||||
Mainland China | 1,548,395 | 672,785 | 79,340 | 2,300,520 | |||
508,907 | 83,029 | - | 591,936 | ||||
Others | 153,137 | 83,284 | - | 236,421 | |||
Total revenues | 2,210,439 | 839,098 | 79,340 | 3,128,877 |
Supplement Revenue Information by Geography | |||||||
(Audited) | |||||||
Twelve months ended | |||||||
Wealth Business | Asset Business | Other | Total | ||||
RMB'000 | RMB'000 | RMB'000 | RMB'000 | ||||
Revenues: | |||||||
Mainland China | 2,479,576 | 768,203 | 68,240 | 3,316,019 | |||
629,587 | 240,136 | - | 869,723 | ||||
Others | 102,810 | 38,048 | - | 140,858 | |||
Total revenues | 3,211,973 | 1,046,387 | 68,240 | 4,326,600 |
Reconciliation of GAAP to Non-GAAP Results | |||||||
(In RMB, except for per ADS data and percentages) | |||||||
(unaudited) | |||||||
Three months ended | |||||||
Change | |||||||
2021 | 2022 | ||||||
RMB'000 | RMB'000 | ||||||
Net income attributable to Noah shareholders | 281,312 | 139,909 | (50.3 %) | ||||
Adjustment for share-based compensation | 12,435 | 12,316 | (1.0 %) | ||||
Add: settlement expense reversal | (719) | - | N.A. | ||||
Less: tax effect of adjustments | 3,421 | 3,066 | (10.4 %) | ||||
Adjusted net income attributable to Noah shareholders |
289,607 |
149,159 | (48.5 %) | ||||
Net margin attributable to Noah shareholders | 22.3 % | 15.9 % | |||||
Non-GAAP net margin attributable to Noah shareholders | 23.0 % | 16.9 % | |||||
Net income attributable to Noah shareholders per ADS, | 4.16 | 2.01 |
(51.7 %) | ||||
Non-GAAP net income attributable to Noah shareholders | 4.28 | 2.14 |
(50.0 %) |
Reconciliation of GAAP to Non-GAAP Results | |||||||
(In RMB, except for per ADS data and percentages) | |||||||
(unaudited) | |||||||
Twelve months ended | |||||||
Change | |||||||
2021 | 2022 | ||||||
RMB'000 | RMB'000 | ||||||
Net income attributable to Noah shareholders | 1,314,131 | 976,571 | (25.7 %) | ||||
Adjustment for share-based compensation | 51,036 | 42,300 | (17.1 %) | ||||
Add: settlement expense | 19,908 | - | N.A. | ||||
Less: tax effect of adjustments | 12,374 | 10,279 | (16.9 %) | ||||
Adjusted net income attributable to Noah shareholders |
1,372,701 |
1,008,592 |
(26.5 %) | ||||
Net margin attributable to Noah shareholders | 30.6 % | 31.5 % | |||||
Non-GAAP net margin attributable to Noah shareholders | 32.0 % | 32.5 % | |||||
Net income attributable to Noah shareholders per ADS, |
19.45 |
14.28 | (26.6 %) | ||||
Non-GAAP net income attributable to Noah shareholders |
20.32 |
14.75 |
(27.4 %) |
View original content:https://www.prnewswire.com/news-releases/noah-holdings-limited-announces-unaudited-financial-results-for-the-fourth-quarter-2022-and-audited-financial-results-for-full-year-2022-301781973.html
SOURCE
FAQ
What were Noah's Q4 2022 earnings results?
How did Noah's financial performance change in 2022?
What is Noah's stock performance outlook after the latest results?