Nam Tai Property Inc. Announces Fourth Quarter 2020 Results
Nam Tai Property Inc. (NTP) reported impressive financial results for Q4 2020, with revenue soaring to $68.6 million, an increase of 8,076% year-on-year. The net income from operations reached $34.9 million, up from a $4.6 million loss in Q4 2019. Consolidated net income was $28.7 million, reversing a loss of $2.1 million the previous year. As of December 31, 2020, the company's cash and equivalents rose to $211.1 million. Real estate properties under development grew to $312.1 million, reflecting a 24% year-on-year increase. The occupancy rate of Shenzhen projects was 48%.
- Revenue increased to $68.6 million in Q4 2020, up 8,076% year-on-year.
- Net income from operations reached $34.9 million, a significant turnaround from a $4.6 million loss.
- Consolidated net income rose to $28.7 million, compared to a loss of $2.1 million in Q4 2019.
- Real estate properties under development amounted to $312.1 million, a 24% increase year-on-year.
- Cash and cash equivalents increased to $211.1 million, highlighting strong liquidity.
- General and administrative expenses rose to $6.5 million, up from $3.9 million in Q4 2019, largely due to increased agent fees.
SHENZHEN, China, Jan. 29, 2021 /PRNewswire/ -- Nam Tai Property Inc. ("Nam Tai" or the "Company") (NYSE Symbol: NTP) today announced its unaudited financial results for the quarter ended December 31, 2020.
KEY HIGHLIGHTS
In the quarter ended December 31, 2020:
- Revenue was
$68.6 million in the fourth quarter of 2020, an increase of$67.8 million or 8,076.0% year-on-year. - Net income from operations was
$34.9 million , increased from net loss from operations of$4.6 million year-on-year. - Consolidated net income was
$28.7 million in the fourth quarter of 2020, an increase of$30.4 million year-on-year. - Real estate properties under development was
$312.1 million as of December 31, 2020, an increase of$60.5 million or24.0% year-on-year. - Real estate properties held for lease, net increased by
$61.8 million in the fourth quarter of 2020, mainly due to the transfer of Towers 2 and 4 of Nam Tai Inno Park from real estate properties under development.
The following tables set forth key highlights of the financial information for the periods indicated:
(In thousands of US dollars, except per share data, percentages and as otherwise stated)
Three months ended December 31, | Twelve months ended December 31, | |||||||||||||||||||||||
2020 | 2019 | YoY(%)(a) | 2020 | 2019 | YoY(%)(a) | |||||||||||||||||||
Revenue | $ | 68,597 | $ | 839 | 8, | $ | 71,206 | $ | 2,965 | 2, | ||||||||||||||
Gross profit | $ | 43,342 | $ | 367 | 11, | $ | 43,825 | $ | 1,609 | 2, | ||||||||||||||
Net income (loss) from operations | $ | 34,929 | $ | (4,596) | — | $ | 20,943 | $ | (17,335) | — | ||||||||||||||
% of revenue | (547.8)% | — | (584.7)% | — | ||||||||||||||||||||
per share (diluted) | $ | 0.61 | $ | (0.12) | — | $ | 0.48 | $ | (0.45) | — | ||||||||||||||
Consolidated net income (loss) | $ | 28,695 | $ | (2,093) | — | $ | 16,885 | $ | (13,191) | — | ||||||||||||||
% of revenue | (249.5)% | — | (444.9) | — | ||||||||||||||||||||
Basic earnings (loss) per share | $ | 0.50 | $ | (0.05) | — | $ | 0.39 | $ | (0.34) | — | ||||||||||||||
Diluted earnings (loss) per share | $ | 0.50 | $ | (0.05) | — | $ | 0.39 | $ | (0.34) | — | ||||||||||||||
Weighted average number of shares ('000) | ||||||||||||||||||||||||
Basic | 56,839 | 38,585 | 43,446 | 38,331 | ||||||||||||||||||||
Diluted | 56,860 | 38,585 | 43,479 | 38,331 | ||||||||||||||||||||
Notes:
(a) Percentage change is not applicable if either of the two periods contains a loss or no amount.
As of December 31, | As of December 31, | |||||||
2020 | 2019 | |||||||
Cash and cash equivalents(a) | $ | 211,131 | $ | 130,218 | ||||
Restricted cash | $ | 2,064 | $ | — | ||||
Short-term investments(b) | $ | — | $ | 2,166 | ||||
Prepaid expenses and other receivables | $ | 7,141 | $ | 9,338 | ||||
Real estate properties held for sales type lease | $ | 31,558 | $ | — | ||||
Real estate properties under development, net | $ | 312,138 | $ | 251,685 | ||||
Property, plant and equipment, net | $ | 26,568 | $ | 25,950 | ||||
Real estate properties held for lease, net | $ | 92,207 | $ | — | ||||
Right of use assets | $ | 9,695 | $ | 4,078 | ||||
Deferred income tax assets | $ | 3,842 | $ | 2,011 | ||||
Total assets | $ | 700,851 | $ | 430,410 | ||||
Accounts payable | $ | 61,559 | $ | 36,676 | ||||
Advance from customers | $ | 69,722 | $ | 67,642 | ||||
Lease liabilities | $ | 10,308 | $ | 4,171 | ||||
Short-term bank loans | $ | — | $ | 1,410 | ||||
Long-term bank loans | $ | 122,883 | $ | 95,942 | ||||
Deferred income tax liabilities | $ | 7,395 | $ | — | ||||
Total shareholders' equity | $ | 420,777 | $ | 214,738 | ||||
Total number of common shares issued | 57,853 | 38,632 | ||||||
Notes:
(a) Cash and cash equivalents include all cash balances, time deposit with an original maturity of three months or less when purchased, and money market funds or instruments of similar nature.
(b) Short-term investments include all highly liquid investments with original maturities of greater than 3 months and less than 12 months and investments that are expected to be realized in cash during the next 12 months.
SUPPLEMENTARY INFORMATION (UNAUDITED) IN THE FOURTH QUARTER OF 2020
Key Highlights of Financial Position
As of December 31, | As of December 31, | |||||
2020 | 2019 | |||||
Ratio of cash(a) to current liabilities | 1.43 | 1.16 | ||||
Current ratio(b) | 2.57 | 1.25 | ||||
Debt ratio(c) | ||||||
Return on equity | (6.0)% | |||||
Ratio of total liabilities to total equity | 0.67 | 1.00 |
Notes:
(a) Cash in this financial ratio includes cash, cash equivalents and short-term investments.
(b) Current ratio equals current assets, including prepaid expenses and other receivables, divided by current liabilities for the period.
(c) Debt ratio equals total liabilities divided by total assets for the period.
FINANCIAL RESULTS
Revenue
Revenue for the fourth quarter of 2020 was
Revenue for the twelve months of 2020 was
Gross Profit
Gross profit for the fourth quarter of 2020 was
Gross profit for the twelve months of 2020 was
Net Income (Loss) from Operations
Net income from operations for the fourth quarter of 2020 was
Net income from operations for the twelve months of 2020 was
Consolidated Net Income (Loss)
Consolidated net income for the fourth quarter of 2020 was
Consolidated net income for the twelve months of 2020 was
Cash and Cash Equivalents and Short-term Investments
Cash and cash equivalents, and short-term investments increased by
Restricted Cash
Restricted cash increased by
Prepaid Expenses and Other Receivables
Prepaid expenses and other receivables decreased by
Real Estate Properties Held for Sales Type Lease
Real estate properties held for sales type lease amounted to
Real Estate Properties under Development, Net
Real estate properties under development increased by
Real Estate Properties Held for Lease, Net
Real estate properties held for lease, net increased by
Right of Use Assets
Right of use assets increased by
Deferred Income Tax Assets
Deferred income tax assets increased by
Accounts Payable
Accounts payable increased by
Advance from Customers
Advance from customers increased slightly by
Lease Liabilities
Lease liabilities increased by
Long-term Bank Loans
Long-term bank loans increased by
Deferred Income Tax Liabilities
As of December 31, 2020, deferred income tax liabilities amounted to
Liquidity and Capital Resources
As of December 31, 2020, the Company had total cash and cash equivalents of
Please refer to the Company's Condensed Consolidated Statements of Comprehensive Income for the periods ended December 31, 2020 and 2019 for further details. The information contained herein has also been published on the Company's website at https://www.namtai.com/quarterly/index.html.
BUSINESS OVERVIEW
Leasing Progress
As of December 31, 2020, we had leasable area of approximately 365,000 square meters, of which around
Projects |
Leasable Area as of | Leased Area as of | Occupancy Rate | |||||||
Shenzhen | 310,193 | 148,268 | ||||||||
Nam Tai Inno Park | 264,337 | 112,771 | ||||||||
Nam Tai Inno Valley | 38,270 | 29,561 | ||||||||
Nam Tai - Tang Xi Technology Park | 7,586 | 5,936 | ||||||||
Wuxi & Shanghai | 54,809 | 53,630 | ||||||||
Wuxi facilities | 50,828 | 50,828 | ||||||||
Nam Tai - U-Creative Space (Lujiazui) | 3,981 | 2,802 | ||||||||
Total | 365,002 | 201,898 | ||||||||
On November 10, 2020, the Launch Ceremony and Innovation & Entrepreneurship Policy Salon of Nam Tai - U-Creative Space (Guangming) was successfully held in Nam Tai Inno Park. Under the supervision of the Science and Technology Innovation Association of Guangming Science City, the event attracted the attendance of nearly 40 industry investment institutions and technology companies. Nam Tai - U-Creative Space (Guangming) is located in Tower 1 of Nam Tai Inno Park with a total floor area of about 1,200 square meters. Equipped with various intelligent shared spaces such as conference rooms, roadshow halls and negotiation rooms, the project is positioned to meet the research and development, office and business needs of start-ups, especially targeting young companies in the fields of artificial intelligence and new materials.
Project Construction and Development Progress
- For Nam Tai Inno Park, as of December 31, 2020, approximately 600 dormitory units in Towers 8 and 9 were delivered to our tenants and the construction of Towers 2 and 4 was completed. In the fourth quarter of 2020, we attracted 43 corporate tenants, mostly from the health, technology and related industries. We will continue to deliver the units to our tenants in 2021. Since the construction of Nam Tai Inno Park was almost completed, we will discontinue uploading site photos of the project on our corporate website from February 2021.
- For Nam Tai Technology Center, we completed the basement foundation work as of December 31, 2020, and are currently undergoing the construction of main structures of Towers A, B, C and D. We expect to meet the construction and development conditions for applying the pre-sale permit for the project in the first half of 2021.
- For Nam Tai Inno Valley, we are still in the process of obtaining approval for our urban renewal application. Before obtaining the approval from the authority, we will continue to lease out the units in Nam Tai Inno Valley with short-term tenancy. The occupancy rate was
77% as of December 31, 2020. - For Nam Tai - Longxi, as of December 31, 2020, we obtained the construction works planning permit and construction works commencement permit. At present, the basement works are being conducted. Pre-sale of the project is expected to commence around the third quarter of 2021. Investors may visit the "Project Developments - Nam Tai Projects - Nam Tai Technology Center - Site Photo" section of our corporate website for site photos of the project, which will be regularly updated, from February 2021.
Industrial Operation Progress
- In December 2020, the Nam Tai Inno Park Branch of Guangming District Administration Service Center (the "Branch") was officially opened in the Nam Tai Inno Park Industry Service Center located at Tower 4 of the park with a floor area of about 1,700 square meters. The Branch is equipped with comprehensive self-service terminals that can process various government affairs, offering convenient, 24-hour service to enterprises and workers in the surrounding areas. The Branch aims to set a benchmark of government services in the Guangming Phoenix area.
- In the fourth quarter of 2020, we held several industrial activities, including a campus talent recruitment fair to assist our enterprise tenants in recruitment, and a special exchange activity with the theme of "Enter Mindray and Experience Life, Health and Safety Technology" to promote the communication and cooperation between leading companies and our tenants. These activities demonstrated our industrial operation capabilities and fostered our cooperation with enterprise tenants and technology companies.
Real Estate Market Update
In 2020, the commercial housing market in Shenzhen remained buoyant. According to CRIC Research, the transaction area of commercial housing increased by approximately
The commercial housing market in Dongguan performed well in 2020. According to CRIC Research, the transaction area and supply area of commercial housing market in Dongguan in 2020 reached 7.47 million and 6.52 million square meters, respectively, with a year-on-year growth of
Policy Update
On October 30, 2020, the Government of Guangdong province and the Hong Kong Special Administrative Region Government jointly issued the 2020 Work Plan of the Framework Agreement on Hong Kong/Guangdong Co-operation ("2020 Work Plan"). The direction and objectives of the 2020 Work Plan continue to be the implementation of the Outline Development Plan for the Guangdong-Hong Kong-Macao Greater Bay Area ("Outline Development Plan") and the further deepening of the co-operation between Guangdong and Hong Kong. The 2020 Work Plan covers a diverse range of issues in eight major areas, including joint development of an international innovation and technology hub; fostering of co-operation in modern service industries (including co-operation in the financial services sector, professional services, cultural sector and tourism); forwarding co-operation in education, talents and youth matters; developing an internationalized business environment; joint development of a quality living circle, etc. It aims to further facilitate exchanges between residents of Guangdong and Hong Kong, improve the quality of living of the people, forward the development in innovation and technology, and strengthen co-operation in various sectors and industries, thereby contributing to the joint endeavor of Guangdong and Hong Kong to support and lead the Guangdong-Hong Kong-Macao Greater Bay Area (Greater Bay Area) in the economic development and opening up of the country.
On December 30, 2020, the Shenzhen Committee of the Communist Party's Proposals for Formulating the 14th Five-Year Plan (2021-2025) for National Economic and Social Development and the Long-Range Objectives Through the Year 2035 were released. During the period of the 14th Five-Year Plan, it is suggested that Shenzhen should deepen and improve the whole-process innovation ecological chain and build a technological and industrial innovation highland with global influence; speed up the construction of the Shenzhen metropolitan area and enhance the transportation network. It is planned to construct 1,000 kilometers subways, 1,000 kilometers light rail and intercity railways, and 1,000 kilometers high-speed roads in Shenzhen by 2025. It is also planned to make Shenzhen a world-class capital of innovation, entrepreneurship and creativity by 2035.
RISKS RELATED TO OUR BUSINESS
Legal Proceedings
In October 2020, IsZo Capital LP ("Claimant") commenced legal proceedings against us and other parties in the High Court of Justice of the British Virgin Islands of the Eastern Caribbean Supreme Court (the "Court"). The claims contested, among other things, that the private placement previously announced by us on October 5, 2020 was invalid and should be set aside, and the Claimant also seeks to require us to hold a meeting of the members of the Company regarding the election of directors. In an order made ex parte, without notice to us, the Court granted the Claimant's request for a preliminary injunction enjoining us from taking certain corporate actions pending additional hearings to be held before the Court. In a Court hearing subsequent to the order, we have provided undertakings to the Court that we will continue the preservation of the position until the Court has the opportunity to consider additional details and evidence related to the claims and the injunction has not been continued. The Court made an Order on November 30, 2020 in which the undertakings given by the Company were amended. These amendments were made after the negotiations with the Claimant and the amended order is intended to be less restrictive to the operations of the Company. The trial of the proceedings will commence on January 29, 2021. The closing arguments of the trial are expected to be heard in late February 2021.
To avoid the unnecessary litigation costs on West Ridge Investment Company Limited (the "Third Defendant") and to address an ancillary claim issued by the Third Defendant efficiently, the Third Defendant, the Claimant and us agreed on December 14, 2020 that the Company will provide an indemnity to the Third Defendant if the Claimant is successful in its claim to set aside the PIPE transaction dated October 5, 2020. The Claimant agreed to stay its claim against the Third Defendant, and the Third Defendant agreed to be bound by a judgment against us, the First Defendant.
The ongoing litigation may cause concerns from our lending banks and local authorities regarding our financial condition, results of operations and cash flow. If the outcome of the litigation initiated by IsZo is not favorable to the Company, and the PIPE transaction dated October 5, 2020 was to be set aside, the lending banks may accelerate payment of all or any part of the loans under their relevant loan agreements and/or enforce all or any of the security for such loans in a short time, while local authorities may further scrutinize on our application of licenses, permits and certificates for development of real estate. We may encounter serious delays and difficulties in obtaining adequate financing and necessary approvals from the authorities, which could adversely affect our business, cash flow, financial conditions and reputation, as well as lead to liquidity crisis of the Company or bankruptcy.
We are currently unable to estimate the potential loss, if any, associated with the resolution of the claim. We anticipate that we will continue to be a target for lawsuits in the future. There can be no assurance that we will be able to prevail in our defense or reverse any unfavorable judgment on appeal, and we may decide to settle lawsuits on unfavorable terms. Any adverse outcome of these cases, including any appeal of the judgment in these cases, could result in payments of substantial monetary damages or fines, or changes to our business practices, and thus have a material adverse effect on our business, financial condition, results of operation, cash flows and reputation.
The litigation process may divert management's attention from the day-to-day operations of the company, which could harm our business. We also may be subject to claims for indemnification related to these matters, and we cannot predict the impact that indemnification claims may have on our business or financial results.
For more details on the risks related to our business, please refer to "Item 3-Key Information-D Risk Factors-Risks Related to Our Business" in our most updated annual report on Form 20-F.
OPERATING RESULTS
As of December 31, 2020 | ||
(By Floor Area) | (in square meter) | |
Projects Completed | 190,722 | |
Projects Under Development | 450,094 | |
Projects For Future Development | 170,200 | |
Total | 811,016 |
Project Portfolio - As of December 31, 2020
Project | Nam Tai Inno Park | Nam Tai Technology Center | Nam Tai Inno Valley | Nam Tai - Longxi | ||||||||||
City | Shenzhen | Shenzhen | Shenzhen | Dongguan | ||||||||||
Type(a) | Office and Dormitory | Office and Dormitory | Office and Dormitory | Residential and Commercial | ||||||||||
Site Area (sq.m.) | 103,739 | 22,364 | 22,367 | 33,763 | ||||||||||
Capacity GFA | 265,139 | 139,746 | N/A | 84,408 | ||||||||||
Total GFA (sq.m.) | 331,701 | 194,595 | 170,200(b) | 114,520(c) | ||||||||||
Total GFA | Completed(d) | 190,722(e) | - | - | - | |||||||||
Under Development (sq.m.) | 140,979 | 194,595 | - | 114,520(c) | ||||||||||
Future Development (sq. m.) | - | - | 170,200(b) | - | ||||||||||
Interest Attributable To Us | ||||||||||||||
Address | Fenghuang Community, Guangming District, Shenzhen | Namtai Road, Baoan District, Shenzhen | Dongtai Village, Machong Town, Dongguan | |||||||||||
Notes:
(a) The types of our projects are based on our development plans or certificates issued by the relevant authority subject to adjustment upon the final approval.
(b) The gross floor area is based on the assumption that we will receive M-0 zoning approval for the entire Inno Valley site prior to its redevelopment. If we do not receive the M-0 zoning approval, we will be required to develop Inno Valley under the M-1 zoning requirements. In that case, appropriate adjustments to our plan will have to be made. The existing gross floor area of Inno Valley is 41,927 square meters. According to "Shenzhen Industrial Block Range Line Management Measures", the location of Nam Tai Inno Valley is within the designated industrial block range, of which the government strictly controls the proportion of M-0 zoning on industrial land. Therefore, the proportion of M-0 zoning, floor area ratio and construction area of Inno Valley are subject to the final approval of the government which is uncertain at this time. We cannot guarantee that we will be able to develop Inno Valley according to the floor area currently disclosed.
(c) The figure was adjusted from 110,271 square meters to 114,520 square meters upon the adjustment of land use planning in November 2020.
(d) Properties completed refer to the status following the completion of the construction of the properties, the registration of the completion acceptance and the internal acceptance criteria.
(e) As of December 31, 2020, the construction of Towers 1, 2, 4, 6, 7, 8, 9 and 10 of Nam Tai Inno Park was completed.
Properties Under Development
The table below sets forth certain information of our property projects under development as of December 31, 2020, comprising properties under development with the land use right certificate and the foundation work construction permit obtained but the construction work was still in progress.
Project | Nam Tai Inno Park | Nam Tai Technology Center | Nam Tai - Longxi | |||
City | Shenzhen | Shenzhen | Dongguan | |||
(Estimated) Total GFA (sq. m.) | 331,701 | 194,595 | 114,520 | |||
(Estimated) Leasable GFA (sq. m.) | 264,337 | - | - | |||
(Estimated) Saleable GFA (sq. m.) | - | 130,166 | 64,408(a) | |||
Commencement of Construction | May 2017 | December 2018 | July 2020 | |||
Status of Pre-sale Permit | Not eligible | To be obtained | To be obtained | |||
Estimated Completion Time | 2021 Q2 | 2022 Q1 | 2022 | |||
Interest Attributable to Us |
Notes:
(a) Excluding parking space and construction area that needs to be handed over to the local government free of charge. The final floor area is subject to the approval of the government.
Properties for Future Development
The table below sets forth certain information of our property projects held for future development as of December 31, 2020, comprising properties for which we have obtained the land use right certificate while the construction commencement permit has not yet been obtained.
Project | Nam Tai Inno Valley | |
City | Shenzhen | |
Estimated Total GFA(1) (sq. m.) | 170,200 | |
Estimated Completion Time | 2025 |
Note:
(1) The figures are subject to adjustment upon the final approval of the relevant authority.
Projects for Operation and Management
The table below sets forth certain information of our projects leased from third parties for operation and management as of December 31, 2020.
Project | Location | Contracted Floor Area (sq. m.) | Operation Model | ||||
1 | Nam Tai - Tang Xi Technology Park | Shenzhen | 7,586 | Tenant Recruitment and Operation | |||
2 | Nam Tai - U-Creative Space (Lujiazui) | Shanghai | 3,981 | Tenant Recruitment and Operation |
The information contained in, or that can be accessed through, the website mentioned in this announcement does not form part of the announcement.
FORWARD-LOOKING STATEMENTS AND FACTORS THAT COULD CAUSE OUR SHARE PRICE TO DECLINE
Certain statements included in this announcement, other than statements of historical fact, are forward-looking statements. Forward-looking statements generally can be identified by the use of forward-looking terminology such as "may", "might", "can", "could", "will", "would", "anticipate", "believe", "continue", "estimate", "expect", "forecast", "intend", "plan", "seek", or "timetable". These forward-looking statements, which are subject to risks, uncertainties, and assumptions, may include projections of our future financial performance based on our growth strategies and anticipated trends in our business and the industry in which we operate. These statements are only predictions based on our current expectations about future events. There are several factors, many beyond our control, which could cause results to differ materially from our expectation. These risk factors are described in our Annual Report on Form 20-F and in our Current Reports filed on Form 6-K from time to time and are incorporated herein by reference. Any of these factors could, by itself, or together with one or more other factors, adversely affect our business, results of operations or financial condition. There may also be other factors currently unknown to us, or have not been described by us, that could cause our results to differ from our expectations. Although we believe the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance, or achievements. You should not rely upon forward-looking statements as predictions of future events. These forward-looking statements apply only as of the date of this announcement; as such, they should not be unduly relied upon as circumstances change. Except as required by law, we are not obligated, and we undertake no obligation, to release publicly any revisions to these forward-looking statements that might reflect events or circumstance occurring after the date of this announcement or those that might reflect the occurrence of unanticipated events.
SCHEDULE FOR RELEASE OF QUARTERLY FINANCIAL RESULTS FOR 2020
Announcements of Financial Results
Quarter | Date of release | |
Q1 2021 | April 26, 2021 (Monday) | |
Q2 2021 | July 26, 2021 (Monday) | |
Q3 2021 | November 1, 2021 (Monday) | |
Q4 2021 | January 31, 2022 (Monday) |
ABOUT NAM TAI PROPERTY INC.
We are a real estate developer and operator, mainly conducting business in Mainland China. Our main land resources are located in the Guangdong-Hong Kong-Macao Greater Bay Area ("Greater Bay Area") and Wuxi, China, of which the three plots of land in Shenzhen will be developed into the technology parks of Nam Tai Inno Park, Nam Tai Technology Center and Nam Tai Inno Valley. We plan to build these technology parks into landmark projects in the region, and provide high-quality industrial offices, industrial service spaces and supporting dormitories to the park tenants. Based on the experience of developing and operating technology parks, and the industrial relationship network accumulated over the past 40 years, we have also exported the operation mode of technology parks to other industrial properties using the asset-light model to rent industrial properties for repositioning and business invitation. We will also expand the commercial and residential property business in China as an auxiliary development strategy of the Company. As the growth prospects of China maintain, we will actively seize development opportunities in the Greater Bay Area and other first- and second-tier cities in China, and continue to strengthen and expand the business of industrial real estate, and commercial and residential properties.
Nam Tai Property Inc. is a corporation registered in the British Virgin Islands and listed on the New York Stock Exchange (Symbol: "NTP"). Please refer to the Nam Tai website (www.namtai.com) or the SEC website (www.sec.gov) for our press releases and financial results.
NAM TAI PROPERTY INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
FOR THE PERIODS ENDED DECEMBER 31, 2020 AND 2019
(In Thousands of US dollars except share and per share data)
Three months ended December 31, | Twelve months ended December 31, | |||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Audited) | |||||||||||||
Revenue (1) | 68,597 | 839 | 71,206 | 2,965 | ||||||||||||
Cost of revenue | (25,255) | (472) | (27,381) | (1,356) | ||||||||||||
Gross profit | $ | 43,342 | $ | 367 | $ | 43,825 | $ | 1,609 | ||||||||
Expenses | ||||||||||||||||
General and administrative expenses | (6,535) | (3,883) | (15,891) | (12,484) | ||||||||||||
Selling and marketing expenses | (1,878) | (1,080) | (6,991) | (6,460) | ||||||||||||
$ | (8,413) | $ | (4,963) | $ | (22,882) | $ | (18,944) | |||||||||
Net income (loss) from operations | $ | 34,929 | $ | (4,596) | $ | 20,943 | $ | (17,335) | ||||||||
Other income (expense), net (2) | 58 | 404 | 42 | (253) | ||||||||||||
Interest income | 274 | 371 | 1,326 | 2,357 | ||||||||||||
Income (loss) before income tax | $ | 35,261 | $ | (3,821) | $ | 22,311 | $ | (15,231) | ||||||||
Deferred income tax credit (expenses) | (6,566) | 1,728 | (5,426) | 2,040 | ||||||||||||
Consolidated net income (loss) | $ | 28,695 | $ | (2,093) | $ | 16,885 | $ | (13,191) | ||||||||
Other comprehensive income (loss) | 9,551 | 1,925 | 13,664 | (3,136) | ||||||||||||
Functional currency translation adjustment | 9,551 | 1,925 | 13,664 | (3,136) | ||||||||||||
Consolidated comprehensive income (loss) | $ | 38,246 | $ | (168) | $ | 30,549 | $ | (16,327) | ||||||||
Earnings (loss) Per Share | ||||||||||||||||
Basic | $ | 0.50 | $ | (0.05) | $ | 0.39 | $ | (0.34) | ||||||||
Diluted | $ | 0.50 | $ | (0.05) | $ | 0.39 | $ | (0.34) | ||||||||
Weighted average number of shares ('000) | ||||||||||||||||
Basic | 56,839 | 38,585 | 43,446 | 38,331 | ||||||||||||
Diluted | 56,860 | 38,585 | 43,479 | 38,331 | ||||||||||||
Notes:
(1) Inno Valley has been open for leasing since July 2018. The property at Wuxi has been rented to a third-party lessee with a term of 12 years ending in October 2030.
(2) Other income (expenses), net, includes non-operating income of
NAM TAI PROPERTY INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
AS AT DECEMBER 31, 2020 AND 2019
(In Thousands of US dollars)
December 31, 2020 | December 31, 2019 | |||||||
(Unaudited) | (Audited) | |||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents(1) | 211,131 | 130,218 | ||||||
Restricted cash | 2,064 | — | ||||||
Short-term investments(1) | — | 2,166 | ||||||
Rental deposits | 156 | — | ||||||
Accounts receivable | 3,965 | 1,032 | ||||||
Real estate properties under development, net(2) | 121,691 | — | ||||||
Real estate properties held for sales type lease | 31,558 | — | ||||||
Prepaid expenses and other receivables | 7,141 | 9,338 | ||||||
Total current assets | $ | 377,706 | $ | 142,754 | ||||
Rental deposits | 287 | 243 | ||||||
Real estate properties under development, net(2) | 190,447 | 251, 685 | ||||||
Property, plant and equipment, net | 26,568 | 25,950 | ||||||
Real estate properties held for lease, net | 92,207 | — | ||||||
Right of use assets | 9,695 | 4,078 | ||||||
Deferred income tax assets | 3,842 | 2,011 | ||||||
Prepaid expenses | — | 3,598 | ||||||
Other assets | 99 | 91 | ||||||
Total assets | $ | 700,851 | $ | 430,410 | ||||
LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||||
Current liabilities: | ||||||||
Short-term bank loan | — | 1,410 | ||||||
Current portion of long-term bank loans | 6,944 | 2,081 | ||||||
Accounts payable | 61,559 | 36,676 | ||||||
Rental deposits from customers | 1,498 | 343 | ||||||
Accrued expenses and other payables | 6,390 | 5,699 | ||||||
Advance from customers | 69,722 | 67,642 | ||||||
Current portion of lease liabilities | 1,064 | 529 | ||||||
Total current liabilities | $ | 147,177 | $ | 114,380 | ||||
Long-term bank loans | 115,939 | 93,861 | ||||||
Rental deposits from customers | 300 | 178 | ||||||
Financing lease payable | 19 | 13 | ||||||
Other payables | — | 3,598 | ||||||
Deferred income tax liabilities | 7,395 | — | ||||||
Noncurrent portion of lease liabilities | 9,244 | 3,642 | ||||||
Total liabilities | $ | 280,074 | $ | 215,672 | ||||
EQUITY | ||||||||
Shareholders' equity: | ||||||||
Common shares | 579 | 386 | ||||||
Additional paid-in capital | 435,587 | 260,295 | ||||||
Accumulated losses | (9,630) | (26,520) | ||||||
Accumulated other comprehensive loss(3) | (5,759) | (19,423) | ||||||
Total shareholders' equity | $ | 420,777 | $ | 214,738 | ||||
Total liabilities and shareholders' equity | $ | 700,851 | $ | 430,410 | ||||
Notes:
(1) According to the definition of "Balance Sheet" under the Financial Accounting Standard Board ("FASB") Accounting Standards Codification ("ASC") 305-10-20, cash equivalents are short-term, highly liquid investments that are readily convertible to cash. Only investments with original maturities of three months or less when purchased would qualify under such definition.
(2) Capitalization on project investment was
(3) Accumulated other comprehensive loss represented conversion differences in foreign currency statements.
NAM TAI PROPERTY INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE PERIODS ENDED DECEMBER 31, 2020 AND 2019
(In Thousands of US dollars)
Three months ended December 31, | Twelve months ended December 31, | |||||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Audited) | |||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||||||||||||||||
Consolidated net income (loss) | $ | 28,695 | $ | (2,093) | $ | 16,885 | $ | (13,191) | ||||||||||
Adjustments to reconcile consolidated net loss to net cash provided by operating activities: | ||||||||||||||||||
Depreciation and amortization | 998 | 361 | 2,301 | 1,509 | ||||||||||||||
Amortization of right of use assets | 482 | — | 1,789 | 476 | ||||||||||||||
Gain on disposal of property, plant and equipment | — | (115) | — | (130) | ||||||||||||||
Share-based compensation expenses | 79 | 145 | 809 | 539 | ||||||||||||||
Unrealized exchange loss (gain) | (73) | (476) | (85) | 516 | ||||||||||||||
Deferred income tax liabilities (credit) | 6,845 | (1,703) | 5,564 | (2,011) | ||||||||||||||
Changes in assets and liabilities: | ||||||||||||||||||
Increase in accounts receivable | (2,831) | (236) | (2,933) | (806) | ||||||||||||||
Decrease (increase) in prepaid expenses and other receivables | (540) | (1,437) | 2,198 | (1,454) | ||||||||||||||
Increase in deposit | (12) | (88) | (200) | (88) | ||||||||||||||
Increase in property under development | (13,054) | (39,313) | (161,771) | (132,077) | ||||||||||||||
Increase (decrease) in accrued expenses and other payables | 1,993 | 1,102 | (10) | 1,785 | ||||||||||||||
Increase in accounts payable | 2,022 | — | 2,261 | — | ||||||||||||||
Decrease in lease liabilities | (240) | — | (1,339) | (406) | ||||||||||||||
Increase (decrease) in advance from customers | (52,290) | 13,091 | 2,080 | 67,387 | ||||||||||||||
Increase in rental deposits from customers | 647 | 9 | 1,620 | 192 | ||||||||||||||
Increase (decrease) in financing lease payable | (1) | — | 6 | — | ||||||||||||||
Total adjustments | $ | (55,975) | $ | (28,660) | $ | (147,710) | $ | (64,568) | ||||||||||
Net cash used in operating activities | $ | (27,280) | $ | (30,753) | $ | (130,825) | $ | (77,759) | ||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||||||||||||
Purchase of property, plant & equipment | (3) | (288) | (680) | (864) | ||||||||||||||
Proceeds from disposal of property, plant and equipment | — | 113 | — | 181 | ||||||||||||||
Redemption of marketable securities | — | — | — | 7,580 | ||||||||||||||
Decrease in short-term investments | — | — | 2,166 | 39,322 | ||||||||||||||
Net cash provided by (used in) investing activities | $ | (3) | $ | (175) | $ | 1,486 | $ | 46,219 | ||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||||||||||||
Interest paid | — | (45) | — | (487) | ||||||||||||||
Repayment for bank loan | (19,477) | (193) | (57,974) | (193) | ||||||||||||||
Proceeds from bank loan | 3,258 | 90,907 | 76,503 | 97,980 | ||||||||||||||
Proceeds from shares issued | 170,690 | 1,182 | 174,483 | 2,635 | ||||||||||||||
Net cash provided by financing activities | $ | 154,471 | $ | 91,851 | $ | 193,012 | $ | 99,935 | ||||||||||
Net increase in cash, cash equivalents and restricted cash | $ | 127,188 | $ |
60,923 | $ | 63,673 | $ |
68,395 | ||||||||||
Cash, cash equivalents and restricted cash at beginning of period | 74,050 | 66,924 | 130,218 | 62,919 | ||||||||||||||
Effect of exchange rate changes on cash, cash equivalents and restricted cash | 11,957 |
2,371 | 19,304 |
(1,096) | ||||||||||||||
Cash, cash equivalents and restricted cash at end of period | $ | 213,195 | $ | 130,218 | $ | 213,195 | $ | 130,218 | ||||||||||
SUPPLEMENTARY INFORMATION ON CASH FLOWS | ||||||||||||||||||
Cash and cash equivalents | $ | 211,131 | $ | 130,218 | $ | 211,131 | $ | 130,218 | ||||||||||
Restricted cash | $ | 2,064 | $ | — | $ | 2,064 | $ | — | ||||||||||
NAM TAI PROPERTY INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
FOR THE PERIODS ENDED DECEMBER 31, 2020 AND 2019
(In Thousands of US dollars)
1. These financial statements, including the consolidated balance sheet as of December 31, 2019, which was derived from audited financial statements, do not include all of the information and notes required by U.S. Generally Accepted Accounting Principles for complete financial statements and should be read in conjunction with the consolidated financial statements and accompanying notes included in the Company's annual report on Form 20-F for the fiscal year ended December 31, 2019.
2. In the opinion of management, all adjustments (consisting of normal, recurring adjustments) considered necessary for a fair presentation have been included. Operating results for the interim periods presented are not necessarily indicative of the results that may be expected for the full year ending December 31, 2020.
3. A summary of the operating income, other (expenses) income, net loss from operations and long-lived assets by geographical areas is as follows:
Three months ended December 31, | Twelve months ended December 31, | |||||||||||||||
2020 | 2019 | 2020 | 2019 | |||||||||||||
OPERATING INCOME WITHIN: | ||||||||||||||||
-PRC, excluding Hong Kong | $ | 68,597 | $ | 839 | $ | 71,206 | $ | 2,695 | ||||||||
OTHER INCOME (EXPENSES), NET: | ||||||||||||||||
- Gain (loss) on exchange difference | $ | (97) | $ | 476 | $ | (85) | $ | (516) | ||||||||
- Others | 155 | (72) | 127 | 263 | ||||||||||||
Total other income (expenses), net | $ | 58 | $ | 404 | $ | 42 | $ | (253) | ||||||||
NET INCOME(LOSS) FROM OPERATIONS WITHIN: | ||||||||||||||||
- PRC, excluding Hong Kong | $ | 33,497 | $ | (783) | $ | 26,254 | $ | (8,364) | ||||||||
- Hong Kong | (4,802) | (1,310) | (9,369) | (4,827) | ||||||||||||
Total net income(loss) | $ | 28,695 | $ | (2,093) | $ | 16,885 | $ | (13,191) | ||||||||
December 31, 2020 | December 31, 2019 | |||||||
LONG-LIVED ASSETS WITHIN: | ||||||||
- Real estate properties under development, net in PRC, excluding | $ | 312,138 | $ | 251,685 | ||||
- Property, plant and equipment, net in PRC, excluding Hong | 26,389 | 25,624 | ||||||
- Hong Kong | 179 | 326 | ||||||
- Real estate properties held for sales type lease in PRC, excluding Hong | 31,558 | — | ||||||
- Real estate properties held for lease, net in PRC, excluding Hong | 92,207 | — | ||||||
- Right of use assets in PRC, excluding Hong | 9,511 | 3,597 | ||||||
- Hong Kong | 184 | 481 | ||||||
Total long-lived assets | $ | 472,166 | $ | 281,713 | ||||
View original content:http://www.prnewswire.com/news-releases/nam-tai-property-inc-announces-fourth-quarter-2020-results-301218066.html
SOURCE Nam Tai Property Inc.
FAQ
What were Nam Tai Property's financial results for Q4 2020?
How did Nam Tai Property's revenue change year-on-year?
What is the stock symbol for Nam Tai Property?
What was the consolidated net income for Nam Tai Property in Q4 2020?
What was the occupancy rate of Nam Tai's Shenzhen projects as of December 31, 2020?
