ACROFAN

Xinyuan Real Estate Co., Ltd. Announces Third Quarter 2018 Financial Results

Published : Tuesday, November 13, 2018, 7:00 pm
ACROFAN=PRNasia | hkcs@prnasia.com | SNS

BEIJING, Nov. 13, 2018 /PRNewswire/ -- Xinyuan Real Estate Co., Ltd. ("Xinyuan" or the "Company") (NYSE: XIN), an NYSE-listed real estate developer and property manager primarily in China and also in other countries, today announced its unaudited financial results for the third quarter ended September 30, 2018.

Third Quarter 2018 Highlights

  • On January 1, 2018, the Company adopted ASC 606 to recognize revenue for contracts executed after the adoption on an "over time" basis using costs incurred, an input measure. As such, third quarter results reflect the adoption of ASC 606 and may not be directly comparable to prior periods.
  • Contract sales decreased 5.5% to US$571.3 million from US$604.5 million in the third quarter of 2017 and decreased 9.9% from US$633.9 million in the second quarter of 2018.
  • Total revenue increased 23.4% to US$595.5 million from US$482.4 million in the third quarter of 2017 and increased 67.4% from US$355.8 million in the second quarter of 2018.
  • Gross profit increased 37.1% to US$149.2 million, or 25.1% of total revenue, from US$108.8 million, or 22.6% of total revenue, in the third quarter of 2017 and increased 36.4% from US$ 109.4 million, or 30.7% of total revenue, in the second quarter of 2018.
  • Selling, General and Administrative ("SG&A") expenses as a percentage of total revenue decreased to 8.0% from 10.6% in the third quarter of 2017 and 13.2% in the second quarter of 2018.
  • Net income increased 44.8% to US$23.9 million from US$16.5 million in the third quarter of 2017 and increased from a net loss of US$9.3 million in the second quarter of 2018.
  • Diluted net earnings per American Depositary Share ("ADS") attributable to shareholders were US$0.31 compared to diluted net earnings per ADS of US$0.22 in the third quarter of 2017 and net loss per ADS of US$0.10 in the second quarter of 2018.

Mr. Yong Zhang, Xinyuan's Chairman, stated, "Contract sales during the third quarter of 2018 once again experienced downward pressure because of a slowing economy and continued tight regulations on China's property market. However, we were able to offset these market uncertainties due to our strategically located projects in tier-two cities and our strong operational execution, resulting in a 67.4% increase in our top line from the prior quarter and a 23.4% increase from the prior year period. This translated into bottom-line growth of 44.8% year-over-year."

Mr. Zhang added, "In the third quarter of 2018, we commenced pre-sales of four projects, mainly in tier-two cities where housing demand continues to be strong, including Changsha Furong Thriving Family, Chengdu Xinyuan City I, Kunshan Xinyu Jiayuan, and Xingyang Splendid IV. We were also able to expand our land bank with the strategic acquisition of Dalian International Health Technology Town. This acquisition helps unlock our growth potential in Northeastern area of China. With an enlarged land bank, and an expanded global footprint, we are well positioned for long-term growth.

"We remain optimistic about our revenue growth and contract sales for the fourth quarter and we remain focused on our strategic priorities of rolling out projects in tier-one and tier-two cities. Our effective execution will help strengthen our ability to meet our goals for the fourth quarter. We're also pleased to announce another quarterly dividend payment to shareholders," concluded Mr. Zhang.

Third Quarter 2018 Financial Results

Contract Sales

Contract sales in China totaled US$571.3 million in the third quarter compared to US$597.5 million in the third quarter of 2017 and US$630.3 million in the second quarter of 2018.

The Company's GFA sales in China were 277,500 square meters in the third quarter of 2018 compared to 369,500 square meters in the third quarter of 2017 and 282,900 square meters in the second quarter of 2018.

The average selling price ("ASP") per square meter sold in China was RMB13,406 (US$2,059) in the third quarter of 2018 compared to RMB10,994 (US$1,616) in the third quarter of 2017 and RMB14,173 (US$2,226) in the second quarter of 2018.

The Company commenced pre-sales of four new projects in the third quarter of 2018, Changsha Furong Thriving Family, Chengdu Xinyuan City I, Kunshan Xinyu Jiayuan, and Xingyang Splendid IV, which contributed 37.2% and 32.0% of total GFA sales and total contract sales, respectively.

 

Breakdown of GFA Sales and ASPs by Project in China

Project

Q3 2017

Q2 2018

Q3 2018

GFA

ASP

GFA

ASP

GFA

ASP

(m2 '000s)

(RMB)

(m2 '000s)

(RMB)

(m2 '000s)

(RMB)

Xingyang Splendid II

1.4

6,973

0.3

9,939

1.2

13,900

Kunshan Royal Palace

6.2

25,987

0.2

22,313

-

-

Jinan Royal Palace

29.7

12,457

27.4

16,341

25.9

16,426

Xuzhou Colorful City

0.6

11,138

0.8

10,495

0.1

10,989

Chengdu Thriving Family

10.2

15,061

1.3

16,011

1.1

8,012

Changsha Xinyuan Splendid

7.4

13,726

3.7

15,869

0.2

19,771

Sanya Yazhou Bay No.1

1.6

15,313

12.0

25,758

-0.9

23,515

Xi'an Metropolitan

7.2

9,497

4.5

7,480

1.8

10,546

Zhengzhou Xindo Park

8.1

8,552

0.4

7,560

4.1

8,015

Jinan Xin Central

9.2

12,151

9.2

14,073

1.3

12,839

Henan Xin Central I

28.5

4,093

1.0

15,342

0.3

18,931

Zhengzhou Fancy City I

18.8

5,155

1.2

10,989

0.2

17,481

Zhengzhou Fancy City II (South)

2.9

13,995

0.8

14,103

0.4

17,780

Tianjin Spring Royal Palace I

6.2

11,617

0.1

16,294

-

-

Kunshan Xindo Park

11.5

22,198

4.3

23,585

2.4

24,014

Zhengzhou International New City I

35.3

10,141

6.0

25,102

2.3

25,725

Henan Xin Central II

28.0

8,379

6.2

12,351

0.2

16,913

Xingyang Splendid III

47.4

7,217

13.2

7,934

2.7

8,018

Changsha Mulian Royal Palace

32.8

11,291

29.2

10,188

4.0

14,445

Zhengzhou International New City II

69.0

13,783

1.7

13,671

3.4

13,388

Zhengzhou International New City III A

-

-

1.2

13,611

-0.1

14,150

Zhengzhou Fancy City II (North)

-

-

35.3

9,801

2.5

9,567

Tianjin Spring Royal Palace II

-

-

11.5

14,124

23.6

12,691

Zhengzhou International New City III D

-

-

29.6

14,282

14.0

14,264

Zhengzhou Hangmei International Wisdom City I

-

-

16.2

7,195

18.9

7,230

Zhengzhou International New City III B

-

-

51.3

13,996

54.5

14,135

Changsha Furong Thriving Family

-

-

-

-

68.4

9,773

Chengdu Xinyuan City I

-

-

-

-

7.1

9,988

Kunshan Xinyu Jiayuan

-

-

-

-

13.1

26,108

Xingyang Splendid IV

-

-

-

-

14.7

7,576

Suzhou Suhe Bay (Suzhou Wujiang New City) *

-

-

-

-

9.6

21,722

Others

7.5

-

14.3

-

0.5

-

Total

369.5

10,994

282.9

14,173

277.5

13,406

 

* The Company owns 16.66% equity interest in a joint venture, Suzhou Hengwan Real Estate Co., Ltd. which develops
Suzhou Suhe Bay. The Company accounts for its investment under the equity method.

 

Revenue

In the third quarter of 2018, the Company's total revenue increased 23.4% to US$595.5 million from US$482.4 million in the third quarter of 2017 and increased 67.4% from US$355.8 million in the second quarter of 2018.

Gross Profit

Gross profit for the third quarter of 2018 was US$149.2 million, or 25.1% of revenue, compared to a gross profit of US$108.8 million, or 22.6% of revenue, in the third quarter of 2017 and a gross profit of US$109.4 million, or 30.7% of revenue, in the second quarter of 2018.

Selling, General and Administrative Expenses

SG&A expenses were US$47.7 million for the third quarter of 2018 compared to US$51.0 million for the third quarter of 2017 and US$47.0 million for the second quarter of 2018. As a percentage of total revenue, SG&A expenses were 8.0% compared to 10.6% in the third quarter of 2017 and 13.2% in the second quarter of 2018.

Net Income/(loss)

Net income for the third quarter of 2018 was US$23.9 million compared to net income of US$16.5 million for the third quarter of 2017 and net loss of US$9.3 million for the second quarter of 2018. Net margin increased from 3.4% in the third quarter of 2017 and increased from negative 2.6% in the second quarter of 2018 to 4.0% for the third quarter of 2018. Diluted net earnings were US$0.31 per ADS in the third quarter of 2018 compared to diluted net earnings of US$0.22 per ADS in the third quarter of 2017 and diluted net loss of US$0.10 per ADS in the second quarter of 2018.

Balance Sheet

As of September 30, 2018, the Company's cash and cash equivalents (including restricted cash) decreased to US$1,416.9 million from US$1,451.5 million as of June 30, 2018. Total debt outstanding was US$4,084.4 million, which reflected an increase of US$498.9 million compared to US$3,585.5 million at the end of the second quarter of 2018. The balance of the Company's real estate properties under development at the end of the third quarter of 2018 was US$4,469.1 million compared to US$3,694.8 million at the end of the second quarter of 2018.

Adoption of ASC606

On January 1, 2018, the Company adopted ASC 606: Revenue from Contracts with Customers ("ASC 606") issued by the Financial Accounting Standards Board. The Company adopted ASC 606 using the modified retrospective approach and applied the adoption only to contracts not completed as of the date of adoption, with no restatement of comparative periods, and a cumulative-effect adjustment to retained earnings recognized as of the date of adoption.

The following tables show the actual annual 2017 operating results and the annual 2017 operating results if the Company had adopted ASC 606 on January 1, 2017.

 

2017 Financial Results Prior to ASC 606


2017 Total

2017 Q1

2017 Q2

2017 Q3

2017 Q4

USD'000

USD'000

USD'000

USD'000

USD'000



(unaudited)

(unaudited)

(unaudited)

(unaudited)

Contract Sales

2,465,663

305,382

732,476

604,520

823,285

1. Revenue

1,976,907

280,714

488,165

482,373

725,655

Gross Profit

459,628

62,567

107,922

108,842

180,297

Gross Profit Margin

23.2%

22.3%

22.1%

22.6%

24.8%

 SG&A

212,568

35,505

47,894

50,976

78,193

 Interest Expense

66,153

9,325

20,195

11,418

25,215

2. Profit Before Income Taxes

193,228

22,042

46,678

38,895

85,613

Income Taxes

113,117

14,625

25,901

22,366

50,225

3. Net Profit

80,111

7,417

20,777

16,529

35,388

 

2017 Financial Results Adjusted for ASC 606 Adoption


2017 Total

2017 Q1

2017 Q2

2017 Q3

2017 Q4

USD'000

USD'000

USD'000

USD'000

USD'000


(unaudited)

(unaudited)

(unaudited)

(unaudited)

(unaudited)

Contract Sales

2,465,663

305,382

732,476

604,520

823,285

1. Revenue

1,584,038

354,572

184,834

247,499

797,133

Gross Profit

346,635

70,098

31,576

49,599

195,362

Gross Profit Margin

21.9%

19.8%

17.1%

20.0%

24.5%

 SG&A

212,568

35,505

47,894

50,976

78,193

 Interest Expense

66,153

9,325

20,195

11,418

25,215

2. Profit Before Income Taxes

80,235

29,573

(29,669)

(20,347)

100,678

Income Taxes

75,653

19,295

890

7,991

47,477

3. Net Profit

4,582

10,278

(30,559)

(28,338)

53,201

 

Real Estate Project Status in China

Below is a summary table of projects that were active and available for sale in the third quarter of 2018.

Project

GFA

(m2 '000s)

Total Active Project

Sold to date

Unsold to date

Xingyang Splendid II

137.0

82.9

54.1

Kunshan Royal Palace

280.6

278.9

1.7

Jinan Royal Palace

449.5

425.8

23.7

Xuzhou Colorful City

130.7

119.7

11.0

Chengdu Thriving Family

203.4

198.1

5.3

Changsha Xinyuan Splendid

251.7

245.3

6.4

Sanya Yazhou Bay No.1

117.6

100.5

17.1

Xi'an Metropolitan

290.6

267.3

23.3

Zhengzhou Xindo Park

134.4

131.9

2.5

Jinan Xin Central

194.4

179.7

14.7

Henan Xin Central I

262.2

252.4

9.8

Zhengzhou Fancy City I

166.7

160.1

6.6

Zhengzhou Fancy City II (South)

84.1

81.9

2.2

Tianjin Spring Royal Palace I

139.2

131.0

8.2

Kunshan Xindo Park

89.0

82.8

6.2

Zhengzhou International New City I

360.7

338.2

22.5

Henan Xin Central II

Copyright © acrofan All Right Reserved