Amendments to IFRS 16 | Lease Liability in a Sale and Leaseback |
Amendments to IAS 1 | Classification of Liabilities as Current or Non-current |
Amendments to IAS 1 | Non-current Liabilities with Covenants |
Amendments to IAS 7 and IFRS 7 | Supplier Finance Arrangements |
Amendments to IFRS 9 and IFRS 7 | Amendments to the Classification and Measurement |
of Financial Instruments 3 | |
Amendments to IFRS 9 and IFRS 7 | Contracts Referencing Nature-dependent Electricity 3 |
Amendments to IFRS 10 and IAS 28 | Sale or Contribution of Assets between an Investor |
and its Associate or Joint Venture 1 | |
Amendments to IFRS Accounting | Annual Improvements to IFRS Accounting |
Standards | Standards - Volume 11 3 |
Amendments to IAS 21 | Lack of Exchangeability 2 |
IFRS 18 | Presentation and Disclosure in Financial Statements 4 |
Financial assets at | These assets are subsequently measured at fair value. Net gains and |
FVTPL | losses, including any interest or dividend income, are recognised in |
profit or loss. | |
Financial assets at | These assets are subsequently measured at amortised cost using the |
amortised cost | effective interest method. The amortised cost is reduced by impairment |
losses. Interest income, foreign exchange gains and losses and | |
impairment are recognised in profit or loss. Any gain or loss on | |
derecognition is recognised in profit or loss. | |
Debt instruments at | These assets are subsequently measured at fair value. Interest income |
FVOCI | calculated using the effective interest method, foreign exchange gains |
and losses and impairment are recognised in profit or loss. Other net | |
gains and losses are recognised in OCI. On derecognition, gains and | |
losses accumulated in OCI are reclassified to profit or loss. | |
Equity investments | These assets are subsequently measured at fair value. Dividends are |
at FVOCI | recognised as income in profit or loss unless the dividend clearly |
represents a recovery of part of the cost of the investment. Other net | |
gains and losses are recognised in OCI and are never reclassified to | |
profit or loss. |
Estimated | Estimated | Depreciation | |
Types of assets | useful lives | residual values | rates |
Buildings | 30 - 35 years | 3% | 2.77% - 3.23% |
Motor vehicles | 5 - 8 years | 3% | 12.13% - 19.40% |
Electronic equipment | 5 years | 3% | 19.40% |
Furniture and fixtures | 5 years | 3% | 19.40% |
Estimated | Estimated | Depreciation | |
useful lives | residual values | rates | |
Investment property | 30 - 35 years | 3% | 2.77% - 3.23% |
Types of assets | Estimated useful lives |
Existing relationships with broker-dealers | Indefinite |
Enterprise distribution channel customer relationships | Indefinite |
Trading seat fee | Indefinite |
Land-use rights | 40 - 50 years |
Trade names | 11 - 20 years |
Software and others | 2 - 14 years |
Tax type | Tax basis | Tax rate |
Value-added tax (VAT) | Output VAT is calculated on product sales | 3% - 13% |
and taxable services revenue. The basis for | ||
VAT payable is to deduct input VAT from | ||
the output VAT for the period. | ||
City maintenance and | Based on VAT payable | 1% - 7% |
construction tax | ||
Education surcharge | Based on VAT payable | 2% - 3% |
Local Education surcharge | Based on VAT payable | 1% - 2% |
Income tax | Based on taxable profits | 25% (i) |
Year ended 31 December | ||
2024 | 2023 | |
Income from securities brokerage and advisory business | 8,549,351 | 7,870,599 |
Income from asset management business | 4,810,453 | 6,422,832 |
Income from underwriting and sponsorship business | 1,891,474 | 2,980,061 |
Income from futures brokerage business | 1,561,096 | 1,188,621 |
Income from financial advisory business | 252,241 | 238,015 |
Other commission income | 194,721 | 240,854 |
Total | 17,259,336 | 18,940,982 |
Year ended 31 December | ||
2024 | 2023 | |
Interest income from margin financing and securities | ||
lending | 6,773,051 | 7,839,468 |
Interest income from financial institutions | 4,417,006 | 4,325,319 |
Interest income from debt instruments at amortised cost | 1,455,189 | 1,445,973 |
Interest income from securities-backed lendings | 146,181 | 273,945 |
Interest income from debt instruments at fair value through | ||
other comprehensive income | 479,387 | 461,396 |
Interest income from other financial assets held under resale | ||
agreements | 274,953 | 247,544 |
Others | 15,227 | 21,587 |
Total | 13,560,994 | 14,615,232 |
Year ended 31 December | ||
2024 | 2023 | |
Dividend income and interest income from financial | ||
instruments at fair value through profit or loss | 8,976,586 | 8,068,148 |
Net realised gains from disposal of subsidiaries | 6,335,547 | - |
Net realised gains/(losses) from disposal of derivative | ||
financial instruments | 2,249,924 | (8,941,901) |
Net realised gains from disposal of financial instruments at | ||
fair value through profit or loss | 1,690,391 | 11,639,856 |
Net realised gains/(losses) from disposal of debt instruments | ||
at fair value through other comprehensive income | 101,101 | (80,389) |
Dividend income from financial instruments at fair value | ||
through other comprehensive income | 8,800 | - |
Unrealised fair value changes of derivative financial | ||
instruments | (988,058) | (6,518,537) |
Unrealised fair value changes of financial instruments at fair | ||
value through profit or loss | (3,873,533) | 7,493,050 |
Other investment gains | - | 10,173 |
Total | 14,500,758 | 11,670,400 |
Year ended 31 December | ||
2024 | 2023 | |
Income from commodity sales | 7,860,243 | 4,890,072 |
Government grants (i) | 193,172 | 306,922 |
Rental income | 23,335 | 30,709 |
Gains on disposal of property and equipment | 3,930 | 1,525 |
Gain on acquiring interest in an associate | - | 239,728 |
Foreign exchange gain | 750,297 | 1,322,894 |
Others | 133,418 | 241,957 |
Total | 8,964,395 | 7,033,807 |
Year ended 31 December | ||
2024 | 2023 | |
Expenses for securities brokerage and advisory business | 2,512,392 | 2,366,556 |
Expenses for futures brokerage business | 1,084,258 | 619,462 |
Expenses for asset management business | 664,112 | 1,158,376 |
Expenses for underwriting and sponsorship business | 46,564 | 180,253 |
Expenses for financial advisory business | 330 | 943 |
Other commission expenses | 3,321 | 2,700 |
Total | 4,310,977 | 4,328,290 |
Year ended 31 December | ||
2024 | 2023 | |
Interest expenses on long-term bonds | 4,752,586 | 4,876,439 |
Interest expenses on financial assets sold under repurchase | ||
agreements | 3,411,098 | 3,954,529 |
Interest expenses on placements from banks and other | ||
financial institutions | 777,410 | 1,935,432 |
Interest expenses on short-term debt instruments issued | 525,412 | 704,782 |
Interest expenses of accounts payable to brokerage clients | 830,502 | 1,187,166 |
Interest expenses on short-term bank loans | 220,685 | 597,601 |
Interest expenses on lease liabilities | 50,632 | 63,271 |
Interest expenses on long-term bank loans | 34,669 | 59,122 |
Others | 253,430 | 284,567 |
Total | 10,856,424 | 13,662,909 |
Year ended 31 December | |||
Note | 2024 | 2023 | |
Salaries, bonuses and allowances | 8,025,434 | 7,245,418 | |
Contribution to pension schemes | 899,117 | 942,195 | |
Share-based payment expense | 63 | 101,204 | 187,494 |
Other social welfare | 1,048,866 | 996,735 | |
Total | 10,074,621 | 9,371,842 | |
Year ended 31 December | ||
2024 | 2023 | |
Amortisation of land-use rights and other intangible assets | 556,849 | 571,151 |
Depreciation of property and equipment | 1,073,402 | 1,123,754 |
- Right-of-use assets | 547,296 | 590,215 |
- Other property and equipment | 526,106 | 533,539 |
Amortisation of leasehold improvements and long-term | ||
deferred expenses | 136,768 | 151,130 |
Depreciation of investment properties | 7,592 | 10,374 |
Total | 1,774,611 | 1,856,409 |
Year ended 31 December | ||
2024 | 2023 | |
City maintenance and construction tax | 67,642 | 71,367 |
Education surcharges | 49,472 | 52,929 |
Others | 62,303 | 63,368 |
Total | 179,417 | 187,664 |
Year ended 31 December | ||
2024 | 2023 | |
Cost of commodity sales | 7,947,202 | 4,935,251 |
IT expenses | 2,025,726 | 2,283,005 |
Consulting fees | 490,561 | 352,224 |
Marketing, advertising and promotion expenses | 423,647 | 482,319 |
Stock exchange fees | 366,592 | 476,254 |
Postal and communication expenses | 326,875 | 322,632 |
Travel expenses | 318,539 | 377,100 |
Litigation and regulatory matters(Note58) | 176,067 | 700,119 |
Securities investor protection funds | 106,242 | 110,900 |
Utilities | 65,681 | 68,409 |
Products distribution expenses | 54,924 | 55,377 |
Rental expenses | 31,234 | 39,142 |
Auditors' remuneration | 12,578 | 12,022 |
Others | 1,498,909 | 1,429,619 |
Total | 13,844,777 | 11,644,373 |
Year ended 31 December | ||
2024 | 2023 | |
Reversal of impairment losses against cash and bank balances | (190) | (290) |
Provision for impairment losses against cash held on behalf of brokerage clients | 15 | - |
Provision for / (reversal of) impairment losses against | ||
margin accounts receivable | 242,700 | (6,325) |
Provision for impairment losses against other receivables | ||
and interest receivable | 4,453 | 23,917 |
(Reversal of) /provision for impairment losses against debt | ||
instruments at amortised cost | (125) | 367 |
(Reversal of) /provision for impairment losses against | ||
financial assets at fair value through other comprehensive | ||
income | (32,659) | 11,753 |
Reversal of impairment losses against financial assets held | ||
under resale agreements | (36,155) | (485,801) |
Provision for impairment losses against accounts receivable | 68,230 | 45,433 |
Total | 246,269 | (410,946) |
Year ended 31 December | ||
2024 | 2023 | |
Current income tax | ||
- Mainland China | 882,656 | 1,080,281 |
- Hong Kong | 73,273 | 128,348 |
- Overseas | 309,284 | 321,369 |
1,265,213 | 1,529,998 | |
Adjustment in respect of prior years | ||
- Mainland China | (27,219) | (28,198) |
Deferred tax | (1,404,528) | (333,396) |
Total | (166,534) | 1,168,404 |
Year ended 31 December | ||
2024 | 2023 | |
Profit before income tax | 15,352,340 | 14,204,664 |
Notional tax calculated using the PRC statutory tax rate | 3,838,085 | 3,551,166 |
Tax effect of non-deductible expenses | 190,172 | 274,688 |
Tax effect of non-taxable income | (2,522,090) | (2,302,220) |
Tax effect of deductible temporary differences or unused | ||
tax losses not recognised | 9,214 | 544 |
Effect of using the deductible tax losses for which no | ||
deferred tax asset was recognised in previous period | (5,054) | (10,033) |
Effect of different tax rates of the subsidiaries | (1,420,405) | (141,529) |
Adjustment in respect of prior years | (27,219) | (28,198) |
Others (Note) | (229,237) | (176,014) |
Income tax expense for the year | (166,534) | 1,168,404 |
| Year ended 31 December 2024 | |||||
Salaries, allowances | Contribution | ||||
and benefits | to pension | Annuity | |||
Name | Directors' fees | in kind | schemes | plan | Total |
Executive directors | |||||
Zhang Wei | - | 812 | 47 | 219 | 1,078 |
Zhou Yi | - | 1,440 | 47 | 151 | 1,638 |
Yin lihong | - | 731 | 47 | 153 | 931 |
Non-executive directors | |||||
Ding Feng (1) | - | - | - | - | - |
Chen Zhongyang (1) | - | - | - | - | - |
Ke Xiang (1) | - | - | - | - | - |
Zhang Jin Xin (1) | - | - | - | - | - |
Liu Changchun (1)(3) | - | - | - | - | - |
Independent non-executive | |||||
directors | |||||
Wang Jianwen | 240 | - | - | - | 240 |
Wang Quansheng | 240 | - | - | - | 240 |
Peng Bing | 240 | - | - | - | 240 |
Wang Bing | 240 | - | - | - | 240 |
Tse Yung Hoi (5) | 120 | - | - | - | 120 |
Lo Kin Wing Terry (4) | 140 | - | - | - | 140 |
Supervisors | |||||
Gu Chengzhong | - | 1,094 | 47 | 158 | 1,299 |
Li Chongqi (1)(5) | - | - | - | - | - |
Yu Lanying (1) | - | - | - | - | - |
Zhang Xiaohong (1) | - | - | - | - | - |
Zhou Hongrong (1) | - | - | - | - | - |
Wang Ying | - | 1,003 | 47 | 83 | 1,133 |
Wang Juan | - | 652 | 47 | 73 | 772 |
Lv Wei (1)(4) | - | - | - | - | - |
Total | 1,220 | 5,732 | 282 | 837 | 8,071 |
| Year ended 31 December 2023 | |||||
Salaries, allowances | Contribution | ||||
and benefits | to pension | Annuity | |||
Name | Directors' fees | in kind | schemes | plan | Total |
Executive directors | |||||
Zhang Wei | - | 802 | 46 | 167 | 1,015 |
Zhou Yi | - | 1,440 | 46 | 147 | 1,633 |
Yin lihong | - | 722 | 46 | 148 | 916 |
Non-executive directors | |||||
Ding Feng (1) | - | - | - | - | - |
Chen Zhongyang (1) | - | - | - | - | - |
Ke Xiang (1) | - | - | - | - | - |
Liu Changchun (1)(3) | - | - | - | - | - |
Zhang Jin Xin (1) | - | - | - | - | - |
Hu Xiao (1)(2) | - | - | - | - | - |
Independent non-executive | |||||
directors | |||||
Wang Jianwen | 240 | - | - | - | 240 |
Wang Quansheng | 240 | - | - | - | 240 |
Peng Bing | 240 | - | - | - | 240 |
Wang Bing | 240 | - | - | - | 240 |
Tse Yung Hoi | 240 | - | - | - | 240 |
Supervisors | |||||
Gu Chengzhong | - | 1,079 | 46 | 155 | 1,280 |
Li Chongqi (1) | - | - | - | - | - |
Yu Lanying (1) | - | - | - | - | - |
Zhang Xiaohong (1) | - | - | - | - | - |
Zhou Hongrong (1) | - | - | - | - | - |
Wang Ying | - | 996 | 46 | 80 | 1,122 |
Wang Juan | - | 621 | 46 | 71 | 738 |
Total | 1,200 | 5,660 | 276 | 768 | 7,904 |
Year ended 31 December | ||
2024 | 2023 | |
Salaries and allowances | 12,768 | 11,272 |
Discretionary bonuses | 37,928 | 70,652 |
Employer's contribution to pension schemes | 262 | 82 |
Share-based payments | 525 | 868 |
Total | 51,483 | 82,874 |
Year ended 31 December | ||
2024 | 2023 | |
Number of | Number of | |
individuals | individuals | |
RMB8,000,001 to RMB9,000,000 | 2 | - |
RMB9,000,001 to RMB10,000,000 | 1 | - |
RMB10,000,001 to RMB11,000,000 | 1 | 1 |
Over RMB11,000,000 | 1 | 4 |
Total | 5 | 5 |
Year ended 31 December 2024 | |||
Before tax | Tax expense | Net of tax | |
Net gain from debt instruments at FVOCI | 58,221 | (12,120) | 46,101 |
Equity instruments at FVOCI: | |||
- Net movements in fair value reserve | |||
(non-recycling) | (15) | 97 | 82 |
Reserve from cash flow hedging | |||
instruments | (83,916) | - | (83,916) |
Share of other comprehensive income of | |||
associates and joint ventures | 367,987 | - | 367,987 |
Exchange differences on translation of | |||
financial statements in foreign | |||
currencies | 267,501 | - | 267,501 |
Total | 609,778 | (12,023) | 597,755 |
Year ended 31 December 2023 | |||
Before tax | Tax expense | Net of tax | |
Net gain from debt instruments at FVOCI | 106,977 | (22,779) | 84,198 |
Equity instruments at FVOCI: | |||
- Net movements in fair value reserve | |||
(non-recycling) | 17,759 | (4,760) | 12,999 |
Reserve from cash flow hedging | |||
instruments | (3,571) | - | (3,571) |
Share of other comprehensive income of | |||
associates and joint ventures | (40,580) | - | (40,580) |
Exchange differences on translation of | |||
financial statements in foreign | |||
currencies | 262,953 | - | 262,953 |
Total | 343,538 | (27,539) | 315,999 |
Year ended 31 December | |||
Note | 2024 | 2023 | |
Consolidated net profit attributable to ordinary | |||
shareholders of the Company (in RMB | |||
thousands) | 19(1)(a) | 14,635,336 | 12,167,133 |
Weighted average number of ordinary shares | |||
(in thousands) | 19(1)(b) | 9,009,279 | 8,996,366 |
Basic earnings per share attributable to ordinary | |||
shareholders (in RMB per share) | 1.62 | 1.35 | |
Year ended 31 December | ||
2024 | 2023 | |
Consolidated net profit attributable to equity shareholders of | ||
the Company | 15,351,162 | 12,750,633 |
Dividends declared under Restricted Share Incentive | ||
Scheme of A Shares | (7,960) | (12,507) |
Profit attributable to perpetual subordinated bonds holders | ||
of the Company (i) | (707,866) | (570,993) |
Consolidated net profit attributable to ordinary shareholders | ||
of the Company (Adjusted) | 14,635,336 | 12,167,133 |
Year ended 31 December | ||
2024 | 2023 | |
Number of ordinary shares as at 1 January | 9,074,663 | 9,075,589 |
Decrease in weighted average number of ordinary shares | (65,384) | (79,223) |
Weighted average number of ordinary shares | 9,009,279 | 8,996,366 |
Year ended 31 December | |||
Note | 2024 | 2023 | |
Consolidated net profit attributable to ordinary | |||
shareholders of the Company (diluted) | 19(2)(a) | 14,638,263 | 11,984,829 |
Weighted average number of ordinary shares | |||
outstanding (in thousands) | 19(2)(b) | 9,016,227 | 9,006,563 |
Diluted earnings per share attributable to | |||
ordinary shareholders (in Renminbi per share) | 1.62 | 1.33 | |
Year ended 31 December | ||
2024 | 2023 | |
Consolidated net profit attributable to ordinary shareholders | ||
of the Company (Adjusted) | 14,635,336 | 12,167,133 |
Diluted adjustments: | ||
Effect of dividends declared under Restricted Stock | ||
Incentive Scheme of A Shares(i) | 7,960 | 12,507 |
Effect of conversion of convertible bonds from the associate | ||
of the Company (ii) | - | (192,227) |
Assumed vesting of shares granted to employees of a | ||
subsidiary (iii) | (5,033) | (2,584) |
Consolidated net profit attributable to ordinary shareholders | ||
of the Company (diluted) | 14,638,263 | 11,984,829 |
Year ended 31 December | ||
2024 | 2023 | |
Weighted average number of ordinary shares at 31 | ||
December | 9,009,279 | 8,996,366 |
Diluted adjustments: | ||
Effect of Restricted Stock Incentive Scheme of A shares | 6,948 | 10,197 |
Weighted average number of ordinary shares(diluted) | 9,016,227 | 9,006,563 |
Motor | Electronic | Furniture | Construction | Right-of-use | |||
Buildings | vehicles | equipment | and fixtures | in progress | assets | Total | |
Cost | |||||||
As at 1 January 2024 | 4,848,570 | 156,796 | 2,118,972 | 487,843 | 565,790 | 2,618,734 | 10,796,705 |
Additions | 286 | 686 | 182,403 | 41,811 | 764,068 | 358,395 | 1,347,649 |
Transfer during the year | - | - | 518 | 4,259 | (54,744) | - | (49,967) |
Transfer in from investment | |||||||
properties (Note 21) | 2,163 | - | - | - | - | - | 2,163 |
Disposals | - | (1,790) | (65,211) | (4,524) | - | (289,773) | (361,298) |
Disposal of subsidiaries | - | - | (82,966) | (100,278) | - | (328,811) | (512,055) |
Reclassified as held for sale | - | (1,217) | (3,938) | (744) | - | (7,662) | (13,561) |
As at 31 December 2024 | 4,851,019 | 154,475 | 2,149,778 | 428,367 | 1,275,114 | 2,350,883 | 11,209,636 |
Accumulated depreciation | |||||||
As at 1 January 2024 | (1,392,980) | (102,062) | (1,219,878) | (311,593) | - | (1,250,482) | (4,276,995) |
Charge for the year | (138,159) | (10,752) | (312,865) | (64,330) | - | (547,296) | (1,073,402) |
Transfer in from investment | |||||||
properties (Note 21) | (1,790) | - | - | - | - | - | (1,790) |
Disposals | - | 1,375 | 56,517 | 1,412 | - | 277,395 | 336,699 |
Disposal of subsidiaries | - | - | 68,203 | 54,999 | - | 164,956 | 288,158 |
Reclassified as held for sale | - | 839 | 3,188 | 532 | - | 2,547 | 7,106 |
As at 31 December 2024 | (1,532,929) | (110,600) | (1,404,835) | (318,980) | - | (1,352,880) | (4,720,224) |
Carrying amount | |||||||
As at 31 December 2024 | 3,318,090 | 43,875 | 744,943 | 109,387 | 1,275,114 | 998,003 | 6,489,412 |
Motor | Electronic | Furniture | Construction | Right-of-use | |||
Buildings | vehicles | equipment | and fixtures | in progress | assets | Total | |
Cost | |||||||
As at 1 January 2023 | 4,689,613 | 161,582 | 1,917,816 | 424,009 | 195,750 | 2,515,403 | 9,904,173 |
Additions | 33,595 | 8,154 | 274,094 | 90,614 | 471,520 | 612,601 | 1,490,578 |
Transfer during the year | - | - | 650 | 5,811 | (101,480) | - | (95,019) |
Transfer in from investment | |||||||
properties (Note 21) | 125,660 | - | - | - | - | - | 125,660 |
Disposals | (298) | (12,940) | (73,588) | (32,591) | - | (509,270) | (628,687) |
As at 31 December 2023 | 4,848,570 | 156,796 | 2,118,972 | 487,843 | 565,790 | 2,618,734 | 10,796,705 |
Accumulated depreciation | |||||||
As at 1 January 2023 | (1,202,470) | (92,247) | (945,500) | (271,132) | - | (1,105,441) | (3,616,790) |
Charge for the year | (135,906) | (17,200) | (326,871) | (53,562) | - | (590,215) | (1,123,754) |
Transfer in from investment | |||||||
properties (Note 21) | (54,732) | - | - | - | - | - | (54,732) |
Disposals | 128 | 7,385 | 52,493 | 13,101 | - | 445,174 | 518,281 |
As at 31 December 2023 | (1,392,980) | (102,062) | (1,219,878) | (311,593) | - | (1,250,482) | (4,276,995) |
Carrying amount | |||||||
As at 31 December 2023 | 3,455,590 | 54,734 | 899,094 | 176,250 | 565,790 | 1,368,252 | 6,519,710 |
As at 31 December | ||
2024 | 2023 | |
Cost | ||
As at 1 January | 262,472 | 388,132 |
Transfer in from other current assets (Note 36) | 79,925 | - |
Transfer to property and equipment (Note 20) | (2,163) | (125,660) |
As at 31 December | 340,234 | 262,472 |
Accumulated depreciation | ||
As at 1 January | (121,641) | (165,999) |
Charge for the year | (7,592) | (10,374) |
Transfer to property and equipment (Note 20) | 1,790 | 54,732 |
As at 31 December | (127,443) | (121,641) |
Impairment | ||
As at 1 January | (4,547) | (4,547) |
Transfer in from other current assets (Note 36) | (26,113) | - |
As at 31 December | (30,660) | (4,547) |
Carrying amount | 182,131 | 136,284 |
Cost | |
As at 1 January 2024 | 3,419,332 |
Disposal of subsidiaries | (3,367,990) |
As at 31 December 2024 | 51,342 |
Impairment losses | |
As at 1 January 2024 | - |
Impairment losses | - |
As at 31 December 2024 | - |
Carrying amounts | |
As at 1 January 2024 | 3,419,332 |
As at 31 December 2024 | 51,342 |
Cost | |
As at 1 January 2023 | 3,352,219 |
Adjustment of acquisition through business combination | 14,631 |
Effect of movements in exchange rates | 52,482 |
As at 31 December 2023 | 3,419,332 |
Impairment losses | |
As at 1 January 2023 | - |
Impairment losses | - |
As at 31 December 2023 | - |
Carrying amounts | |
As at 1 January 2023 | 3,352,219 |
As at 31 December 2023 | 3,419,332 |
As at 31 December | ||
2024 | 2023 | |
Investment banking | 51,090 | 51,090 |
Futures brokerage | 252 | 252 |
Overseas asset management | - | 3,367,990 |
Total | 51,342 | 3,419,332 |
Enterprise | ||||||
Existing | distribution | |||||
relationships | channel | |||||
Land- | with broker- | customer | Software | |||
use rights | dealers | relationships | Trade names | and others | Total | |
Cost | ||||||
As at 1 January 2024 | 1,768,330 | 4,011,405 | 195,859 | 355,792 | 4,696,188 | 11,027,574 |
Additions | - | - | - | - | 601,230 | 601,230 |
Disposals | - | - | - | - | (1,228) | (1,228) |
Disposal of subsidiaries | - | (4,102,171) | (201,988) | (364,190) | (2,631,825) | (7,300,174) |
Reclassified as held for sale | - | - | - | - | (6,122) | (6,122) |
Exchange differences | - | 90,766 | 6,129 | 8,398 | 60,233 | 165,526 |
As at 31 December 2024 | 1,768,330 | - | - | - | 2,718,476 | 4,486,806 |
Accumulated amortisation | ||||||
As at 1 January 2024 | (200,089) | - | - | (203,590) | (3,108,635) | (3,512,314) |
Charge for the year | (41,771) | - | - | (2,950) | (546,639) | (591,360) |
Disposals | - | - | - | - | 1,228 | 1,228 |
Disposal of subsidiaries | - | - | - | 211,481 | 1,479,708 | 1,691,189 |
Reclassified as held for sale | - | - | - | - | 5,297 | 5,297 |
Exchange differences | - | - | - | (4,941) | (40,006) | (44,947) |
As at 31 December 2024 | (241,860) | - | - | - | (2,209,047) | (2,450,907) |
Carrying amount | ||||||
As at 31 December 2024 | 1,526,470 | - | - | - | 509,429 | 2,035,899 |
Enterprise | ||||||
Existing | distribution | |||||
relationships | channel | |||||
Land- | with broker- | customer | Software | |||
use rights | dealers | relationships | Trade names | and others | Total | |
Cost | ||||||
As at 1 January 2023 | 1,768,330 | 3,931,667 | 242,226 | 348,720 | 4,087,137 | 10,378,080 |
Adjustment of acquisition | ||||||
through business | ||||||
combination | - | - | (50,287) | - | - | (50,287) |
Additions | - | - | - | - | 603,829 | 603,829 |
Disposals | - | - | - | - | (44,197) | (44,197) |
Exchange differences | - | 79,738 | 3,920 | 7,072 | 49,419 | 140,149 |
As at 31 December 2023 | 1,768,330 | 4,011,405 | 195,859 | 355,792 | 4,696,188 | 11,027,574 |
Accumulated amortisation | ||||||
As at 1 January 2023 | (158,886) | - | - | (178,508) | (2,600,870) | (2,938,264) |
Charge for the year | (41,203) | - | - | (21,035) | (524,401) | (586,639) |
Disposals | - | - | - | - | 42,097 | 42,097 |
Exchange differences | - | - | - | (4,047) | (25,461) | (29,508) |
As at 31 December 2023 | (200,089) | - | - | (203,590) | (3,108,635) | (3,512,314) |
Carrying amount | ||||||
As at 31 December 2023 | 1,568,241 | 4,011,405 | 195,859 | 152,202 | 1,587,553 | 7,515,260 |
Place and date of | |||||||
Incorporation / | Issued and fully | Equity interest held by the Company | Auditor (1) | ||||
Name of company | establishment and business | paid-up capital | as at 31 December | Principal activity | GAAP | ||
2024 | 2023 | 2024 | 2023 | ||||
PRC | RMB | Investment | Deloitte PRC | Deloitte PRC | |||
Huatai United Securities Co., Ltd. (4) | 5 September 1997 | 997,480,000 | 100.00% | 100.00% | banking | PRC GAAP | PRC GAAP |
PRC | RMB | Futures | Deloitte PRC | Deloitte PRC | |||
Huatai Futures Co., Ltd. (4) | 10 July 1995 | 3,939,000,000 | 100.00% | 100.00% | brokerage | PRC GAAP | PRC GAAP |
PRC | RMB | Equity | Deloitte PRC | Deloitte PRC | |||
Huatai Purple Gold Investment Co., Ltd. (4) | 12 August 2008 | 5,200,000,000 | 100.00% | 100.00% | investment | PRC GAAP | PRC GAAP |
Hong Kong | HKD | Securities | Deloitte | Deloitte | |||
Huatai Financial Holdings (Hong Kong) Limited (2) | 23 November 2006 | 8,800,000,000 | 100.00% | 100.00% | and futures brokerage | HKFRSs | HKFRSs |
Hong Kong | HKD | Holding | Deloitte | Deloitte | |||
Huatai International Financial Holdings Co., Ltd. | 5 April 2017 | 10,200,000,002 | 100.00% | 100.00% | company | HKFRSs | HKFRSs |
PRC | RMB | Alternative | Deloitte PRC | Deloitte PRC | |||
Huatai Innovative Investment Co., Ltd. (4) | 21 November 2013 | 2,600,000,000 | 100.00% | 100.00% | investment | PRC GAAP | PRC GAAP |
PRC | RMB | Asset | Deloitte PRC | Deloitte PRC | |||
Huatai Securities (Shanghai) Assets Management Co., Ltd. (4) | 16 October 2014 | 2,600,000,000 | 100.00% | 100.00% | management | PRC GAAP | PRC GAAP |
PRC | RMB | Equity | Deloitte PRC | Deloitte PRC | |||
Beijing Huatai Ruihe Medical Industry Investment (Limited Partnership) (2)(3)(5) | 1 June 2015 | - | 45.00% | 45.00% | investment | PRC GAAP | PRC GAAP |
PRC | RMB | Equity | Deloitte PRC | Deloitte PRC | |||
Yili Suxin Investment Fund (Limited Partnership) (2)(3)(5) | 19 February 2016 | 1,348,088,000 | 24.73% | 24.73% | investment | PRC GAAP | PRC GAAP |
US | USD | Asset | KPMG LLP | ||||
AssetMark Financial Holdings, Inc. (2) | 1 January 1996 | 73,563 | - | 68.40% | management | N/A | US GAAP |
PRC | RMB | Spread trading and | Deloitte PRC | Deloitte PRC | |||
Huatai Great Wall Capital Management Co., Ltd. (2)(4) | 6 December 2013 | 650,000,000 | 100.00% | 100.00% | commodity warrant trading | PRC GAAP | PRC GAAP |
PRC | RMB | Investment | Deloitte PRC | Deloitte PRC | |||
Huatai Great Wall Investment Management Co., Ltd. (2)(4) | 3 August 2017 | 550,000,000 | 100.00% | 100.00% | management | PRC GAAP | PRC GAAP |
As at 5 | |
September | |
2024 | |
Property and equipment | 223,897 |
Goodwill | 3,367,990 |
Land-use rights and other intangible assets | 5,608,985 |
Accounts receivable | 176,623 |
Other receivables, prepayments and other current assets | 205,809 |
Financial assets at fair value through profit or loss | 329,516 |
Cash and bank balances | 1,958,446 |
Employee benefits payable | (212,932) |
Other payables and accruals | (704,838) |
Contract liabilities | (361,230) |
Deferred tax liabilities | (993,715) |
Net assets disposed of | 9,598,551 |
Consideration received: | |
Cash received | 12,754,675 |
Total consideration received | 12,754,675 |
Consideration received | 12,754,675 |
Less: net assets disposed of | (9,598,551) |
Non-controlling interests | 3,025,855 |
Reclassification of cumulative translation reserve | |
upon disposal of Assetmark to profit or loss | 153,568 |
Gain on disposal | 6,335,547 |
Net cash inflow arising on disposal: | |
Cash consideration | 12,754,675 |
Less: cash and cash equivalents disposed of | (1,958,446) |
Net cash inflow arising on disposal | 10,796,229 |
As at 31 | |
December 2024 | |
Property and equipment | 6,455 |
Land-use rights and other intangible assets | 825 |
Accounts receivable | 20 |
Other receivables, prepayments and other current assets | 5,357 |
Financial assets at fair value through profit or loss | 318,042 |
Interests in associates | 63,130 |
Deferred tax assets | 12,901 |
Cash and bank balances | 10,109 |
Total assets classified as held for sale | 416,839 |
Accounts payable to brokerage clients | (8,809) |
Employee benefits payable | (61,989) |
Other payables and accruals | (4,604) |
Total liabilities classified as held for sale | (75,402) |
As at 31 December | ||
2024 | 2023 | |
Share of net assets | 21,446,915 | 19,496,027 |
| Proportion of owner ship interest | ||||||||||
Registered | Group's effective | Held by the | Held by a | Principal | ||||||
Name of associate | place | Registered capital | interest | Company | subsidiary | activity | ||||
31/12/2024 | 31/12/2023 | 2024/12/31 | 2023/12/31 | 2024/12/31 | 2023/12/31 | 2024/12/31 | 2023/12/31 | |||
Commercial | ||||||||||
Bank of Jiangsu (i) | Nanjing | 18,351,324 | 18,351,324 | 5.03% | 5.03% | 5.03% | 5.03% | - | - | banking |
China Southern Asset | ||||||||||
Management Co., | Fund | |||||||||
Ltd. | Shenzhen | 361,720 | 361,720 | 41.16% | 41.16% | 41.16% | 41.16% | - | - | management |
As at 31 December | ||
2024 | 2023 | |
Gross amounts of the associate | ||
Assets | 3,951,814,000 | 3,403,361,837 |
Liabilities | (3,638,475,403) | (3,144,245,806) |
Net assets | 313,338,597 | 259,116,031 |
Year ended 31 December | ||
2024 | 2023 | |
Revenue | 80,815,000 | 74,293,433 |
Profit for the year | 33,258,161 | 30,013,140 |
Other comprehensive income | 6,872,626 | 1,191,493 |
Total comprehensive income | 40,130,787 | 31,204,633 |
Dividend received from the associate | 716,787 | 426,010 |
Carrying amount in the consolidated financial statements | 11,744,260 | 10,577,267 |
As at 31 December | ||
2024 | 2023 | |
Gross amounts of the associate | ||
Assets | 17,598,335 | 13,926,073 |
Liabilities | (4,923,657) | (4,303,783) |
Net assets | 12,674,678 | 9,622,290 |
Year ended 31 December | ||
2024 | 2023 | |
Revenue | 7,522,605 | 6,741,416 |
Profit for the year | 2,351,599 | 2,011,255 |
Other comprehensive income / (expense) | 12,028 | (1,412) |
Total comprehensive income | 2,363,627 | 2,009,843 |
Other adjustment | 806,170 | - |
Dividend received from the associate | - | 492,991 |
Reconciled to the Group's interest in the associate: | ||
Net assets of the associate attributable to the parent | ||
company | 12,334,396 | 9,324,416 |
The Group's effective interest | 41.16% | 41.16% |
The Group's share of net assets of the associate | 5,076,837 | 3,837,930 |
Carrying amount in the consolidated financial | ||
statements | 5,076,837 | 3,837,930 |
2024 | 2023 | |
Aggregate carrying amount of individually immaterial | ||
associates in the consolidated financial statements | 4,625,818 | 3,874,991 |
Aggregate amounts of the Group's share of those | ||
associates' gains | (231,374) | 265,093 |
Other comprehensive income | - | - |
Total comprehensive income | (231,374) | 265,093 |
As at 31 December | ||
2024 | 2023 | |
Unlisted investment in a joint venture at fair value through | ||
profit or loss (i) | 208,769 | 380,612 |
Unlisted investment in a joint venture | 790,344 | 918,793 |
Total | 999,113 | 1,299,405 |
| Proportion of ownership interest | ||||||
Group's | ||||||
Registered | Registered | effective | Held by | Held by | Principal | |
Name of joint venture | place | capital | interest | the Company | a subsidiary | activity |
Huatai Merchants (Jiangsu) | ||||||
Capital Market Investment | ||||||
Fund of Funds (Limited | Equity | |||||
Partnership) (i) | Nanjing | 10,001,000 | 10.00% | - | 10.00% | investment |
As at 31 December | ||
2024 | 2023 | |
Debt securities | 40,859,525 | 45,409,678 |
Less: impairment losses | (4,761) | (5,096) |
Total | 40,854,764 | 45,404,582 |
Analysed as: | ||
Listed outside Hong Kong | 19,315,669 | 19,508,797 |
Listed inside Hong Kong | 180,622 | 120,049 |
Unlisted | 21,358,473 | 25,775,736 |
Total | 40,854,764 | 45,404,582 |
As at 31 December | ||
2024 | 2023 | |
Debt securities | 6,939,588 | 4,712,633 |
Less: impairment losses | (630) | (403) |
Total | 6,938,958 | 4,712,230 |
Analysed as: | ||
Listed outside Hong Kong | 3,867,704 | 2,291,361 |
Listed inside Hong Kong | - | 14,921 |
Unlisted | 3,071,254 | 2,405,948 |
Total | 6,938,958 | 4,712,230 |
As at 31 December | ||
2024 | 2023 | |
At the beginning of the year | 5,499 | 5,132 |
(Reversal)/charge for the year, net | (125) | 367 |
Other changes | 17 | - |
At the end of the year | 5,391 | 5,499 |
As at 31 December | ||
2024 | 2023 | |
Debt securities | 5,938,076 | 15,027,489 |
Other debt instruments | - | 180,463 |
Total | 5,938,076 | 15,207,952 |
Analysed as: | ||
Listed outside Hong Kong | 271,247 | 2,466,091 |
Listed inside Hong Kong | 360,543 | 1,078,108 |
Unlisted | 5,306,286 | 11,663,753 |
Total | 5,938,076 | 15,207,952 |
As at 31 December | ||
2024 | 2023 | |
Debt securities | 4,197,477 | 1,054,048 |
Total | 4,197,477 | 1,054,048 |
Analysed as: | ||
Listed outside Hong Kong | 845,668 | 271,786 |
Listed inside Hong Kong | - | 782,262 |
Unlisted | 3,351,809 | - |
Total | 4,197,477 | 1,054,048 |
As at 31 December | ||
2024 | 2023 | |
Equity securities designated at financial assets at fair value | ||
through other comprehensive income | ||
- Unlisted equity securities | 125,860 | 124,506 |
Total | 125,860 | 124,506 |
Analysed as: | ||
Unlisted | 125,860 | 124,506 |
As at 31 December | ||
2024 | 2023 | |
Equity securities | 200,110 | - |
Less: impairment losses | (500) | - |
Total | 199,610 | - |
As at 31 December | ||
2024 | 2023 | |
Debt securities | 12,308,144 | 7,617,629 |
Equity securities | 3,339,156 | 5,495,729 |
Less: impairment losses | (618,509) | (653,126) |
Total | 15,028,791 | 12,460,232 |
As at 31 December | ||
2024 | 2023 | |
Shanghai stock exchange | 200,110 | - |
Less: impairment losses | (500) | - |
Total | 199,610 | - |
As at 31 December | ||
2024 | 2023 | |
Inter-bank market | 8,520,557 | 5,238,381 |
Shenzhen stock exchange | 2,760,201 | 3,674,765 |
Shanghai stock exchange | 787,717 | 2,398,939 |
Others | 3,578,825 | 1,801,273 |
Less: impairment losses | (618,509) | (653,126) |
Total | 15,028,791 | 12,460,232 |
As at 31 December | ||
2024 | 2023 | |
At the beginning of the year | 653,126 | 1,138,413 |
Reversal for the year, net | (36,155) | (485,801) |
Other | 2,038 | 514 |
Total | 619,009 | 653,126 |
As at 31 December | ||
2024 | 2023 | |
Within 1 month | 823,232 | 870,766 |
1 to 3 months | 251,808 | 887,085 |
3 months to 1 year | 2,264,116 | 3,737,878 |
Over 1 year | 200,110 | - |
Less: impairment losses | (487,960) | (524,112) |
Total | 3,051,306 | 4,971,617 |
| As at 31 December 2024 | ||||
Lifetime ECL-not | Lifetime ECL- | |||
12-month ECL | credit impaired | credit impaired | Total | |
Amortised cost | 3,060,224 | - | 479,042 | 3,539,266 |
Impairment losses | (8,918) | - | (479,042) | (487,960) |
Carrying amount | 3,051,306 | - | - | 3,051,306 |
Collateral | 8,030,573 | - | - | 8,030,573 |
| As at 31 December 2023 | ||||
Lifetime ECL-not | Lifetime ECL- | |||
12-month ECL | credit impaired | credit impaired | Total | |
Amortised cost | 4,987,546 | - | 508,183 | 5,495,729 |
Impairment losses | (17,279) | - | (506,833) | (524,112) |
Carrying amount | 4,970,267 | - | 1,350 | 4,971,617 |
Collateral | 13,797,117 | - | 296,916 | 14,094,033 |
As at 31 December | ||
2024 | 2023 | |
Equity securities | 4,387,352 | 6,190,549 |
Mutual funds | 528,732 | 727,238 |
Other debt instruments | 376,065 | 1,034,234 |
Total | 5,292,149 | 7,952,021 |
As at 31 December | ||
2024 | 2023 | |
Listed outside Hong Kong | 493,753 | 372,821 |
Unlisted | 4,798,396 | 7,579,200 |
Total | 5,292,149 | 7,952,021 |
As at 31 December | ||
2024 | 2023 | |
Equity securities | 56,499,288 | 123,416,836 |
Debt securities | 171,564,677 | 195,764,277 |
Mutual funds | 60,547,525 | 61,040,090 |
Private funds | 3,548,647 | 22,344,489 |
Wealth management products | 3,756,018 | 1,418,630 |
Other debt instruments | 329,453 | 1,143,041 |
Total | 296,245,608 | 405,127,363 |
As at 31 December | ||
2024 | 2023 | |
Listed outside Hong Kong | 119,442,341 | 184,553,142 |
Listed inside Hong Kong | 17,830,773 | 30,595,909 |
Unlisted | 158,972,494 | 189,978,312 |
Total | 296,245,608 | 405,127,363 |
As at 31 December | ||
2024 | 2023 | |
Deposits with stock exchanges | ||
- Hong Kong Securities Clearing Company Limited | 16,684 | 46,104 |
- China Securities Depository and Clearing Corporation | ||
Limited | 1,682,104 | 1,636,953 |
- Hong Kong Stock Exchange | 71,420 | 25,666 |
- Hong Kong Exchanges and Clearing Limited | 44,028 | 81,106 |
1,814,236 | 1,789,829 | |
Deposits with futures and commodity exchanges | ||
- China Financial Futures Exchange | 10,401,127 | 15,040,738 |
- Shanghai Futures Exchange | 4,385,920 | 4,988,570 |
- Dalian Commodity Exchange | 3,098,634 | 3,837,356 |
- Zhengzhou Commodity Exchange | 2,698,887 | 3,054,381 |
- Shanghai International Energy Exchange | 965,577 | 1,109,516 |
- Other domestic commodity exchange | 537,815 | - |
- Overseas commodity exchange | 52,110 | 53,553 |
22,140,070 | 28,084,114 | |
Deposits with other institutions | ||
- China Securities Finance Corporation Limited | 1,218 | 319,011 |
- Shanghai Clearing House | 814,963 | 1,230,694 |
- Shanghai Gold Exchange | 200 | 400 |
- Others financial institutions | 8,680,611 | 9,120,230 |
9,496,992 | 10,670,335 | |
Total | 33,451,298 | 40,544,278 |
Changes in fair | Changes in fair | |||||||
value of | Changes in fair | value of | ||||||
financial | value of | financial | Intangible | |||||
Provision for | Employee | instruments | derivative | instruments | assets | |||
impairment | benefits | measured at | financial | measured at | recognised in | |||
Deferred tax arising from: | losses | payable | FVTPL | instruments | FVOCI | the acquisition | Others | Total |
As at 1 January 2024 | 712,946 | 1,593,378 | (735,042) | (206,845) | (30,969) | (1,193,296) | (1,398,113) | (1,257,941) |
Recognised in profit or loss | 46,919 | 255,301 | 20,766 | 379,681 | - | 11,359 | 690,502 | 1,404,528 |
Disposal of subsidiaries | (286) | (49,267) | 321 | - | - | 1,181,937 | (138,990) | 993,715 |
Reclassified as held for sale | - | (13,747) | 761 | - | - | - | 85 | (12,901) |
Recognised in reserves | 5,437 | - | - | - | (17,460) | - | - | (12,023) |
As at 31 December 2024 | 765,016 | 1,785,665 | (713,194) | 172,836 | (48,429) | - | (846,516) | 1,115,378 |
As at 1 January 2023(Restated) | 840,595 | 1,737,046 | (31,402) | (562,460) | (4,853) | (1,267,508) | (2,310,873) | (1,599,455) |
Recognised in profit or loss | (126,226) | (143,668) | (703,640) | 355,615 | - | 38,555 | 912,760 | 333,396 |
Acquisition of subsidiaries | - | - | - | - | - | 35,657 | - | 35,657 |
Recognised in reserves | (1,423) | - | - | - | (26,116) | - | - | (27,539) |
As at 31 December 2023 | 712,946 | 1,593,378 | (735,042) | (206,845) | (30,969) | (1,193,296) | (1,398,113) | (1,257,941) |
As at 31 December | ||
2024 | 2023 | |
Net deferred tax assets recognised in the consolidated | ||
statement of financial position | 1,591,926 | 702,722 |
Net deferred tax liabilities recognised in the consolidated | ||
statement of financial position | (476,548) | (1,960,663) |
Total | 1,115,378 | (1,257,941) |
As at 31 December | ||
2024 | 2023 | |
Leasehold improvements and long-term deferred expenses | 240,951 | 311,789 |
As at 31 December | ||
2024 | 2023 | |
At the beginning of the year | 311,789 | 300,664 |
Additions | 17,440 | 68,385 |
Transfer in from property and equipment | 49,834 | 93,870 |
Amortisation | (136,768) | (151,130) |
Other decrease | (1,344) | - |
At the end of the year | 240,951 | 311,789 |
As at 31 December | ||
2024 | 2023 | |
Accounts receivable of: | ||
- Brokers, dealers and clearing house | 1,961,690 | 3,172,930 |
- Fee and commission | 1,610,627 | 1,469,110 |
- Return swap and OTC options | 872,561 | 2,894,747 |
- Settlement | 395,144 | 1,494,496 |
- Redemption of open-ended fund | 892,370 | 750,412 |
- Subscription receivable | 1,540 | 571 |
- Others | 33,525 | 76,953 |
Less: impairment losses | (180,224) | (115,458) |
Total | 5,587,233 | 9,743,761 |
As at 31 December | ||
2024 | 2023 | |
Within 1 month | 4,036,738 | 6,666,521 |
1 to 3 months | 125,483 | 663,523 |
Over 3 months | 1,425,012 | 2,413,717 |
Total | 5,587,233 | 9,743,761 |
As at 31 December | ||
2024 | 2023 | |
At the beginning of the year | 115,458 | 68,531 |
Charge for the year, net | 68,230 | 45,433 |
Other | (3,464) | 1,494 |
At the end of the year | 180,224 | 115,458 |
As at 31 December | ||
2024 | 2023 | |
Inventory | 1,147,499 | 245,380 |
Prepayments | 427,547 | 698,314 |
Dividends receivable | 292,700 | 1,190 |
Deductable VAT | 221,388 | 82,049 |
Other receivables(1) | 210,805 | 338,953 |
Interest receivable(2) | 8,390 | 64,446 |
Others | 571,898 | 1,109,653 |
Total | 2,880,227 | 2,539,985 |
As at 31 December | ||
2024 | 2023 | |
Other receivables | 933,170 | 1,057,147 |
Less: impairment losses | (722,365) | (718,194) |
Total | 210,805 | 338,953 |
As at 31 December | ||
2024 | 2023 | |
At the beginning of the year | 718,194 | 763,738 |
Charge for the year, net | 4,225 | 16,821 |
Written-off | (37) | (62,365) |
Other | (17) | - |
Total | 722,365 | 718,194 |
As at 31 December | ||
2024 | 2023 | |
Interest receivable | 53,889 | 109,717 |
Less: impairment losses | (45,499) | (45,271) |
Total | 8,390 | 64,446 |
As at 31 December | ||
2024 | 2023 | |
At the beginning of the year | 45,271 | 38,175 |
Charge for the year, net | 228 | 7,096 |
At the end of the year | 45,499 | 45,271 |
As at 31 December | ||
2024 | 2023 | |
Individuals | 115,911,970 | 98,472,604 |
Institutions | 18,399,659 | 15,389,837 |
Less: impairment losses | (1,765,624) | (1,521,347) |
Total | 132,546,005 | 112,341,094 |
As at 31 December | ||
2024 | 2023 | |
At the beginning of the year | 1,521,347 | 1,526,356 |
Charge/(reversal) for the year, net | 242,700 | (6,325) |
Other | 1,577 | 1,316 |
At the end of the year | 1,765,624 | 1,521,347 |
As at 31 December | ||
2024 | 2023 | |
Fair value of collateral: | ||
Equity securities | 329,724,873 | 290,376,975 |
Funds | 16,087,915 | 36,266,977 |
Cash | 9,636,977 | 8,535,007 |
Debt securities | 1,247,809 | 1,354,000 |
Total | 356,697,574 | 336,532,959 |
| As at 31 December 2024 | ||||
Lifetime ECL-not | Lifetime ECL- | |||
12-month ECL | credit impaired | credit impaired | Total | |
Amortised cost | 122,541,806 | 11,575,523 | 194,300 | 134,311,629 |
Impairment losses | (640,003) | (964,367) | (161,254) | (1,765,624) |
Carrying amount | 121,901,803 | 10,611,156 | 33,046 | 132,546,005 |
Collateral | 318,540,485 | 37,983,652 | 173,437 | 356,697,574 |
| As at 31 December 2023 | ||||
Lifetime ECL-not | Lifetime ECL- | |||
12-month ECL | credit impaired | credit impaired | Total | |
Amortised cost | 102,465,790 | 11,194,173 | 202,478 | 113,862,441 |
Impairment losses | (560,203) | (843,096) | (118,048) | (1,521,347) |
Carrying amount | 101,905,587 | 10,351,077 | 84,430 | 112,341,094 |
Collateral | 301,195,391 | 35,051,742 | 285,826 | 336,532,959 |
| As at 31 December 2024 | |||
Fair value | |||
Notional amount | Assets | Liabilities | |
Interest rate derivatives | 1,460,855,341 | 697,426 | (814,414) |
Currency derivatives | 174,069,967 | 1,851,589 | (1,337,738) |
Equity derivatives | 204,986,804 | 6,262,677 | (5,899,597) |
Credit derivatives | 4,374,717 | 13,841 | (10,264) |
Commodity derivatives and others | 368,218,063 | 1,633,079 | (2,965,533) |
Total | 2,212,504,892 | 10,458,612 | (11,027,546) |
Less: settlement | (467,487) | 83,761 | |
Net position | 9,991,125 | (10,943,785) | |
As at 31 December 2023 | |||
Fair value | |||
Notional amount | Assets | Liabilities | |
Interest rate derivatives | 1,644,689,668 | 945,881 | (405,920) |
Currency derivatives | 186,761,759 | 295,866 | (1,474,728) |
Equity derivatives | 474,762,005 | 12,465,246 | (11,396,087) |
Credit derivatives | 10,873,787 | 30,174 | (5,684) |
Commodity derivatives and others | 417,780,134 | 3,319,877 | (3,915,670) |
Total | 2,734,867,353 | 17,057,044 | (17,198,089) |
Less: settlement | (797,163) | 316,448 | |
Net position | 16,259,881 | (16,881,641) | |
| As at 31 December 2024 | |||||||
| Notional amount | Fair value | ||||||
Over 3 months | Over 1 year | ||||||
Within 3 | but within | but within | |||||
months | 1 year | 5 years | Over 5 years | Total | Assets | Liabilities | |
Currency derivatives | - | 3,025,000 | - | - | 3,025,000 | - | (169,081) |
| As at 31 December 2023 | |||||||
| Notional amount | Fair value | ||||||
Over 3 months | Over 1 year | ||||||
Within 3 | but within | but within | |||||
months | 1 year | 5 years | Over 5 years | Total | Assets | Liabilities | |
Currency derivatives | - | - | 3,025,000 | - | 3,025,000 | - | (32,763) |
| As at 31 December 2024 | |||||
Effect of hedging | Accumulated effect | ||||
instruments on other | of hedging | ||||
comprehensive | instruments on other | Line items in the | |||
Carrying amount of hedged items | income | comprehensive | statement of | ||
Assets | Liabilities | during the year | income | financial position | |
Bonds | - | (3,048,491) | (83,916) | (44,844) | Long-term bonds |
| As at 31 December 2023 | |||||
Effect of hedging | Accumulated effect | ||||
instruments on other | of hedging | ||||
comprehensive | instruments on other | Line items in the | |||
Carrying amount of hedged items | income | comprehensive | statement of | ||
Assets | Liabilities | during the year | income | financial position | |
Bonds | - | (3,044,890) | (3,571) | 39,072 | Long-term bonds |
As at 31 December | ||
2024 | 2023 | |
Deposits with stock exchanges | ||
- China Securities Depository and Clearing Corporation | ||
Limited | 6,654,049 | 5,746,776 |
- Hong Kong Securities Clearing Company Limited | 120,296 | 32,488 |
Deposits with other institutions | 4,362,413 | 3,350,002 |
Total | 11,136,758 | 9,129,266 |
As at 31 December | ||
2024 | 2023 | |
Cash on hand | 186 | 189 |
Bank balances | 39,521,623 | 46,296,689 |
Less: impairment losses | (351) | (512) |
Total | 39,521,458 | 46,296,366 |
As at 31 December | ||
2024 | 2023 | |
At the beginning of the year | 512 | 833 |
Reversal of impairment for the year | (190) | (290) |
Other Changes | 29 | (31) |
At the end of the year | 351 | 512 |
As at 31 December | ||
2024 | 2023 | |
Cash on hand | 186 | 189 |
Bank balances | 39,425,490 | 46,203,098 |
Clearing settlement funds | 11,136,758 | 9,129,266 |
Financial assets held under resale agreements within 3 | ||
months original maturity | 6,538,630 | 7,352,535 |
Bond investment within 3 months original maturity | 1,279,718 | 1,436,707 |
Less: restricted bank deposits and bank deposits with | ||
original maturity of more than three months | (2,347,573) | (4,291,466) |
Total | 56,033,209 | 59,830,329 |
Dividends payable | |||||||
to ordinary | |||||||
shareholders and | |||||||
Short-term debt | Short-term | perpetural | |||||
instruments | Long-term bonds | bank loans | Long-term bank loans | Lease liabilities | subordinated bonds | Total | |
At 1 January 2024 | 25,475,507 | 159,816,001 | 11,478,573 | 647,052 | 1,468,161 | 145,230 | 199,030,524 |
Changes from financing cash flows | |||||||
Proceeds from issuance | 36,075,820 | - | 3,355,750 | - | - | - | 39,431,570 |
Repayment of borrowings | (31,906,954) | (44,310,354) | (11,377,260) | (642,200) | - | - | (88,236,768) |
Interest paid | (1,582,413) | (4,610,987) | (314,768) | (44,278) | - | - | (6,552,446) |
Payment of lease liabilities | - | - | - | - | (623,242) | - | (623,242) |
Dividend paid | - | - | - | - | - | (6,280,608) | (6,280,608) |
Total changes from financing cash | |||||||
flows | 2,586,453 | (48,921,341) | (8,336,278) | (686,478) | (623,242) | (6,280,608) | (62,261,494) |
Other changes | |||||||
Interest expenses | 525,412 | 4,752,586 | 220,685 | 34,669 | 50,632 | - | 5,583,984 |
New leases | - | - | - | - | 346,016 | - | 346,016 |
Dividends declared | - | - | - | - | - | 6,229,608 | 6,229,608 |
Exchange differences | 265,567 | (188,429) | - | 4,757 | - | - | 81,895 |
Others | - | - | - | - | (226,952) | - | (226,952) |
Total other changes | 790,979 | 4,564,157 | 220,685 | 39,426 | 169,696 | 6,229,608 | 12,014,551 |
At 31 December 2024 | 28,852,939 | 115,458,817 | 3,362,980 | - | 1,014,615 | 94,230 | 148,783,581 |
Dividends payable | |||||||
to ordinary | |||||||
shareholders and | |||||||
Short-term debt | Short-term | perpetural | |||||
instruments | Long-term bonds | bank loans | Long-term bank loans | Lease liabilities | subordinated bonds | Total | |
At 1 January 2023 | 25,772,604 | 139,419,338 | 7,997,434 | 804,903 | 1,518,585 | 94,230 | 175,607,094 |
Changes from financing cash flows | |||||||
Proceeds from issuance | 43,556,056 | 48,241,623 | 11,377,260 | - | - | - | 103,174,939 |
Repayment of borrowings | (39,227,936) | (28,630,617) | (7,948,720) | (175,592) | - | - | (75,982,865) |
Interest paid | (5,330,291) | (4,362,411) | (545,002) | (53,487) | - | - | (10,291,191) |
Payment of lease liabilities | - | - | - | - | (662,201) | - | (662,201) |
Dividend paid | - | - | - | - | - | (4,769,463) | (4,769,463) |
Total changes from financing cash | |||||||
flows | (1,002,171) | 15,248,595 | 2,883,538 | (229,079) | (662,201) | (4,769,463) | 11,469,219 |
Other changes | |||||||
Interest expenses | 704,782 | 4,876,439 | 597,601 | 59,122 | 63,271 | - | 6,301,215 |
New leases | - | - | - | - | 548,506 | - | 548,506 |
Dividends declared | - | - | - | - | - | 4,820,463 | 4,820,463 |
Exchange differences | 292 | 271,629 | - | 12,106 | - | - | 284,027 |
Total other changes | 705,074 | 5,148,068 | 597,601 | 71,228 | 611,777 | 4,820,463 | 11,954,211 |
At 31 December 2023 | 25,475,507 | 159,816,001 | 11,478,573 | 647,052 | 1,468,161 | 145,230 | 199,030,524 |
As at 31 December | ||
2024 | 2023 | |
Credit loans | 2,983,239 | 10,549,181 |
Pledged loans | 379,741 | 929,392 |
Total | 3,362,980 | 11,478,573 |
Nominal | |||||
Name | Par value | Issuance date | Due date | Issue amount | interest rate |
Original currency | Original currency | ||||
23 HUATAI S3 | RMB3,000,000 | 13/11/2023 | 13/9/2024 | RMB3,000,000 | 2.67% |
23 HUATAI S4 | RMB4,000,000 | 20/11/2023 | 20/9/2024 | RMB4,000,000 | 2.65% |
23 HUATAI S5 | RMB2,000,000 | 8/12/2023 | 8/7/2024 | RMB2,000,000 | 2.81% |
23 HUATAI S6 | RMB5,000,000 | 19/12/2023 | 19/3/2024 | RMB5,000,000 | 2.75% |
24 HUATAI S1 | RMB2,000,000 | 18/10/2024 | 18/3/2025 | RMB2,000,000 | 1.96% |
24 HUATAI S2 | RMB4,800,000 | 13/11/2024 | 13/5/2025 | RMB4,800,000 | 1.90% |
24 HUATAI S3 | RMB1,000,000 | 13/11/2024 | 13/11/2025 | RMB1,000,000 | 1.92% |
24 HUATAI S4 | RMB6,000,000 | 10/12/2024 | 10/6/2025 | RMB6,000,000 | 1.75% |
24 HUATAI S6 | RMB3,000,000 | 24/12/2024 | 24/8/2025 | RMB3,000,000 | 1.67% |
HUATAI B2401a | USD25,800 | 13/1/2023 | 12/1/2024 | USD25,800 | 5.00% |
HUATAI B2401b | USD20,000 | 19/1/2023 | 19/1/2024 | USD20,000 | 5.75% |
HUATAI B2402a | USD15,000 | 3/2/2023 | 2/2/2024 | USD15,000 | 0.00% |
HUATAI B2402b | USD20,600 | 6/2/2023 | 5/2/2024 | USD20,600 | 0.00% |
HUATAI B2403a | USD30,000 | 27/3/2023 | 27/3/2024 | USD30,000 | 5.60% |
HUATAI B2405b | HKD475,000 | 5/5/2023 | 3/5/2024 | HKD475,000 | 4.60% |
HUATAI B2406c | USD50,000 | 13/6/2023 | 13/6/2024 | USD50,000 | 5.95% |
HUATAI B2401c | USD27,500 | 18/7/2023 | 18/1/2024 | USD27,500 | 6.17% |
HUATAI B2407a | USD11,000 | 19/7/2023 | 19/7/2024 | USD11,000 | 6.17% |
HUATAI B2401d | HKD100,000 | 19/7/2023 | 19/1/2024 | HKD100,000 | 5.36% |
HUATAI B2401e | USD20,000 | 24/7/2023 | 24/1/2024 | USD20,000 | 6.07% |
HUATAI B2407b | USD19,000 | 27/7/2023 | 26/7/2024 | USD19,000 | 0.00% |
HUATAI B2401h | USD15,000 | 31/7/2023 | 31/1/2024 | USD15,000 | 6.15% |
HUATAI B2401i | HKD100,000 | 31/7/2023 | 31/1/2024 | HKD100,000 | 5.55% |
HUATAI B2407c | USD10,000 | 2/8/2023 | 31/7/2024 | USD10,000 | SOFR + 0.95% |
HUATAI B2408a | USD15,000 | 3/8/2023 | 1/8/2024 | USD15,000 | SOFR + 0.95% |
HUATAI B2408b | USD15,000 | 4/8/2023 | 2/8/2024 | USD15,000 | SOFR + 0.95% |
HUATAI B2408c | USD10,000 | 4/8/2023 | 2/8/2024 | USD10,000 | SOFR + 0.95% |
HUATAI B2408d | USD15,000 | 10/8/2023 | 9/8/2024 | USD15,000 | 6.05% |
HUATAI B2402j | USD30,000 | 18/8/2023 | 21/2/2024 | USD30,000 | 6.14% |
HUATAI B2402k | HKD29,000 | 22/8/2023 | 22/2/2024 | HKD29,000 | 5.50% |
HUATAI B2402l | USD5,800 | 22/8/2023 | 22/2/2024 | USD5,800 | 6.10% |
HUATAI B2409a | USD65,000 | 12/9/2023 | 11/9/2024 | USD65,000 | 6.00% |
HUATAI B2403b | USD18,050 | 22/9/2023 | 22/3/2024 | USD18,050 | 0.00% |
HUATAI B2409b | USD13,150 | 22/9/2023 | 20/9/2024 | USD13,150 | 0.00% |
Nominal | |||||
Name | Par value | Issuance date | Due date | Issue amount | interest rate |
Original currency | Original currency | ||||
HUATAI B2403c | USD60,000 | 27/9/2023 | 26/3/2024 | USD60,000 | 6.00% |
HUATAI B2409c | RMB400,000 | 28/9/2023 | 24/9/2024 | RMB400,000 | 3.78% |
HUATAI B2404 | USD10,000 | 17/10/2023 | 17/4/2024 | USD10,000 | 6.31% |
HUATAI B2410a | RMB650,000 | 20/10/2023 | 16/10/2024 | RMB650,000 | 3.80% |
HUATAI B2401f | USD16,750 | 25/10/2023 | 25/1/2024 | USD16,750 | 0.00% |
HUATAI B2405c | USD14,500 | 25/10/2023 | 2/5/2024 | USD14,500 | 0.00% |
HUATAI B2407d | USD15,000 | 27/10/2023 | 27/7/2024 | USD15,000 | 6.36% |
HUATAI B2401g | USD10,000 | 27/10/2023 | 27/1/2024 | USD10,000 | 6.27% |
HUATAI B2407e | USD10,000 | 27/10/2023 | 27/7/2024 | USD10,000 | 6.36% |
HUATAI B2411a | USD30,000 | 6/11/2023 | 4/11/2024 | USD30,000 | 0.00% |
HUATAI B2402c | USD18,000 | 7/11/2023 | 7/2/2024 | USD18,000 | 6.30% |
HUATAI B2402g | USD17,000 | 9/11/2023 | 15/2/2024 | USD17,000 | 6.30% |
HUATAI B2402h | USD15,000 | 10/11/2023 | 15/2/2024 | USD15,000 | 6.30% |
HUATAI B2402e | USD10,000 | 10/11/2023 | 9/2/2024 | USD10,000 | 5.87% |
HUATAI B2411b | USD35,000 | 13/11/2023 | 8/11/2024 | USD35,000 | 0.00% |
HUATAI B2402d | USD18,200 | 13/11/2023 | 8/2/2024 | USD18,200 | 0.00% |
HUATAI B2402f | USD20,000 | 14/11/2023 | 14/2/2024 | USD20,000 | 0.00% |
HUATAI B2402i | USD15,460 | 15/11/2023 | 15/2/2024 | USD15,460 | 0.00% |
HUATAI B2405d | USD10,000 | 21/11/2023 | 21/5/2024 | USD10,000 | 6.46% |
HUATAI B2405e | HKD200,000 | 28/11/2023 | 28/5/2024 | HKD200,000 | 6.04% |
HUATAI B2409d | USD95,000 | 6/12/2023 | 6/9/2024 | USD95,000 | 6.00% |
HUATAI B2406d | USD25,000 | 7/12/2023 | 7/6/2024 | USD25,000 | 6.40% |
HUATAI B2406e | USD10,000 | 7/12/2023 | 7/6/2024 | USD10,000 | 6.36% |
HUATAI B2403d | USD40,000 | 8/12/2023 | 8/3/2024 | USD40,000 | 0.00% |
HUATAI B2406f | USD20,000 | 8/12/2023 | 7/6/2024 | USD20,000 | 0.00% |
HUATAI B2407f | USD35,000 | 22/1/2024 | 22/7/2024 | USD35,000 | 5.85% |
HUATAI B2407g | HKD100,000 | 22/1/2024 | 22/7/2024 | HKD100,000 | 5.09% |
HUATAI B2407h | USD60,000 | 25/1/2024 | 25/7/2024 | USD60,000 | 0.00% |
HUATAI B2405f | USD35,000 | 26/1/2024 | 14/5/2024 | USD35,000 | 0.00% |
HUATAI B2405g | RMB100,000 | 1/2/2024 | 10/5/2024 | RMB100,000 | 0.00% |
HUATAI B2405h | HKD81,000 | 2/2/2024 | 16/5/2024 | HKD81,000 | 5.04% |
HUATAI B2405i | USD10,000 | 6/2/2024 | 21/5/2024 | USD10,000 | 5.99% |
HUATAI B2405j | RMB300,000 | 6/2/2024 | 21/5/2024 | RMB300,000 | 3.00% |
HUATAI B2406g | USD20,000 | 7/2/2024 | 7/6/2024 | USD20,000 | 5.97% |
HUATAI B2408e | USD10,000 | 7/2/2024 | 7/8/2024 | USD10,000 | 5.89% |
HUATAI B2408f | RMB200,000 | 8/2/2024 | 8/8/2024 | RMB200,000 | 3.10% |
HUATAI B2408g | USD34,300 | 15/2/2024 | 15/8/2024 | USD34,300 | 5.96% |
HUATAI B2408h | USD20,000 | 15/2/2024 | 15/8/2024 | USD20,000 | 5.85% |
HUATAI B2405k | USD10,000 | 16/2/2024 | 30/5/2024 | USD10,000 | 5.97% |
HUATAI B2411c | USD50,000 | 9/5/2024 | 7/11/2024 | USD50,000 | 6.00% |
HUATAI B2411d | USD50,000 | 10/5/2024 | 8/11/2024 | USD50,000 | 6.00% |
HUATAI B2409e | USD20,000 | 6/6/2024 | 6/9/2024 | USD20,000 | 5.00% |
HUATAI B2409f | USD30,000 | 6/6/2024 | 6/9/2024 | USD30,000 | 5.85% |
HUATAI B2412a | USD42,000 | 11/6/2024 | 11/12/2024 | USD42,000 | 5.81% |
HUATAI B2410b | USD30,000 | 11/7/2024 | 11/10/2024 | USD30,000 | 5.72% |
HUATAI B2410c | USD30,000 | 15/7/2024 | 15/10/2024 | USD30,000 | 5.71% |
Structured notes (1) | RMB12,788,986 | Note (1) | Note (1) | RMB12,788,986 | Note (1) |
Book value as at | Book value as at | |||
1 January | 31 December | |||
Name | 2024 | Increase | Decrease | 2024 |
RMB equivalent | RMB equivalent | RMB equivalent | RMB equivalent | |
23 HUATAI S3 | 3,010,680 | 53,400 | (3,064,080) | - |
23 HUATAI S4 | 4,012,072 | 70,667 | (4,082,739) | - |
23 HUATAI S5 | 2,003,626 | 28,100 | (2,031,726) | - |
23 HUATAI S6 | 5,004,805 | 22,917 | (5,027,722) | - |
24 HUATAI S1 | - | 2,008,009 | - | 2,008,009 |
24 HUATAI S2 | - | 4,812,160 | - | 4,812,160 |
24 HUATAI S3 | - | 1,002,560 | - | 1,002,560 |
24 HUATAI S4 | - | 6,006,210 | - | 6,006,210 |
24 HUATAI S6 | - | 3,001,077 | - | 3,001,077 |
HUATAI B2401a | 191,563 | 3,331 | (194,894) | - |
HUATAI B2401b | 149,401 | 2,678 | (152,079) | - |
HUATAI B2402a | 105,865 | 1,992 | (107,857) | - |
HUATAI B2402b | 145,320 | 2,804 | (148,124) | - |
HUATAI B2403a | 215,457 | 6,365 | (221,822) | - |
HUATAI B2405b | 442,864 | 14,550 | (457,414) | - |
HUATAI B2406c | 365,627 | 15,646 | (381,273) | - |
HUATAI B2401c | 200,207 | 3,767 | (203,974) | - |
HUATAI B2407a | 80,069 | 3,907 | (83,976) | - |
HUATAI B2401d | 92,848 | 2,258 | (95,106) | - |
HUATAI B2401e | 143,770 | 2,222 | (145,992) | - |
HUATAI B2407b | 130,051 | 6,568 | (136,619) | - |
HUATAI B2401h | 108,958 | 2,216 | (111,174) | - |
HUATAI B2401i | 92,760 | 2,435 | (95,195) | - |
HUATAI B2407c | 71,515 | 3,797 | (75,312) | - |
HUATAI B2408a | 107,254 | 5,715 | (112,969) | - |
HUATAI B2408b | 107,235 | 5,696 | (112,931) | - |
HUATAI B2408c | 71,490 | 3,797 | (75,287) | - |
HUATAI B2408d | 108,645 | 5,720 | (114,365) | - |
HUATAI B2402j | 217,250 | 5,198 | (222,448) | - |
HUATAI B2402k | 491 | 27,109 | (27,600) | - |
HUATAI B2402l | 851 | 42,154 | (43,005) | - |
HUATAI B2409a | 467,832 | 27,983 | (495,815) | - |
HUATAI B2403b | 126,129 | 3,659 | (129,788) | - |
HUATAI B2409b | 89,161 | 5,394 | (94,555) | - |
HUATAI B2403c | 431,221 | 13,080 | (444,301) | - |
HUATAI B2409c | 403,780 | 11,216 | (414,996) | - |
HUATAI B2404 | 71,719 | 2,455 | (74,174) | - |
HUATAI B2410a | 654,445 | 20,052 | (674,497) | - |
HUATAI B2401f | 118,128 | 2,313 | (120,441) | - |
HUATAI B2405c | 100,618 | 3,644 | (104,262) | - |
HUATAI B2407d | 107,402 | 5,600 | (113,002) | - |
HUATAI B2401g | 71,590 | 1,442 | (73,032) | - |
HUATAI B2407e | 71,601 | 3,734 | (75,335) | - |
HUATAI B2411a | 201,570 | 14,145 | (215,715) | - |
HUATAI B2402c | 128,623 | 2,844 | (131,467) | - |
Book value as at | Book value as at | |||
1 January | 31 December | |||
Name | 2024 | Increase | Decrease | 2024 |
RMB equivalent | RMB equivalent | RMB equivalent | RMB equivalent | |
HUATAI B2402g | 121,435 | 2,857 | (124,292) | - |
HUATAI B2402h | 107,130 | 2,521 | (109,651) | - |
HUATAI B2402e | 71,365 | 1,583 | (72,948) | - |
HUATAI B2411b | 235,040 | 16,627 | (251,667) | - |
HUATAI B2402d | 128,016 | 2,851 | (130,867) | - |
HUATAI B2402f | 140,531 | 3,279 | (143,810) | - |
HUATAI B2402i | 108,628 | 2,537 | (111,165) | - |
HUATAI B2405d | 71,297 | 2,930 | (74,227) | - |
HUATAI B2405e | 182,247 | 8,538 | (190,785) | - |
HUATAI B2409d | 673,468 | 40,368 | (713,836) | - |
HUATAI B2406d | 177,726 | 7,789 | (185,515) | - |
HUATAI B2406e | 71,086 | 3,144 | (74,230) | - |
HUATAI B2403d | 279,875 | 7,745 | (287,620) | - |
HUATAI B2406f | 137,712 | 6,098 | (143,810) | - |
HUATAI B2407f | - | 259,029 | (259,029) | - |
HUATAI B2407g | - | 94,954 | (94,954) | - |
HUATAI B2407h | - | 431,430 | (431,430) | - |
HUATAI B2405f | - | 251,667 | (251,667) | - |
HUATAI B2405g | - | 100,000 | (100,000) | - |
HUATAI B2405h | - | 76,086 | (76,086) | - |
HUATAI B2405i | - | 73,161 | (73,161) | - |
HUATAI B2405j | - | 302,589 | (302,589) | - |
HUATAI B2406g | - | 146,672 | (146,672) | - |
HUATAI B2408e | - | 74,023 | (74,023) | - |
HUATAI B2408f | - | 203,092 | (203,092) | - |
HUATAI B2408g | - | 254,065 | (254,065) | - |
HUATAI B2408h | - | 148,016 | (148,016) | - |
HUATAI B2405k | - | 73,144 | (73,144) | - |
HUATAI B2411c | - | 370,192 | (370,192) | - |
HUATAI B2411d | - | 370,249 | (370,249) | - |
HUATAI B2409e | - | 145,647 | (145,647) | - |
HUATAI B2409f | - | 218,871 | (218,871) | - |
HUATAI B2412a | - | 310,774 | (310,774) | - |
HUATAI B2410b | - | 218,800 | (218,800) | - |
HUATAI B2410c | - | 218,862 | (218,862) | - |
Structured notes (1) | 2,745,458 | 15,124,024 | (5,846,559) | 12,022,923 |
Total | 25,475,507 | 36,866,800 | (33,489,368) | 28,852,939 |
Nominal | |||||
Name | Par value | Issuance date | Due date | Issue amount | interest rate |
Original currency | Original currency | ||||
22 HUATAI F1 | RMB4,000,000 | 17/1/2022 | 17/1/2024 | RMB4,000,000 | 2.75% |
22 HUATAI S2 | RMB5,000,000 | 19/8/2022 | 17/2/2023 | RMB5,000,000 | 1.78% |
23 HUATAI S1 | RMB5,000,000 | 17/3/2023 | 15/9/2023 | RMB5,000,000 | 2.65% |
23 HUATAI S2 | RMB5,000,000 | 23/3/2023 | 25/10/2023 | RMB5,000,000 | 2.65% |
23 HUATAI S3 | RMB3,000,000 | 13/11/2023 | 13/9/2024 | RMB3,000,000 | 2.67% |
23 HUATAI S4 | RMB4,000,000 | 20/11/2023 | 20/9/2024 | RMB4,000,000 | 2.65% |
23 HUATAI S5 | RMB2,000,000 | 8/12/2023 | 8/7/2024 | RMB2,000,000 | 2.81% |
23 HUATAI S6 | RMB5,000,000 | 19/12/2023 | 19/3/2024 | RMB5,000,000 | 2.75% |
HUATAI B2304a | USD100,000 | 7/4/2022 | 6/4/2023 | USD100,000 | 1.50% |
HUATAI B2304b | USD100,000 | 7/4/2022 | 6/4/2023 | USD100,000 | 1.50% |
HUATAI B2304c | USD100,000 | 7/4/2022 | 6/4/2023 | USD100,000 | 1.50% |
HUATAI B2302a | USD50,000 | 27/5/2022 | 28/2/2023 | USD50,000 | 2.81% |
HUATAI B2302b | HKD300,000 | 13/5/2022 | 13/2/2023 | HKD300,000 | 2.15% |
HUATAI B2305a | USD50,000 | 27/5/2022 | 25/5/2023 | USD50,000 | 2.85% |
HUATAI B2306 | USD100,000 | 10/6/2022 | 8/6/2023 | USD100,000 | 2.86% |
HUATAI B2308 | USD15,000 | 10/8/2022 | 9/8/2023 | USD15,000 | 3.00% |
HUATAI B2302d | USD18,000 | 14/11/2022 | 14/2/2023 | USD18,000 | 5.75% |
HUATAI B2302e | HKD300,000 | 14/11/2022 | 14/2/2023 | HKD300,000 | 5.75% |
HUATAI B2302f | USD10,700 | 16/11/2022 | 16/2/2023 | USD10,700 | 0.00% |
HUATAI B2302g | HKD496,000 | 16/11/2022 | 16/2/2023 | HKD496,000 | 5.50% |
HUATAI B2302h | USD5,499 | 18/11/2022 | 17/2/2023 | USD5,499 | 0.00% |
HUATAI B2302i | HKD23,390 | 18/11/2022 | 17/2/2023 | HKD23,390 | 0.00% |
HUATAI B2302j | HKD150,000 | 22/11/2022 | 22/2/2023 | HKD150,000 | 0.00% |
HUATAI B2311 | USD40,000 | 23/11/2022 | 22/11/2023 | USD40,000 | 6.05% |
HUATAI B2302k | USD8,580 | 25/11/2022 | 24/2/2023 | USD8,580 | 0.00% |
HUATAI B2302l | USD100,000 | 29/11/2022 | 27/2/2023 | USD100,000 | 0.00% |
HUATAI B2302m | USD50,000 | 29/11/2022 | 27/2/2023 | USD50,000 | 0.00% |
HUATAI B2303a | USD4,839 | 1/12/2022 | 1/3/2023 | USD4,839 | 0.00% |
HUATAI B2303b | HKD14,000 | 1/12/2022 | 1/3/2023 | HKD14,000 | 0.00% |
HUATAI B2303c | USD10,000 | 6/12/2022 | 3/3/2023 | USD10,000 | 5.70% |
HUATAI B2312 | RMB440,000 | 13/12/2022 | 12/12/2023 | RMB440,000 | 3.49% |
HUATAI B2306b | USD62,000 | 15/12/2022 | 15/6/2023 | USD62,000 | 0.00% |
HUATAI B2306c | USD32,300 | 29/12/2022 | 29/6/2023 | USD32,300 | 5.60% |
HUATAI B2304d | USD30,000 | 13/1/2023 | 13/4/2023 | USD30,000 | 5.00% |
Nominal | |||||
Name | Par value | Issuance date | Due date | Issue amount | interest rate |
Original currency | Original currency | ||||
HUATAI B2401a | USD25,800 | 13/1/2023 | 12/1/2024 | USD25,800 | 5.00% |
HUATAI B2304e | HKD62,000 | 13/1/2023 | 13/4/2023 | HKD62,000 | 5.34% |
HUATAI B2304f | USD20,000 | 17/1/2023 | 17/4/2023 | USD20,000 | 0.00% |
HUATAI B2304g | USD20,000 | 17/1/2023 | 18/4/2023 | USD20,000 | 5.25% |
HUATAI B2307d | USD20,000 | 17/1/2023 | 18/7/2023 | USD20,000 | 5.00% |
HUATAI B2312a | USD60,000 | 17/1/2023 | 22/12/2023 | USD60,000 | 5.00% |
HUATAI B2307e | HKD200,000 | 17/1/2023 | 18/7/2023 | HKD200,000 | 5.14% |
HUATAI B2401b | USD20,000 | 19/1/2023 | 19/1/2024 | USD20,000 | 5.75% |
HUATAI B2310 | USD50,000 | 19/1/2023 | 19/10/2023 | USD50,000 | 0.00% |
HUATAI B2402a | USD15,000 | 3/2/2023 | 2/2/2024 | USD15,000 | 0.00% |
HUATAI B2308a | USD10,000 | 6/2/2023 | 4/8/2023 | USD10,000 | 5.50% |
HUATAI B2308b | USD47,000 | 6/2/2023 | 7/8/2023 | USD47,000 | 0.00% |
HUATAI B2402b | USD20,600 | 6/2/2023 | 5/2/2024 | USD20,600 | 0.00% |
HUATAI B2308c | USD20,000 | 8/2/2023 | 8/8/2023 | USD20,000 | 5.55% |
HUATAI B2308d | USD100,000 | 9/2/2023 | 9/8/2023 | USD100,000 | 0.00% |
HUATAI B2305b | USD6,600 | 10/2/2023 | 10/5/2023 | USD6,600 | 0.00% |
HUATAI B2308e | USD15,000 | 10/2/2023 | 10/8/2023 | USD15,000 | 0.00% |
HUATAI B2305c | USD13,350 | 17/2/2023 | 17/5/2023 | USD13,350 | 0.00% |
HUATAI B2308h | USD30,000 | 17/2/2023 | 17/8/2023 | USD30,000 | 5.46% |
HUATAI B2305d | USD15,000 | 21/2/2023 | 23/5/2023 | USD15,000 | 5.28% |
HUATAI B2308i | USD100,000 | 21/2/2023 | 18/8/2023 | USD100,000 | 0.00% |
HUATAI B2305e | HKD200,000 | 21/2/2023 | 23/5/2023 | HKD200,000 | 3.82% |
HUATAI B2308f | USD50,000 | 22/2/2023 | 15/8/2023 | USD50,000 | 5.00% |
HUATAI B2306a | USD11,820 | 8/3/2023 | 8/6/2023 | USD11,820 | 0.00% |
HUATAI B2306d | USD20,000 | 10/3/2023 | 9/6/2023 | USD20,000 | 0.00% |
HUATAI B2309b | USD100,000 | 10/3/2023 | 12/9/2023 | USD100,000 | 0.00% |
HUATAI B2403a | USD30,000 | 27/3/2023 | 27/3/2024 | USD30,000 | 5.60% |
HUATAI B2307f | USD17,000 | 19/4/2023 | 19/7/2023 | USD17,000 | 0.00% |
HUATAI B2307g | USD6,300 | 20/4/2023 | 20/7/2023 | USD6,300 | 0.00% |
HUATAI B2307h | USD18,000 | 20/4/2023 | 20/7/2023 | USD18,000 | 0.00% |
HUATAI B2307i | USD20,000 | 24/4/2023 | 21/7/2023 | USD20,000 | 5.55% |
HUATAI B2311a | HKD51,000 | 2/5/2023 | 2/11/2023 | HKD51,000 | 0.00% |
HUATAI B2405b | HKD475,000 | 5/5/2023 | 3/5/2024 | HKD475,000 | 4.60% |
HUATAI B2307a | USD10,000 | 8/5/2023 | 7/7/2023 | USD10,000 | 5.55% |
HUATAI B2311b | USD20,000 | 9/5/2023 | 9/11/2023 | USD20,000 | 5.55% |
HUATAI B2307b | USD40,000 | 10/5/2023 | 11/7/2023 | USD40,000 | 5.55% |
HUATAI B2307c | USD12,500 | 16/5/2023 | 14/7/2023 | USD12,500 | 5.55% |
HUATAI B2311c | USD10,000 | 16/5/2023 | 16/11/2023 | USD10,000 | 5.66% |
HUATAI B2311d | USD5,150 | 19/5/2023 | 17/11/2023 | USD5,150 | 0.00% |
HUATAI B2307j | USD25,427 | 19/5/2023 | 21/7/2023 | USD25,427 | 5.00% |
HUATAI B2311g | HKD200,000 | 23/5/2023 | 24/11/2023 | HKD200,000 | 4.70% |
HUATAI B2307k | HKD100,000 | 29/5/2023 | 28/7/2023 | HKD100,000 | 4.85% |
HUATAI B2307l | USD15,000 | 29/5/2023 | 28/7/2023 | USD15,000 | 5.73% |
HUATAI B2309a | USD15,000 | 6/6/2023 | 6/9/2023 | USD15,000 | 5.88% |
HUATAI B2406c | USD50,000 | 13/6/2023 | 13/6/2024 | USD50,000 | 5.95% |
HUATAI B2308g | HKD250,000 | 14/6/2023 | 15/8/2023 | HKD250,000 | 4.65% |
HUATAI B2309c | USD26,300 | 15/6/2023 | 15/9/2023 | USD26,300 | 0.00% |
HUATAI B2311f | USD39,000 | 23/6/2023 | 22/11/2023 | USD39,000 | 0.00% |
HUATAI B2311h | USD10,500 | 26/6/2023 | 27/11/2023 | USD10,500 | 0.00% |
HUATAI B2309d | USD10,000 | 27/6/2023 | 27/9/2023 | USD10,000 | 5.50% |
HUATAI B2311i | USD25,500 | 30/6/2023 | 30/11/2023 | USD25,500 | 5.50% |
HUATAI B2310a | USD46,600 | 7/7/2023 | 11/10/2023 | USD46,600 | 5.50% |
Nominal | |||||
Name | Par value | Issuance date | Due date | Issue amount | interest rate |
Original currency | Original currency | ||||
HUATAI B2401c | USD27,500 | 18/7/2023 | 18/1/2024 | USD27,500 | 6.17% |
HUATAI B2310b | USD10,000 | 19/7/2023 | 19/10/2023 | USD10,000 | 5.80% |
HUATAI B2407a | USD11,000 | 19/7/2023 | 19/7/2024 | USD11,000 | 6.17% |
HUATAI B2401d | HKD100,000 | 19/7/2023 | 19/1/2024 | HKD100,000 | 5.36% |
HUATAI B2401e | USD20,000 | 24/7/2023 | 24/1/2024 | USD20,000 | 6.07% |
HUATAI B2310c | HKD200,000 | 26/7/2023 | 26/10/2023 | HKD200,000 | 5.36% |
HUATAI B2407b | USD19,000 | 27/7/2023 | 26/7/2024 | USD19,000 | 0.00% |
HUATAI B2401h | USD15,000 | 31/7/2023 | 31/1/2024 | USD15,000 | 6.15% |
HUATAI B2401i | HKD100,000 | 31/7/2023 | 31/1/2024 | HKD100,000 | 5.55% |
HUATAI B2311j | USD30,000 | 1/8/2023 | 1/11/2023 | USD30,000 | 6.03% |
HUATAI B2407c | USD10,000 | 2/8/2023 | 31/7/2024 | USD10,000 | SOFR+0.95% |
HUATAI B2408a | USD15,000 | 3/8/2023 | 1/8/2024 | USD15,000 | SOFR+0.95% |
HUATAI B2311k | USD12,477 | 3/8/2023 | 3/11/2023 | USD12,477 | 0.00% |
HUATAI B2408b | USD15,000 | 4/8/2023 | 2/8/2024 | USD15,000 | SOFR+0.95% |
HUATAI B2408c | USD10,000 | 4/8/2023 | 2/8/2024 | USD10,000 | SOFR+0.95% |
HUATAI B2312b | USD40,000 | 4/8/2023 | 1/12/2023 | USD40,000 | 6.02% |
HUATAI B2408d | USD15,000 | 10/8/2023 | 9/8/2024 | USD15,000 | 6.05% |
HUATAI B2402j | USD30,000 | 18/8/2023 | 21/2/2024 | USD30,000 | 6.14% |
HUATAI B2311l | USD10,000 | 21/8/2023 | 21/11/2023 | USD10,000 | 6.00% |
HUATAI B2311m | USD45,000 | 22/8/2023 | 22/11/2023 | USD45,000 | 6.05% |
HUATAI B2402k | HKD29,000 | 22/8/2023 | 22/2/2024 | HKD29,000 | 5.50% |
HUATAI B2402l | USD5,800 | 22/8/2023 | 22/2/2024 | USD5,800 | 6.10% |
HUATAI B2409a | USD65,000 | 12/9/2023 | 11/9/2024 | USD65,000 | 6.00% |
HUATAI B2312c | USD30,000 | 18/9/2023 | 18/12/2023 | USD30,000 | 6.06% |
HUATAI B2403b | USD18,050 | 22/9/2023 | 22/3/2024 | USD18,050 | 0.00% |
HUATAI B2409b | USD13,150 | 22/9/2023 | 20/9/2024 | USD13,150 | 0.00% |
HUATAI B2403c | USD60,000 | 27/9/2023 | 26/3/2024 | USD60,000 | 6.00% |
HUATAI B2409c | CNY400,000 | 28/9/2023 | 24/9/2024 | CNY400,000 | 3.78% |
HUATAI B2312d | USD10,340 | 29/9/2023 | 29/12/2023 | USD10,340 | 0.00% |
HUATAI B2404 | USD10,000 | 17/10/2023 | 17/4/2024 | USD10,000 | 6.31% |
HUATAI B2410 | CNY650,000 | 20/10/2023 | 16/10/2024 | CNY650,000 | 3.80% |
HUATAI B2401f | USD16,750 | 25/10/2023 | 25/1/2024 | USD16,750 | 0.00% |
HUATAI B2405c | USD14,500 | 25/10/2023 | 2/5/2024 | USD14,500 | 0.00% |
HUATAI B2407d | USD15,000 | 27/10/2023 | 27/7/2024 | USD15,000 | 6.36% |
HUATAI B2401g | USD10,000 | 27/10/2023 | 27/1/2024 | USD10,000 | 6.27% |
HUATAI B2407e | USD10,000 | 27/10/2023 | 27/7/2024 | USD10,000 | 6.36% |
HUATAI B2411a | USD30,000 | 6/11/2023 | 4/11/2024 | USD30,000 | 0.00% |
HUATAI B2402c | USD18,000 | 7/11/2023 | 7/2/2024 | USD18,000 | 6.30% |
HUATAI B2402g | USD17,000 | 9/11/2023 | 15/2/2024 | USD17,000 | 6.30% |
HUATAI B2402h | USD15,000 | 10/11/2023 | 15/2/2024 | USD15,000 | 6.30% |
HUATAI B2402e | USD10,000 | 10/11/2023 | 9/2/2024 | USD10,000 | 5.87% |
HUATAI B2411b | USD35,000 | 13/11/2023 | 8/11/2024 | USD35,000 | 0.00% |
HUATAI B2402d | USD18,200 | 13/11/2023 | 8/2/2024 | USD18,200 | 0.00% |
HUATAI B2402f | USD20,000 | 14/11/2023 | 14/2/2024 | USD20,000 | 0.00% |
HUATAI B2402i | USD15,460 | 15/11/2023 | 15/2/2024 | USD15,460 | 0.00% |
HUATAI B2405d | USD10,000 | 21/11/2023 | 21/5/2024 | USD10,000 | 6.46% |
HUATAI B2405e | HKD200,000 | 28/11/2023 | 28/5/2024 | HKD200,000 | 6.04% |
HUATAI B2409d | USD95,000 | 6/12/2023 | 6/9/2024 | USD95,000 | 6.00% |
HUATAI B2406d | USD25,000 | 7/12/2023 | 7/6/2024 | USD25,000 | 6.40% |
HUATAI B2406e | USD10,000 | 7/12/2023 | 7/6/2024 | USD10,000 | 6.36% |
HUATAI B2403d | USD40,000 | 8/12/2023 | 8/3/2024 | USD40,000 | 0.00% |
HUATAI B2406f | USD20,000 | 8/12/2023 | 7/6/2024 | USD20,000 | 0.00% |
Structured notes (1) | RMB2,786,805 | Note (1) | Note (1) | RMB2,786,805 | Note (1) |
Book value as at | Book value as at | |||
1 January | 31 December | |||
Name | 2023 | Increase | Decrease | 2023 |
RMB equivalent | RMB equivalent | RMB equivalent | RMB equivalent | |
22 HUATAI F1 | 4,105,269 | 4,731 | (4,110,000) | - |
22 HUATAI S2 | 5,032,777 | 7,417 | (5,040,194) | - |
23 HUATAI S1 | - | 5,060,551 | (5,060,551) | - |
23 HUATAI S2 | - | 5,069,456 | (5,069,456) | - |
23 HUATAI S3 | - | 3,010,680 | - | 3,010,680 |
23 HUATAI S4 | - | 4,012,072 | - | 4,012,072 |
23 HUATAI S5 | - | 2,003,626 | - | 2,003,626 |
23 HUATAI S6 | - | 5,004,805 | - | 5,004,805 |
HUATAI B2304a | 697,585 | 21,280 | (718,865) | - |
HUATAI B2304b | 697,585 | 21,280 | (718,865) | - |
HUATAI B2304c | 697,585 | 21,280 | (718,865) | - |
HUATAI B2302a | 354,203 | 7,484 | (361,687) | - |
HUATAI B2302b | 271,621 | 4,659 | (276,280) | - |
HUATAI B2305a | 354,025 | 10,148 | (364,173) | - |
HUATAI B2306 | 707,321 | 21,095 | (728,416) | - |
HUATAI B2308 | 105,092 | 4,327 | (109,419) | - |
HUATAI B2302d | 126,321 | 3,015 | (129,336) | - |
HUATAI B2302e | 269,950 | 5,850 | (275,800) | - |
HUATAI B2302f | 74,030 | 1,755 | (75,785) | - |
HUATAI B2302g | 445,902 | 9,804 | (455,706) | - |
HUATAI B2302h | 38,132 | 816 | (38,948) | - |
HUATAI B2302i | 20,749 | 447 | (21,196) | - |
HUATAI B2302j | 132,878 | 3,052 | (135,930) | - |
HUATAI B2311 | 279,817 | 20,584 | (300,401) | - |
HUATAI B2302k | 59,279 | 1,490 | (60,769) | - |
HUATAI B2302l | 690,163 | 18,107 | (708,270) | - |
HUATAI B2302m | 345,082 | 9,053 | (354,135) | - |
HUATAI B2303a | 33,398 | 875 | (34,273) | - |
HUATAI B2303b | 12,390 | 297 | (12,687) | - |
HUATAI B2303c | 69,931 | 1,858 | (71,789) | - |
HUATAI B2312 | 440,604 | 14,710 | (455,314) | - |
HUATAI B2306b | 420,182 | 18,945 | (439,127) | - |
HUATAI B2306c | 225,057 | 10,102 | (235,159) | - |
HUATAI B2304d | - | 215,101 | (215,101) | - |
HUATAI B2401a | - | 191,563 | - | 191,563 |
HUATAI B2304e | - | 56,924 | (56,924) | - |
HUATAI B2304f | - | 141,654 | (141,654) | - |
HUATAI B2304g | - | 143,508 | (143,508) | - |
HUATAI B2307d | - | 145,186 | (145,186) | - |
HUATAI B2312a | - | 444,697 | (444,697) | - |
HUATAI B2307e | - | 185,885 | (185,885) | - |
HUATAI B2401b | - | 149,401 | - | 149,401 |
HUATAI B2310 | - | 354,135 | (354,135) | - |
HUATAI B2402a | - | 105,865 | - | 105,865 |
HUATAI B2308a | - | 72,737 | (72,737) | - |
Book value as at | Book value as at | |||
1 January | 31 December | |||
Name | 2023 | Increase | Decrease | 2023 |
RMB equivalent | RMB equivalent | RMB equivalent | RMB equivalent | |
HUATAI B2308b | - | 332,887 | (332,887) | - |
HUATAI B2402b | - | 145,320 | - | 145,320 |
HUATAI B2308c | - | 145,553 | (145,553) | - |
HUATAI B2308d | - | 708,270 | (708,270) | - |
HUATAI B2305b | - | 46,746 | (46,746) | - |
HUATAI B2308e | - | 106,241 | (106,241) | - |
HUATAI B2305c | - | 94,554 | (94,554) | - |
HUATAI B2308h | - | 218,234 | (218,234) | - |
HUATAI B2305d | - | 107,639 | (107,639) | - |
HUATAI B2308i | - | 708,270 | (708,270) | - |
HUATAI B2305e | - | 182,966 | (182,966) | - |
HUATAI B2308f | - | 362,576 | (362,576) | - |
HUATAI B2306a | - | 83,718 | (83,718) | - |
HUATAI B2306d | - | 141,654 | (141,654) | - |
HUATAI B2309b | - | 708,270 | (708,270) | - |
HUATAI B2403a | - | 215,457 | - | 215,457 |
HUATAI B2307f | - | 120,406 | (120,406) | - |
HUATAI B2307g | - | 44,621 | (44,621) | - |
HUATAI B2307h | - | 127,489 | (127,489) | - |
HUATAI B2307i | - | 143,549 | (143,549) | - |
HUATAI B2311a | - | 46,216 | (46,216) | - |
HUATAI B2405b | - | 442,864 | - | 442,864 |
HUATAI B2307a | - | 71,473 | (71,473) | - |
HUATAI B2311b | - | 145,617 | (145,617) | - |
HUATAI B2307b | - | 285,979 | (285,979) | - |
HUATAI B2307c | - | 89,328 | (89,328) | - |
HUATAI B2311c | - | 72,848 | (72,848) | - |
HUATAI B2311d | - | 36,476 | (36,476) | - |
HUATAI B2307j | - | 181,646 | (181,646) | - |
HUATAI B2311g | - | 185,557 | (185,557) | - |
HUATAI B2307k | - | 91,342 | (91,342) | - |
HUATAI B2307l | - | 107,241 | (107,241) | - |
HUATAI B2309a | - | 107,815 | (107,815) | - |
HUATAI B2406c | - | 365,627 | - | 365,627 |
HUATAI B2308g | - | 228,339 | (228,339) | - |
HUATAI B2309c | - | 186,275 | (186,275) | - |
HUATAI B2311f | - | 276,225 | (276,225) | - |
HUATAI B2311h | - | 74,368 | (74,368) | - |
HUATAI B2309d | - | 71,809 | (71,809) | - |
HUATAI B2311i | - | 184,773 | (184,773) | - |
HUATAI B2310a | - | 334,828 | (334,828) | - |
HUATAI B2401c | - | 200,207 | - | 200,207 |
HUATAI B2310b | - | 71,862 | (71,862) | - |
HUATAI B2407a | - | 80,069 | - | 80,069 |
HUATAI B2401d | - | 92,848 | - | 92,848 |
HUATAI B2401e | - | 143,770 | - | 143,770 |
HUATAI B2310c | - | 183,689 | (183,689) | - |
HUATAI B2407b | - | 130,051 | - | 130,051 |
HUATAI B2401h | - | 108,958 | - | 108,958 |
Book value as at | Book value as at | |||
1 January | 31 December | |||
Name | 2023 | Increase | Decrease | 2023 |
RMB equivalent | RMB equivalent | RMB equivalent | RMB equivalent | |
HUATAI B2401i | - | 92,760 | - | 92,760 |
HUATAI B2311j | - | 215,710 | (215,710) | - |
HUATAI B2407c | - | 71,515 | - | 71,515 |
HUATAI B2408a | - | 107,254 | - | 107,254 |
HUATAI B2311k | - | 88,371 | (88,371) | - |
HUATAI B2408b | - | 107,235 | - | 107,235 |
HUATAI B2408c | - | 71,490 | - | 71,490 |
HUATAI B2312b | - | 288,868 | (288,868) | - |
HUATAI B2408d | - | 108,645 | - | 108,645 |
HUATAI B2402j | - | 217,250 | - | 217,250 |
HUATAI B2311l | - | 71,898 | (71,898) | - |
HUATAI B2311m | - | 323,582 | (323,582) | - |
HUATAI B2402k | - | 491 | - | 491 |
HUATAI B2402l | - | 851 | - | 851 |
HUATAI B2409a | - | 467,832 | - | 467,832 |
HUATAI B2312c | - | 215,691 | (215,691) | - |
HUATAI B2403b | - | 126,129 | - | 126,129 |
HUATAI B2409b | - | 89,161 | - | 89,161 |
HUATAI B2403c | - | 431,221 | - | 431,221 |
HUATAI B2409c | - | 403,780 | - | 403,780 |
HUATAI B2312d | - | 73,235 | (73,235) | - |
HUATAI B2404 | - | 71,719 | - | 71,719 |
HUATAI B2410 | - | 654,445 | - | 654,445 |
HUATAI B2401f | - | 118,128 | - | 118,128 |
HUATAI B2405c | - | 100,618 | - | 100,618 |
HUATAI B2407d | - | 107,402 | - | 107,402 |
HUATAI B2401g | - | 71,590 | - | 71,590 |
HUATAI B2407e | - | 71,601 | - | 71,601 |
HUATAI B2411a | - | 201,570 | - | 201,570 |
HUATAI B2402c | - | 128,623 | - | 128,623 |
HUATAI B2402g | - | 121,435 | - | 121,435 |
HUATAI B2402h | - | 107,130 | - | 107,130 |
HUATAI B2402e | - | 71,365 | - | 71,365 |
HUATAI B2411b | - | 235,040 | - | 235,040 |
HUATAI B2402d | - | 128,016 | - | 128,016 |
HUATAI B2402f | - | 140,531 | - | 140,531 |
HUATAI B2402i | - | 108,628 | - | 108,628 |
HUATAI B2405d | - | 71,297 | - | 71,297 |
HUATAI B2405e | - | 182,247 | - | 182,247 |
HUATAI B2409d | - | 673,468 | - | 673,468 |
HUATAI B2406d | - | 177,726 | - | 177,726 |
HUATAI B2406e | - | 71,086 | - | 71,086 |
HUATAI B2403d | - | 279,875 | - | 279,875 |
HUATAI B2406f | - | 137,712 | - | 137,712 |
Structured notes (1) | 9,065,676 | 702,082 | (7,022,300) | 2,745,458 |
Total | 25,772,604 | 44,261,130 | (44,558,227) | 25,475,507 |
As at 31 December | ||
2024 | 2023 | |
Placements from banks | 30,113,661 | 39,244,418 |
Placements from refinancing business | - | 292,109 |
Total | 30,113,661 | 39,536,527 |
As at 31 December | ||
2024 | 2023 | |
Clients' deposits for brokerage trading | 162,456,364 | 129,645,383 |
Clients' deposits for margin financing and securities | ||
lending | 22,130,612 | 15,055,977 |
Total | 184,586,976 | 144,701,360 |
As at 31 December | ||
2024 | 2023 | |
Salaries, bonuses and allowance | 6,116,922 | 6,431,780 |
As at 31 December | ||
2024 | 2023 | |
Salaries, bonuses and allowance | 4,194,639 | 3,744,726 |
Contribution to pension scheme | 203 | 4,284 |
Other social welfare | 394,171 | 402,429 |
Total | 4,589,013 | 4,151,439 |
As at 31 December | ||
2024 | 2023 | |
Lease liabilities | ||
1 to 2 years (inclusive) | 296,568 | 572,755 |
2 to 5 years (inclusive) | 251,721 | 282,494 |
After 5 years | 33,657 | 72,031 |
Total | 581,946 | 927,280 |
As at 31 December | ||
2024 | 2023 | |
Trade payable | 67,027,191 | 98,159,066 |
Payable to brokers, dealers and clearing house | 3,967,684 | 3,841,663 |
Payable to open-ended funds | 1,008,569 | 7,825,379 |
Other tax payable | 344,952 | 168,412 |
Restrictive repurchase obligation | 100,545 | 228,371 |
Lease liabilities | 432,669 | 540,881 |
Fee and commission payable | 42,640 | 110,456 |
Futures risk reserve | 261,750 | 238,043 |
Payable to outsourcing service | 115,275 | 161,898 |
Payable to the securities investor protection fund | 66,545 | 48,563 |
Funds payable to securities issuers | 69,650 | 228,431 |
Payable for office building construction | 20,635 | 24,314 |
Dividend payable | 13,097 | 64,097 |
Accrued liabilities (1) | 746,108 | 570,142 |
Others (2) | 1,219,109 | 1,675,083 |
Total | 75,436,419 | 113,884,799 |
As at 31 December | ||
2024 | 2023 | |
Advance fee and commission | 104,280 | 158,581 |
Advance consideration from commodity trading | 412 | 18,919 |
Total | 104,692 | 177,500 |
As at 31 December | ||
2024 | 2023 | |
Debt securities | 113,398,845 | 130,284,994 |
Equity securities | 7,649,323 | 13,771,155 |
Total | 121,048,168 | 144,056,149 |
As at 31 December | ||
2024 | 2023 | |
Inter-bank market | 73,799,904 | 91,007,974 |
Shanghai stock exchange | 33,351,190 | 39,159,490 |
Shenzhen stock exchange | 13,897,074 | 13,888,685 |
Total | 121,048,168 | 144,056,149 |
As at 31 December | ||
2024 | 2023 | |
Financial liabilities designated at fair value through profit | ||
or loss | 6,973,421 | 8,961,031 |
As at 31 December | ||
2024 | 2023 | |
Financial liabilities held for trading | 26,585,600 | 35,932,137 |
Financial liabilities designated at fair value through profit | ||
or loss | 6,889,311 | 7,777,998 |
Total | 33,474,911 | 43,710,135 |
Nominal | |||||
Name | Par value | Issuance date | Due date | Issue amount | interest rate |
Original currency | Original currency | ||||
21 HUATAI G1 | RMB4,000,000 | 2021/01/20 | 2024/01/20 | RMB4,000,000 | 3.58% |
21 HUATAI G3 | RMB5,000,000 | 2021/04/26 | 2024/04/26 | RMB5,000,000 | 3.42% |
21 HUATAI G5 | RMB4,000,000 | 2021/05/24 | 2024/05/24 | RMB4,000,000 | 3.28% |
21 HUATAI G7 | RMB2,000,000 | 2021/06/15 | 2024/06/15 | RMB2,000,000 | 3.40% |
21 HUATAI 09 | RMB2,500,000 | 2021/06/21 | 2024/06/21 | RMB2,500,000 | 3.45% |
21 HUATAI 11 | RMB1,500,000 | 2021/09/07 | 2024/09/07 | RMB1,500,000 | 3.03% |
21 HUATAI 13 | RMB2,100,000 | 2021/10/18 | 2024/10/18 | RMB2,100,000 | 3.25% |
21 HUATAI 15 | RMB2,200,000 | 2021/10/25 | 2024/10/25 | RMB2,200,000 | 3.22% |
22 HUATAI G2 | RMB2,000,000 | 2022/08/15 | 2024/08/15 | RMB2,000,000 | 2.43% |
22 HUATAI G3 | RMB3,000,000 | 2022/08/26 | 2024/08/26 | RMB3,000,000 | 2.33% |
22 HUATAI G6 | RMB3,600,000 | 2022/11/21 | 2024/11/21 | RMB3,600,000 | 2.87% |
22 HUATAI G8 | RMB1,500,000 | 2022/12/05 | 2024/12/05 | RMB1,500,000 | 2.87% |
22 HUATAI 12 | RMB4,000,000 | 2022/12/22 | 2024/12/22 | RMB4,000,000 | 3.24% |
20 HUATAI G3 | RMB3,500,000 | 2020/04/29 | 2025/04/29 | RMB3,500,000 | 2.90% |
20 HUATAI G4 | RMB3,000,000 | 2020/05/21 | 2025/05/21 | RMB3,000,000 | 3.20% |
22 HUATAI G1 | RMB5,000,000 | 2022/02/14 | 2025/02/14 | RMB5,000,000 | 2.79% |
22 HUATAI G4 | RMB2,000,000 | 2022/09/05 | 2025/09/05 | RMB2,000,000 | 2.52% |
22 HUATAI G5 | RMB3,000,000 | 2022/09/13 | 2025/09/13 | RMB3,000,000 | 2.50% |
22 HUATAI 10 | RMB2,000,000 | 2022/12/12 | 2025/12/12 | RMB2,000,000 | 3.35% |
23 HUATAI G1 | RMB4,000,000 | 2023/01/10 | 2025/01/10 | RMB4,000,000 | 2.92% |
23 HUATAI G2 | RMB800,000 | 2023/01/16 | 2025/01/16 | RMB800,000 | 3.00% |
23 HUATAI G8 | RMB1,700,000 | 2023/05/10 | 2025/07/10 | RMB1,700,000 | 2.82% |
23 HUATAI 13 | RMB1,000,000 | 2023/10/16 | 2025/10/16 | RMB1,000,000 | 2.80% |
20 HUATAI C1 | RMB5,000,000 | 2020/11/13 | 2025/11/13 | RMB5,000,000 | 4.48% |
HUATAI B2404 | USD900,000 | 2021/04/09 | 2024/04/09 | USD900,000 | 1.30% |
HUATAI B2503 | USD1,000,000 | 2022/03/03 | 2025/03/03 | USD1,000,000 | 2.38% |
HUATAI B2509 | RMB3,025,000 | 2022/09/14 | 2025/09/14 | RMB3,025,000 | 2.85% |
Structured notes (1) | RMB500,843 | Note (1) | Note (1) | RMB500,843 | Note (1) |
Book value as at | Book value as at | |||
Name | 1 January 2024 | Increase | Decrease | 31 December 2024 |
RMB equivalent | RMB equivalent | RMB equivalent | RMB equivalent | |
21 HUATAI G1 | 4,135,816 | 7,384 | (4,143,200) | - |
21 HUATAI G3 | 5,115,842 | 55,158 | (5,171,000) | - |
21 HUATAI G5 | 4,078,828 | 52,372 | (4,131,200) | - |
21 HUATAI G7 | 2,036,717 | 31,283 | (2,068,000) | - |
21 HUATAI 09 | 2,545,126 | 41,124 | (2,586,250) | - |
21 HUATAI 11 | 1,514,151 | 31,299 | (1,545,450) | - |
21 HUATAI 13 | 2,113,824 | 54,426 | (2,168,250) | - |
21 HUATAI 15 | 2,213,012 | 57,828 | (2,270,840) | - |
22 HUATAI G2 | 2,017,898 | 30,702 | (2,048,600) | - |
22 HUATAI G3 | 3,023,508 | 46,392 | (3,069,900) | - |
22 HUATAI G6 | 3,611,143 | 92,177 | (3,703,320) | - |
22 HUATAI G8 | 1,502,580 | 40,470 | (1,543,050) | - |
22 HUATAI 12 | 4,001,636 | 127,964 | (4,129,600) | - |
20 HUATAI G3 | - | 3,669,503 | (101,500) | 3,568,003 |
20 HUATAI G4 | - | 3,154,606 | (96,000) | 3,058,606 |
22 HUATAI G1 | - | 5,261,756 | (139,500) | 5,122,256 |
22 HUATAI G4 | - | 2,066,255 | (50,400) | 2,015,855 |
22 HUATAI G5 | - | 3,096,831 | (75,000) | 3,021,831 |
22 HUATAI 10 | - | 2,070,097 | (67,000) | 2,003,097 |
23 HUATAI G1 | - | 4,231,409 | (116,800) | 4,114,609 |
23 HUATAI G2 | - | 847,152 | (24,000) | 823,152 |
23 HUATAI G8 | - | 1,778,787 | (47,940) | 1,730,847 |
23 HUATAI 13 | - | 1,033,674 | (28,000) | 1,005,674 |
20 HUATAI C1 | - | 5,253,184 | (224,000) | 5,029,184 |
HUATAI B2404 | 6,388,692 | 67,244 | (6,455,936) | - |
HUATAI B2503 | - | 7,416,677 | (170,846) | 7,245,831 |
HUATAI B2509 | - | 3,135,411 | (86,920) | 3,048,491 |
Structured notes (1) | 504,716 | - | (504,716) | - |
Total | 44,803,489 | 43,751,165 | (46,767,218) | 41,787,436 |
Nominal | |||||
Name | Par value | Issuance date | Due date | Issue amount | interest rate |
Original currency | Original currency | ||||
13 HUATAI 02 | RMB6,000,000 | 5/6/2013 | 5/6/2023 | RMB6,000,000 | 5.10% |
18 HUATAI G2 | RMB1,000,000 | 26/11/2018 | 26/11/2023 | RMB1,000,000 | 4.17% |
20 HUATAI G1 | RMB8,000,000 | 26/3/2020 | 26/3/2023 | RMB8,000,000 | 2.99% |
20 HUATAI G6 | RMB3,200,000 | 18/6/2020 | 18/6/2023 | RMB3,200,000 | 3.10% |
20 HUATAI G7 | RMB3,500,000 | 24/11/2020 | 24/11/2023 | RMB3,500,000 | 3.90% |
20 HUATAI G9 | RMB4,000,000 | 9/12/2020 | 9/12/2023 | RMB4,000,000 | 3.79% |
21 HUATAI G1 | RMB4,000,000 | 20/1/2021 | 20/1/2024 | RMB4,000,000 | 3.58% |
21 HUATAI G3 | RMB5,000,000 | 26/4/2021 | 26/4/2024 | RMB5,000,000 | 3.42% |
21 HUATAI G5 | RMB4,000,000 | 24/5/2021 | 24/5/2024 | RMB4,000,000 | 3.28% |
21 HUATAI G7 | RMB2,000,000 | 15/6/2021 | 15/6/2024 | RMB2,000,000 | 3.40% |
21 HUATAI 09 | RMB2,500,000 | 21/6/2021 | 21/6/2024 | RMB2,500,000 | 3.45% |
21 HUATAI 11 | RMB1,500,000 | 7/9/2021 | 7/9/2024 | RMB1,500,000 | 3.03% |
21 HUATAI 13 | RMB2,100,000 | 18/10/2021 | 18/10/2024 | RMB2,100,000 | 3.25% |
21 HUATAI 15 | RMB2,200,000 | 25/10/2021 | 25/10/2024 | RMB2,200,000 | 3.22% |
22 HUATAI G2 | RMB2,000,000 | 15/8/2022 | 15/8/2024 | RMB2,000,000 | 2.43% |
22 HUATAI G3 | RMB3,000,000 | 26/8/2022 | 26/8/2024 | RMB3,000,000 | 2.33% |
22 HUATAI G6 | RMB3,600,000 | 21/11/2022 | 21/11/2024 | RMB3,600,000 | 2.87% |
22 HUATAI G8 | RMB1,500,000 | 5/12/2022 | 5/12/2024 | RMB1,500,000 | 2.87% |
22 HUATAI 12 | RMB4,000,000 | 22/12/2022 | 22/12/2024 | RMB4,000,000 | 3.24% |
HUATAI B2302c | USD400,000 | 12/2/2020 | 12/2/2023 | USD400,000 | LIBOR+0.95% |
HUATAI B2404 | USD900,000 | 9/4/2021 | 9/4/2024 | USD900,000 | 1.30% |
Structured notes (1) | RMB500,843 | Note (1) | Note (1) | RMB500,843 | Note (1) |
Book value as at | Book value as at | |||
Name | 1 January 2023 | Increase | Decrease | 31 December 2023 |
RMB equivalent | RMB equivalent | RMB equivalent | RMB equivalent | |
13 HUATAI 02 | 6,177,782 | 128,218 | (6,306,000) | - |
18 HUATAI G2 | 1,003,869 | 37,831 | (1,041,700) | - |
20 HUATAI G1 | 8,182,656 | 56,544 | (8,239,200) | - |
20 HUATAI G6 | 3,251,653 | 47,547 | (3,299,200) | - |
20 HUATAI G7 | 3,513,690 | 122,810 | (3,636,500) | - |
20 HUATAI G9 | 4,009,121 | 142,479 | (4,151,600) | - |
21 HUATAI G1 | - | 4,279,016 | (143,200) | 4,135,816 |
21 HUATAI G3 | - | 5,286,842 | (171,000) | 5,115,842 |
21 HUATAI G5 | - | 4,210,028 | (131,200) | 4,078,828 |
21 HUATAI G7 | - | 2,104,717 | (68,000) | 2,036,717 |
21 HUATAI 09 | - | 2,631,376 | (86,250) | 2,545,126 |
21 HUATAI 11 | - | 1,559,601 | (45,450) | 1,514,151 |
21 HUATAI 13 | - | 2,182,074 | (68,250) | 2,113,824 |
21 HUATAI 15 | - | 2,283,852 | (70,840) | 2,213,012 |
22 HUATAI G2 | - | 2,066,498 | (48,600) | 2,017,898 |
22 HUATAI G3 | - | 3,093,408 | (69,900) | 3,023,508 |
22 HUATAI G6 | - | 3,714,463 | (103,320) | 3,611,143 |
22 HUATAI G8 | - | 1,545,630 | (43,050) | 1,502,580 |
22 HUATAI 12 | - | 4,131,236 | (129,600) | 4,001,636 |
HUATAI B2302c | 2,802,824 | 11,082 | (2,813,906) | - |
HUATAI B2404 | - | 6,471,560 | (82,868) | 6,388,692 |
Structured notes (1) | 121,154 | 504,716 | (121,154) | 504,716 |
Total | 29,062,749 | 46,611,528 | (30,870,788) | 44,803,489 |
Nominal | |||||
Name | Par value | Issuance date | Due date | Issue amount | interest rate |
Original currency | Original currency | ||||
20 HUATAI G3 | RMB3,500,000 | 29/4/2020 | 29/4/2025 | RMB3,500,000 | 2.90% |
20 HUATAI G4 | RMB3,000,000 | 21/5/2020 | 21/5/2025 | RMB3,000,000 | 3.20% |
21 HUATAI G4 | RMB6,000,000 | 17/5/2021 | 17/5/2026 | RMB6,000,000 | 3.71% |
21 HUATAI G6 | RMB2,000,000 | 24/5/2021 | 24/5/2026 | RMB2,000,000 | 3.63% |
21 HUATAI 12 | RMB2,700,000 | 7/9/2021 | 7/9/2031 | RMB2,700,000 | 3.78% |
21 HUATAI 14 | RMB3,400,000 | 18/10/2021 | 18/10/2031 | RMB3,400,000 | 3.99% |
21 HUATAI 16 | RMB1,100,000 | 25/10/2021 | 25/10/2031 | RMB1,100,000 | 3.94% |
22 HUATAI G1 | RMB5,000,000 | 14/2/2022 | 14/2/2025 | RMB5,000,000 | 2.79% |
22 HUATAI G4 | RMB2,000,000 | 5/9/2022 | 5/9/2025 | RMB2,000,000 | 2.52% |
22 HUATAI G5 | RMB3,000,000 | 13/9/2022 | 13/9/2025 | RMB3,000,000 | 2.50% |
22 HUATAI G7 | RMB1,400,000 | 21/11/2022 | 21/11/2027 | RMB1,400,000 | 3.18% |
22 HUATAI 10 | RMB2,000,000 | 12/12/2022 | 12/12/2025 | RMB2,000,000 | 3.35% |
22 HUATAI 11 | RMB500,000 | 12/12/2022 | 12/12/2027 | RMB500,000 | 3.49% |
23 HUATAI G1 | RMB4,000,000 | 10/1/2023 | 10/1/2025 | RMB4,000,000 | 2.92% |
23 HUATAI G2 | RMB800,000 | 16/1/2023 | 16/1/2025 | RMB800,000 | 3.00% |
23 HUATAI G3 | RMB2,000,000 | 16/1/2023 | 16/1/2028 | RMB2,000,000 | 3.48% |
23 HUATAI G4 | RMB4,500,000 | 6/2/2023 | 6/2/2026 | RMB4,500,000 | 3.23% |
23 HUATAI G5 | RMB4,000,000 | 13/2/2023 | 13/2/2028 | RMB4,000,000 | 3.39% |
23 HUATAI G6 | RMB1,500,000 | 27/2/2023 | 27/2/2026 | RMB1,500,000 | 3.14% |
23 HUATAI G7 | RMB2,200,000 | 27/2/2023 | 27/2/2028 | RMB2,200,000 | 3.36% |
23 HUATAI G8 | RMB1,700,000 | 10/5/2023 | 10/7/2025 | RMB1,700,000 | 2.82% |
23 HUATAI G9 | RMB700,000 | 10/5/2023 | 10/5/2028 | RMB700,000 | 3.07% |
23 HUATAI 10 | RMB2,000,000 | 24/8/2023 | 24/8/2026 | RMB2,000,000 | 2.64% |
23 HUATAI 11 | RMB2,500,000 | 21/9/2023 | 21/9/2026 | RMB2,500,000 | 2.89% |
23 HUATAI 13 | RMB1,000,000 | 16/10/2023 | 16/10/2025 | RMB1,000,000 | 2.80% |
23 HUATAI 14 | RMB1,600,000 | 16/10/2023 | 16/10/2033 | RMB1,600,000 | 3.35% |
23 HUATAI 15 | RMB1,000,000 | 6/11/2023 | 6/8/2026 | RMB1,000,000 | 2.83% |
23 HUATAI 16 | RMB2,500,000 | 6/11/2023 | 6/11/2033 | RMB2,500,000 | 3.30% |
23 HUATAI F2 | RMB2,800,000 | 27/11/2023 | 27/11/2026 | RMB2,800,000 | 3.07% |
23 HUATAI F4 | RMB3,600,000 | 15/12/2023 | 15/12/2026 | RMB3,600,000 | 3.08% |
20 HUATAI C1 | RMB5,000,000 | 13/11/2020 | 13/11/2025 | RMB5,000,000 | 4.48% |
21 HUATAI C1 | RMB9,000,000 | 29/1/2021 | 29/1/2026 | RMB9,000,000 | 4.50% |
HUATAI B2604 | USD500,000 | 9/4/2021 | 9/4/2026 | USD500,000 | 2.00% |
HUATAI B2503 | USD1,000,000 | 3/3/2022 | 3/3/2025 | USD1,000,000 | 2.38% |
HUATAI B2509 | RMB3,025,000 | 14/9/2022 | 14/9/2025 | RMB3,025,000 | 2.85% |
HUATAI B2608 | USD400,000 | 9/8/2023 | 9/8/2026 | USD400,000 | 5.25% |
HUATAI B2611 | USD800,000 | 29/11/2023 | 29/11/2026 | USD800,000 | SOFR + 0.9% |
Structured notes (1) | RMB3,030,000 | Note (1) | Note (1) | RMB3,030,000 | Note (1) |
Book value as at | Book value as at | |||
Name | 1 January 2024 | Increase | Decrease | 31 December 2024 |
RMB equivalent | RMB equivalent | RMB equivalent | RMB equivalent | |
20 HUATAI G3 | 3,567,318 | - | (3,567,318) | - |
20 HUATAI G4 | 3,058,017 | - | (3,058,017) | - |
21 HUATAI G4 | 6,135,944 | 223,782 | (222,600) | 6,137,126 |
21 HUATAI G6 | 2,042,945 | 72,994 | (72,600) | 2,043,339 |
21 HUATAI 12 | 2,730,840 | 102,230 | (102,060) | 2,731,010 |
21 HUATAI 14 | 3,427,143 | 135,724 | (135,660) | 3,427,207 |
21 HUATAI 16 | 1,107,853 | 43,361 | (43,340) | 1,107,874 |
22 HUATAI G1 | 5,120,528 | - | (5,120,528) | - |
22 HUATAI G4 | 2,015,297 | - | (2,015,297) | - |
22 HUATAI G5 | 3,020,889 | - | (3,020,889) | - |
22 HUATAI G7 | 1,404,717 | 44,576 | (44,520) | 1,404,773 |
22 HUATAI 10 | 2,002,581 | - | (2,002,581) | - |
22 HUATAI 11 | 500,628 | 17,524 | (17,450) | 500,702 |
23 HUATAI G1 | 4,113,345 | - | (4,113,345) | - |
23 HUATAI G2 | 822,900 | - | (822,900) | - |
23 HUATAI G3 | 2,065,894 | 69,841 | (69,600) | 2,066,135 |
23 HUATAI G4 | 4,629,523 | 146,281 | (145,350) | 4,630,454 |
23 HUATAI G5 | 4,117,997 | 136,000 | (135,600) | 4,118,397 |
23 HUATAI G6 | 1,539,132 | 47,358 | (47,100) | 1,539,390 |
23 HUATAI G7 | 2,261,221 | 74,139 | (73,920) | 2,261,440 |
23 HUATAI G8 | 1,730,405 | - | (1,730,405) | - |
23 HUATAI G9 | 713,520 | 21,560 | (21,490) | 713,590 |
23 HUATAI 10 | 2,017,583 | 53,243 | (52,800) | 2,018,026 |
23 HUATAI 11 | 2,518,935 | 72,673 | (72,250) | 2,519,358 |
23 HUATAI 13 | 1,005,417 | - | (1,005,417) | - |
23 HUATAI 14 | 1,610,427 | 53,671 | (53,600) | 1,610,498 |
23 HUATAI 15 | 1,003,315 | 29,197 | (28,300) | 1,004,212 |
23 HUATAI 16 | 2,510,029 | 84,620 | (82,500) | 2,512,149 |
23 HUATAI F2 | 2,808,118 | 85,960 | (85,960) | 2,808,118 |
23 HUATAI F4 | 3,601,796 | 111,953 | (110,880) | 3,602,869 |
20 HUATAI C1 | 5,028,420 | - | (5,028,420) | - |
21 HUATAI C1 | 9,370,679 | 406,805 | (405,000) | 9,372,484 |
HUATAI B2604 | 3,550,894 | 130,349 | (71,904) | 3,609,339 |
HUATAI B2503 | 7,123,519 | - | (7,123,519) | - |
HUATAI B2509 | 3,044,890 | - | (3,044,890) | - |
HUATAI B2608 | 2,876,402 | 201,996 | (151,001) | 2,927,397 |
HUATAI B2611 | 5,685,678 | 452,832 | (360,562) | 5,777,948 |
Structured notes (1) | 3,127,773 | 99,773 | - | 3,227,546 |
Total | 115,012,512 | 2,918,442 | (44,259,573) | 73,671,381 |
Nominal | |||||
Name | Par value | Issuance date | Due date | Issue amount | interest rate |
Original currency | Original currency | ||||
20 HUATAI G3 | RMB3,500,000 | 29/4/2020 | 29/4/2025 | RMB3,500,000 | 2.90% |
20 HUATAI G4 | RMB3,000,000 | 21/5/2020 | 21/5/2025 | RMB3,000,000 | 3.20% |
21 HUATAI G1 | RMB4,000,000 | 20/1/2021 | 20/1/2024 | RMB4,000,000 | 3.58% |
21 HUATAI G3 | RMB5,000,000 | 26/4/2021 | 26/4/2024 | RMB5,000,000 | 3.42% |
21 HUATAI G4 | RMB6,000,000 | 17/5/2021 | 17/5/2026 | RMB6,000,000 | 3.71% |
21 HUATAI G5 | RMB4,000,000 | 24/5/2021 | 24/5/2024 | RMB4,000,000 | 3.28% |
21 HUATAI G6 | RMB2,000,000 | 24/5/2021 | 24/5/2026 | RMB2,000,000 | 3.63% |
21 HUATAI G7 | RMB2,000,000 | 15/6/2021 | 15/6/2024 | RMB2,000,000 | 3.40% |
21 HUATAI 09 | RMB2,500,000 | 21/6/2021 | 21/6/2024 | RMB2,500,000 | 3.45% |
21 HUATAI 11 | RMB1,500,000 | 7/9/2021 | 7/9/2024 | RMB1,500,000 | 3.03% |
21 HUATAI 12 | RMB2,700,000 | 7/9/2021 | 7/9/2031 | RMB2,700,000 | 3.78% |
21 HUATAI 13 | RMB2,100,000 | 18/10/2021 | 18/10/2024 | RMB2,100,000 | 3.25% |
21 HUATAI 14 | RMB3,400,000 | 18/10/2021 | 18/10/2031 | RMB3,400,000 | 3.99% |
21 HUATAI 15 | RMB2,200,000 | 25/10/2021 | 25/10/2024 | RMB2,200,000 | 3.22% |
21 HUATAI 16 | RMB1,100,000 | 25/10/2021 | 25/10/2031 | RMB1,100,000 | 3.94% |
22 HUATAI G1 | RMB5,000,000 | 14/2/2022 | 14/2/2025 | RMB5,000,000 | 2.79% |
22 HUATAI G2 | RMB2,000,000 | 15/8/2022 | 15/8/2024 | RMB2,000,000 | 2.43% |
22 HUATAI G3 | RMB3,000,000 | 26/8/2022 | 26/8/2024 | RMB3,000,000 | 2.33% |
22 HUATAI G4 | RMB2,000,000 | 5/9/2022 | 5/9/2025 | RMB2,000,000 | 2.52% |
22 HUATAI G5 | RMB3,000,000 | 13/9/2022 | 13/9/2025 | RMB3,000,000 | 2.50% |
22 HUATAI G6 | RMB3,600,000 | 21/11/2022 | 21/11/2024 | RMB3,600,000 | 2.87% |
22 HUATAI G7 | RMB1,400,000 | 21/11/2022 | 21/11/2027 | RMB1,400,000 | 3.18% |
22 HUATAI G8 | RMB1,500,000 | 5/12/2022 | 5/12/2024 | RMB1,500,000 | 2.87% |
22 HUATAI 10 | RMB2,000,000 | 12/12/2022 | 12/12/2025 | RMB2,000,000 | 3.35% |
22 HUATAI 11 | RMB500,000 | 12/12/2022 | 12/12/2027 | RMB500,000 | 3.49% |
22 HUATAI 12 | RMB4,000,000 | 22/12/2022 | 22/12/2024 | RMB4,000,000 | 3.24% |
23 HUATAI G1 | RMB4,000,000 | 10/1/2023 | 10/1/2025 | RMB4,000,000 | 2.92% |
23 HUATAI G2 | RMB800,000 | 16/1/2023 | 16/1/2025 | RMB800,000 | 3.00% |
23 HUATAI G3 | RMB2,000,000 | 16/1/2023 | 16/1/2028 | RMB2,000,000 | 3.48% |
23 HUATAI G4 | RMB4,500,000 | 6/2/2023 | 6/2/2026 | RMB4,500,000 | 3.23% |
23 HUATAI G5 | RMB4,000,000 | 13/2/2023 | 13/2/2028 | RMB4,000,000 | 3.39% |
23 HUATAI G6 | RMB1,500,000 | 27/2/2023 | 27/2/2026 | RMB1,500,000 | 3.14% |
23 HUATAI G7 | RMB2,200,000 | 27/2/2023 | 27/2/2028 | RMB2,200,000 | 3.36% |
23 HUATAI G8 | RMB1,700,000 | 10/5/2023 | 10/7/2025 | RMB1,700,000 | 2.82% |
23 HUATAI G9 | RMB700,000 | 10/5/2023 | 10/5/2028 | RMB700,000 | 3.07% |
23 HUATAI 10 | RMB2,000,000 | 24/8/2023 | 24/8/2026 | RMB2,000,000 | 2.64% |
23 HUATAI 11 | RMB2,500,000 | 21/9/2023 | 21/9/2026 | RMB2,500,000 | 2.89% |
23 HUATAI 13 | RMB1,000,000 | 16/10/2023 | 16/10/2025 | RMB1,000,000 | 2.80% |
23 HUATAI 14 | RMB1,600,000 | 16/10/2023 | 16/10/2033 | RMB1,600,000 | 3.35% |
23 HUATAI 15 | RMB1,000,000 | 6/11/2023 | 6/8/2026 | RMB1,000,000 | 2.83% |
23 HUATAI 16 | RMB2,500,000 | 6/11/2023 | 6/11/2033 | RMB2,500,000 | 3.30% |
23 HUATAI F2 | RMB2,800,000 | 27/11/2023 | 27/11/2026 | RMB2,800,000 | 3.07% |
23 HUATAI F4 | RMB3,600,000 | 15/12/2023 | 15/12/2026 | RMB3,600,000 | 3.08% |
20 HUATAI C1 | RMB5,000,000 | 13/11/2020 | 13/11/2025 | RMB5,000,000 | 4.48% |
21 HUATAI C1 | RMB9,000,000 | 29/1/2021 | 29/1/2026 | RMB9,000,000 | 4.50% |
HUATAI B2404 | USD900,000 | 9/4/2021 | 9/4/2024 | USD900,000 | 1.30% |
HUATAI B2604 | USD500,000 | 9/4/2021 | 9/4/2026 | USD500,000 | 2.00% |
HUATAI B2503 | USD1,000,000 | 3/3/2022 | 3/3/2025 | USD1,000,000 | 2.38% |
HUATAI B2509 | CNH3,025,000 | 14/9/2022 | 14/9/2025 | CNH3,025,000 | 2.85% |
HUATAI B2608 | USD400,000 | 9/8/2023 | 9/8/2026 | USD400,000 | 5.25% |
HUATAI B2611 | USD800,000 | 29/11/2023 | 29/11/2026 | USD800,000 | SOFR + 0.90% |
Structured notes (1) | RMB3,030,000 | Note (1) | Note (1) | RMB3,030,000 | Note (1) |
Book value as at | Book value as at | |||
Name | 1 January 2023 | Increase | Decrease | 31 December 2023 |
RMB equivalent | RMB equivalent | RMB equivalent | RMB equivalent | |
20 HUATAI G3 | 3,566,652 | 102,166 | (101,500) | 3,567,318 |
20 HUATAI G4 | 3,057,447 | 96,570 | (96,000) | 3,058,017 |
21 HUATAI G1 | 4,134,487 | - | (4,134,487) | - |
21 HUATAI G3 | 5,114,197 | - | (5,114,197) | - |
21 HUATAI G4 | 6,134,805 | 223,739 | (222,600) | 6,135,944 |
21 HUATAI G5 | 4,077,517 | - | (4,077,517) | - |
21 HUATAI G6 | 2,042,565 | 72,980 | (72,600) | 2,042,945 |
21 HUATAI G7 | 2,036,063 | - | (2,036,063) | - |
21 HUATAI 09 | 2,544,308 | - | (2,544,308) | - |
21 HUATAI 11 | 1,513,806 | - | (1,513,806) | - |
21 HUATAI 12 | 2,730,676 | 102,224 | (102,060) | 2,730,840 |
21 HUATAI 13 | 2,113,678 | - | (2,113,678) | - |
21 HUATAI 14 | 3,427,081 | 135,722 | (135,660) | 3,427,143 |
21 HUATAI 15 | 2,212,859 | - | (2,212,859) | - |
21 HUATAI 16 | 1,107,833 | 43,360 | (43,340) | 1,107,853 |
22 HUATAI G1 | 5,118,848 | 141,180 | (139,500) | 5,120,528 |
22 HUATAI G2 | 2,017,070 | - | (2,017,070) | - |
22 HUATAI G3 | 3,022,110 | - | (3,022,110) | - |
22 HUATAI G4 | 2,014,753 | 50,944 | (50,400) | 2,015,297 |
22 HUATAI G5 | 3,019,971 | 75,918 | (75,000) | 3,020,889 |
22 HUATAI G6 | 3,610,774 | - | (3,610,774) | - |
22 HUATAI G7 | 1,404,662 | 44,575 | (44,520) | 1,404,717 |
22 HUATAI G8 | 1,502,007 | - | (1,502,007) | - |
22 HUATAI 10 | 2,002,083 | 67,498 | (67,000) | 2,002,581 |
22 HUATAI 11 | 500,556 | 17,522 | (17,450) | 500,628 |
22 HUATAI 12 | 3,999,798 | - | (3,999,798) | - |
23 HUATAI G1 | - | 4,113,345 | - | 4,113,345 |
23 HUATAI G2 | - | 822,900 | - | 822,900 |
23 HUATAI G3 | - | 2,065,894 | - | 2,065,894 |
23 HUATAI G4 | - | 4,629,523 | - | 4,629,523 |
23 HUATAI G5 | - | 4,117,997 | - | 4,117,997 |
23 HUATAI G6 | - | 1,539,132 | - | 1,539,132 |
23 HUATAI G7 | - | 2,261,221 | - | 2,261,221 |
23 HUATAI G8 | - | 1,730,405 | - | 1,730,405 |
23 HUATAI G9 | - | 713,520 | - | 713,520 |
23 HUATAI 10 | - | 2,017,583 | - | 2,017,583 |
23 HUATAI 11 | - | 2,518,935 | - | 2,518,935 |
23 HUATAI 13 | - | 1,005,417 | - | 1,005,417 |
23 HUATAI 14 | - | 1,610,427 | - | 1,610,427 |
23 HUATAI 15 | - | 1,003,315 | - | 1,003,315 |
23 HUATAI 16 | - | 2,510,029 | - | 2,510,029 |
23 HUATAI F2 | - | 2,808,118 | - | 2,808,118 |
23 HUATAI F4 | - | 3,601,796 | - | 3,601,796 |
20 HUATAI C1 | 5,027,690 | 224,730 | (224,000) | 5,028,420 |
21 HUATAI C1 | 9,368,951 | 406,728 | (405,000) | 9,370,679 |
HUATAI B2404 | 6,280,411 | - | (6,280,411) | - |
HUATAI B2604 | 3,491,943 | 129,778 | (70,827) | 3,550,894 |
HUATAI B2503 | 7,000,146 | 291,941 | (168,568) | 7,123,519 |
HUATAI B2509 | 3,041,406 | 89,697 | (86,213) | 3,044,890 |
HUATAI B2608 | - | 2,876,402 | - | 2,876,402 |
HUATAI B2611 | - | 5,685,678 | - | 5,685,678 |
Structured notes (1) | 2,119,436 | 1,359,181 | (350,844) | 3,127,773 |
Total | 110,356,589 | 51,308,090 | (46,652,167) | 115,012,512 |
As at 31 December | ||
2024 | 2023 | |
Unsecured bank loans | - | 647,052 |
Less: credit bank loans due within one year | - | - |
Total | - | 647,052 |
As at 31 December | ||
2024 | 2023 | |
Maturity within five years | - | 647,052 |
| Reserves | |||||||||||
Other equity | Treasury | Capital | Surplus | General | Fair value | Translation | Retained | ||||
Note | Share capital | instruments | shares | reserve | reserve | reserve | reserve | reserve | profits | Total | |
As at 1 January 2024 | 9,074,663 | 25,700,000 | (1,064,173) | 67,999,460 | 8,838,000 | 17,889,908 | 35,605 | 18,981 | 26,560,769 | 155,053,213 | |
Changes in equity for 2024 | |||||||||||
Profit for the year | - | - | - | - | - | - | - | - | 8,890,757 | 8,890,757 | |
Other comprehensive income | - | - | - | - | - | - | 372,834 | - | - | 372,834 | |
Total comprehensive income | - | - | - | - | - | - | 372,834 | - | 8,890,757 | 9,263,591 | |
Issue of perpetual subordinated bonds | - | 2,600,000 | - | (2,698) | - | - | - | - | - | 2,597,302 | |
Equity-settled share-based payments | - | - | 112,478 | 31,852 | - | - | - | - | - | 144,330 | |
Acquisition of treasury shares | (47,361) | - | 851,150 | (803,789) | - | - | - | - | - | - | |
Appropriation to surplus reserve | - | - | - | - | 889,076 | - | - | - | (889,076) | - | |
Appropriation to general reserve | - | - | - | - | - | 1,779,050 | - | - | (1,779,050) | - | |
Dividends declared to ordinary | - | - | - | - | - | - | - | - | (5,236,731) | (5,236,731) | |
shareholders for the year | |||||||||||
Dividends payable to perpetual | - | - | - | - | - | - | - | - | (935,130) | (935,130) | |
subordinated bonds | |||||||||||
Others | - | - | - | (117) | (14) | (29) | - | - | (100) | (260) | |
As at 31 December 2024 | 64 | 9,027,302 | 28,300,000 | (100,545) | 67,224,708 | 9,727,062 | 19,668,929 | 408,439 | 18,981 | 26,611,439 | 160,886,315 |
Reserves | |||||||||||
Other equity | Treasury | Capital | Surplus | General | Fair value | Translation | Retained | ||||
Note | Share capital | instruments | shares | reserve | reserve | reserve | reserve | reserve | profits | Total | |
As at 1 January 2023 | 9,075,589 | 19,200,000 | (1,202,324) | 68,927,383 | 7,790,909 | 15,795,052 | 28,164 | 18,981 | 24,000,453 | 143,634,207 | |
Adjustments | - | - | - | - | 419 | 839 | - | - | 2,937 | 4,195 | |
As at 1 January 2023 | 9,075,589 | 19,200,000 | (1,202,324) | 68,927,383 | 7,791,328 | 15,795,891 | 28,164 | 18,981 | 24,003,390 | 143,638,402 | |
Changes in equity for 2023 | |||||||||||
Profit for the year | - | - | - | - | - | - | - | - | 10,466,721 | 10,466,721 | |
Other comprehensive income | - | - | - | - | - | - | 7,441 | - | - | 7,441 | |
Total comprehensive income | - | - | - | - | - | - | 7,441 | - | 10,466,721 | 10,474,162 | |
Issue of perpetual subordinated bonds | - | 6,500,000 | - | (7,148) | - | - | - | - | - | 6,492,852 | |
Equity-settled share-based payments | - | - | 130,514 | 72,582 | - | - | - | - | - | 203,096 | |
Appropriation to surplus reserve | - | - | - | - | 1,046,672 | - | - | - | (1,046,672) | - | |
Appropriation to general reserve | - | - | - | - | - | 2,094,017 | - | - | (2,094,017) | - | |
Dividends declared to ordinary | |||||||||||
shareholders for the year | - | - | - | - | - | - | - | - | (4,063,223) | (4,063,223) | |
Dividends payable to perpetual | |||||||||||
subordinated bonds | - | - | - | - | - | - | - | - | (705,430) | (705,430) | |
Others | (926) | - | 7,637 | (993,357) | - | - | - | - | - | (986,646) | |
As at 31 December 2023 | 64 | 9,074,663 | 25,700,000 | (1,064,173) | 67,999,460 | 8,838,000 | 17,889,908 | 35,605 | 18,981 | 26,560,769 | 155,053,213 |
As at 31 December 2024 | As at 31 December 2023 | |||
Number | Nominal | Number | Nominal | |
of shares | value | of shares | value | |
(Thousand) | (Thousand) | |||
Registered, issued and fully paid: | ||||
A shares of RMB1 each | 7,308,256 | 7,308,256 | 7,355,617 | 7,355,617 |
H shares of RMB1 each | 1,719,046 | 1,719,046 | 1,719,046 | 1,719,046 |
Total | 9,027,302 | 9,027,302 | 9,074,663 | 9,074,663 |
As at 31 December | ||
2024 | 2023 | |
Perpetual subordinated bonds | 28,300,000 | 25,700,000 |
As at 31 | ||||
As at 1 January | Increase for | Decrease for | December | |
2024 | the year | the year | 2024 | |
Share repurchase | 835,802 | - | (835,802) | - |
Restricted Share Incentive | ||||
Scheme of A Shares | 228,371 | - | (127,826) | 100,545 |
Total | 1,064,173 | - | (963,628) | 100,545 |
As at 31 December | ||
2024 | 2023 | |
Contracted, but not provided for | 7,174,588 | 7,156,300 |
As at 31 December 2024 | ||
Financial assets | ||
at FVTPL | Total | |
Funds | 60,952,406 | 60,952,406 |
Wealth management products | 7,300,893 | 7,300,893 |
Debt securities | 383,852 | 383,852 |
Total | 68,637,151 | 68,637,151 |
As at 31 December 2023 | ||
Financial assets | ||
at FVTPL | Total | |
Funds | 60,597,720 | 60,597,720 |
Wealth management products | 22,714,060 | 22,714,060 |
Debt securities | 460,035 | 460,035 |
Total | 83,771,815 | 83,771,815 |
Place of | Registered | Percentage of | Voting | |
Name of the shareholders | registration | share capital | equity interest (%) | rights (%) |
Jiangsu Guoxin | ||||
Investment Group Limited | Nanjing | RMB50 billion | 15.21 | 15.21 |
Jiangsu Communications | ||||
Holdings Co., Ltd. | Nanjing | RMB16.8 billion | 5.42 | 5.42 |
As at 31 December | ||
2024 | 2023 | |
Balances at the end of the year: | ||
Right-of-use assets | 142 | - |
Other receivables and prepayments | 43 | 43 |
Financial assets at FVTPL | - | 138,331 |
Accounts payable to brokerage clients | 327,636 | 14,389 |
Other payables and accruals | 3,211 | 3,211 |
Year ended 31 December | ||
2024 | 2023 | |
Transactions during the year: | ||
Fee and commission income | 9,064 | 20,769 |
Net investment gains | 703 | 2,162 |
Operating expense | (3,237) | (199) |
As at 31 December | ||
2024 | 2023 | |
Balances at the end of the year: | ||
Cash and bank balances | 1,240,337 | 1,244,329 |
Right-of-use assets | 66,870 | 17,489 |
Accounts receivable | 109,501 | 111,881 |
Other receivables and prepayments | 3,204 | 2,828 |
Financial assets at FVTPL | 30,559 | 50,510 |
Accounts payable to brokerage clients | 77,858 | 96,223 |
Other payables and accruals | 378 | 1,893 |
Placements from other financial institutions | - | 1,000,383 |
Lease liabilities | 68,342 | 19,078 |
Year ended 31 December | ||
2024 | 2023 | |
Transactions during the year: | ||
Fee and commission income | 244,139 | 311,402 |
Fee and commission expenses | (777) | (682) |
Other income and gains | 3,233 | 2,600 |
Operating expense | (546) | (2,302) |
Interest income | 34,704 | 23,979 |
Interest expenses | (12,413) | (17,544) |
Net investment losses | 3,491 | 7,710 |
As at 31 December | ||
2024 | 2023 | |
Balances at the end of the year: | ||
Accounts receivable | 8,168 | - |
Accounts payable to brokerage clients | 70,950 | 2,885 |
Year ended 31 December | ||
2024 | 2023 | |
Transactions during the year: | ||
Fee and commission income | 15,772 | 8,525 |
As at 31 December | ||
2024 | 2023 | |
Balances at the end of the year: | ||
Accounts payable to brokerage clients | 939 | 5,002 |
Year ended 31 December | ||
2024 | 2023 | |
Transactions during the year: | ||
Fee and commission income | 154 | 77 |
Wealth | Institutional | Investment | International | |||
management | services | management | business | Others | Total | |
Revenue | ||||||
- External | 19,091,303 | 8,254,568 | 2,444,882 | 14,038,765 | 1,491,570 | 45,321,088 |
- Inter-segment | 1,938 | - | - | - | 744,617 | 746,555 |
Other income and gains | 4,715,500 | (85,012) | 214,965 | 4,154,850 | 33,309 | 9,033,612 |
Segment revenue and other | ||||||
income | 23,808,741 | 8,169,556 | 2,659,847 | 18,193,615 | 2,269,496 | 55,101,255 |
Segment expenses | (17,586,912) | (7,172,421) | (1,530,117) | (11,260,104) | (4,569,796) | (42,119,350) |
Segment operating profit / (loss) | 6,221,829 | 997,135 | 1,129,730 | 6,933,511 | (2,300,300) | 12,981,905 |
Share of profit of associates and | ||||||
joint ventures | - | 25 | (767,099) | 8,641 | 3,112,386 | 2,353,953 |
Profit before income tax | 6,221,829 | 997,160 | 362,631 | 6,942,152 | 812,086 | 15,335,858 |
Interest income | 9,364,162 | 1,378,940 | 125,641 | 1,629,306 | 1,368,675 | 13,866,724 |
Interest expenses | (2,981,624) | (3,254,880) | (460,188) | (3,125,104) | (1,367,324) | (11,189,120) |
Depreciation and amortisation | ||||||
expenses | (542,946) | (188,263) | (71,322) | (403,144) | (602,981) | (1,808,656) |
Net reversal of / (provision for) | ||||||
impairment loss on financial | ||||||
assets | (194,720) | 5,011 | (1,503) | (38,485) | (16,572) | (246,269) |
Segment assets | 327,720,741 | 241,651,881 | 42,330,013 | 140,070,224 | 165,201,418 | 916,974,277 |
Additions to non-current | ||||||
segment assets during the year | 151,125 | 222,101 | 21,756 | 257,846 | 1,035,017 | 1,687,845 |
Segment liabilities | (322,892,047) | (237,296,888) | (18,742,412) | (117,355,571) | (28,793,438) | (725,080,356) |
Wealth | Institutional | Investment | International | |||
management | services | management | business | Others | Total | |
Revenue | ||||||
- External | 19,338,998 | 10,618,400 | 3,040,257 | 10,405,808 | 1,823,151 | 45,226,614 |
- Inter-segment | 539 | - | - | 1,778,984 | 1,779,523 | |
Other income and gains | 3,985,258 | (69,048) | 318,566 | 2,535,500 | 342,500 | 7,112,776 |
Segment revenue and other | ||||||
income | 23,324,795 | 10,549,352 | 3,358,823 | 12,941,308 | 3,944,635 | 54,118,913 |
Segment expenses | (16,634,272) | (7,907,900) | (1,589,098) | (10,648,760) | (4,697,057) | (41,477,087) |
Segment operating profit / (loss) | 6,690,523 | 2,641,452 | 1,769,725 | 2,292,548 | (752,422) | 12,641,826 |
Share of profit of associates and | ||||||
joint ventures | - | (58) | 30,034 | (21,713) | 2,576,521 | 2,584,784 |
Profit before income tax | 6,690,523 | 2,641,394 | 1,799,759 | 2,270,835 | 1,824,099 | 15,226,610 |
Interest income | 10,574,301 | 1,265,381 | 162,001 | 1,242,067 | 1,700,094 | 14,943,844 |
Interest expenses | (4,349,186) | (3,554,129) | (503,181) | (3,787,857) | (1,828,237) | (14,022,590) |
Depreciation and amortisation | ||||||
expenses | (546,262) | (201,901) | (85,673) | (457,062) | (598,367) | (1,889,265) |
Net reversal of / (provision for) | ||||||
impairment loss on financial | ||||||
assets | 485,571 | (9,051) | (110) | (44,423) | (21,041) | 410,946 |
Segment assets | 285,438,957 | 351,844,346 | 28,552,772 | 185,801,651 | 185,514,044 | 1,037,151,770 |
Additions to non-current | ||||||
segment assets during the year | 183,050 | 117,929 | 1,823 | 379,242 | 889,528 | 1,571,572 |
Segment liabilities | (280,739,909) | (347,319,611) | (5,705,664) | (166,977,124) | (54,192,030) | (854,934,338) |
Year ended 31 December | ||
2024 | 2023 | |
Revenue | ||
Total revenue, gains and other income for segments | 55,101,255 | 54,118,913 |
Elimination of inter-segment revenue | (815,772) | (1,858,492) |
Consolidated revenue, gains and other income | 54,285,483 | 52,260,421 |
Profit | ||
Total profit before income tax for segments | 15,335,858 | 15,226,610 |
Elimination of inter-segment profit | 16,482 | (1,021,946) |
Consolidated profit before income tax | 15,352,340 | 14,204,664 |
As at 31 December | ||
2024 | 2023 | |
Assets | ||
Total assets for segments | 916,974,277 | 1,037,151,770 |
Elimination of inter-segment assets | (102,703,783) | (131,643,381) |
Consolidated total assets | 814,270,494 | 905,508,389 |
Liabilities | ||
Total liabilities for segments | (725,080,356) | (854,934,338) |
Elimination of inter-segment liabilities | 102,703,783 | 131,643,381 |
Consolidated total liabilities | (622,376,573) | (723,290,957) |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||||
Mainland | Mainland | |||||
China | Overseas | Total | China | Overseas | Total | |
Revenue from external customers | 31,282,323 | 14,038,765 | 45,321,088 | 34,820,806 | 10,405,808 | 45,226,614 |
Other income and gains | 4,809,545 | 4,154,850 | 8,964,395 | 4,498,307 | 2,535,500 | 7,033,807 |
Total | 36,091,868 | 18,193,615 | 54,285,483 | 39,319,113 | 12,941,308 | 52,260,421 |
Year ended 31 December 2024 | Year ended 31 December 2023 | |||||
Mainland | Mainland | |||||
China | Overseas | Total | China | Overseas | Total | |
Specified non-current assets | 30,727,297 | 718,465 | 31,445,762 | 28,603,135 | 10,054,267 | 38,657,402 |
Description | Stage of credit loss allowances | |
Collateral to loan ratios above the force liquidation thresholds, | 12-month ECL | Stage 1 |
with no past due days | ||
Collateral to loan ratios above the force liquidation thresholds, | Lifetime ECL-not | Stage 2 |
with less than 90 days past due on its contractual payments | credit impaired | |
Collateral to loan ratios below the force liquidation thresholds but | ||
above 100%, with no past due days | ||
Collateral to loan ratios below the force liquidation thresholds but | ||
above 100%, with less than 90 days past due on its contractual | ||
payments | ||
Collateral to loan ratios below 100% | Lifetime ECL- | Stage 3 |
Collateral to loan ratios above 100%, with more than 90 days past | credit impaired | |
due on its contractual payments | ||
Borrowers in default or lawsuit | ||
Borrowers in significant financial difficulties or about to | ||
bankruptcy or undertaking a financial restructuring | ||
Stage 2 | Stage 3 | |||
Stage 1 | Lifetime ECL | Lifetime ECL | ||
Margin accounts receivable | 12m ECL | (not credit impaired) | (credit impaired) | Total ECL |
As at 1 January, 2024 | 560,203 | 843,096 | 118,048 | 1,521,347 |
Changes in the expected credit losses: | ||||
— Transfer to Stage 1 | 176,032 | (175,880) | (152) | - |
— Transfer to Stage 2 | - | - | - | - |
— Transfer to Stage 3 | - | (1,067) | 1,067 | - |
— (Credit)/charged to profit or loss | (96,247) | 298,057 | 40,890 | 242,700 |
— Other | 15 | 161 | 1,401 | 1,577 |
As at 31 December 2024 | 640,003 | 964,367 | 161,254 | 1,765,624 |
Stage 2 | Stage 3 | |||
Financial assets held under | Stage 1 | Lifetime ECL | Lifetime ECL | |
resale agreements | 12m ECL | (not credit impaired) | (credit impaired) | Total ECL |
As at 1 January, 2024 | 17,974 | - | 635,152 | 653,126 |
Changes in the expected credit losses: | ||||
— Transfer to Stage 1 | - | - | - | - |
— Transfer to Stage 2 | - | - | - | - |
— Transfer to Stage 3 | - | - | - | - |
— Credit to profit or loss | (9,085) | - | (27,070) | (36,155) |
— Other | 29 | - | 2,009 | 2,038 |
As at 31 December 2024 | 8,918 | - | 610,091 | 619,009 |
Stage 2 | Stage 3 | |||
Debt instruments at fair value through | Stage 1 | Lifetime ECL | Lifetime ECL | |
other comprehensive income | 12m ECL | (not credit impaired) | (credit impaired) | Total ECL |
As at 1 January, 2024 | 39,022 | - | - | 39,022 |
Changes in the expected credit losses: | ||||
— Transfer to Stage 1 | - | - | - | - |
— Transfer to Stage 2 | - | - | - | - |
— Transfer to Stage 3 | - | - | - | - |
— Credit to profit or loss | (32,659) | - | - | (32,659) |
— Other | (199) | - | - | (199) |
As at 31 December 2024 | 6,164 | - | - | 6,164 |
As at 31 December | ||
2024 | 2023 | |
Debt instruments at amortised cost | 47,793,722 | 50,116,812 |
Refundable deposits | 33,451,298 | 40,544,278 |
Accounts receivable | 5,587,233 | 9,743,761 |
Other receivables | 219,195 | 403,399 |
Margin accounts receivable | 132,546,005 | 112,341,094 |
Debt instruments at fair value through other comprehensive | ||
income | 10,135,553 | 16,262,000 |
Financial assets held under resale agreements | 15,228,401 | 12,460,232 |
Financial assets at fair value through profit or loss | 173,544,758 | 199,732,670 |
Derivative financial assets | 9,991,125 | 16,259,881 |
Clearing settlement funds | 11,136,757 | 9,129,266 |
Cash held on behalf of brokerage clients | 170,880,569 | 137,210,295 |
Bank balances | 39,521,272 | 46,296,177 |
Assets classified as held for sale | 10,399 | - |
Total maximum credit risk exposure | 650,046,287 | 650,499,865 |
| As at 31 December 2024 | ||||
Lifetime ECL- | Lifetime ECL- | |||
12-month | not credit | credit | ||
Impairment and loss allowance | ECL | impaired | impaired | Total |
Bank balances | 351 | - | - | 351 |
Cash held on behalf of brokerage | ||||
clients | 15 | - | - | 15 |
Margin accounts receivable | 640,003 | 964,367 | 161,254 | 1,765,624 |
Financial assets held under resale | ||||
agreements | 8,918 | - | 610,091 | 619,009 |
Accounts receivable | - | 131,600 | 48,624 | 180,224 |
Debt instruments at amortised cost | 5,391 | - | - | 5,391 |
Debt instruments at fair value | ||||
through other comprehensive | ||||
income | 6,164 | - | - | 6,164 |
Other receivables and interest | ||||
receivable | 179 | 61,171 | 706,514 | 767,864 |
Total | 661,021 | 1,157,138 | 1,526,483 | 3,344,642 |
| As at 31 December 2023 | ||||
Lifetime ECL- | Lifetime ECL- | |||
12-month | not credit | credit | ||
Impairment and loss allowance | ECL | impaired | impaired | Total |
Bank balances | 512 | - | - | 512 |
Margin accounts receivable | 560,203 | 843,096 | 118,048 | 1,521,347 |
Financial assets held under resale | ||||
agreements | 17,974 | - | 635,152 | 653,126 |
Accounts receivable | - | 115,458 | - | 115,458 |
Debt instruments at amortised cost | 5,499 | - | - | 5,499 |
Debt instruments at fair value | ||||
through other comprehensive | ||||
income | 39,022 | - | - | 39,022 |
Other receivables and interest | ||||
receivable | 393 | 47,358 | 715,714 | 763,465 |
Total | 623,603 | 1,005,912 | 1,468,914 | 3,098,429 |
| By geographical area | |||
Outside | |||
Mainland | Mainland | ||
China | China | Total | |
31 December 2024 | |||
Debt instruments at amortised cost | 47,557,179 | 236,543 | 47,793,722 |
Refundable deposits | 25,812,561 | 7,638,737 | 33,451,298 |
Accounts receivable | 2,984,582 | 2,602,651 | 5,587,233 |
Other receivables | 188,154 | 31,041 | 219,195 |
Margin accounts receivable | 130,578,012 | 1,967,993 | 132,546,005 |
Debt instruments at fair value through other | |||
comprehensive income | 6,692,111 | 3,443,442 | 10,135,553 |
Financial assets held under resale agreements | 9,234,426 | 5,993,975 | 15,228,401 |
Financial assets at fair value through profit or loss | 143,564,589 | 29,980,169 | 173,544,758 |
Derivative financial assets | 4,141,156 | 5,849,969 | 9,991,125 |
Clearing settlement funds | 10,505,924 | 630,833 | 11,136,757 |
Cash held on behalf of brokerage clients | 167,622,790 | 3,257,779 | 170,880,569 |
Bank balances | 23,703,274 | 15,817,998 | 39,521,272 |
Assets classified as held for sale | 10,399 | - | 10,399 |
Total maximum credit risk exposure | 572,595,157 | 77,451,130 | 650,046,287 |
| By geographical area | |||
Outside | |||
Mainland | Mainland | ||
China | China | Total | |
31 December 2023 | |||
Debt instruments at amortised cost | 49,866,999 | 249,813 | 50,116,812 |
Refundable deposits | 31,882,359 | 8,661,919 | 40,544,278 |
Accounts receivable | 5,447,675 | 4,296,086 | 9,743,761 |
Other receivables | 300,952 | 102,447 | 403,399 |
Margin accounts receivable | 109,994,638 | 2,346,456 | 112,341,094 |
Debt instruments at fair value through other | |||
comprehensive income | 12,414,774 | 3,847,226 | 16,262,000 |
Financial assets held under resale agreements | 10,787,973 | 1,672,259 | 12,460,232 |
Financial assets at fair value through profit or loss | 169,171,262 | 30,561,408 | 199,732,670 |
Derivative financial assets | 7,966,431 | 8,293,450 | 16,259,881 |
Clearing settlement funds | 6,611,930 | 2,517,336 | 9,129,266 |
Cash held on behalf of brokerage clients | 134,879,413 | 2,330,882 | 137,210,295 |
Bank balances | 29,829,183 | 16,466,994 | 46,296,177 |
Total maximum credit risk exposure | 569,153,589 | 81,346,276 | 650,499,865 |
| As at 31 December 2024 | |||||||||
More than | More than | More than | |||||||
Overdue/ | 1 month but | 3 months but | 1 year but | ||||||
Carrying | repayable on | Less than | less than | less than | less than | More than | |||
Financial Liabilities | amount | demand | 1 month | 3 months | 1 year | 5 years | 5 years | Undated | Total |
Short-term bank loans | 3,362,980 | - | 2,273,870 | 1,087,069 | 12,635 | - | - | - | 3,373,574 |
Short-term debt instruments issued | 28,852,939 | - | 3,197,084 | 5,425,790 | 20,714,438 | - | - | - | 29,337,312 |
Placements from other financial | |||||||||
institutions | 30,113,661 | - | 28,301,738 | 1,248,620 | 589,441 | - | - | - | 30,139,799 |
Accounts payable to brokerage clients | 184,586,976 | 184,586,976 | - | - | - | - | - | - | 184,586,976 |
Other payables and accruals | 74,656,220 | 72,385,981 | 1,208,179 | 100,843 | 322,785 | 695,835 | 39,217 | - | 74,752,840 |
Financial assets sold under repurchase | |||||||||
agreements | 121,048,168 | - | 104,293,812 | 6,957,041 | 8,861,069 | 1,185,205 | - | - | 121,297,127 |
Derivative financial liabilities | 10,943,785 | - | 5,216,144 | 2,879,429 | 1,891,877 | 956,016 | 319 | - | 10,943,785 |
Financial liabilities at fair value through | |||||||||
profit or loss | 40,448,332 | 14,000,834 | 1,596,739 | 1,872,196 | 6,987,017 | 19,736,089 | 1,665,071 | - | 45,857,946 |
Liabilities associated with assets | |||||||||
classified as held for sale | 13,328 | 8,809 | - | 659 | 1,995 | 2,003 | - | - | 13,466 |
Long-term bonds | 115,458,817 | - | 5,415,400 | 12,933,454 | 28,488,659 | 60,862,797 | 11,717,160 | - | 119,417,470 |
Long-term bank loans | - | - | - | - | - | - | - | - | - |
Total | 609,485,206 | 270,982,600 | 151,502,966 | 32,505,101 | 67,869,916 | 83,437,945 | 13,421,767 | - | 619,720,295 |
| As at 31 December 2023 | |||||||||
More than | More than | More than | |||||||
Overdue/ | 1 month but | 3 months but | 1 year but | ||||||
Carrying | repayable on | Less than | less than | less than | less than | More than | |||
Financial Liabilities | amount | demand | 1 month | 3 months | 1 year | 5 years | 5 years | Undated | Total |
Short-term bank loans | 11,478,573 | - | 7,490,289 | 4,018,259 | 7,226 | - | - | - | 11,515,774 |
Short-term debt instruments issued | 25,475,507 | - | 3,374,114 | 8,108,499 | 14,717,440 | - | - | - | 26,200,053 |
Placements from other financial | |||||||||
institutions | 39,536,527 | - | 34,236,630 | 2,559,335 | 2,788,710 | - | - | - | 39,584,675 |
Accounts payable to brokerage clients | 144,701,360 | 144,701,360 | - | - | - | - | - | - | 144,701,360 |
Other payables and accruals | 113,825,742 | 110,539,646 | 1,635,576 | 102,104 | 429,774 | 1,164,412 | 85,632 | - | 113,957,144 |
Financial assets sold under repurchase | |||||||||
agreements | 144,056,149 | - | 126,317,070 | 13,977,152 | 3,486,110 | 2,646,542 | - | - | 146,426,874 |
Derivative financial liabilities | 16,881,641 | - | 9,493,502 | 5,738,758 | 1,300,092 | 335,246 | 14,043 | - | 16,881,641 |
Financial liabilities at fair value through | |||||||||
profit or loss | 52,671,166 | 18,167,058 | 3,274,374 | 2,928,070 | 9,537,915 | 16,652,468 | 2,495,190 | - | 53,055,075 |
Long-term bonds | 159,816,001 | - | 4,920,750 | 1,085,281 | 43,152,379 | 105,349,249 | 11,717,160 | - | 166,224,819 |
Long-term bank loans | 647,052 | - | - | 10,640 | 31,919 | 733,686 | - | - | 776,245 |
Total | 709,089,718 | 273,408,064 | 190,742,305 | 38,528,098 | 75,451,565 | 126,881,603 | 14,312,025 | - | 719,323,660 |
| As at 31 December 2024 | |||||||
More than 1 | More than 3 | More than | |||||
Less than | month but less | months but less | 1 year but | More than | Non-interest | ||
Financial assets | 1 month | than 3 months | than 1 year | less than 5 years | 5 years | bearing | Total |
Unlisted investment in a joint venture at fair value | |||||||
through profit or loss | - | - | - | - | - | 208,769 | 208,769 |
Debt instruments at amortised cost | 269,990 | 410,455 | 6,167,119 | 11,747,158 | 28,694,296 | 504,704 | 47,793,722 |
Debt instruments at fair value through other | |||||||
comprehensive income | 624,414 | 866,111 | 5,213,898 | 211,894 | 3,120,396 | 98,840 | 10,135,553 |
Equity instruments at fair value through other | |||||||
comprehensive income | - | - | - | - | - | 125,860 | 125,860 |
Assets classified as held for sale | 10,399 | - | - | - | - | 318,042 | 328,441 |
Financial assets held under resale agreements | 11,559,192 | 292,219 | 3,037,614 | 333,951 | - | 5,425 | 15,228,401 |
Refundable deposits | 2,601,703 | - | - | - | - | 30,849,596 | 33,451,299 |
Accounts receivable | - | - | - | - | - | 5,587,233 | 5,587,233 |
Other receivables | - | - | - | - | - | 219,195 | 219,195 |
Margin accounts receivable | 5,052,293 | 13,443,692 | 110,672,925 | 5,543 | 25,854 | 3,345,698 | 132,546,005 |
Financial assets at fair value through profit or loss | 4,963,918 | 8,073,497 | 43,536,438 | 56,636,854 | 58,353,969 | 129,973,081 | 301,537,757 |
Derivative financial assets | 608,203 | - | - | - | - | 9,382,922 | 9,991,125 |
Clearing settlement funds | 11,136,757 | - | - | - | - | - | 11,136,757 |
Cash held on behalf of brokerage clients | 170,669,083 | - | 46,285 | - | - | 165,201 | 170,880,569 |
Cash and bank balances | 31,727,490 | 5,601,238 | 2,086,303 | - | - | 106,427 | 39,521,458 |
Total | 239,223,442 | 28,687,212 | 170,760,582 | 68,935,400 | 90,194,515 | 180,890,993 | 778,692,144 |
| As at 31 December 2024 | |||||||
More than 1 | More than 3 | More than | |||||
Less than | month but less | months but less | 1 year but | More than | Non-interest | ||
Financial liabilities | 1 month | than 3 months | than 1 year | less than 5 years | 5 years | bearing | Total |
Short-term bank loans | (2,264,814) | (1,078,575) | (12,428) | - | - | (7,163) | (3,362,980) |
Short-term debt instruments issued | (3,131,010) | (5,316,000) | (20,327,750) | - | - | (78,179) | (28,852,939) |
Placements from other financial institutions | (28,282,608) | (1,236,405) | (575,071) | - | - | (19,577) | (30,113,661) |
Accounts payable to brokerage clients | (184,583,358) | - | - | - | - | (3,618) | (184,586,976) |
Other payables and accruals | (22,999) | (98,381) | (311,290) | (548,288) | (33,657) | (73,641,605) | (74,656,220) |
Financial assets sold under repurchase agreements | (104,041,516) | (6,836,593) | (8,752,065) | (1,176,069) | - | (241,925) | (121,048,168) |
Derivative financial liabilities | (760,937) | - | - | - | - | (10,182,848) | (10,943,785) |
Financial liabilities at fair value through profit or loss | (12,197,346) | (1,872,196) | (6,780,054) | (14,533,439) | (154,610) | (4,910,687) | (40,448,332) |
Liabilities associated with assets classified as | |||||||
held for sale | (8,809) | (626) | (1,920) | (1,973) | - | - | (13,328) |
Long-term bonds | (4,800,000) | (12,188,400) | (26,225,000) | (58,950,280) | (11,300,000) | (1,995,137) | (115,458,817) |
Long-term bank loans | - | - | - | - | - | - | - |
Total | (340,093,397) | (28,627,176) | (62,985,578) | (75,210,049) | (11,488,267) | (91,080,739) | (609,485,206) |
Net interest rate risk exposure | (100,869,955) | 60,036 | 107,775,004 | (6,274,649) | 78,706,248 | 89,810,254 | 169,206,938 |
| As at 31 December 2023 | |||||||
More than 1 | More than 3 | More than | |||||
Less than | month but less | months but less | 1 year but | More than | Non-interest | ||
Financial assets | 1 month | than 3 months | than 1 year | less than 5 years | 5 years | bearing | Total |
Unlisted investment in a joint venture at fair value | |||||||
through profit or loss | - | - | - | - | - | 380,612 | 380,612 |
Debt instruments at amortised cost | 19,997 | 330,129 | 4,272,515 | 17,004,533 | 27,915,484 | 574,154 | 50,116,812 |
Debt instruments at fair value through other | |||||||
comprehensive income | 66,381 | 276,085 | 704,011 | 12,434,424 | 2,546,873 | 234,226 | 16,262,000 |
Equity instruments at fair value through other | |||||||
comprehensive income | - | - | - | - | - | 124,506 | 124,506 |
Financial assets held under resale agreements | 7,678,941 | 914,662 | 3,716,892 | 128,762 | - | 20,975 | 12,460,232 |
Refundable deposits | 2,726,297 | - | - | - | - | 37,817,981 | 40,544,278 |
Accounts receivable | - | - | - | - | - | 9,743,761 | 9,743,761 |
Other receivables | - | - | - | - | - | 403,399 | 403,399 |
Margin accounts receivable | 34,688,633 | 19,190,616 | 53,851,817 | - | - | 4,610,028 | 112,341,094 |
Financial assets at fair value through profit or loss | 8,006,000 | 11,967,448 | 58,371,182 | 67,122,640 | 49,493,564 | 218,118,550 | 413,079,384 |
Derivative financial assets | 945,881 | - | - | - | - | 15,314,000 | 16,259,881 |
Clearing settlement funds | 9,129,266 | - | - | - | - | - | 9,129,266 |
Cash held on behalf of brokerage clients | 137,161,030 | - | - | - | - | 49,265 | 137,210,295 |
Cash and bank balances | 41,190,662 | 1,853,683 | 3,158,240 | - | - | 93,781 | 46,296,366 |
Total | 241,613,088 | 34,532,623 | 124,074,657 | 96,690,359 | 79,955,921 | 287,485,238 | 864,351,886 |
As at 31 December 2023 | |||||||
More than 1 | More than 3 | More than | |||||
Less than | month but less | months but less | 1 year but | More than | Non-interest | ||
Financial liabilities | 1 month | than 3 months | than 1 year | less than 5 years | 5 years | bearing | Total |
Short-term bank loans | (7,406,019) | (3,964,154) | (7,087) | - | - | (101,313) | (11,478,573) |
Short-term debt instruments issued | (3,311,150) | (7,811,521) | (14,263,031) | - | - | (89,805) | (25,475,507) |
Placements from other financial institutions | (34,219,619) | (2,549,218) | (2,740,314) | - | - | (27,376) | (39,536,527) |
Accounts payable to brokerage clients | (144,695,879) | - | - | - | - | (5,481) | (144,701,360) |
Other payables and accruals | (41,872) | (96,955) | (402,053) | (855,249) | (72,031) | (112,357,582) | (113,825,742) |
Financial assets sold under repurchase agreements | (123,923,219) | (13,897,025) | (3,373,685) | (2,441,046) | - | (421,174) | (144,056,149) |
Derivative financial liabilities | (89,473) | - | - | - | - | (16,792,168) | (16,881,641) |
Financial liabilities at fair value through profit or loss | (17,750,530) | (2,928,070) | (9,333,168) | (16,473,306) | - | (6,186,092) | (52,671,166) |
Long-term bonds | (4,158,100) | (342,743) | (39,774,430) | (101,878,290) | (11,300,000) | (2,362,438) | (159,816,001) |
Long-term bank loans | - | - | - | (647,052) | - | - | (647,052) |
Total | (335,595,861) | (31,589,686) | (69,893,768) | (122,294,943) | (11,372,031) | (138,343,429) | (709,089,718) |
Net interest rate risk exposure | (93,982,773) | 2,942,937 | 54,180,889 | (25,604,584) | 68,583,890 | 149,141,809 | 155,262,168 |
Sensitivity of net profit | ||
As at 31 December | ||
Move in yield curve | 2024 | 2023 |
Up 100 basis points | (4,343,453) | (3,983,526) |
Down 100 basis points | 4,990,742 | 4,623,149 |
Sensitivity of net equity | ||
As at 31 December | ||
Move in yield curve | 2024 | 2023 |
Up 100 basis points | (4,409,516) | (4,147,742) |
Down 100 basis points | 5,058,907 | 4,792,250 |
Sensitivity of net profit | ||
As at 31 December | ||
Currency | 2024 | 2023 |
USD | (222,714) | (723,668) |
HKD | (340,754) | (1,591,456) |
Sensitivity of net equity | ||
As at 31 December | ||
Currency | 2024 | 2023 |
USD | (222,714) | (723,668) |
HKD | (2,376,794) | (3,276,332) |
Sensitivity of net profit | ||
As at 31 December | ||
2024 | 2023 | |
Increase by 10% | 5,421,007 | 7,169,444 |
Decrease by 10% | (5,421,007) | (7,169,444) |
Sensitivity of net equity | ||
As at 31 December | ||
2024 | 2023 | |
Increase by 10% | 5,430,614 | 7,178,930 |
Decrease by 10% | (5,430,614) | (7,178,930) |
Year ended 31 December | ||
2024 | 2023 | |
Net Capital | 94,142,061 | 94,076,764 |
The ratio of net capital divided by the sum of its various | ||
risk capital provisions | 362.37% | 247.80% |
The ratio of net capital divided by net assets | 58.51% | 60.67% |
The ratio of net capital divided by liabilities | 27.25% | 22.15% |
The ratio of net assets divided by liabilities | 46.57% | 36.51% |
The ratio of the value of equity securities and derivatives | ||
held divided by net capital | 26.98% | 28.58% |
The ratio of the value of non-equity securities and | ||
derivatives held divided by net capital | 254.96% | 366.74% |
The ratio of core net capital divided by on balance sheet | ||
and off balance sheet assets | 18.05% | 13.98% |
The ratio of high quality liquidity assets divided by net | ||
cash outflows for the next 30 days | 221.41% | 152.51% |
The ratio of available stable funds divided by required | ||
stable funds | 150.36% | 130.84% |
The ratio of margin financing (including securities | ||
lending) divided by net capital | 142.72% | 139.45% |
Financial assets at fair value through profit or loss | |||
Sales and | |||
repurchase | |||
agreements | Securities lending | Total | |
Carrying amount of transferred assets | 7,136,485 | 1,274,563 | 8,411,048 |
Carrying amount of associated | |||
liabilities | (6,065,887) | - | (6,065,887) |
Net position | 1,070,598 | 1,274,563 | 2,345,161 |
Financial assets at fair value through profit or loss | |||
Sales and | |||
repurchase | |||
agreements | Securities lending | Total | |
Carrying amount of transferred assets | 1,848,651 | 1,791,118 | 3,639,769 |
Carrying amount of associated | |||
liabilities | (1,733,189) | - | (1,733,189) |
Net position | 115,462 | 1,791,118 | 1,906,580 |
As at 31 December | ||
2024 | 2023 | |
Financial assets | ||
- Debt instruments at amortised cost | 47,793,722 | 50,116,812 |
Total | 47,793,722 | 50,116,812 |
Financial liabilities | ||
- Short-term debt instruments issued | (28,852,939) | (25,475,507) |
- Long-term bonds | (115,458,817) | (159,816,001) |
Total | (144,311,756) | (185,291,508) |
| As at 31 December 2024 | ||||
Level I | Level II | Level III | Total | |
Financial assets | ||||
- Debt instruments at amortised cost | - | 51,458,276 | - | 51,458,276 |
Total | - | 51,458,276 | - | 51,458,276 |
Financial liabilities | ||||
- Short-term debt instruments issued | - | 16,841,267 | 12,022,923 | 28,864,190 |
- Long-term bonds | - | 92,483,912 | 25,836,552 | 118,320,464 |
Total | - | 109,325,179 | 37,859,475 | 147,184,654 |
| As at 31 December 2023 | ||||
Level I | Level II | Level III | Total | |
Financial assets | ||||
- Debt instruments at amortised cost | - | 51,189,494 | - | 51,189,494 |
Total | - | 51,189,494 | - | 51,189,494 |
Financial liabilities | ||||
- Short-term debt instruments issued | - | 14,047,389 | 11,444,324 | 25,491,713 |
- Long-term bonds | - | 129,176,100 | 32,302,564 | 161,478,664 |
Total | - | 143,223,489 | 43,746,888 | 186,970,377 |
| As at 31 December 2024 | ||||
Level I | Level II | Level III | Total | |
Assets | ||||
Financial assets at fair value through | ||||
profit or loss | ||||
- Debt securities | 446,496 | 170,876,044 | 242,137 | 171,564,677 |
- Equity securities | 55,932,255 | - | 4,954,385 | 60,886,640 |
- Mutual funds | 56,680,115 | 4,138,639 | 257,505 | 61,076,259 |
- Private funds | - | 3,548,646 | - | 3,548,646 |
- Wealth management products | - | 3,280,955 | 475,063 | 3,756,018 |
- Other debt instruments | - | - | 705,518 | 705,518 |
Debt instruments at fair value through | ||||
other comprehensive income | - | 10,135,553 | - | 10,135,553 |
Equity instruments at fair value | ||||
through other comprehensive | ||||
income | - | 21,109 | 104,751 | 125,860 |
Other investment | ||||
- Unlisted investment in a joint | ||||
venture | - | - | 208,769 | 208,769 |
Derivative financial assets | 350,714 | 7,349,069 | 2,291,342 | 9,991,125 |
Total | 113,409,580 | 199,350,015 | 9,239,470 | 321,999,065 |
Liabilities | ||||
Financial liabilities at fair value | ||||
through profit or loss | ||||
- Financial liabilities held for trading | (1,165,039) | (25,420,561) | - | (26,585,600) |
- Financial liabilities designated at | ||||
fair value through profit or loss | - | (5,062,579) | (8,800,154) | (13,862,733) |
Derivative financial liabilities | (376,897) | (8,735,144) | (1,831,744) | (10,943,785) |
Total | (1,541,936) | (39,218,284) | (10,631,898) | (51,392,118) |
| As at 31 December 2023 | ||||
Level I | Level II | Level III | Total | |
Assets | ||||
Financial assets at fair value through | ||||
profit or loss | ||||
- Debt securities | 1,247,948 | 193,929,712 | 586,617 | 195,764,277 |
- Equity securities | 114,529,748 | 8,985 | 15,068,652 | 129,607,385 |
- Mutual funds | 59,389,427 | 2,199,859 | 178,042 | 61,767,328 |
- Private funds | - | 22,344,489 | - | 22,344,489 |
- Wealth management products | - | 1,418,630 | - | 1,418,630 |
- Other debt instruments | - | - | 2,177,275 | 2,177,275 |
Debt instruments at fair value through | ||||
other comprehensive income | - | 16,081,537 | 180,463 | 16,262,000 |
Equity instruments at fair value | ||||
through other comprehensive | ||||
income | - | 18,849 | 105,657 | 124,506 |
Other investment | ||||
- Unlisted investment in a joint | ||||
venture | - | - | 380,612 | 380,612 |
Derivative financial assets | 197,373 | 10,353,460 | 5,709,048 | 16,259,881 |
Total | 175,364,496 | 246,355,521 | 24,386,366 | 446,106,383 |
Liabilities | ||||
Financial liabilities at fair value | ||||
through profit or loss | ||||
- Financial liabilities held for trading | (1,457,566) | (34,474,571) | - | (35,932,137) |
- Financial liabilities designated at | ||||
fair value through profit or loss | (828,545) | (5,031,459) | (10,879,025) | (16,739,029) |
Derivative financial liabilities | (247,954) | (13,176,576) | (3,457,111) | (16,881,641) |
Total | (2,534,065) | (52,682,606) | (14,336,136) | (69,552,807) |
Financial assets | Fair value | |
and liabilities | hierarchy | Valuation technique(s) and key input(s) |
Debt securities at fair value | Level II | Future cash flows estimated based on contractual amounts |
through profit or loss | discounted at a rate that reflects the credit risk of the | |
bonds. | ||
Equity securities at fair value | Level II | Recent transaction prices. |
through profit or loss | ||
Funds at fair value through | Level II | Net asset value as published by the fund managers. |
profit or loss | ||
Wealth management products | Level II | Net asset value as published by the managers of products. |
at fair value through profit | ||
or loss | ||
Debt instruments at fair value | Level II | Future cash flows estimated based on contractual amounts |
through other | discounted at a rate that reflects the credit risk of the | |
comprehensive income | bonds. | |
Equity instruments at fair | Level II | Recent transaction prices. |
value through other | ||
comprehensive income | ||
Derivative financial assets/ | Level II | Future cash flows estimated based on forward exchange |
derivative financial | rates (from observable forward exchange rates at the end | |
liabilities | of the reporting period) and contract forward rates, | |
discounted at a rate that reflects the credit risk of various | ||
counterparties; or calculated based on the difference | ||
between the equity return of underlying equity securities | ||
and the fixed income agreed in the swap agreements. | ||
Financial liabilities held for | Level II | Future cash flows estimated based on contractual amounts |
trading | discounted at a rate that reflects the credit risk of the | |
debt instruments. | ||
Financial liabilities | Level II | Calculated based on the fair value of the underlying |
designated at fair value | investments which are debt securities and publicly | |
through profit or loss | traded equity investments in each portfolio. |
Significant | Relationship of | |||
Financial assets | Fair value | Valuation | unobservable | unobservable |
and liabilities | hierarchy | technique(s) | input(s) | input(s) to fair value |
Other debt instruments and | Level III | Discounted cash flow | Risk adjusted discount rate | The higher the risk adjusted |
debt securities at fair value | model | and expected cash flow. | discount rate, the lower the | |
through profit or loss | fair value; the higher the | |||
expected cash flow, the higher | ||||
the fair value. | ||||
Unlisted equity securities at | Level III | Market approach, with | Indicators such as P/E and | The higher the discount, |
fair value through profit or | an adjustment or | P/B multiples of | the lower the fair value; the | |
loss | discount for lack of | comparable listed | higher the valuation | |
marketability | companies, and liquidity | multiples, the higher the fair | ||
discount rate. | value. | |||
Funds at fair value | Level III | Black-Scholes option | Indicators such as price | The higher the price volatility, |
through profit or loss | pricing model | volatility of comparable | the higher the discount rate; | |
funds, and discount rate. | the higher the discount rate, | |||
the lower the fair value. | ||||
Debt instruments at fair | Level III | Discounted cash flow | Risk adjusted discount rate | The higher the risk adjusted |
value through other | model | and expected cash flow. | discount rate, the lower the | |
comprehensive income | fair value; the higher the | |||
expected cash flow, the higher | ||||
the fair value. | ||||
Equity instruments at fair | Level III | Market approach, with | Indicators such as P/E and | The higher the discount, the |
value through other | an adjustment or | P/B multiples of | lower the fair value; the | |
comprehensive income | discount for lack of | comparable listed | higher the valuation | |
marketability | companies, and liquidity | multiples, the | ||
discount rate. | higher the fair value. | |||
Unlisted investment in a | Level III | Discounted cash flow | Risk adjusted discount rate | The higher the risk adjusted |
joint venture | model | and expected cash flow. | discount rate, the lower the | |
fair value; the higher the | ||||
expected cash flow, the higher | ||||
the fair value. | ||||
Derivative financial assets/ | Level III | Black-Scholes option | Price volatility of underlying | The higher the price volatility, |
derivative financial | pricing model | assets. | the greater the impact on the | |
liabilities | /Monte-Carlo option | fair value. | ||
pricing model | ||||
Financial liabilities | Level III | Market approach, with | Indicators such as P/E and | The higher the discount, |
designated at fair value | an adjustment or | P/B multiples of | the lower the fair value; the | |
through profit or loss | discount for lack of | comparable listed | higher the valuation | |
marketability of the | companies, and liquidity | multiples, the higher the fair | ||
underlying portfolios | discount rate. | value. | ||
Financial liabilities | Level III | Black-Scholes option | Price volatility of underlying | The higher the price volatility, |
designated at fair value | pricing model | assets. | the greater the impact on the | |
through profit or loss | /Monte-Carlo option | fair value. | ||
pricing model |
Equity | |||||||||
Debt | instruments | ||||||||
instruments | assets at fair | Financial | |||||||
Financial | at fair value | value through | liabilities at | ||||||
assets at fair | through other | other | fair value | Derivative | |||||
value through | Other | comprehensive | comprehensive | Derivative | through | financial | |||
profit or loss | investment | income | income | financial assets | Total | profit or loss | liabilities | Total | |
As at 1 January 2024 | 18,010,586 | 380,612 | 180,463 | 105,657 | 5,709,048 | 24,386,366 | (10,879,025) | (3,457,111) | (14,336,136) |
Transfer in | 49,537 | - | - | - | - | 49,537 | - | - | - |
Transfer out | (7,307,070) | - | - | - | - | (7,307,070) | - | - | - |
Gains or losses for the year | (2,843,033) | (171,843) | (1,524) | - | (3,009,600) | (6,026,000) | 325,211 | 1,968,392 | 2,293,603 |
Changes in fair value | |||||||||
recognised in other | |||||||||
comprehensive income | - | - | 10,420 | (1,106) | - | 9,314 | - | (136,318) | (136,318) |
Additions | 676,939 | - | - | 400 | 47,598 | 724,937 | (16,786,700) | 317,237 | (16,469,463) |
Sales | (1,833,936) | - | - | - | (67,722) | (1,901,658) | - | (492,533) | (492,533) |
Settlements | (118,415) | - | (189,359) | (200) | (387,982) | (695,956) | 18,540,360 | (31,411) | 18,508,949 |
As at 31 December 2024 | 6,634,608 | 208,769 | - | 104,751 | 2,291,342 | 9,239,470 | (8,800,154) | (1,831,744) | (10,631,898) |
Total gains or losses for the | |||||||||
period included in profit or | |||||||||
loss for assets/liability held at | |||||||||
the end of the reporting | |||||||||
period | (1,604,416) | (171,844) | - | - | (3,418,295) | (5,194,555) | 296,442 | 1,641,673 | 1,938,115 |
Equity | |||||||||
Debt | instruments | ||||||||
instruments | assets at fair | Financial | |||||||
Financial | at fair value | value through | liabilities at | ||||||
assets at fair | through other | other | fair value | Derivative | |||||
value through | Other | comprehensive | comprehensive | Derivative | through | financial | |||
profit or loss | investment | income | income | financial assets | Total | profit or loss | liabilities | Total | |
As at 1 January 2023 | 20,403,033 | 741,464 | 677,873 | 87,794 | 3,235,282 | 25,145,446 | (9,660,147) | (1,281,649) | (10,941,796) |
Transfer in | 66,381 | - | - | - | - | 66,381 | - | - | - |
Transfer out | (9,737,580) | - | - | - | - | (9,737,580) | - | - | - |
Gains or losses for the year | (43,469) | (360,852) | 1,819 | - | 3,167,323 | 2,764,821 | (483,933) | (1,618,490) | (2,102,423) |
Changes in fair value | |||||||||
recognised in other | |||||||||
comprehensive income | - | - | (5,179) | 17,863 | (31,121) | (18,437) | - | (32,763) | (32,763) |
Additions | 9,511,417 | - | - | - | 21,555 | 9,532,972 | (6,989,522) | 564,316 | (6,425,206) |
Sales | (1,746,812) | - | - | - | (46,394) | (1,793,206) | - | (608,437) | (608,437) |
Settlements | (442,384) | - | (494,050) | - | (637,597) | (1,574,031) | 6,254,577 | (480,088) | 5,774,489 |
As at 31 December 2023 | 18,010,586 | 380,612 | 180,463 | 105,657 | 5,709,048 | 24,386,366 | (10,879,025) | (3,457,111) | (14,336,136) |
Total gains or losses for the | |||||||||
period included in profit or | |||||||||
loss for assets/liability held at | |||||||||
the end of the reporting | |||||||||
period | 391,908 | (360,852) | - | - | 2,487,619 | 2,518,675 | 1,515,251 | (2,030,084) | (514,833) |
As at | As at | ||||
1 January | Accrued | Decrease | 31 December | ||
Notes | 2024 | for the year | for the year | 2024 | |
Restricted Share Incentive | |||||
Scheme of A Shares | (a) | 180,789 | 31,852 | (108,017) | 104,624 |
Share-based payments of an | |||||
overseas subsidiary | 1,388,553 | 69,352 | (1,457,905) | - | |
Total | 1,569,342 | 101,204 | (1,565,922) | 104,624 | |
As at | As at | ||||
1 January | Accrued | Decrease | 31 December | ||
Notes | 2023 | for the year | for the year | 2023 | |
Restricted Share Incentive | |||||
Scheme of A Shares | (a) | 223,981 | 72,582 | (115,774) | 180,789 |
Share-based payments of an | |||||
overseas subsidiary | 1,273,641 | 114,912 | - | 1,388,553 | |
Total | 1,497,622 | 187,494 | (115,774) | 1,569,342 |
Year ended 31 December | ||
Number of shares | 2024 | 2023 |
Outstanding at the beginning of the year | 27,793,201 | 43,788,054 |
Granted during the year | - | - |
Exercised during the year | - | - |
Forfeited during the year | (799,597) | (1,771,910) |
Unlocked during the year | (13,269,954) | (14,222,943) |
Outstanding at the end of the year | 13,723,650 | 27,793,201 |
Exercisable at the end of the year | 13,723,650 | 27,793,201 |
As at 31 December | |||
Note | 2024 | 2023 | |
Non-current assets | |||
Property and equipment | 4,458,811 | 4,187,944 | |
Investment properties | 824,668 | 858,046 | |
Land-use rights and other intangible assets | 853,119 | 833,036 | |
Investments in subsidiaries | 24,728,426 | 24,611,100 | |
Interest in associates | 17,935,690 | 15,486,356 | |
Debt instruments at amortised cost | 40,618,221 | 4,697,309 | |
Financial assets held under resale agreements | 199,610 | - | |
Debt instruments at fair value through other | |||
comprehensive income | 2,317,359 | - | |
Equity instruments at fair value through other | |||
comprehensive income | 39,759 | 52,694 | |
Financial assets at fair value through profit or loss | 518,602 | 542,102 | |
Refundable deposits | 8,022,200 | 13,790,464 | |
Deferred tax assets | 844,145 | - | |
Other non-current assets | 211,190 | 262,158 | |
Total non-current assets | 101,571,800 | 65,321,209 | |
Current assets | |||
Accounts receivable | 2,340,263 | 3,437,465 | |
Other receivables and prepayments | 10,444,530 | 11,057,194 | |
Margin accounts receivable | 130,578,012 | 109,994,639 | |
Debt instruments at amortised cost | 6,938,958 | 45,169,690 | |
Financial assets held under resale agreements | 8,763,800 | 10,262,018 | |
Debt instruments at fair value through other | |||
comprehensive income | 3,351,809 | 11,663,753 | |
Financial assets at fair value through profit or loss | 205,061,120 | 284,201,311 | |
Derivative financial assets | 7,017,269 | 11,313,833 | |
Clearing settlement funds | 13,700,234 | 13,863,172 | |
Cash held on behalf of brokerage clients | 138,397,191 | 102,305,180 | |
Cash and bank balances | 16,697,767 | 14,891,188 | |
543,290,953 | 618,159,443 | ||
Assets classified as held for sale | 104,570 | - | |
Total current assets | 543,395,523 | 618,159,443 | |
Total assets | 644,967,323 | 683,480,652 | |
As at 31 December | |||
Note | 2024 | 2023 | |
Current liabilities | |||
Short-term debt instruments issued | 28,852,939 | 16,776,642 | |
Placements from other financial institutions | 30,113,661 | 39,536,527 | |
Accounts payable to brokerage clients | 137,719,349 | 95,945,088 | |
Employee benefits payable | 2,697,793 | 2,038,688 | |
Other payables and accruals | 63,966,019 | 88,953,603 | |
Current tax liabilities | 158 | - | |
Financial assets sold under repurchase agreements | 99,120,033 | 116,230,125 | |
Financial liabilities at fair value through profit or | |||
loss | 14,705,969 | 20,737,753 | |
Derivative financial liabilities | 8,767,418 | 11,885,585 | |
Long-term bonds due within one year | 31,474,933 | 38,411,570 | |
Total current liabilities | 417,418,272 | 430,515,581 | |
Net current assets | 125,977,251 | 187,643,862 | |
Total assets less current liabilities | 227,549,051 | 252,965,071 | |
Non-current liabilities | |||
Long-term bonds | 61,356,697 | 92,708,296 | |
Non-current employee benefits payable | 4,564,615 | 4,495,899 | |
Financial liabilities at fair value through profit or | |||
loss | 334,954 | 130,342 | |
Deferred tax liabilities | - | 80,495 | |
Other payable and accruals | 406,470 | 496,826 | |
Total non-current liabilities | 66,662,736 | 97,911,858 | |
Net assets | 160,886,315 | 155,053,213 | |
As at 31 December | |||
Note | 2024 | 2023 | |
Equity | |||
Share capital | 55(b) | 9,027,302 | 9,074,663 |
Other equity instruments | 28,300,000 | 25,700,000 | |
Treasury shares | (100,545) | (1,064,173) | |
Reserves | 97,048,119 | 94,781,954 | |
Retained profits | 26,611,439 | 26,560,769 | |
Total equity | 160,886,315 | 155,053,213 | |
Zhang Wei | Wang Bing |
Chairman of the Board, | Director |
Director |