XML 55 R48.htm IDEA: XBRL DOCUMENT v3.8.0.1
Investment in joint ventures (Tables)
12 Months Ended
Dec. 31, 2017
Text Block1 [Abstract]  
Share of Results of Joint Ventures and Carrying Amount of Investment to Joint Ventures
     31.12.2015      31.12.2016      31.12.2017      31.12.2017  
     RMB’000      RMB’000      RMB’000      US$’000  

Share of (loss)/profit of joint ventures, net of tax:

           

Y & C Engine Co., Ltd.

     (8,978      2,039        17,755        2,805  

Copthorne Hotel Qingdao Co., Ltd. (i)

     6,941        (4,465      —          —    

MTU Yuchai Power Co., Ltd.

     —          —          (8,487      (1,341

Other joint ventures

     (899      (1,642      814        129  
  

 

 

    

 

 

    

 

 

    

 

 

 
     (2,936      (4,068      10,082        1,593  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     31.12.2016      31.12.2017      31.12.2017  
     RMB’000      RMB’000      US$’000  

Carrying amount of investments:

        

Y & C Engine Co., Ltd.

     169,064        122,235        19,312  

MTU Yuchai Power Co., Ltd.

     —          66,513        10,509  

Other joint ventures

     7,287        7,354        1,162  
  

 

 

    

 

 

    

 

 

 
     176,351        196,102        30,983  
  

 

 

    

 

 

    

 

 

 

Note:

 

  (i) Since February 23, 2016, the investment in Copthorne Hotel Qingdao Co., Ltd had been classified as asset held for sale in view of proposed disposal. The disposal was completed on October 19, 2017. (Refer to Note 22 for details).
Interest in Joint Ventures

The Group has interests in the following joint ventures:

 

Name of company    Principal activities  

Place of

incorporation/

business

    Group’s effective
equity interest
 
               31.12.2016     31.12.2017  
               %     %  

Held by subsidiaries

        

Copthorne Hotel Qingdao Co., Ltd. (“Copthorne Qingdao”)

  

Owns and operates a hotel in Qingdao, PRC

   

People’s

Republic of

China

 

 

 

    30.1       —    

HL Heritage Sdn. Bhd.

  

Property development and property investment holdings

    Malaysia       30.1       30.1  

Shanghai Hengshan Equatorial Hotel Management Co., Ltd.

  

Hotel and property management

   

People’s

Republic of

China

 

 

 

    24.6       24.6  

Y & C Engine Co., Ltd (“Y&C”)

  

Manufacture and sale of heavy duty diesel engines, spare parts and after-sales services

   

People’s

Republic of

China

 

 

 

    34.4       34.4  

Guangxi Yineng IOT Science & Technology Co., Ltd.

  

Design, development, management and marketing of an electronic operations management platform

   

People’s

Republic of

China

 

 

 

    15.3       15.3  

MTU Yuchai Power Co., Ltd (“MTU Yuchai Power”) (i)

  

Manufacture off-road diesel engines

   

People’s

Republic of

China

 

 

 

    —         38.2  

Note:

 

  (i)

MTU Yuchai Power was incorporated on January 18, 2017. During 2017, Yuchai had invested RMB 75.0 million (US$ 11.8 million) into the joint venture.

Summarized Financial Information of Joint Ventures and Reconciliation with Carrying Amount of Investment in Consolidated Financial Statements

The summarized financial information of the joint ventures, based on their IFRS financial statements, and reconciliation with the carrying amount of the investment in consolidated financial statements are set out below:

 

     31.12.2015  
     Y & C    

Copthorne

Qingdao

    Total  
     RMB’000     RMB’000     RMB’000  

Revenue

     356,697       50,971       407,668  

Depreciation and amortization

     (23,453     (12,079     (35,532

Interest expense

     (19,612     (8,599     (28,211

Loss for the year, representing total comprehensive loss for the year

     (19,952     (20,311     (40,263
  

 

 

   

 

 

   

 

 

 

Proportion of the Group’s ownership

     45     60  
  

 

 

   

 

 

   

Group’s share of loss

     (8,978     (12,187  

Depreciation arising from fair value adjustment during purchase price allocation

     —         (2,804  

Reversal of cumulative impairment loss

     —         21,932    
  

 

 

   

 

 

   

Group’s share of (loss)/profit of significant joint ventures

     (8,978     6,941       (2,037
  

 

 

   

 

 

   

Group’s share of loss of other joint ventures, representing the Group’s share of total comprehensive loss of other joint ventures

         (899
      

 

 

 

Group’s share of loss for the year, representing the Group’s share of total comprehensive loss for the year

         (2,936
      

 

 

 
     31.12.2016  
     Y & C     Total  
     RMB’000     RMB’000  

Non-current assets

     616,397       616,397  

Current assets

    

- Cash and bank balances

     99,014       99,014  

- Others

     215,246       215,246  
  

 

 

   

 

 

 

Total assets

     930,657       930,657  
  

 

 

   

 

 

 

Non-current liabilities

     (60,382     (60,382

Current liabilities

    

- Interest-bearing loans and borrowings

     (68,800     (68,800

- Others

     (425,777     (425,777
  

 

 

   

 

 

 

Total liabilities

     (554,959     (554,959
  

 

 

   

 

 

 

Equity

     375,698       375,698  
  

 

 

   

 

 

 

Proportion of the Group’s ownership

     45  
  

 

 

   

Group’s share of net assets

     169,064    
  

 

 

   

Carrying amount of significant joint ventures

     169,064       169,064  
  

 

 

   

Carrying amount of other joint ventures

       7,287  
    

 

 

 

Carrying amount of the investment in joint ventures

       176,351  
    

 

 

 

 

     2016  
     Y & C    

Copthorne

Qingdao*

    Total  
     RMB’000     RMB’000     RMB’000  

Revenue

     553,878       3,674       557,552  

Depreciation and amortization

     (22,087     (2,797     (24,884

Interest expense

     (14,012     (1,337     (15,349

Profit/(loss) for the year, representing total comprehensive loss for the year

     4,531       (6,664     (2,133
  

 

 

   

 

 

   

 

 

 

Proportion of the Group’s ownership

     45     60  
  

 

 

   

 

 

   

Group’s share of profit/(loss)

     2,039       (3,998  

Depreciation arising from fair value adjustment during purchase price allocation

     —         (467  
  

 

 

   

 

 

   

Group’s share of profit/(loss) of significant joint
ventures

     2,039       (4,465     (2,426
  

 

 

   

 

 

   

Group’s share of loss of other joint ventures, representing the Group’s share of total comprehensive loss of other joint ventures

         (1,642
      

 

 

 

Group’s share of loss for the year, representing the Group’s share of total comprehensive loss for the year

         (4,068
      

 

 

 

 

  *

On February 23, 2016, the investment in Copthorne Qingdao was classified as asset held for sale. Accordingly, the information presented includes the results of Copthorne Qingdao only for the period from January 1, 2016 to February 23, 2016.

     31.12.2017  
     Y & C     MTU     Total      Total  
     RMB’000     RMB’000     RMB’000      US$’000  

Non-current assets

     734,270       32,015       766,285        121,068  

Current assets

         

- Cash and bank balances

     199,925       113,055       312,980        49,449  

- Others

     367,293       22,775       390,068        61,628  
  

 

 

   

 

 

   

 

 

    

 

 

 

Total assets

     1,301,488       167,845       1,469,333        232,144  
  

 

 

   

 

 

   

 

 

    

 

 

 

Non-current liabilities

     (13,543     —         (13,543      (2,140

Current liabilities

         

- Interest-bearing loans and borrowings

     (13,500     —         (13,500      (2,133

- Others

     (842,765     (34,820     (877,585      (138,652
  

 

 

   

 

 

   

 

 

    

 

 

 

Total liabilities

     (869,808     (34,820     (904,628      (142,925
  

 

 

   

 

 

   

 

 

    

 

 

 

Equity

     431,680       133,025       564,705        89,219  
  

 

 

   

 

 

   

 

 

    

 

 

 

Proportion of the Group’s ownership

     45     50     
  

 

 

   

 

 

      

Group’s share of net assets

     194,256       66,513       

Unrealized profit on transactions with joint venture

     (72,021     —         
  

 

 

   

 

 

      

Carrying amount of significant joint ventures

     122,235       66,513       188,748        29,821  
  

 

 

   

 

 

      

Carrying amount of other joint ventures

         7,354        1,162  
      

 

 

    

 

 

 

Carrying amount of the investment in joint ventures

         196,102        30,983  
      

 

 

    

 

 

 

 

     31.12.2017  
     Y & C     MTU     Total      Total  
     RMB’000     RMB’000     RMB’000      US$’000  

Revenue

     1,331,823       —         1,331,823        210,419  

Depreciation and amortization

     (20,831     (227     (21,058      (3,327

Interest expense

     (28,663     (343     (29,006      (4,583

Profit/(loss) for the year, representing total comprehensive income for the year

     55,982       (16,973     39,009        6,163  
  

 

 

   

 

 

   

 

 

    

 

 

 

Proportion of the Group’s ownership

     45     50     
  

 

 

   

 

 

      

Group’s share of profit

     25,192       (8,487     

Unrealized profit on transactions with joint venture

     (7,437     —         
  

 

 

   

 

 

      

Group’s share of profit of significant joint ventures

     17,755       (8,487     9,268        1,464  
  

 

 

   

 

 

      

Group’s share of loss of other joint ventures, representing the Group’s share of total comprehensive loss of other joint ventures

         814        129  
      

 

 

    

 

 

 

Group’s share of profit for the year, representing the Group’s share of total comprehensive income for the year

         10,082        1,593