XML 60 R46.htm IDEA: XBRL DOCUMENT v3.22.1
Investment in joint ventures (Tables)
12 Months Ended
Dec. 31, 2021
Investments accounted for using equity method [abstract]  
Share of Results of Joint Ventures and Carrying Amount of Investment to Joint Ventures
 
5.
Investment in joint v
e
ntures
 
 
  
31.12.2019
 
  
31.12.2020
 
  
31.12.2021
 
  
31.12.2021
 
 
  
RMB’000
 
  
RMB’000
 
  
RMB’000
 
  
US$’000
 
Share of profit/(loss) of joint ventures, net of tax:
  
     
  
     
  
     
  
     
Y & C Engine Co., Ltd
  
 
28,484
 
  
 
(44,016
  
 
(125,853
  
 
(19,907
MTU Yuchai Power Co., Ltd.
  
 
594
 
  
 
3,238
 
  
 
28,037
 
  
 
4,435
 
Eberspaecher Yuchai Exhaust Technology Co., Ltd
  
 
(9,366
  
 
(19,157
  
 
1,377
 
  
 
218
 
Other joint ventures
  
 
(497
  
 
513
 
  
 
454
 
  
 
72
 
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
 
 
 
  
 
19,215
 
  
 
(59,422
  
 
(95,985
  
 
(15,182
 
  
 
 
 
  
 
 
 
  
 
 
 
  
 
 
 
 
 
  
31.12.2020
 
  
31.12.2021
 
  
31.12.2021
 
 
  
RMB’000
 
  
RMB’000
 
  
US$’000
 
Carrying amount of investments:
  
     
  
     
  
     
Y & C Engine Co., Ltd
     145,599        22,821        3,610  
MTU Yuchai Power Co., Ltd
     62,217        89,481        14,153  
Eberspaecher Yuchai Exhaust Technology Co., Ltd
     12,638        31,655        5,007  
Other joint ventures
     6,666        7,138        1,129  
    
 
 
    
 
 
    
 
 
 
       227,120        151,095        23,899  
    
 
 
    
 
 
    
 
 
 
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
 
 
  
 
  
 
 
  
31.12.2020
 
  
31.12.2021
 
 
  
 
  
 
 
  
%
 
  
%
 
Held by subsidiaries
  
  
  
  
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”)
   Manufacture off-road diesel engines     
People’s
Republic of
China
 
 
 
     38.2        38.2  
         
Eberspaecher Yuchai Exhaust Technology Co. Ltd (“Eberspaecher Yuchai”)
  
Application development, production, sales and service on engine exhaust control systems
    
People’s
Republic of
China
 
 
 
     37.4        37.4  
 
Summarized Financial Information of Joint Ventures and Reconciliation with Carrying Amount of Investment in Consolidated Financial Statements
 
 
  
31.12.2019
 
 
  
Y & C
 
 
MTU
Yuchai Power
 
 
Eberspaecher
Yuchai
 
 
Total
 
 
  
RMB’000
 
 
RMB’000
 
 
RMB’000
 
 
RMB’000
 
Revenue
     2,404,244       178,796       3,509       2,586,549  
Depreciation and amortization
     (26,099     (6,379     (25     (32,503
Interest expense
     (29,606     (5,017           (34,623
Profit/(loss) for the year, representing total comprehensive income
for the year
     44,484       600       (19,114     25,970  
    
 
 
   
 
 
   
 
 
   
 
 
 
Proportion of the Group’s ownership
     45     50     49        
    
 
 
   
 
 
   
 
 
         
Group’s share of profit/(loss)
     20,018       300       (9,366        
Unrealized profit on transactions with joint venture
     8,466       294                
    
 
 
   
 
 
   
 
 
         
Group’s share of profit/(loss) of significant joint ventures
     28,484       594       (9,366     19,712  
    
 
 
   
 
 
   
 
 
         
Group’s share of loss of other joint ventures, representing the
Group’s share of total comprehensive loss of other joint ventures
                             (497
                            
 
 
 
Group’s share of profit for the year, representing the Group’s
share of total comprehensive income for the year
                             19,215  
                            
 
 
 
 
 
  
31.12.2020
 
 
  
Y & C
 
 
MTU
Yuchai Power
 
 
Eberspaecher
Yuchai
 
 
Total
 
 
  
RMB’000
 
 
RMB’000
 
 
RMB’000
 
 
RMB’000
 
Non-current
assets
     740,423       71,635       45,583       857,641  
Current assets
                                
- Cash and bank balances
     160,844       43,056       2,273       206,173  
- Others
     1,287,935       266,123       43,895       1,597,953  
    
 
 
   
 
 
   
 
 
   
 
 
 
Total assets
     2,189,202       380,814       91,751       2,661,767  
    
 
 
   
 
 
   
 
 
   
 
 
 
Non-current
liabilities
     (417,759     —         —         (417,759
Current liabilities
     (1,340,704     (244,963     (65,960     (1,651,627
    
 
 
   
 
 
   
 
 
   
 
 
 
Total liabilities
     (1,758,463     (244,963     (65,960     (2,069,386
    
 
 
   
 
 
   
 
 
   
 
 
 
Equity
     430,739       135,851       25,791       592,381  
    
 
 
   
 
 
   
 
 
   
 
 
 
Proportion of the Group’s ownership
     45     50     49        
    
 
 
   
 
 
   
 
 
         
Group’s share of net assets
     193,833       67,926       12,638          
Unrealized profit on transactions with joint venture
     (48,234     (5,709     —            
    
 
 
   
 
 
   
 
 
         
Carrying amount of significant joint ventures
     145,599       62,217       12,638       220,454  
    
 
 
   
 
 
   
 
 
         
Carrying amount of other joint ventures
                             6,666  
                            
 
 
 
Carrying amount of the investment in joint ventures
                             227,120  
                            
 
 
 
 
 
  
31.12.2020
 
 
  
Y & C
 
 
MTU
Yuchai Power
 
 
Eberspaecher
Yuchai
 
 
Total
 
 
  
RMB’000
 
 
RMB’000
 
 
RMB’000
 
 
RMB’000
 
Revenue
     3,021,877       307,699       45,966       3,375,542  
Depreciation and amortization
     (59,406     (2,350     (360     (62,116
Interest expense
     (40,709     (1,983     —         (42,692
Profit/(loss) for the year, representing total comprehensive
income for the year
     (88,785     6,421       (39,095     (121,459
    
 
 
   
 
 
   
 
 
   
 
 
 
Proportion of the Group’s ownership
     45     50     49        
    
 
 
   
 
 
   
 
 
         
Group’s share of profit/(loss)
     (39,953     3,211       (19,157        
Unrealized profit on transactions with joint venture
     (4,063     27       —            
    
 
 
   
 
 
   
 
 
         
Group’s share of profit/(loss) of significant joint ventures
     (44,016     3,238       (19,157     (59,935
    
 
 
   
 
 
   
 
 
         
Group’s share of profit of other joint ventures, representing the
Group’s share of total comprehensive loss of other joint
ventures
                             513  
                            
 
 
 
Group’s share of loss for the year, representing the Group’s
share of total comprehensive loss for the year
                             (59,422
                            
 
 
 
 
  
31.12.2021
 
 
  
Y & C
 
 
MTU
Yuchai Power
 
 
Eberspaecher
Yuchai
 
 
Total
 
 
Total
 
 
  
RMB’000
 
 
RMB’000
 
 
RMB’000
 
 
RMB’000
 
 
US$’000
 
Non-current
assets
  
 
660,856
 
 
 
89,749
 
 
 
71,858
 
 
 
822,463
 
 
 
130,091
 
Current assets
  
     
 
     
 
     
 
     
 
     
- Cash and bank balances
  
 
179,779
 
 
 
63,609
 
 
 
2,105
 
 
 
245,493
 
 
 
38,830
 
- Others
  
 
817,972
 
 
 
310,394
 
 
 
99,352
 
 
 
1,227,718
 
 
 
194,192
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total assets
  
 
1,658,607
 
 
 
463,752
 
 
 
173,315
 
 
 
2,295,674
 
 
 
363,113
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Non-current
liabilities
  
 
(362,779
 
 
—  
 
 
 
(14,109
 
 
(376,888
 
 
(59,613
Current liabilities
  
 
(1,147,416
 
 
(271,521
 
 
(94,604
 
 
(1,513,541
 
 
(239,401
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total liabilities
  
 
(1,510,195
 
 
(271,521
 
 
(108,713
 
 
(1,890,429
 
 
(299,014
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Equity
  
 
148,412
 
 
 
192,231
 
 
 
64,602
 
 
 
405,245
 
 
 
64,099
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Proportion of the Group’s ownership
  
 
45
 
 
50
 
 
49
 
     
 
     
 
  
 
 
 
 
 
 
 
 
 
 
 
 
     
 
     
Group’s share of net assets
  
 
66,785
 
 
 
96,116
 
 
 
31,655
 
 
     
 
     
Unrealized profit on transactions with joint venture
  
 
(43,964
 
 
(6,635
 
 
—  
 
 
     
 
     
 
  
 
 
 
 
 
 
 
 
 
 
 
 
     
 
     
Carrying amount of significant joint ventures
  
 
22,821
 
 
 
89,481
 
 
 
31,655
 
 
 
143,957
 
 
 
22,770
 
 
  
 
 
 
 
 
 
 
 
 
 
 
 
     
 
     
Carrying amount of other joint ventures
  
     
 
     
 
     
 
 
7,138
 
 
 
1,129
 
 
  
     
 
     
 
     
 
 
 
 
 
 
 
 
Carrying amount of the investment in joint ventures
  
     
 
     
 
     
 
 
151,095
 
 
 
23,899
 
 
  
     
 
     
 
     
 
 
 
 
 
 
 
 
   
 
  
31.12.2021
 
 
  
Y & C
 
 
MTU
Yuchai Power
 
 
Eberspaecher
Yuchai
 
 
Total
 
 
Total
 
 
  
RMB’000
 
 
RMB’000
 
 
RMB’000
 
 
RMB’000
 
 
US$’000
 
Revenue
  
 
2,072,721
 
 
 
467,800
 
 
 
157,316
 
 
 
2,697,837
 
 
 
426,724
 
Depreciation and amortization
  
 
(52,881
 
 
(2,377
 
 
(709
 
 
(55,967
 
 
(8,852
Interest expense, net
  
 
(51,836
 
 
(1,850
 
 
(41
 
 
(53,727
 
 
(8,498
Profit/(loss) for the year, representing total comprehensive income for the year
  
 
(282,205
 
 
54,526
 
 
 
2,811
 
 
 
(224,868
 
 
(35,568
 
  
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Proportion of the Group’s ownership
  
 
45
 
 
50
 
 
49
 
     
 
     
 
  
 
 
 
 
 
 
 
 
 
 
 
 
     
 
     
Group’s share of profit/(loss)
  
 
(126,992
 
 
27,263
 
 
 
1,377
 
 
     
 
     
Unrealized profit on transactions with joint venture
  
 
1,139
 
 
 
774
 
 
 
—  
 
 
     
 
     
 
  
 
 
 
 
 
 
 
 
 
 
 
 
     
 
     
Group’s share of profit/(loss) of significant joint ventures
  
 
(125,853
 
 
28,037
 
 
 
1,377
 
 
 
(96,439
 
 
(15,254
 
  
 
 
 
 
 
 
 
 
 
 
 
 
     
 
     
Group’s share of loss of other joint ventures, representing the Group’s share of total comprehensive loss of other joint ventures
  
     
 
     
 
     
 
 
454
 
 
 
72
 
 
  
     
 
     
 
     
 
 
 
 
 
 
 
 
Group’s share of loss for the year, representing the Group’s share of total comprehensive
loss
for the year
  
     
 
     
 
     
 
 
(95,985
 
 
(15,182