XML 27 R13.htm IDEA: XBRL DOCUMENT v3.23.1
Investment in joint ventures
12 Months Ended
Dec. 31, 2022
Investments accounted for using equity method [abstract]  
Investment in joint ventures
5.
Investment in joint ventures
 
                                                                                                                 
    
31.12.2020
    
31.12.2021
    
31.12.2022
    
31.12.2022
 
    
RMB’000
    
RMB’000
    
RMB’000
    
US$’000
 
Share of (loss)/profit of joint ventures, net of tax:
                                   
Y & C Engine Co., Ltd
  
 
(44,016
  
 
(125,853
  
 
(54,116
  
 
(7,784
MTU Yuchai Power Co., Ltd.
  
 
3,238
 
  
 
28,037
 
  
 
40,279
 
  
 
5,794
 
Guangxi Purem Yuchai Automotive Technology Co., Ltd.
  
 
(19,157
  
 
1,377
 
  
 
(11,278
  
 
(1,622
Other joint ventures
  
 
513
 
  
 
454
 
  
 
(2,431
  
 
(350
    
 
 
    
 
 
    
 
 
    
 
 
 
    
 
(59,422
  
 
(95,985
  
 
(27,546
  
 
(3,962
    
 
 
    
 
 
    
 
 
    
 
 
 
 
     
                     
     
                     
     
                     
     
                     
 
           
31.12.2021
    
31.12.2022
    
31.12.2022
 
           
RMB’000
    
RMB’000
    
US$’000
 
Carrying amount of investments:
                                   
Y & C Engine Co., Ltd
           
 
22,821
 
  
 
488
 
  
 
70
 
MTU Yuchai Power Co., Ltd
           
 
89,481
 
  
 
128,140
 
  
 
18,432
 
Guangxi Purem Yuchai Automotive Technology Co., Ltd.
           
 
31,655
 
  
 
20,377
 
  
 
2,931
 
Other joint ventures
           
 
7,138
 
  
 
5,698
 
  
 
820
 
             
 
 
    
 
 
    
 
 
 
             
 
151,095
 
  
 
154,703
 
  
 
22,253
 
             
 
 
    
 
 
    
 
 
 
 
Details of significant joint ventures of the Group are as follows:
 
Name of company
  
Principal activities
  
Place of
incorporation/
business
  
Group’s effective equity
interest
 
              
31.12.2021
    
31.12.2022
 
              
%
    
%
 
Held by subsidiaries
                           
         
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  
         
MTU Yuchai Power Co., Ltd (“MTU Yuchai Power”)
   Manufacture off-road diesel engines    People’s
Republic
of
China
     38.2        38.2  
         
Guangxi Purem Yuchai Automotive Technology Co., Ltd.
(“Purem”) (formerly known as Eberspaecher Yuchai Exhaust Technology Co. Ltd)
   Application development, production, sales and service on engine exhaust control systems    People’s
Republic
of
China
     37.4        37.4  
 
The Group assess impairment of investments when adverse events or changes in circumstances indicate that the carrying amounts may not be recoverable. If the recoverable amount of investment is below its carrying amount, an impairment charge is recognized. The Group performs evaluation of the value of its investment using a discounted cash flows projection or fair value less cost of disposal where appropriate. The projection will be performed using historical trends as a reference and certain assumptions to project the future streams of cash flows.
In 2021 and 2022, the Group has performed an impairment evaluation of its investments in joint ventures. In 2022, impairment loss of RMB 1.0 million (US$ 0.1 million) (2021: RMB Nil) was charged to the consolidated statement of profit or loss under “Other operating expenses”.
 
    
31.12.2020
 
    
Y & C
   
MTU
Yuchai Power
   
Purem
   
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
 
 
Purem
 
 
Total
 
 
  
RMB’000
 
 
RMB’000
 
 
RMB’000
 
 
RMB’000
 
Non-current assets
     660,856       89,749       71,858       822,463  
Current assets
                                
- Cash and bank balances
     179,779       63,609       2,105       245,493  
- Others
     817,972       310,394       99,352       1,227,718  
    
 
 
   
 
 
   
 
 
   
 
 
 
Total assets
     1,658,607       463,752       173,315       2,295,674  
    
 
 
   
 
 
   
 
 
   
 
 
 
Non-current liabilities
     (362,779     —         (14,109     (376,888
Current liabilities
     (1,147,416     (271,521     (94,604     (1,513,541
    
 
 
   
 
 
   
 
 
   
 
 
 
Total liabilities
     (1,510,195     (271,521     (108,713     (1,890,429
    
 
 
   
 
 
   
 
 
   
 
 
 
Equity
     148,412       192,231       64,602       405,245  
    
 
 
   
 
 
   
 
 
   
 
 
 
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  
    
 
 
   
 
 
   
 
 
         
Carrying amount of other joint ventures
                             7,138  
                            
 
 
 
Carrying amount of the investment in joint ventures
                             151,095  
                            
 
 
 
 
    
31.12.2021
 
    
Y & C
   
MTU
Yuchai Power
   
Purem
   
Total
 
    
RMB’000
   
RMB’000
   
RMB’000
   
RMB’000
 
Revenue
     2,072,721       467,800       157,316       2,697,837  
Depreciation and amortization
     (52,881     (2,377     (709     (55,967
Interest expense
     (51,836     (1,850     (41     (53,727
Profit/(loss) for the year, representing total comprehensive income for the year
     (282,205     54,526       2,811       (224,868
    
 
 
   
 
 
   
 
 
   
 
 
 
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
    
 
 
   
 
 
   
 
 
         
Group’s share of profit of other joint ventures, representing the Group’s share of total comprehensive loss of other joint ventures
                             454  
                            
 
 
 
Group’s share of loss for the year, representing the Group’s share of total comprehensive loss for the year
                             (95,985
                            
 
 
 
 

 
  
31.12.2022
 
 
  
Y & C
 
 
MTU
Yuchai Power
 
 
Purem
 
 
Total
 
 
Total
 
 
  
RMB’000
 
 
RMB’000
 
 
RMB’000
 
 
RMB’000
 
 
US$’000
 
Non-current assets
     616,161       89,353       60,439       765,953       110,179  
Current assets
                                        
- Cash and bank balances
     97,741       291,807       26,744       416,292       59,882  
- Others
     502,174       209,696       31,512       743,382       106,932  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Total assets
     1,216,076       590,856       118,695       1,925,627       276,993  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Non-current liabilities
     (145,418     —         —         (145,418     (20,918
Current liabilities
     (987,638     (334,576     (77,109     (1,399,323     (201,286
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Total liabilities
     (1,133,056     (334,576     (77,109     (1,544,741     (222,204
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Equity
     83,020       256,280       41,586       380,886       54,789  
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Proportion of the Group’s ownership
     45     50     49                
    
 
 
   
 
 
   
 
 
                 
Group’s share of net assets
     37,359       128,140       20,377                  
Unrealized profit on transactions with joint venture
     (36,871     —         —                    
    
 
 
   
 
 
   
 
 
                 
Carrying amount of significant joint ventures
     488       128,140       20,377       149,005       21,433  
    
 
 
   
 
 
   
 
 
                 
Carrying amount of other joint ventures
                             5,698       820  
                            
 
 
   
 
 
 
Carrying amount of the investment in joint ventures
                             154,703       22,253  
                            
 
 
   
 
 
 
 

 
  
31.12.2022
 
 
  
Y & C
 
 
MTU
Yuchai Power
 
 
Purem
 
 
Total
 
 
Total
 
 
  
RMB’000
 
 
RMB’000
 
 
RMB’000
 
 
RMB’000
 
 
US$’000
 
Revenue
     1,255,967       594,197       69,380       1,919,544       276,118  
Depreciation and amortization
     (29,617     (9,733     (7,726     (47,076     (6,772 )
Interest expense, net
     (30,547     470       (469     (30,546     (4,394 )
Profit/(loss) for the year, representing total comprehensive income for the year
     (65,961     66,076       (23,016     (22,901     (3,294 )
    
 
 
   
 
 
   
 
 
   
 
 
   
 
 
 
Proportion of the Group’s ownership
     45     50     49                
    
 
 
   
 
 
   
 
 
                 
Group’s share of profit/(loss)
     (29,682     33,038       (11,278                
Unrealized profit on transactions with joint venture
     (24,434     7,241       —                    
    
 
 
   
 
 
   
 
 
                 
Group’s share of profit/(loss) of significant joint ventures
     (54,116     40,279       (11,278     (25,115     (3,612
    
 
 
   
 
 
   
 
 
                 
Group’s share of loss of other joint ventures, representing the Group’s share of total comprehensive loss of other joint ventures
                             (2,431     (350
                            
 
 
   
 
 
 
Group’s share of loss for the year, representing the Group’s share of total comprehensive loss for the year
                             (27,546     (3,962
                            
 
 
   
 
 
 
 
Note:
As of December 31, 2022, the Group’s share of joint ventures’ capital commitment that are contracted but not paid was RMB 3.5 million (US$ 0.5 million) (2021: RMB 7.0 million).
As of December 31, 2022, the Group’s share of outstanding bills receivables discounted with banks for which Y & C retained a recourse obligation totaled RMB 5.9 million (US$ 0.8 million) (2021: RMB 213.9 million).
As of December 31, 2022, the Group’s share of outstanding bills receivables endorsed to suppliers for which Y & C retained a recourse obligation were RMB 39.7 million (US$ 5.7 million) (2021: RMB 33.1 million).
Significant restrictions
The nature and extent of significant restrictions on the Group’s ability to use or access assets and settle liabilities of joint ventures are:
The Group’s share of cash and cash equivalents of RMB 163.0 million (US$ 23.4 million) (2021: RMB 39.6 million) held in the PRC are subject to local exchange control regulations. These regulations places restriction on the amount of currency being exported other than through dividends, trade and service related transactions.
As of December 31, 2022, the Group’s share of restricted cash of RMB 40.5 million (US$ 5.8 million) (2021: RMB 74.5 million) which was used as collateral by the banks for the issuance of bills to suppliers.
As of December 31, 2022, the Group’s share of bills receivables of RMB 2.3 million (US$ 0.3 million) (2021: RMB 22.0 million) which was used as collateral by banks for the issuance of bills to suppliers.