新闻源 财富源

2019年11月17日 星期天

华帝股份(002035)公告正文

华帝股份:2012年半年度报告摘要

公告日期:2012-08-15

    中山华帝燃具股份有限公司                                                              2012 年半年度报告摘要
                                      2012 年半年度报告摘要
                                                一、重要提示
    本公司董事会、监事会及董事、监事、高级管理人员保证本报告所载资料不存在任何虚假记载、误导性陈述或者重大遗漏,并对其内容的真实性、准确性和完整性承担个别及连带责任。
    所有董事均已出席了审议本次半年报的董事会会议。
    公司负责人黄文枝、主管会计工作负责人关锡源及会计机构负责人(会计主管人员)石晓梅声明:保证半年度报告中财务报告的真实、完整。
                                           二、公司基本情况(一)基本情况简介
    A 股简称                              华帝股份
    A 股代码                              002035
    上市证券交易所                        深圳证券交易所
                                                      董事会秘书                           证券事务代表
    姓名                                  吴   刚                             王   剑
                                      广东省中山市小榄镇工业大道南华园路 广东省中山市小榄镇工业大道南华园路联系地址
                                      1号                               1号
    电话                                  0760-22139888-8611                  0760-22139888-8610
    传真                                  0760-22139888-8613                  0760-22139888-8613
    电子信箱                              wug@vatti.com.cn                    wangj@vatti.com.cn(二)主要财务数据和指标1、主要会计数据和财务指标以前报告期财务报表是否发生了追溯调整□ 是 √ 否
                                                                                           本报告期末比上年度期末
                                                本报告期末           上年度期末
                                                                                                   增减(%)
    总资产(元)                                      1,397,720,028.82     1,233,276,917.23                    13.33%
    归属于上市公司股东的所有者权益(元)                560,374,653.91       542,103,723.63                     3.37%
    股本(股)                                          245,633,388.00       223,303,080.00                       10%
    归属于上市公司股东的每股净资产(元/                           2.28                  2.43                   -6.17%
    中山华帝燃具股份有限公司                                                            2012 年半年度报告摘要股)
    资产负债率(%)                                       58.47%                    54.63%                    3.83%
                                                                                         本报告期比上年同期增减
                                       报告期(1-6 月)              上年同期
                                                                                                   (%)
    营业总收入(元)                             1,176,451,563.56           906,837,089.96                   29.73%
    营业利润(元)                                 72,621,005.40             62,294,361.36                   16.58%
    利润总额(元)                                 79,082,658.38             68,103,453.25                   16.12%
    归属于上市公司股东的净利润(元)               62,931,546.28             55,635,349.94                   13.11%归属于上市公司股东的扣除非经常性损
                                               57,567,318.92             50,742,970.49                   13.45%益的净利润(元)
    基本每股收益(元/股)                                  0.256                     0.226                   13.27%
    稀释每股收益(元/股)                                  0.256                     0.226                   13.27%
    加权平均净资产收益率(%)                             11.26%                    11.17%      增长了 0.09 个百分点扣除非经常性损益后的加权平均净资产
                                                       10.3%                    10.24%                    0.06%收益率(%)
    经营活动产生的现金流量净额(元)              188,763,149.00            -14,807,622.56                1,374.77%每股经营活动产生的现金流量净额(元/
                                                       0.768                     -0.06                   1,380%股)报告期末公司前主要会计数据和财务指标的说明(如有追溯调整,请填写调整说明)2、非经常性损益项目√ 适用 □ 不适用
                    非经常性损益项目               年初到报告期末金额(元)                 说明
    非流动资产处置损益                                              -126,545.02越权审批或无正式批准文件的税收返还、减免计入当期损益的政府补助(与企业业务密切相关,按照
                                                                459,700.00国家统一标准定额或定量享受的政府补助除外)计入当期损益的对非金融企业收取的资金占用费企业取得子公司、联营企业及合营企业的投资成本小于取得投资时应享有被投资单位可辨认净资产公允价值产生的收益非货币性资产交换损益委托他人投资或管理资产的损益因不可抗力因素,如遭受自然灾害而计提的各项资产减值准备债务重组损益企业重组费用,如安置职工的支出、整合费用等交易价格显失公允的交易产生的超过公允价值部分的损益同一控制下企业合并产生的子公司期初至合并日的当期净损益与公司正常经营业务无关的或有事项产生的损益除同公司正常经营业务相关的有效套期保值业务外,持有交易性金融资产、交易性金融负债产生的公允价值变动损益,以及处置交易性金融资产、交易性金融负债和
    中山华帝燃具股份有限公司                                                                       2012 年半年度报告摘要可供出售金融资产取得的投资收益单独进行减值测试的应收款项减值准备转回对外委托贷款取得的损益采用公允价值模式进行后续计量的投资性房地产公允价值变动产生的损益根据税收、会计等法律、法规的要求对当期损益进行一次性调整对当期损益的影响受托经营取得的托管费收入
    除上述各项之外的其他营业外收入和支出                                  6,128,498.00其他符合非经常性损益定义的损益项目
    少数股东权益影响额                                                       87,158.44
    所得税影响额                                                          1,010,267.18
    合计                                                                  5,364,227.36                        --3、同时按照国际会计准则与按中国会计准则披露的财务报告中净利润和净资产差异情况□ 适用 √ 不适用4、同时按照境外会计准则与按中国会计准则披露的财务报告中净利润和净资产差异情况□ 适用 √ 不适用
                                     三、股本变动及股东情况(一)股本变动情况表√ 适用 □ 不适用
                            本次变动前                     本次变动增减(+,-)                               本次变动后
                                                                      公积金转
                           数量      比例(%) 发行新股      送股                      其他       小计           数量     比例(%)
                                                                        股
                         11,622,99                       1,162,299.                           1,162,299. 12,785,29
    一、有限售条件股份                     5.21%      0.00                    0.00         0.00                               5.21%
                              2.00                               00                                   00      1.00
    1、国家持股                   0.00       0%       0.00        0.00        0.00         0.00        0.00          0.00        0%
    2、国有法人持股               0.00       0%       0.00        0.00        0.00         0.00        0.00          0.00        0%
    3、其他内资持股               0.00       0%       0.00        0.00        0.00         0.00        0.00          0.00        0%
    其中:境内法人持股            0.00       0%       0.00        0.00        0.00         0.00        0.00          0.00        0%
    境内自然人持股                0.00       0%       0.00        0.00        0.00         0.00        0.00          0.00        0%
    4、外资持股                   0.00       0%       0.00        0.00        0.00         0.00        0.00          0.00        0%
    其中:境外法人持股            0.00       0%       0.00        0.00        0.00         0.00        0.00          0.00        0%
    境外自然人持股                0.00       0%       0.00        0.00        0.00         0.00        0.00          0.00        0%
                         11,622,99                       1,162,299.                           1,162,299. 12,785,29
    5.高管股份                             5.21%      0.00                    0.00         0.00                               5.21%
                              2.00                               00                                   00      1.00
    二、无限售条件股份       211,680,0    94.79%      0.00 21,168,00          0.00         0.00 21,168,00 232,848,0          94.79%
    中山华帝燃具股份有限公司                                                                              2012 年半年度报告摘要
                               88.00                               9.00                                    9.00     97.00
                            211,680,0                       21,168,00                             21,168,00 232,848,0
    1、人民币普通股                          94.79%        0.00                    0.00          0.00                              94.79%
                                88.00                            9.00                                  9.00     97.00
    2、境内上市的外资股              0.00       0%         0.00        0.00        0.00          0.00          0.00      0.00          0%
    3、境外上市的外资股              0.00       0%         0.00        0.00        0.00          0.00          0.00      0.00          0%
    4、其他                          0.00       0%         0.00        0.00        0.00          0.00          0.00      0.00          0%
                            223,303,0                         22,330,30                              22,330,30 245,633,3
    三、股份总数                               100%        0.00                    0.00          0.00                                 100%
                                80.00                              8.00                                   8.00     88.00(二)前 10 名股东、前 10 名无限售条件股东/流通股股东持股情况表前 10 名股东、前 10 名无限售条件股东持股情况表
    股东总数                                                                                                                    30,664.00前十名股东持股情况
                                                 持股比例                      持有有限售条                 质押或冻结情况
    股东名称(全称)            股东性质                       持股总数
                                                   (%)                           件股份数量           股份状态             数量
    中山九洲实业有限公司       境内非国有法人      25.28%       62,094,824.00                        质押                 33,490,000.00
    米林县联动投资有限公司       境内非国有法人       4.13%       10,134,828.00
                   潘权枝         境内自然人       2.91%        7,146,200.00泰康人寿保险股份有限公
    司-传统-普通保险产品       境内非国有法人       2.23%        5,472,861.00
         -019L-CT001 深泰康人寿保险股份有限公
    司-投连-五年保证收益       境内非国有法人       1.68%        4,114,808.00
         -019L-TL001 深
                   关锡源         境内自然人       1.25%        3,062,657.00     2,296,993.00
                   杨建辉         境内自然人       1.25%        3,062,657.00     1,531,329.00
                   黄启均         境内自然人       1.25%        3,062,656.00     2,296,992.00
                   黄文枝         境内自然人       1.25%        3,062,656.00     2,296,992.00
                   邓新华         境内自然人       1.19%        2,930,657.00     2,197,993.00前十名无限售条件股东持股情况
                                                                                                    股份种类及数量
                  股东名称                        持有无限售条件股份数量
                                                                                      种类                        数量
                      中山九洲实业有限公司                     62,094,824.00 A 股
                   米林县联动投资有限公司                      10,134,828.00 A 股
                                        潘权枝                  7,146,200.00 A 股泰康人寿保险股份有限公司-传统-普通保
                                                                5,472,861.00 A 股
                   险产品-019L-CT001 深泰康人寿保险股份有限公司-投连-五年保
                                                                4,114,808.00 A 股
                   证收益-019L-TL001 深中国工商银行-申万菱信消费增长股票型证
                                                                2,832,195.00 A 股
                             券投资基金
                                        陈富华                  1,738,412.00 A 股中国银行-华宝兴业动力组合股票型证券投
                                                                1,599,910.00 A 股
                                 资基金
                                        杨建辉                  1,531,328.00 A 股
    中山华帝燃具股份有限公司                                                                    2012 年半年度报告摘要
                                        李政江                 1,019,679.00 A 股
                                         1、控股股东中山九洲实业有限公司的全部股权均由黄文枝、邓新华、黄启
                                         均、杨建辉、关锡源、李家康、潘权枝等七位自然人持有,上述七位自然人上述股东关联关系或(及)一致行动人的说明 存在一致行动的可能。2、除此之外,未知以上前 10 名其他无限售条件股东
                                         之间是否存在关联关系或属于《上市公司股东持股变动信息披露管理办法》
                                         规定的一致行动人。(三)控股股东及实际控制人变更情况□ 适用 √ 不适用
                               四、董事、监事和高级管理人员情况(一)董事、监事和高级管理人员持股变动
                                                                          其中:持有限 期末持有股
                              期初持股数 本期增持股 本期减持股 期末持股数
    姓名            职务                                                  制性股票数 票期权数量             变动原因
                                (股)   份数量(股)份数量(股) (股)
                                                                            量(股)     (股)
    黄文枝          董事长        2,784,233.00   278,423.00         0.00 3,062,656.00 2,296,992.00             利润分配
    黄启均          董事、总裁    2,784,233.00   278,423.00         0.00 3,062,656.00 2,296,992.00             利润分配
    关锡源          董事、副总裁 2,784,233.00    278,423.00         0.00 3,062,657.00 2,296,993.00             利润分配
    邓新华          董事          2,664,233.00   266,424.00         0.00 2,930,657.00 2,197,993.00             利润分配
    李家康          董事          2,624,233.00   262,423.00         0.00 2,886,656.00 2,164,992.00             利润分配
                                                 五、董事会报告(一)主营业务分行业、产品情况表
                                                                                                               单位:元
                                                    主营业务分行业情况
                                                                        营业收入比上年 营业成本比上年 毛利率比上年同
       分行业            营业收入        营业成本         毛利率(%)
                                                                        同期增减(%) 同期增减(%) 期增减(%)电器机械及器材
               1,140,178,815.32         743,118,850.02         34.82%              35.6%         38.15%          -1.2%制造业
                                                     主营业务产品情况
                                                                        营业收入比上年 营业成本比上年 毛利率比上年同
       分产品            营业收入        营业成本         毛利率(%)
                                                                        同期增减(%) 同期增减(%) 期增减(%)
    炉具                   354,771,876.08   221,940,142.22         37.44%              50.72%           25%         12.87%
    烟机                   430,705,872.30   265,136,757.46         38.44%              12.67%        24.87%         -6.02%
    热水器                 250,898,576.23   195,803,977.37         21.96%              39.03%         38.9%          0.07%
    其他                   160,136,357.36   117,253,016.83         26.78%              78.12%        108.87%       -10.78%
    内部抵消数             -56,333,866.65   -57,015,043.86         -1.21%              19.32%        16.22%             2.7%
    中山华帝燃具股份有限公司                                                    2012 年半年度报告摘要毛利率比上年同期增减幅度较大的原因说明
    炉具的毛利率比上年同期增长12.87%,主要系报告期内炉具营业收入同比增长50.72%远大于营业成本同比增长25%的增幅,同时由于公司2011年上半年主推烟机产品,实行“买烟机送炉具”的套餐模式并搭配特制促销产品等营销政策,摊薄了炉具的毛利。而报告期内公司没有该项促销政策,因此上述综合因素导致炉具毛利率同比增长。
    烟机毛利率较去年同期降低6.02%主要系报告期内公司五一期间实施全线产品终端五折促销政策所致。(二)主营业务分地区情况
                                                                                              单位:元
                    地区                  营业收入                    营业收入比上年同期增减(%)
    华北地区                                             130,012,973.07                            19.76%
    东北地区                                              66,097,364.85                            46.77%
    华东地区                                             317,551,573.59                             37.6%
    华中地区                                             204,594,170.89                            45.34%
    华南地区                                             151,881,734.73                            25.14%
    西南地区                                             136,902,597.56                            41.61%
    西北地区                                              79,682,457.41                            55.96%
    其他地区                                              53,455,943.22                            14.85%(三)主营业务及其结构发生重大变化的原因说明□ 适用 √ 不适用(四)主营业务盈利能力(毛利率)与上年相比发生重大变化的原因说明□ 适用 √ 不适用(五)利润构成与上年相比发生重大变化的原因分析□ 适用 √ 不适用(六)募集资金使用情况1、募集资金使用情况对照表□ 适用 √ 不适用2、变更募集资金投资项目情况表□ 适用 √ 不适用
    中山华帝燃具股份有限公司                                                            2012 年半年度报告摘要(七)董事会下半年的经营计划修改计划□ 适用 √ 不适用(八)对 2012 年 1-9 月经营业绩的预计2012 年 1-9 月预计的经营业绩情况:归属于上市公司股东的净利润为正值且不属于扭亏为盈的情形归属于上市公司股东的净利润为正值且不属于扭亏为盈的情形2012 年 1-9 月归属于上市公司股东的净利润变
                                                                       0%    至                             30%动幅度2012 年 1-9 月归属于上市公司股东的净利润变
                                                                     8,637   至                         11,228动区间(万元)2011 年 1-9 月归属于上市公司股东的净利润
                                                                                                  86,368,449.32(元)
                                             报告期内公司渠道沉降布局初见成效,新兴渠道搭建有序推进,传统渠道业绩变动的原因说明
                                             与新兴渠道的增长将促进公司销售规模的提升,由此提升了公司业绩增长。(九)董事会对会计师事务所本报告期“非标准审计报告”的说明□ 适用 √ 不适用(十)公司董事会对会计师事务所上年度“非标准审计报告”涉及事项的变化及处理情况的说明□ 适用 √ 不适用
                                              六、重要事项(一)收购、出售资产及资产重组1、收购资产□ 适用 √ 不适用收购资产情况说明2、出售资产情况□ 适用 √ 不适用出售资产情况说明3、自资产重组报告书或收购出售资产公告刊登后,该事项的进展情况及对报告期经营成果与财务状况的影响□ 适用 √ 不适用
    中山华帝燃具股份有限公司                                                         2012 年半年度报告摘要(二)担保事项□ 适用 √ 不适用(三)非经营性关联债权债务往来是否存在非经营性关联债权债务往来□ 是 □ 否(四)重大诉讼仲裁事项□ 适用 √ 不适用(五)其他重大事项及其影响和解决方案的分析说明□ 适用 √ 不适用1、证券投资情况□ 适用 √ 不适用证券投资情况的说明2、持有其他上市公司股权情况□ 适用 √ 不适用持有其他上市公司股权情况的说明3、报告期内资金被占用情况及清欠进展情况□ 适用 √ 不适用截止报告期末,上市公司未完成非经营性资金占用的清欠工作的,董事会提出的责任追究方案□ 适用 √ 不适用4、承诺事项履行情况上市公司及其董事、监事和高级管理人员、公司持股 5%以上股东及其实际控制人等有关方在报告期内或持续到报告期内的以下承诺事项□ 适用 √ 不适用5、董事会本次利润分配或资本公积金转增预案□ 适用 √ 不适用6、其他综合收益细目
                                                                                                   单位:元
                           项目                                  本期发生额              上期发生额
    中山华帝燃具股份有限公司                                                           2012 年半年度报告摘要
    1.可供出售金融资产产生的利得(损失)金额                                               0                      0
    减:可供出售金融资产产生的所得税影响                                                   0                      0
    前期计入其他综合收益当期转入损益的净额                                                 0                      0
    小计                                                                                   0                      0
    2.按照权益法核算的在被投资单位其他综合收益中所享有的份额                               0                      0减:按照权益法核算的在被投资单位其他综合收益中所享有的份额
                                                                                       0                      0产生的所得税影响
    前期计入其他综合收益当期转入损益的净额                                                 0                      0
    小计                                                                                   0                      0
    3.现金流量套期工具产生的利得(或损失)金额                                             0                      0
    减:现金流量套期工具产生的所得税影响                                                   0                      0
    前期计入其他综合收益当期转入损益的净额                                                 0                      0
    转为被套期项目初始确认金额的调整额                                                     0                      0
    小计                                                                                   0                      0
    4.外币财务报表折算差额                                                                 0                      0
    减:处置境外经营当期转入损益的净额                                                     0                      0
    小计                                                                                   0                      0
    5.其他                                                                                 0                      0
    减:由其他计入其他综合收益产生的所得税影响                                             0                      0
    前期其他计入其他综合收益当期转入损益的净额                                             0                      0
    小计                                                                                   0                      0
    合计                                                                                   0                      0(六)报告期接待调研、沟通、采访等活动登记表
                                                                                           谈论的主要内容及提供
       接待时间            接待地点        接待方式        接待对象类型     接待对象
                                                                                                   的资料
                                                                          国海证券股份
                                                                          有限公司、海
                                                                                       探讨公司发展战略,解答
                                                                          通证券股份有
    2012 年 05 月 04 日 公司              实地调研        机构                             已披露信息中的相关事
                                                                          限公司、广东
                                                                                       项
                                                                          新价值投资有
                                                                          限公司
                                                                                       探讨公司发展战略,解答
                                                                          广发证券股份
    2012 年 05 月 08 日 公司              实地调研        机构                             已披露信息中的相关事
                                                                          有限公司
                                                                                       项
                                                                          国金证劵股份
                                                                                       探讨公司发展战略,解答
                                                                          有限公司、泰
    2012 年 05 月 10 日 公司              实地调研        机构                             已披露信息中的相关事
                                                                          康资产管理有
                                                                                       项
                                                                          限责任公司
                                                                                       探讨公司发展战略,解答
                                                                          天向投资顾问
    2012 年 05 月 29 日 公司              实地调研        机构                             已披露信息中的相关事
                                                                          有限公司
                                                                                       项
    中山华帝燃具股份有限公司                                               2012 年半年度报告摘要
                                       七、财务报告(一)审计意见半年报是否经过审计□ 是 √ 否(二)财务报表是否需要合并报表:√ 是 □ 否1、合并资产负债表编制单位: 中山华帝燃具股份有限公司
                                                                                          单位: 元
                项目            附注        期末余额                       期初余额
    流动资产:
    货币资金                                      437,826,093.30                  320,141,144.05
    结算备付金
    拆出资金
    交易性金融资产                                             0.00                    3,991,520.00
    应收票据                                      109,342,167.36                     112,511,419.06
    应收账款                                          92,854,769.67                  77,579,806.96
    预付款项                                          82,504,199.18                  48,547,512.34
    应收保费
    应收分保账款
    应收分保合同准备金
    应收利息                                                   0.00                            0.00
    应收股利                                                   0.00                            0.00
    其他应收款                                        17,271,009.80                  20,239,659.54
    买入返售金融资产
    存货                                          110,840,315.71                  112,676,780.05
    一年内到期的非流动资产
    其他流动资产                                       3,828,661.81                    1,775,307.75
    流动资产合计                                     854,467,216.83                  697,463,149.75
    非流动资产:
    发放委托贷款及垫款
    可供出售金融资产
    持有至到期投资
    长期应收款
    长期股权投资                                      28,139,435.32                  27,853,024.58
    中山华帝燃具股份有限公司                        2012 年半年度报告摘要
    投资性房地产
    固定资产                  410,123,609.91                405,094,376.86
    在建工程                    6,081,971.84                   3,951,565.70
    工程物资                             0.00                           0.00
    固定资产清理
    生产性生物资产
    油气资产
    无形资产                   76,390,357.41                 75,534,990.34
    开发支出
    商誉
    长期待摊费用               17,929,253.08                 18,791,625.57
    递延所得税资产              4,588,184.43                   4,588,184.43
    其他非流动资产                       0.00                           0.00
    非流动资产合计              543,252,811.99                535,813,767.48
    资产总计                   1,397,720,028.82              1,233,276,917.23
    流动负债:
    短期借款                   40,000,000.00                 40,000,000.00
    向中央银行借款
    吸收存款及同业存放
    拆入资金
    交易性金融负债                       0.00                           0.00
    应付票据                   85,898,260.70                 80,909,185.88
    应付账款                  335,285,628.05                277,581,202.66
    预收款项                   87,296,593.41                 95,394,241.95
    卖出回购金融资产款
    应付手续费及佣金
    应付职工薪酬               14,566,445.33                 21,614,401.94
    应交税费                   36,527,572.19                 18,767,171.91
    应付利息                             0.00                           0.00
    应付股利                             0.00                           0.00
    其他应付款                 40,381,136.07                 21,937,651.40
    应付分保账款
    保险合同准备金
    代理买卖证券款
    代理承销证券款
    一年内到期的非流动负债               0.00                           0.00
    其他流动负债              171,684,514.49                 113,311,011.81
    流动负债合计                811,640,150.24                669,514,867.55
    非流动负债:
    长期借款                             0.00                           0.00
    应付债券
    长期应付款
    专项应付款                   5,111,969.95                  3,750,270.00
    中山华帝燃具股份有限公司                                                         2012 年半年度报告摘要
    预计负债                                                              0.00                           0.00
    递延所得税负债
    其他非流动负债                                                 500,000.00                     500,000.00
    非流动负债合计                                                  5,611,969.95                   4,250,270.00
    负债合计                                                    817,252,120.19                 673,765,137.55
    所有者权益(或股东权益):
    实收资本(或股本)                                        245,633,388.00                 223,303,080.00
    资本公积                                                     65,654,127.54                  65,654,127.54
    减:库存股
    专项储备
    盈余公积                                                     63,309,397.71                  63,309,397.71
    一般风险准备
    未分配利润                                                185,777,740.66                 189,837,118.38
    外币报表折算差额
    归属于母公司所有者权益合计                                    560,374,653.91                 542,103,723.63
    少数股东权益                                                 20,093,254.72                  17,408,056.05
    所有者权益(或股东权益)合计                                  580,467,908.63                 559,511,779.68负债和所有者权益(或股东权益)
                                                            1,397,720,028.82                1,233,276,917.23总计
    法定代表人:黄文枝                      主管会计工作负责人:关锡源                  会计机构负责人:石晓梅2、母公司资产负债表
                                                                                                    单位: 元
               项目              附注                 期末余额                       期初余额
    流动资产:
    货币资金                                                  391,743,539.25                 269,606,953.94
    交易性金融资产
    应收票据                                                     97,994,945.88               106,425,047.36
    应收账款                                                  127,381,766.49                    90,870,731.37
    预付款项                                                     78,467,460.00                  46,875,938.06
    应收利息
    应收股利
    其他应收款                                                    3,721,313.27                   9,866,916.94
    存货                                                         75,991,015.43                  76,939,194.13
    一年内到期的非流动资产
    其他流动资产                                                  1,875,698.63                   1,025,109.98
    流动资产合计                                                777,175,738.95                 601,609,891.78
    非流动资产:
    可供出售金融资产
    持有至到期投资
    长期应收款
    长期股权投资                                                 76,597,935.32                  76,437,524.58
    中山华帝燃具股份有限公司                          2012 年半年度报告摘要
    投资性房地产
    固定资产                    387,489,968.49                383,619,026.19
    在建工程                      6,068,296.63                  3,951,565.70
    工程物资
    固定资产清理
    生产性生物资产
    油气资产
    无形资产                     67,543,886.36                 66,916,184.21
    开发支出
    商誉
    长期待摊费用                 14,483,203.37                 15,316,895.61
    递延所得税资产                4,228,981.12                  4,228,981.12
    其他非流动资产
    非流动资产合计                556,412,271.29                550,470,177.41
    资产总计                     1,333,588,010.24              1,152,080,069.19
    流动负债:
    短期借款                     40,000,000.00                 40,000,000.00
    交易性金融负债
    应付票据                     86,491,246.84                 80,909,185.88
    应付账款                    325,835,798.13                255,107,267.37
    预收款项                     53,942,236.18                 68,579,235.76
    应付职工薪酬                 10,573,254.77                 14,847,289.81
    应交税费                     33,730,086.61                 15,756,024.69
    应付利息
    应付股利
    其他应付款                   29,065,546.80                  9,030,846.58
    一年内到期的非流动负债
    其他流动负债                168,711,420.57                109,401,523.72
    流动负债合计                  748,349,589.90                593,631,373.81
    非流动负债:
    长期借款
    应付债券
    长期应付款
    专项应付款                     5,011,969.95                 3,650,270.00
    预计负债
    递延所得税负债
    其他非流动负债                  500,000.00                    500,000.00
    非流动负债合计                   5,511,969.95                 4,150,270.00
    负债合计                      753,861,559.85                597,781,643.81
    所有者权益(或股东权益):
    实收资本(或股本)          245,633,388.00                223,303,080.00
    资本公积                     65,654,127.54                 65,654,127.54
    减:库存股
    中山华帝燃具股份有限公司                                                2012 年半年度报告摘要
       专项储备
       盈余公积                                         54,053,661.57                  54,053,661.57
       未分配利润                                   214,385,273.28                  211,287,556.27
       外币报表折算差额
    所有者权益(或股东权益)合计                      579,726,450.39                  554,298,425.38
    负债和所有者权益(或股东权
                                                   1,333,588,010.24                1,152,080,069.19益)总计3、合并利润表
                                                                                           单位: 元
                  项目                附注   本期金额                       上期金额
    一、营业总收入                                     1,176,451,563.56                 906,837,089.96
       其中:营业收入                              1,176,451,563.56                 906,837,089.96
             利息收入
             已赚保费
             手续费及佣金收入二、营业总成本
       其中:营业成本                               771,465,596.42                  604,432,854.21
             利息支出
             手续费及佣金支出
             退保金
             赔付支出净额
             提取保险合同准备金净额
             保单红利支出
             分保费用
             营业税金及附加                              7,347,988.14                   4,803,086.42
             销售费用                               243,174,771.70                  164,676,043.63
             管理费用                                   83,209,926.01                  72,210,470.49
             财务费用                                   -1,258,540.22                  -1,575,414.32
             资产减值损失
    加      :公允价值变动收益(损
                                                                 0.00                           0.00失以“-”号填列)
             投资收益(损失以“-”
                                                          109,183.89                        4,311.83号填列)
          其中:对联营企业和合营企业的投资收益
             汇兑收益(损失以“-”号填列)
    三、营业利润(亏损以“-”号填列)                      72,621,005.40                  62,294,361.36
       加   :营业外收入                                 6,732,577.01                   6,146,402.06
       减   :营业外支出                                  270,924.03                     337,310.17
             其中:非流动资产处置
                                                          149,859.88                     212,799.99损失
    中山华帝燃具股份有限公司                                                              2012 年半年度报告摘要四、利润总额(亏损总额以“-”号
                                                                      79,082,658.38                  68,103,453.25填列)
       减:所得税费用                                                 13,465,913.43                  10,835,962.40
    五、净利润(净亏损以“-”号填列)                                    65,616,744.95                  57,267,490.85
    其中:被合并方在合并前实现
                                                                               0.00的净利润
       归属于母公司所有者的净利
                                                                      62,931,546.28                  55,635,349.94润
       少数股东损益                                                    2,685,198.67                   1,632,140.91
    六、每股收益:                                                --                              --
       (一)基本每股收益                                                    0.256                          0.226
       (二)稀释每股收益                                                    0.256                          0.226七、其他综合收益
    八、综合收益总额                                                      65,616,744.95                  57,267,490.85
    归属于母公司所有者的综合
                                                                      62,931,546.28                  55,635,349.94收益总额
       归属于少数股东的综合收益
                                                                       2,685,198.67                   1,632,140.91总额本期发生同一控制下企业合并的,被合并方在合并前实现的净利润为:0.00 元。
    法定代表人:黄文枝                           主管会计工作负责人:关锡源                  会计机构负责人:石晓梅4、母公司利润表
                                                                                                         单位: 元
                项目                  附注                 本期金额                       上期金额
    一、营业收入                                                       1,128,711,714.17                855,713,984.71
       减:营业成本                                                 748,749,795.89                 583,724,065.30
           营业税金及附加                                              6,710,382.86                   4,373,382.71
           销售费用                                                 222,957,609.14                 147,011,251.45
           管理费用                                                   74,178,674.44                  65,362,857.17
           财务费用                                                   -1,236,547.49                  -1,205,126.87
           资产减值损失
      加:公允价值变动收益(损失以“-”号填列)
           投资收益(损失以“-”号
                                                                        160,410.74                        4,311.83填列)
        其中:对联营企业和合营企业的投资收益
    二、营业利润(亏损以“-”号填列)                                    76,512,210.07                  56,451,866.78
       加:营业外收入                                                  6,168,777.19                   5,769,635.23
       减:营业外支出                                                   252,070.32                     123,865.77
           其中:非流动资产处置损
                                                                        135,070.32                     101,203.08失三、利润总额(亏损总额以“-”号
                                                                      82,428,916.94                  62,097,636.24填列)
    中山华帝燃具股份有限公司                                                 2012 年半年度报告摘要
    减:所得税费用                                      12,340,275.93                  9,313,998.66
    四、净利润(净亏损以“-”号填列)                       70,088,641.01                 52,783,637.58
    五、每股收益:                                  --                               --
    (一)基本每股收益                                           0.29                           0.21
    (二)稀释每股收益                                           0.29                           0.21六、其他综合收益
    七、综合收益总额                                         70,088,641.01                 52,783,637.585、合并现金流量表
                                                                                           单位: 元
                 项目                本期金额                              上期金额一、经营活动产生的现金流量:
    销售商品、提供劳务收到的现金                    995,863,128.14                   800,792,031.81
    客户存款和同业存放款项净增加额
    向中央银行借款净增加额
    向其他金融机构拆入资金净增加额
    收到原保险合同保费取得的现金
    收到再保险业务现金净额
    保户储金及投资款净增加额
    处置交易性金融资产净增加额
    收取利息、手续费及佣金的现金
    拆入资金净增加额
    回购业务资金净增加额
    收到的税费返还
    收到其他与经营活动有关的现金                     14,162,943.93                    11,599,829.06
    经营活动现金流入小计                            1,010,026,072.07                      812,391,860.87
    购买商品、接受劳务支付的现金                    503,247,022.44                   525,164,392.55
    客户贷款及垫款净增加额
    存放中央银行和同业款项净增加额
    支付原保险合同赔付款项的现金
    支付利息、手续费及佣金的现金
    支付保单红利的现金
    支付给职工以及为职工支付的现
                                                     104,568,409.63                    74,893,149.81金
    支付的各项税费                                   76,609,117.11                    65,739,643.19
    支付其他与经营活动有关的现金                    136,838,373.89                   161,402,297.88
    经营活动现金流出小计                                 821,262,923.07                   827,199,483.43
    经营活动产生的现金流量净额                           188,763,149.00                   -14,807,622.56二、投资活动产生的现金流量:
    收回投资收到的现金                                3,904,500.00
    中山华帝燃具股份有限公司                                       2012 年半年度报告摘要
    取得投资收益所收到的现金                       35,793.15
    处置固定资产、无形资产和其他
                                                     180.00                  14,046,300.00长期资产收回的现金净额
    处置子公司及其他营业单位收到的现金净额
    收到其他与投资活动有关的现金                        0.00
    投资活动现金流入小计                            3,940,473.15                 14,046,300.00
    购建固定资产、无形资产和其他
                                               33,838,201.13                 61,758,617.63长期资产支付的现金
    投资支付的现金                               126,000.00                    8,050,000.00
    质押贷款净增加额
    取得子公司及其他营业单位支付的现金净额
    支付其他与投资活动有关的现金                        0.00
    投资活动现金流出小计                           33,964,201.13                 69,808,617.63
    投资活动产生的现金流量净额                    -30,023,727.98                 -55,762,317.63三、筹资活动产生的现金流量:
    吸收投资收到的现金                                                         5,000,000.00
    其中:子公司吸收少数股东投资收到的现金
    取得借款收到的现金                         40,000,000.00                 50,000,000.00
    发行债券收到的现金
    收到其他与筹资活动有关的现金                        0.00
    筹资活动现金流入小计                           40,000,000.00                 55,000,000.00
    偿还债务支付的现金                         40,000,000.00                 40,000,000.00
    分配股利、利润或偿付利息支付
                                               42,324,114.60                 68,396,550.27的现金
    其中:子公司支付给少数股东的股利、利润
    支付其他与筹资活动有关的现金                        0.00
    筹资活动现金流出小计                           82,324,114.60                108,396,550.27
    筹资活动产生的现金流量净额                    -42,324,114.60                 -53,396,550.27四、汇率变动对现金及现金等价物的影响
    五、现金及现金等价物净增加额                  116,415,306.42                -123,966,490.46
    加:期初现金及现金等价物余额              299,582,535.35                360,890,723.85
    六、期末现金及现金等价物余额                  415,997,841.77                236,924,233.396、母公司现金流量表
                                                                                 单位: 元
              项目                 本期金额                      上期金额一、经营活动产生的现金流量:
    销售商品、提供劳务收到的现金              928,232,773.71                721,526,711.98
    收到的税费返还
    中山华帝燃具股份有限公司                             2012 年半年度报告摘要
    收到其他与经营活动有关的现金    11,407,754.65                11,661,460.07
    经营活动现金流入小计                939,640,528.36               733,188,172.05
    购买商品、接受劳务支付的现金   468,488,875.48               494,589,296.61
    支付给职工以及为职工支付的现
                                     84,268,806.32                60,242,249.58金
    支付的各项税费                  68,017,102.47                56,490,953.70
    支付其他与经营活动有关的现金   129,196,194.99               143,891,951.51
    经营活动现金流出小计                749,970,979.26               755,214,451.40
    经营活动产生的现金流量净额          189,669,549.10                -22,026,279.35二、投资活动产生的现金流量:
    收回投资收到的现金
    取得投资收益所收到的现金
    处置固定资产、无形资产和其他
                                                                  14,000,000.00长期资产收回的现金净额
    处置子公司及其他营业单位收到的现金净额
    收到其他与投资活动有关的现金
    投资活动现金流入小计                          0.00                14,000,000.00
    购建固定资产、无形资产和其他
                                     26,478,492.02                49,708,921.04长期资产支付的现金
    投资支付的现金
    取得子公司及其他营业单位支付的现金净额
    支付其他与投资活动有关的现金
    投资活动现金流出小计                 26,478,492.02                49,708,921.04
    投资活动产生的现金流量净额          -26,478,492.02                -35,708,921.04三、筹资活动产生的现金流量:
    吸收投资收到的现金              40,000,000.00                50,000,000.00
    取得借款收到的现金
    发行债券收到的现金
    收到其他与筹资活动有关的现金
    筹资活动现金流入小计                 40,000,000.00                50,000,000.00
    偿还债务支付的现金              40,000,000.00                40,000,000.00
    分配股利、利润或偿付利息支付
                                     42,324,114.60                68,396,550.27的现金
    支付其他与筹资活动有关的现金
    筹资活动现金流出小计                 82,324,114.60               108,396,550.27
    筹资活动产生的现金流量净额          -42,324,114.60                -58,396,550.27四、汇率变动对现金及现金等价物的影响
    五、现金及现金等价物净增加额        120,866,942.48               -116,131,750.66
    加:期初现金及现金等价物余额   249,048,345.24               278,545,110.18
    六、期末现金及现金等价物余额        369,915,287.72               162,413,359.52
    中山华帝燃具股份有限公司                                                                   2012 年半年度报告摘要7、合并所有者权益变动表本期金额
                                                                                                                单位: 元
                                                                  本期金额
                                                归属于母公司所有者权益
             项目                                                                                   少数股东 所有者权
                             实收资
                                    资本公 减:库存 专项储 盈余公 一般风 未分配                       权益     益合计
                             本(或                                                        其他
                                      积       股     备     积   险准备 利润
                             股本)
                             223,303 65,654,1                 63,309,           189,837, 17,408,0 17,408,05 559,511,77一、上年年末余额
                              ,080.00   27.54                  397.71             118.38    56.05      6.05       9.68
    加:会计政策变更
           前期差错更正
           其他
                             223,303 65,654,1                 63,309,           189,837,            17,408,05 559,511,77二、本年年初余额
                              ,080.00   27.54                  397.71             118.38                 6.05       9.68
    三、本期增减变动金额(减少 22,330,                                              -4,059,3            2,685,198 20,956,128
    以“-”号填列)            308.00                                                 77.72                  .67        .95
                                                                                62,931,5            2,685,198 65,616,744(一)净利润
                                                                                   46.28                  .67        .95(二)其他综合收益
                                                                                62,931,5            2,685,198 65,616,744上述(一)和(二)小计
                                                                                   46.28                  .67        .95
    (三)所有者投入和减少资本      0.00     0.00   0.00   0.00     0.00     0.00       0.00     0.00        0.00        0.001.所有者投入资本2.股份支付计入所有者权益的金额3.其他
                             22,330,                                            -66,990,                        -44,660,61
    (四)利润分配                           0.00   0.00   0.00     0.00     0.00                0.00        0.00
                              308.00                                              924.00                              6.001.提取盈余公积
                             22,330,                                            -66,990,                        -44,660,612.提取一般风险准备
                              308.00                                              924.00                              6.003.对所有者(或股东)的分配4.其他
    (五)所有者权益内部结转        0.00     0.00   0.00   0.00     0.00     0.00       0.00     0.00        0.00        0.001.资本公积转增资本(或股本)2.盈余公积转增资本(或股本)3.盈余公积弥补亏损4.其他(六)专项储备1.本期提取2.本期使用(七)其他
    四、本期期末余额             245,633 65,654,1                 63,309,           185,777,            20,093,25 580,467,90
    中山华帝燃具股份有限公司                                                                   2012 年半年度报告摘要
                             ,388.00   27.54                  397.71             740.66                  4.72        8.63上年金额
                                                                                                                单位: 元
                                                                  上年金额
                                                归属于母公司所有者权益
             项目            实收资                                                                 少数股东 所有者权
                                    资本公 减:库存 专项储 盈余公 一般风 未分配                       权益     益合计
                             本(或                                                        其他
                                      积       股     备     积   险准备 利润
                             股本)
                             223,303 65,654,1                 48,425,           132,881, 8,384,81 8,384,812 478,648,85一、上年年末余额
                              ,080.00   27.54                  188.02             649.81     2.23       .23       7.60
    加:同一控制下企业合并产生的追溯调整
    加:会计政策变更
           前期差错更正
           其他
                             223,303 65,654,1                 48,425,           132,881,            8,384,812 478,648,85二、本年年初余额
                              ,080.00   27.54                  188.02             649.81                  .23       7.60
    三、本期增减变动金额(减少                                    14,884,           56,955,4            9,023,243 80,862,922
    以“-”号填列)                                               209.69              68.57                  .82        .08
                                                                                138,830,            4,023,243 142,853,84(一)净利润
                                                                                  602.26                  .82       6.08(二)其他综合收益
                                                                                138,830,            4,023,243 142,853,84上述(一)和(二)小计
                                                                                  602.26                  .82       6.08
                                                                                                    5,000,000 5,000,000.
    (三)所有者投入和减少资本      0.00     0.00   0.00   0.00     0.00     0.00       0.00     0.00
                                                                                                          .00        00
                                                                                                    5,000,000 5,000,000.1.所有者投入资本
                                                                                                          .00        002.股份支付计入所有者权益的金额3.其他
                                                              14,884,           -81,875,                        -66,990,92
    (四)利润分配                  0.00     0.00   0.00   0.00              0.00                0.00        0.00
                                                               209.69             133.69                              4.00
                                                              14,884,           -14,884,1.提取盈余公积
                                                               209.69             209.692.提取一般风险准备
    3.对所有者(或股东)的分                                                       -66,990,                        -66,990,92
    配                                                                                924.00                              4.004.其他
    (五)所有者权益内部结转        0.00     0.00   0.00   0.00     0.00     0.00       0.00     0.00        0.00        0.001.资本公积转增资本(或股本)2.盈余公积转增资本(或股本)3.盈余公积弥补亏损4.其他(六)专项储备1.本期提取2.本期使用
    中山华帝燃具股份有限公司                                                                  2012 年半年度报告摘要(七)其他
                             223,303 65,654,1                 63,309,          189,837,            17,408,05 559,511,77四、本期期末余额
                              ,080.00   27.54                  397.71            118.38                 6.05       9.688、母公司所有者权益变动表本期金额
                                                                                                               单位: 元
                                                                   本期金额
              项目            实收资本                                         一般风险 未分配利 所有者权
                                         资本公积 减:库存股 专项储备 盈余公积
                              (或股本)                                         准备     润     益合计
                              223,303,08 65,654,127                       54,053,661              211,287,55 554,298,42一、上年年末余额
                                    0.00        .54                              .57                    6.27       5.38
    加:会计政策变更
           前期差错更正
           其他
                              223,303,08 65,654,127                       54,053,661              211,287,55 554,298,42二、本年年初余额
                                    0.00        .54                              .57                    6.27       5.38
    三、本期增减变动金额(减少 22,330,308                                                             3,097,717. 25,428,025
    以“-”号填列)                   .00                                                                   01         .01
                                                                                                  70,088,641 70,088,641(一)净利润
                                                                                                         .01        .01(二)其他综合收益
                                                                                                  70,088,641 70,088,641上述(一)和(二)小计
                                                                                                         .01        .01
    (三)所有者投入和减少资本          0.00        0.00   0.00        0.00         0.00       0.00         0.00       0.001.所有者投入资本2.股份支付计入所有者权益的金额3.其他
                              22,330,308                                                          -66,990,92 -44,660,61
    (四)利润分配                                  0.00   0.00        0.00         0.00       0.00
                                      .00                                                               4.00       6.001.提取盈余公积2.提取一般风险准备
                              22,330,308                                                          -66,990,92 -44,660,613.对所有者(或股东)的分配
                                      .00                                                               4.00       6.004.其他
    (五)所有者权益内部结转            0.00        0.00   0.00        0.00         0.00       0.00         0.00       0.001.资本公积转增资本(或股本)2.盈余公积转增资本(或股本)3.盈余公积弥补亏损4.其他(六)专项储备1.本期提取2.本期使用(七)其他
                              245,633,38 65,654,127                       54,053,661              214,385,27 579,726,45四、本期期末余额
                                    8.00        .54                              .57                    3.28       0.39
    中山华帝燃具股份有限公司                                                             2012 年半年度报告摘要上年金额
                                                                                                          单位: 元
                                                                上年金额
              项目             实收资本                                         一般风险 未分配利 所有者权
                                          资本公积 减:库存股 专项储备 盈余公积
                               (或股本)                                         准备       润   益合计
                               223,303,08 65,654,127                    40,242,027           153,973,77 483,173,01一、上年年末余额
                                     0.00        .54                           .68                 5.31       0.53
    加:会计政策变更
           前期差错更正
           其他
                               223,303,08 65,654,127                    40,242,027           153,973,77 483,173,01二、本年年初余额
                                     0.00        .54                           .68                 5.31       0.53
    三、本期增减变动金额(减少以                                            13,811,633           57,313,780 71,125,414
    “-”号填列)                                                                 .89                  .96        .85
                                                                                             138,116,33 138,116,33(一)净利润
                                                                                                   8.85       8.85(二)其他综合收益
                                                                                             138,116,33 138,116,33上述(一)和(二)小计
                                                                                                   8.85       8.85
    (三)所有者投入和减少资本           0.00       0.00   0.00      0.00         0.00    0.00         0.00       0.001.所有者投入资本2.股份支付计入所有者权益的金额3.其他
                                                                        13,811,633           -80,802,55 -66,990,92
    (四)利润分配                       0.00       0.00   0.00      0.00                 0.00
                                                                               .89                 7.89       4.00
                                                                        13,811,633           -13,811,631.提取盈余公积
                                                                               .89                 3.892.提取一般风险准备
                                                                                             -66,990,92 -66,990,923.对所有者(或股东)的分配
                                                                                                   4.00       4.004.其他
    (五)所有者权益内部结转             0.00       0.00   0.00      0.00         0.00    0.00         0.00       0.001.资本公积转增资本(或股本)2.盈余公积转增资本(或股本)3.盈余公积弥补亏损4.其他(六)专项储备1.本期提取2.本期使用(七)其他
                               223,303,08 65,654,127                    54,053,661           211,287,55 554,298,42四、本期期末余额
                                     0.00        .54                           .57                 6.27       5.38
    中山华帝燃具股份有限公司                                               2012 年半年度报告摘要(三)报表附注1、主要会计政策、会计估计的变更以及重大会计差错更正及其影响数(1)会计政策变更本报告期主要会计政策是否变更□ 是 √ 否(2)会计估计变更本报告期主要会计估计是否变更□ 是 √ 否(3)会计差错更正本报告期是否发现前期会计差错□ 是 √ 否2、合并报表合并范围发生变更的理由合并范围未发生变更3、被出具非标准审计报告,列示涉及事项的有关附注
                                                  中山华帝燃具股份有限公司
                                                    董事长:黄文枝
                                                     2012年8月15日