新闻源 财富源

2019年10月21日 星期一

博汇纸业(600966)公告正文

博汇纸业:2011年第一季度报告

公告日期:2011-04-28

山东博汇纸业股份有限公司
         600966



  2011 年第一季度报告
600966                                      山东博汇纸业股份有限公司 2011 年第一季度报告




                                     目录
§1   重要提示 ................................................................       2
§2   公司基本情况 ............................................................       2
§3   重要事项 ................................................................       3
§4   附录 ....................................................................       4




                                        1
600966                                          山东博汇纸业股份有限公司 2011 年第一季度报告


§1 重要提示
1.1 本公司董事会、监事会及其董事、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。


1.2 公司全体董事出席董事会会议。


1.3 公司第一季度财务报告未经审计。


1.4
 公司负责人姓名                                    杨振兴
 主管会计工作负责人姓名                            史霄
 会计机构负责人(会计主管人员)姓名                岳晗
公司负责人杨振兴、主管会计工作负责人史霄及会计机构负责人(会计主管人员)岳晗声明:
保证本季度报告中财务报告的真实、完整。


§2 公司基本情况
2.1 主要会计数据及财务指标
                                                                               币种:人民币
                                                                              本报告期末比
                               本报告期末                 上年度期末          上年度期末增
                                                                                  减(%)
 总资产(元)                  7,013,700,594.42         6,647,700,398.18                 5.51
 所有者权益(或股东权益)
                             3,028,497,446.04         2,969,598,512.08                 1.98
 (元)
 归属于上市公司股东的每
                                            6.00                       5.89            1.87
 股净资产(元/股)
                                                                              比上年同期增
                                        年初至报告期期末
                                                                                  减(%)
 经营活动产生的现金流量
                                                            67,249,901.00            -14.23
 净额(元)
 每股经营活动产生的现金
                                                                   0.1333            -14.17
 流量净额(元/股)
                                                                              本报告期比上
                                   报告期            年初至报告期期末
                                                                              年同期增减(%)
 归属于上市公司股东的净
                               58,898,933.96                58,898,933.96             60.49
 利润(元)
 基本每股收益(元/股)                  0.1167                    0.1167              60.52
 扣除非经常性损益后的基
                                        0.1167                     0.1167             60.97
 本每股收益(元/股)
 稀释每股收益(元/股)                  0.1167                    0.1167              90.38
 加权平均净资产收益率(%)                  1.96                       1.96   增加 0.69 个百

                                            2
600966                                        山东博汇纸业股份有限公司 2011 年第一季度报告


                                                                                     分点
 扣除非经常性损益后的加                                                    增加 0.69 个百
                                          1.96                     1.96
 权平均净资产收益率(%)                                                             分点


扣除非经常性损益项目和金额:
                                                                  单位:元 币种:人民币
                      项目                                         金额
 非流动资产处置损益                                                            36,774.45
 所得税影响额                                                                  -4,596.81
 少数股东权益影响额(税后)                                                   -12,871.06
                      合计                                                     19,306.58


2.2 报告期末股东总人数及前十名无限售条件股东持股情况表
                                                                                单位:股
 报告期末股东总数(户)                                                            63,226
                          前十名无限售条件流通股股东持股情况
     股东名称(全称)         期末持有无限售条件流通股的数量                种类
 山东博汇集团有限公司                             170,397,730     人民币普通股
 中国人寿保险股份有限公
 司-分红-个人分红-                                1,999,994    人民币普通股
 005L-FH002 沪
 银河证券-招行-银河金
                                                     1,754,673    人民币普通股
 星 1 号集合资产管理计划
 三井住友资产管理株式会
                                                     1,699,901    人民币普通股
 社-中国 A 股母基金
 俎淑萍                                              1,534,119    人民币普通股
 东方汇理银行                                        1,470,600    人民币普通股
 杨德胜                                              1,453,400    人民币普通股
 逯颀迅                                              1,380,714    人民币普通股
 张文姬                                              1,362,100    人民币普通股
 于向芹                                              1,359,700    人民币普通股


§3 重要事项
3.1 公司主要会计报表项目、财务指标大幅度变动的情况及原因
√适用 □不适用
1、货币资金期末比期初增加 65.58%,金额为 222,000,670.35 元,主要是期末新增银行借
款尚未使用所致;
2、在建工程期末比期初增加 309.59%,金额为 20,824,555.27 元,主要是年产 75 万吨白卡
纸项目前期开办费用增加所致;
3、工程物资期末比期初增加 2,732,421.61 元,主要是零星工程物资增加所致;
4、应交税费同比增加 93.08%,其主要原因是增值税留抵减少所致;
5、营业收入同比增加 51.66%,金额为 440,538,451.57 元,主要是本期销售量增加所致;
6、营业成本同比增加 51.92%,金额为 364,665,642.13 元,主要是本期销售量增加所致;

                                          3
600966                                       山东博汇纸业股份有限公司 2011 年第一季度报告


7、营业税金及附加同比增加 1,216,135.99 元,主要是子公司博汇浆业及大华纸业根据国税
函[2010]587 号提取营业税金及附加所致;
8、销售费用同比增加 35.88%,主要是本期销售量增加所致;
9、财务费用同比增加 114.38%,主要是资本化利息减少及利率上升利息支出增加所致;
10、营业外收入同比减少 59.3%,减少 79529.08 元,主要是政府补助减少所致;
11、营业外支出同比增加 17,213.51 元,主要是处置资产损失增加所致;
12、所得税费用同比增加 48.73%,主要是本期利润增加所致;
13、投资活动产生的现金流量净额同比减少 60.11%,主要是购建固定资产、无形资产和其
他长期资产所支付的现金同比增加所致;
14、筹资活动产生的现金流量净额同比增加 526.61%,主要是银行借款增加所致;
15、现金及现金等价物净增加额同比增加 472.43%,主要是筹资活动产生的现金流量净额同
比增加所致。


3.2 重大事项进展情况及其影响和解决方案的分析说明
□适用 √不适用


3.3 公司、股东及实际控制人承诺事项履行情况
□适用 √不适用


3.4 预测年初至下一报告期期末的累计净利润可能为亏损或者与上年同期相比发生大幅度
变动的警示及原因说明
□适用 √不适用


3.5 报告期内现金分红政策的执行情况
根据中国证监会《关于修改上市公司现金分红若干规定的决定》的要求,公司于 2009 年 1
月 11 日召开的 2009 年第一次临时股东大会审议通过了关于公司章程中现金分红的修订,明
确了现金分红政策。
2011 年 4 月 18 日,本公司第六届董事会召开第十二次会议,批准 2010 年度利润分配预案:
拟以公司 2010 年末总股本 504,577,642 股为基数,向全体股东按每 10 股派发现金 0.50 元
(含税),拟分配现金股利共计 25,228,882.10 元。剩余未分配利润 786,237,274.39 元转入
下一年度。该分配方案待提交 2010 年度股东大会审议批准后实施。

                                                            山东博汇纸业股份有限公司
                                                                    法定代表人:杨振兴
                                                                      2011 年 4 月 26 日


§4 附录
4.1
                                 合并资产负债表
                                2011 年 3 月 31 日
编制单位: 山东博汇纸业股份有限公司
                                        单位:元 币种:人民币 审计类型:未经审计
                  项目                       期末余额                 年初余额

                                         4
600966                            山东博汇纸业股份有限公司 2011 年第一季度报告


 流动资产:
     货币资金                     560,540,830.10           338,540,159.75
     结算备付金
     拆出资金
     交易性金融资产
     应收票据                     703,951,566.38           696,351,897.54
     应收账款                     516,373,464.65           478,537,441.63
     预付款项                     173,769,561.02           140,784,303.83
     应收保费
     应收分保账款
     应收分保合同准备金
     应收利息
     应收股利
     其他应收款                   10,964,786.48               9,127,384.19
     买入返售金融资产
     存货                         877,064,284.48           779,828,226.86
     一年内到期的非流动资产
     其他流动资产
         流动资产合计         2,842,664,493.11           2,443,169,413.80
 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                  1,000,000.00               1,000,000.00
     投资性房地产
     固定资产                 3,959,117,957.58           4,011,934,633.62
     在建工程                     27,551,155.35               6,726,600.08
     工程物资                       2,732,421.61
     固定资产清理
     生产性生物资产
     油气资产
     无形资产                     169,142,575.28           170,390,349.07
     开发支出
     商誉
     长期待摊费用
     递延所得税资产               11,491,991.49             14,479,401.61
     其他非流动资产
         非流动资产合计       4,171,036,101.31           4,204,530,984.38
             资产总计         7,013,700,594.42           6,647,700,398.18
 流动负债:
     短期借款                 1,765,956,711.59           1,437,247,379.98


                              5
600966                                山东博汇纸业股份有限公司 2011 年第一季度报告


     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
     应付票据                         50,219,900.00             50,219,900.00
     应付账款                         288,938,840.58           351,485,066.69
     预收款项                         61,514,081.89             62,044,193.48
     卖出回购金融资产款
     应付手续费及佣金
     应付职工薪酬                     23,622,527.21             24,268,850.12
     应交税费                         -1,294,047.24            -18,690,971.86
     应付利息                         10,277,257.39               8,025,223.94
     应付股利
     其他应付款                         2,531,280.07              2,748,051.98
     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           120,000,000.00           120,000,000.00
     其他流动负债
         流动负债合计             2,321,766,551.49           2,037,347,694.33
 非流动负债:
     长期借款                         550,700,000.00           551,227,000.00
     应付债券                         805,821,975.65           791,059,592.33
     长期应付款
     专项应付款
     预计负债
     递延所得税负债                   45,981,909.37             45,981,909.37
     其他非流动负债
         非流动负债合计           1,402,503,885.02           1,388,268,501.70
           负债合计               3,724,270,436.51           3,425,616,196.03
 所有者权益(或股东权益):
     实收资本(或股本)               504,577,642.00           504,577,642.00
     资本公积                     1,204,223,261.95           1,204,223,261.95
     减:库存股
     专项储备
     盈余公积                         192,564,721.57           192,564,721.57
     一般风险准备
     未分配利润                   1,127,131,820.52           1,068,232,886.56
     外币报表折算差额
     归属于母公司所有者权益合计   3,028,497,446.04           2,969,598,512.08
     少数股东权益                     260,932,711.87           252,485,690.07


                                  6
600966                                        山东博汇纸业股份有限公司 2011 年第一季度报告


             所有者权益合计               3,289,430,157.91           3,222,084,202.15
            负债和所有者权益总计          7,013,700,594.42           6,647,700,398.18
公司法定代表人: 杨振兴     主管会计工作负责人:史霄    会计机构负责人:岳晗

                                母公司资产负债表
                                2011 年 3 月 31 日
编制单位: 山东博汇纸业股份有限公司
                                            单位:元 币种:人民币 审计类型:未经审计
                  项目                        期末余额                 年初余额
 流动资产:
     货币资金                                 411,843,366.87           143,031,985.27
     交易性金融资产
     应收票据                                 675,935,145.10           696,351,897.54
     应收账款                                 488,223,778.51           439,682,360.76
     预付款项                                 101,793,014.69            86,619,626.09
     应收利息
     应收股利
     其他应收款                                28,257,796.55              7,868,920.70
     存货                                     727,674,020.06           631,543,904.93
     一年内到期的非流动资产
     其他流动资产
         流动资产合计                     2,433,727,121.78           2,005,098,695.29
 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                             655,730,426.13           655,730,426.13
     投资性房地产
     固定资产                             3,601,412,670.86           3,646,060,705.70
     在建工程                                   1,257,185.63                853,500.00
     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                                 156,928,138.66           158,076,709.90
     开发支出
     商誉
     长期待摊费用
     递延所得税资产                             4,899,776.60              8,117,528.48
     其他非流动资产
         非流动资产合计                   4,420,228,197.88           4,468,838,870.21
            资产总计                      6,853,955,319.66           6,473,937,565.50


                                          7
600966                                        山东博汇纸业股份有限公司 2011 年第一季度报告


 流动负债:
      短期借款                            1,667,656,711.59           1,368,947,379.98
      交易性金融负债
      应付票据                                49,000,000.00             49,000,000.00
      应付账款                                774,776,186.19           767,459,507.03
      预收款项                                70,824,971.07             65,144,535.42
      应付职工薪酬                            20,797,475.73             21,379,298.64
      应交税费                                -11,788,126.19           -28,591,209.15
      应付利息                                10,277,257.39               7,903,388.11
      应付股利
      其他应付款                                2,438,480.07              1,594,381.76
      一年内到期的非流动负债                  120,000,000.00           120,000,000.00
      其他流动负债
         流动负债合计                     2,703,982,955.85           2,372,837,281.79
 非流动负债:
      长期借款                                550,700,000.00           551,227,000.00
      应付债券                                805,821,975.65           791,059,592.33
      长期应付款
      专项应付款
      预计负债
      递延所得税负债                          45,981,909.37             45,981,909.37
      其他非流动负债
         非流动负债合计                   1,402,503,885.02           1,388,268,501.70
           负债合计                       4,106,486,840.87           3,761,105,783.49
 所有者权益(或股东权益):
      实收资本(或股本)                      504,577,642.00           504,577,642.00
      资本公积                            1,204,223,261.95           1,204,223,261.95
      减:库存股
      专项储备
      盈余公积                                192,564,721.57           192,564,721.57
      一般风险准备
      未分配利润                              846,102,853.27           811,466,156.49
 所有者权益(或股东权益)合计             2,747,468,478.79           2,712,831,782.01
         负债和所有者权益(或股东
                                          6,853,955,319.66           6,473,937,565.50
 权益)总计
公司法定代表人: 杨振兴     主管会计工作负责人:史霄    会计机构负责人:岳晗


4.2
                                   合并利润表
                                2011 年 1—3 月
编制单位: 山东博汇纸业股份有限公司
                                       单位:元 币种:人民币 审计类型:未经审计


                                          8
600966                                     山东博汇纸业股份有限公司 2011 年第一季度报告


                  项目                     本期金额                 上期金额
 一、营业总收入                        1,293,325,876.48             852,787,424.91
     其中:营业收入                    1,293,325,876.48             852,787,424.91
             利息收入
             已赚保费
             手续费及佣金收入
 二、营业总成本                        1,212,604,663.41             801,050,960.35
     其中:营业成本                    1,067,024,491.26             702,359,449.13
             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                  1,216,135.99
              销售费用                      48,454,896.73            35,660,775.15
              管理费用                      34,967,601.60            34,603,343.27
              财务费用                      60,941,537.83            28,427,521.80
             资产减值损失                                                    -129.00
     加:公允价值变动收益(损失以
 “-”号填列)
            投资收益(损失以“-”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)         80,721,213.07            51,736,464.56
     加:营业外收入                             54,586.92                134,116.00
     减:营业外支出                             17,812.47                      598.96
          其中:非流动资产处置损失
 四、利润总额(亏损总额以“-”号
                                            80,757,987.52            51,869,981.60
 填列)
     减:所得税费用                         13,412,031.76              9,017,844.46
 五、净利润(净亏损以“-”号填列)         67,345,955.76            42,852,137.14
     归属于母公司所有者的净利润             58,898,933.96            36,698,581.91
     少数股东损益                            8,447,021.80              6,153,555.23
 六、每股收益:
     (一)基本每股收益                               0.1167                   0.0727
     (二)稀释每股收益                               0.1167                   0.0613
 七、其他综合收益


                                       9
600966                                          山东博汇纸业股份有限公司 2011 年第一季度报告


 八、综合收益总额                                67,345,955.76            42,852,137.14
        归属于母公司所有者的综合收益
                                                 58,898,933.96            36,698,581.91
 总额
        归属于少数股东的综合收益总额              8,447,021.80              6,153,555.23


公司法定代表人: 杨振兴       主管会计工作负责人:史霄    会计机构负责人:岳晗

                                  母公司利润表
                                2011 年 1—3 月
编制单位: 山东博汇纸业股份有限公司
                                        单位:元 币种:人民币 审计类型:未经审计
                  项目                          本期金额                 上期金额
 一、营业收入                               1,256,475,972.57             801,669,550.88
      减:营业成本                          1,077,659,562.67             691,779,736.23
            营业税金及附加
            销售费用                             45,037,868.60            31,310,482.31
            管理费用                             32,890,535.93            30,881,831.68
            财务费用                             57,363,348.53            23,400,045.56
            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
 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)              43,524,656.84            24,297,455.10
        加:营业外收入                                                        134,116.00
        减:营业外支出                                                              398.96
          其中:非流动资产处置损失
 三、利润总额(亏损总额以“-”号
                                                 43,524,656.84            24,431,172.14
 填列)
        减:所得税费用                            8,887,960.06              6,088,996.51
 四、净利润(净亏损以“-”号填列)              34,636,696.78            18,342,175.63
 五、每股收益:
        (一)基本每股收益                                 0.0686                   0.0364
        (二)稀释每股收益                                 0.0686                   0.0306
 六、其他综合收益
 七、综合收益总额                                34,636,696.78            18,342,175.63
公司法定代表人: 杨振兴       主管会计工作负责人:史霄    会计机构负责人:岳晗


4.3
                                     合并现金流量表
                                     2011 年 1—3 月

                                           10
600966                                         山东博汇纸业股份有限公司 2011 年第一季度报告


编制单位: 山东博汇纸业股份有限公司
                                          单位:元 币种:人民币 审计类型:未经审计
                   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              1,011,070,869.70          748,312,020.18
     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                      293,750.60             494,506.23
         经营活动现金流入小计                  1,011,364,620.30          748,806,526.41
     购买商品、接受劳务支付的现金                 794,711,580.10         577,476,110.86
     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金                53,428,710.93          34,693,961.11
     支付的各项税费                                36,934,876.51          21,546,067.81
     支付其他与经营活动有关的现金                  59,039,551.76          36,687,690.52
         经营活动现金流出小计                     944,114,719.30         670,403,830.30
           经营活动产生的现金流量净额              67,249,901.00          78,402,696.11
 二、投资活动产生的现金流量:
     收回投资收到的现金
     取得投资收益收到的现金
     处置固定资产、无形资产和其他长期资
                                                       270,000.00
 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                       40,152.53
         投资活动现金流入小计                          310,152.53
     购建固定资产、无形资产和其他长期资
                                                  138,629,157.33          86,390,839.52
 产支付的现金
     投资支付的现金
     质押贷款净增加额


                                          11
600966                                            山东博汇纸业股份有限公司 2011 年第一季度报告


     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                       138,629,157.33          86,390,839.52
            投资活动产生的现金流量净额              -138,319,004.80         -86,390,839.52
 三、筹资活动产生的现金流量:
        吸收投资收到的现金
        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                           756,940,734.30         332,605,978.17
        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                       756,940,734.30         332,605,978.17
        偿还债务支付的现金                           430,707,605.56         261,402,318.06
        分配股利、利润或偿付利息支付的现金            33,163,354.59          23,933,122.12
        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                                             500,000.00
          筹资活动现金流出小计                       463,870,960.15         285,835,440.18
            筹资活动产生的现金流量净额               293,069,774.15          46,770,537.99
 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                        222,000,670.35          38,782,394.58
        加:期初现金及现金等价物余额                 265,930,674.80         455,952,985.80
 六、期末现金及现金等价物余额                        487,931,345.15         494,735,380.38
公司法定代表人: 杨振兴       主管会计工作负责人:史霄      会计机构负责人:岳晗

                                母公司现金流量表
                                  2011 年 1—3 月
编制单位: 山东博汇纸业股份有限公司
                                             单位:元 币种:人民币 审计类型:未经审计
                    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                 908,278,558.36        661,211,195.86
        收到的税费返还
        收到其他与经营活动有关的现金                       67,920.93            489,005.07
          经营活动现金流入小计                       908,346,479.29        661,700,200.93
        购买商品、接受劳务支付的现金                 718,684,250.37        578,761,463.60
        支付给职工以及为职工支付的现金                47,898,053.93         30,365,097.79
        支付的各项税费                                19,431,958.81           6,606,836.29
        支付其他与经营活动有关的现金                  53,589,402.29         32,444,204.74
          经营活动现金流出小计                       839,603,665.40        648,177,602.42
            经营活动产生的现金流量净额                68,742,813.89         13,522,598.51
 二、投资活动产生的现金流量:

                                             12
600966                                         山东博汇纸业股份有限公司 2011 年第一季度报告


     收回投资收到的现金
     取得投资收益收到的现金
     处置固定资产、无形资产和其他长期资
 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
     购建固定资产、无形资产和其他长期资
                                                   64,880,833.15         86,390,839.52
 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                      64,880,833.15         86,390,839.52
           投资活动产生的现金流量净额             -64,880,833.15        -86,390,839.52
 三、筹资活动产生的现金流量:
     吸收投资收到的现金
     取得借款收到的现金                           726,940,734.30        332,605,978.17
     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                     726,940,734.30        332,605,978.17
     偿还债务支付的现金                           430,707,605.56        261,402,318.06
     分配股利、利润或偿付利息支付的现金            31,283,727.88         22,415,457.73
     支付其他与筹资活动有关的现金                                            500,000.00
         筹资活动现金流出小计                     461,991,333.44        284,317,775.79
           筹资活动产生的现金流量净额             264,949,400.86         48,288,202.38
 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                     268,811,381.60        -24,580,038.63
     加:期初现金及现金等价物余额                  71,642,400.32        445,496,328.96
 六、期末现金及现金等价物余额                     340,453,781.92        420,916,290.33
公司法定代表人: 杨振兴    主管会计工作负责人:史霄      会计机构负责人:岳晗




                                          13