HONG KONG, March 20, 2013 /PRNewswire/ -- Tencent Holdings Limited ("Tencent" or the "Company", SEHK 00700), a leading
provider of comprehensive Internet services in China, today announced the unaudited
consolidated results for the fourth quarter of 2012 and audited
consolidated results for the year ended December 31, 2012.
Highlights of 2012 full
year:
- Total revenues were RMB43,893.7
million (USD6,983.3
million[1]), an increase of 54.0% over the year ended
December 31, 2011 ("YoY").
- Revenues from Internet value-added services ("IVAS") were
RMB31,995.2 million (USD5,090.3 million), an increase of 38.9%
YoY.
- Revenues from mobile & telecommunications value-added
services ("MVAS") were RMB3,723.0
million (USD592.3 million), an
increase of 13.8% YoY.
- Revenues from online advertising were RMB3,382.3 million (USD538.1 million), an increase of 69.8% YoY.
- Revenues from e-Commerce transactions were RMB4,427.8 million (USD704.4 million).
- Gross profit was RMB25,686.4
million (USD4,086.6 million),
an increase of 38.3% YoY. Gross margin decreased to
58.5% from 65.2% last year.
- Operating profit was RMB15,479.4
million (USD2,462.7 million),
an increase of 26.3% YoY. Operating margin decreased to 35.3%
from 43.0% last year.
Non-GAAP operating profit[2] was RMB17,052.8
million (USD2,713.0 million),
an increase of 29.1% YoY. Non-GAAP operating margin
decreased to 38.9% from 46.4% last year.
- Profit for the year was RMB12,784.9
million (USD2,034.0 million),
an increase of 25.0% YoY. Net margin decreased to 29.1% from
35.9% last year.
Non-GAAP profit for the period[2] was RMB14,397.8 million (USD2,290.6 million), an increase of 30.8%
YoY. Non-GAAP net margin decreased to 32.8% from 38.6%
last year.
- Profit attributable to equity holders of the Company for the
year was RMB12,731.9 million
(USD2,025.6 million), an increase of
24.8% YoY.
Non-GAAP profit attributable to equity holders of the Company for
the year[2] was RMB14,286.4 million
(USD2,272.9 million), an increase of
30.6% YoY.
- Basic earnings per share were RMB6.965. Diluted earnings per share were
RMB6.833 .
- The Board of Directors has recommended a final dividend of
HKD1.00 per share for the year ended
December 31, 2012, subject to the
approval of the shareholders at the Annual General Meeting.
The proposed dividend will be payable on May
30, 2013.
Highlights of the
fourth quarter of
2012:
- Total revenues were RMB12,153.1
million (USD1,933.5 million),
an increase of 5.1% over the third quarter of 2012 ("QoQ") or an
increase of 53.4% over the fourth quarter of 2011("YoY").
- Revenues from IVAS were RMB8,455.9
million (USD1,345.3 million),
an increase of 1.0% QoQ or an increase of 32.1% YoY.
- Revenues from MVAS were RMB933.9
million (USD148.6 million), a
decrease of 1.3% QoQ or an increase of 9.3% YoY.
- Revenues from online advertising were RMB947.3 million (USD150.7
million), a decrease of 6.7% QoQ or an increase of 58.3%
YoY.
- Revenues from e-Commerce transactions were RMB1,683.6 million (USD267.8 million), an increase of 48.5% QoQ.
- Gross profit was RMB6,880.5
million (USD1,094.7 million),
an increase of 1.5% QoQ or an increase of 32.8% YoY.
Gross margin decreased to 56.6% from 58.6% last quarter.
- Operating profit was RMB3,726.1
million (USD592.8 million), a
decrease of 9.7% QoQ or an increase of 20.5% YoY.
Operating margin decreased to 30.7% from 35.7% last
quarter.
Non-GAAP operating profit[2] was RMB4,320.2
million (USD687.3 million), a
decrease of 2.8% QoQ or an increase of 22.9% YoY.
Non-GAAP operating margin decreased to 35.5% from 38.4% last
quarter.
- Profit for the quarter was RMB3,470.8
million (USD552.2 million), an
increase of 7.1% QoQ or an increase of 36.0% YoY. Net
margin increased to 28.6% from 28.0% last quarter.
Non-GAAP profit for the quarter[2] was RMB4,089.7 million (USD650.7 million), an increase of 14.0% QoQ or an
increase of 39.6% YoY. Non-GAAP net margin increased to
33.7% from 31.0% last quarter.
- Profit attributable to equity holders of the Company for the
quarter was RMB3,463.6 million
(USD551.0 million), an increase of
7.6% QoQ or an increase of 36.5% YoY.
Non-GAAP profit attributable to equity holders of the Company for
the quarter[2] was RMB4,067.8 million
(USD647.2 million), an increase of
14.5% QoQ or an increase of 40.3% YoY.
- Basic earnings per share were RMB1.890. Diluted earnings per share
were RMB1.856.
- Key platform statistics:
- Monthly active Instant Messaging ("IM") user accounts were
798.2 million, an increase of 1.8% QoQ or an increase of 10.7%
YoY.
- Peak simultaneous online IM user accounts were 176.4 million,
an increase of 5.4% QoQ or an increase of 15.5% YoY.
- Monthly active Qzone user accounts were 602.7 million, an
increase of 1.7% QoQ or an increase of 9.2% YoY; Monthly active
Pengyou user accounts were 247.3 million, a decrease of 4.5% QoQ or
an increase of 22.1% YoY.
- Peak simultaneous online QQ Game Platform user accounts were
8.8 million, a decrease of 6.4% QoQ or an increase of 4.8%
YoY.
- Fee-based IVAS registered subscriptions were 70.9 million, a
decrease of 3.9% QoQ or a decrease of 8.2% YoY.
- Fee-based MVAS registered subscriptions were 33.6 million, a
decrease of 0.3% QoQ or an increase of 7.0% YoY.
[1] Figures stated in
USD are based on USD1 to RMB6.2855
|
|
[2] See "Non-GAAP
Financial Measures" section for more details on the reasons for
presenting these measures
|
|
Mr. Ma Huateng, Chairman and CEO
of Tencent, said, "During 2012,
widespread smartphone adoption brought both disruption and
opportunities to the China Internet industry. At Tencent, we began to see early results from
substantial investments we have made, and continue to make, in
mobile Internet products. Tencent now provides many of China's most popular smartphone apps for
activities such as communications, social networking, web browsing,
games, news, and music, among others. These apps enable us to
reach users who are increasingly spending time on smartphones,
extend our ecosystem from PCs to mobile, and provide new
mobile-specific features unavailable on PCs. During the year,
we also introduced a powerful targeted advertising system
leveraging our social networks, built the market-leading open
platform in partnership with third party developers, diversified
our game revenue internationally, and ramped up a sizeable
e-commerce business. As a result, we achieved healthy
increases in revenue and earnings in 2012, while continuing to
invest aggressively in platforms, innovation and technology in
order to enhance value to our users and drive long-term growth for
our company."
Financial Review for the Fourth Quarter of 2012
IVAS revenues increased 1.0% QoQ to RMB8,455.9 million and represented 69.6% of our
total revenues for the fourth quarter of 2012. Online game
revenues amounted to RMB5,990.4
million, broadly stable compared to the previous quarter.
We registered growth in revenues from international markets
and new self-developed titles. These factors were largely
offset by the impact of weaker seasonality in China and our focus on future expansion packs
rather than marketing for several major titles. Revenues from
our community and open platforms climbed by 2.8% to RMB2,465.5 million. This primarily reflected an
increase in revenues from item-based sales within applications on
our open platforms. Revenues from QQ Membership also
increased as a result of promotional activities.
MVAS revenues decreased 1.3% QoQ to RMB933.9 million and represented 7.7% of our
total revenues. This mainly reflected a decrease in revenues
from our bundled SMS packages, partially offset by revenue growth
from our mobile games and mobile books.
Online advertising revenues decreased 6.7% QoQ to RMB947.3 million and represented 7.8% of our
total revenues. This primarily reflected a decrease in brand
display advertising revenues driven by the absence of the positive
impact arising from the London Olympic Games, as well as weaker
seasonality, partially offset by increased revenues from
performance-based social advertising on our social networks and
search advertising on our e-Commerce platforms.
e-Commerce transactions revenues increased 48.5% QoQ to
RMB1,683.6 million and represented
13.8% of our total revenues. This mainly reflected an
increase in volume of principal e-Commerce transactions as a result
of seasonal promotional activities and geographic expansion in
southern China from the original
eastern China base. Fees
generated from transactions on our marketplaces also increased.
Other Key Financial Information for the Fourth Quarter of
2012
Share-based compensation was RMB302.8
million for the fourth quarter of 2012 as compared with
RMB217.3 million for the previous
quarter.
Capital expenditure was RMB1,783.8
million for the fourth quarter of 2012 as compared with
RMB1,132.3 million for the previous
quarter.
The Company didn't repurchase any shares on the Stock Exchange
during the fourth quarter of 2012 and the previous quarter.
As at December 31, 2012, net cash
position totaled RMB27,381.3 million
which excluded borrowings of RMB3,182.8
million and long-term notes payable of RMB7,516.8 million.
As at December 31, 2012, the total
number of shares of the Company in issue was 1.853 billion.
Business Review and Outlook
2012 was a year of challenge and change, during which
Tencent sharpened its focus on mobile
Internet experiences.
From a macro perspective, China
experienced slower GDP growth amid economic uncertainties in
Europe and the US.
China's Internet user growth
continued to decelerate during the year as the scale of Internet
user base expanded further and penetration reached 42% at the end
of 2012 according to China Internet Network Information Center,
limiting the simple growth brought about by new Internet
users. Nevertheless, engagement per user increased further as
the Internet deepened its penetration into users' daily lives and
the value chains of different business sectors in China. As a
result, business opportunities available on the Internet continued
to broaden. We have been and will continue making substantial
investment in our platforms and services to better serve our users
and to catalyse the emergence of these business opportunities.
During the year, there was a significant shift in user activity
from PC to mobile, driven by rapid expansion of China's mobile Internet user base, enhanced
capabilities of smartphones and increased adoption of compelling
mobile applications. Offering a revolutionary user
experience, the mobile Internet is reshaping existing business
models and the industry value chain. Against this backdrop,
Tencent and some peers have been
aggressively investing in products and marketing to build their
mobile user base, although business models on the mobile Internet
remain uncertain and, in areas such as advertising and value-added
services, monetisation lags behind traffic growth.
2012 witnessed the continued evolution of other major Internet
sectors in China. For the online games sector, mobile games
and web games increasingly supplemented client games as drivers of
industry user growth, albeit from a relatively low base. In
the online advertising sector, advertisers shifted part of their
spending to video advertising and, more notably, to
performance-based social advertising. For the e-Commerce
sector, B2C competition was intense but showed signs of moderation
towards the end of the year, while transaction volumes maintained
rapid growth.
Overall Financial Performance
We achieved significant growth in revenues and earnings in
2012. Our diversified business portfolio, focus on building
user platforms, and commitment to creating healthy industry value
chains have enabled Tencent to remain
resilient despite rapid and unpredictable value migration within
the Internet industry.
- IVAS. Our online game business extended its
leadership in China via new game
genres, and achieved significant revenue contributions from
international markets. For our community and open platforms,
the year saw healthy revenue growth, primarily driven by a strong
increase in item-based sales within applications on our open
platforms.
- MVAS. The business benefited from revenue growth
in mobile games and our bundled SMS packages. Mobile books
also demonstrated promising growth potential.
- Online advertising. We achieved
above-industry-average revenue growth rates, primarily due to
performance-based social advertising, as well as market share gains
in portal and online video advertising.
- e-Commerce transactions. In 2012, we
stepped up the scale of our B2C e-Commerce transactions
business. Despite a highly competitive environment, we
achieved significant growth in transaction volume and revenues
through the year.
In the fourth quarter of 2012, the year-on-year growth rates of
our revenues and earnings remained robust.
- IVAS. On a year-on-year basis, our online game
business benefited from increased activity of our major titles,
higher contributions from international markets and new
self-developed titles launched during 2012. Item-based sales
on our open platforms enjoyed strong year-on-year revenue
growth.
- MVAS. Overall year-on-year revenue growth rate of
the business reduced mainly due to slower subscriptions growth for
our bundled SMS packages. Mobile games and mobile books
continued to grow significantly compared to the same period last
year.
- Online advertising. The business sustained
significant revenue growth on a year-on-year basis, mainly driven
by performance-based social advertising, video advertising and
search advertising on our e-Commerce platforms. Traditional
brand display advertising also registered solid growth.
- e-Commerce transactions. Principal transactions
grew sequentially as a result of seasonal promotions and geographic
expansion in southern China from
the original eastern China
base. Transaction volume on our marketplaces also increased
on a quarter-on-quarter basis.
Strategic Highlights
In 2012, we established strong presence in a wide range of
mobile application categories such as communications, social
networking, media, security and browser. We have developed
some of China's most popular
mobile applications, including Wireless QQ and Weixin. While
we will continue to invest aggressively in developing and marketing
independent mobile services such as our security product and web
browser, we are also organically integrating new applications into
Weixin, which can enhance our users' experience while leveraging
their existing social connections.
We reinforced and extended our social leadership during the
year, with continued user expansion on our core platforms. We
also deepened the integration of these platforms to further improve
user engagement and enhanced the mobilisation of PC-oriented
platforms to cater for increasing usage of the mobile
Internet. Meanwhile, our open platforms continued to grow and
create value for users and third-party developers.
In May 2012, we announced a
re-organisation of our business units into six new business groups
and a wholly-owned subsidiary focusing on e-Commerce
business. This allows us to optimise resource allocation, to
reinforce our entrepreneurial spirit, execution and innovation, and
to sharpen our focus on users' needs. Each business line
continues to leverage company-wide synergies under the new
organisational structure.
Our business is increasingly benefitting from investments we
have made in companies whose products or services are complementary
to our own. For example, Riot Games' LoL has attained
widespread popularity, strengthening our game portfolio in
China and broadening our game
revenue internationally. During 2012, we continued to
selectively invest in companies where we see opportunities for
long-term strategic benefits, notably businesses which can supply
first-class products into our platforms, and businesses which we
see as driving change in the Internet industry. For example,
we purchased minority stakes in Epic Games, a US-based development
team with a long history of creating popular games and a
market-leading game development engine, and in Kakao, a leading
mobile messaging service provider in Korea.
We completed a USD600 million
senior unsecured notes offering in September 2012. This is
our second international bond issue, following our first such
transaction in December 2011,
reflecting investors' confidence in our business model and
financial performance. We remain firmly committed to
maintaining our strong credit profile and investment grade credit
ratings.
Divisional and Product Highlights
Communication Platforms
QQ IM, the largest online community in China, grew steadily in 2012. MAU
reached 798 million at the end of 2012, representing a year-on-year
growth rate of 11%, which was broadly in line with the Internet
user growth rate in China. PCU increased by 16% year-on-year
to 176 million. Driven by increasing adoption of the mobile
Internet, our mobile user base grew more rapidly compared to our PC
user base.
Weixin enjoyed substantial user growth in 2012 , thanks to its
innovative features and compelling user experience. It has
quickly become a major communications and social platform for
smartphone users in China. Beyond
the domestic market, we have launched the product "WeChat" which
leverages Weixin's technology to serve the international markets.
Recently, total registered user accounts of Weixin and Wechat have
exceeded 300 million.
Social Platforms
Our leading social networks registered solid growth, with
increase in the scale and activity of mobile users. MAU of
Qzone increased by 9% year-on-year to 603 million at the end of
2012, while MAU of Pengyou increased by 22% to 247 million.
Weixin Moments, a feature within Weixin which enables users to
share experiences with their Weixin contact lists, enjoyed rapid
user adoption.
Media Platforms
In 2012, our media platforms expanded further with enhanced
media influence and brand position. QQ.com maintained its
position as the most-visited portal in China with solid traffic growth, leveraging
the opportunities presented by the London Olympic Games. We
also extended our vertical channels, such as news and finance, to
the mobile Internet via vertical-specific smartphone
applications. Tencent Microblog
reached 87 million DAU at the end of 2012. As the growth of
microblog users in China
decelerates, we are exploring integration points between
Tencent Microblog and Weixin to
deepen our differentiation. Tencent Video gained significant audience share
during the year riding on content enrichment and user experience
enhancement, and has become one of the leading online video
platforms in China in terms of
monthly unique visitors and video views.
IVAS
Our IVAS registered subscriptions count declined during 2012,
primarily due to stringent measures we launched in the second
quarter, which aimed to improve the quality of our subscriber base
by cleaning up certain user accounts acquired through mobile
channels, for whom fee collection was unlikely. To cater for
users' increasing activity on mobile, we are enriching the
mobile-related features and privileges of our IVAS subscription
services.
We operate multiple open platforms providing third-party
application developers with access to a large user base across our
diverse product portfolio, including Qzone, QQ Game, and
Tencent Microblog. In 2012, we
increased significantly the number of third-party applications on
our open platforms by collaborating with more developers and
enhancing the support we provide to them. With increased user
base and user activity, we achieved rapid growth in item-based
sales within applications. To position for future growth
opportunities, we are extending our open platforms to the mobile
Internet and enriching our platforms with a greater diversity of
applications.
Our online game business extended its domestic leadership,
supported by growth in our major titles and contribution from
self-developed titles launched during the year, including Legend of
Yulong and Legend of Xuanyuan. We also achieved significant
growth in international markets riding on the success of LoL.
Our QQ Game Platform benefited from increased user activity and its
PCU reached 8.8 million in the fourth quarter of 2012. In the
future, we will focus on strengthening our market leadership by
further enriching our game portfolio and by increasing our
penetration into the web game and mobile game sectors. We
will also continue to explore opportunities in international
markets.
MVAS
In 2012, our MVAS business registered steady revenue increase,
mainly driven by our bundled SMS packages and mobile games.
In addition, mobile books registered strong revenue growth, albeit
from a relatively low base.
During the year, we increased our focus on mobile games and
expanded our game portfolio as we believe that the sector presents
one of the key business opportunities on the mobile Internet.
In addition, our mobile browser and mobile security product
enhanced their market positions with significant user
growth.
For certain key services such as QQ IM, Qzone and games, we
managed the PC and mobile versions separately in the past. To
deliver a unified user experience across platforms, we are now
aligning the product development and management of these services
between PC and mobile versions.
Online Advertising
Our online advertising business achieved strong revenue growth
in 2012, underpinned by growth in brand display advertising and
performance-based social advertising. In addition, search
advertising registered growth.
In brand display advertising, we achieved healthy revenue growth
and market share gains against a challenging macro
environment. We also leveraged the London Olympic Games to
better penetrate selected up-scale brand advertisers. Riding
on the rapid user and traffic growth of Tencent Video, our online video advertising
revenues grew strongly during the year. Traditional brand
display advertising experienced solid growth along with increased
traffic and the enhanced media influence of our
platforms.
In performance-based social advertising, we benefited
significantly from the launch of our targeted advertising system on
social networks, which was well-received by advertisers such as
e-Commerce companies and application developers. Supported by
greater impression volume and improved click-through rates,
performance-based social advertising has become a significant
revenue contributor to our online advertising business.
In search advertising, we benefited from the rapid growth of
e-Commerce search and new contributions from mobile search.
We are in the process of revamping our search business and will
focus on improving our basic search experience and
operations.
e-Commerce Transactions
In 2012, we stepped up the scale of our B2C e-Commerce
transactions business in certain product categories, such as
consumer electronics, and registered significant growth in
transaction volume. During the year, we expanded our
geographical coverage and increased investments in logistics and
fulfillment infrastructure. Our business structure was also
re-organised to enable more focused and efficient management.
Although the e-Commerce industry is highly competitive, we
believe that it is an appealing downstream opportunity to leverage
our competitive advantages which include our massive logged-in user
base, our existing billing and payment relationships with
consumers, our insight into our users' interests, and our network's
ability to enhance "word-of-mouth" effect by users. Looking
ahead, we will continue to expand our geographic presence in
China, to improve user experience
by investing in our business infrastructure and to explore new
opportunities such as mobile commerce.
Outlook for 2013
During 2013, we intend to:
- Extend our communications and social leadership from PC to
smartphone via applications such as Wireless QQ and Weixin, and
enrich user experience by integrating additional services into
these applications. Such additional services may include
content applications, games, and location-based activities, among
others.
- Take advantage of the disruptive opportunities which the mobile
Internet creates to expand our product range and reach with users
beyond what we have achieved on PC. In China, we are investing aggressively in our
mobile security software and mobile browser services.
Internationally, we are stepping up our marketing investment to
acquire users for WeChat.
- Serve our users relevant content, products, and advertising by
making appropriately targeted recommendations at the right time and
under the right circumstances. We believe our logged-in
relationship with users, together with our users' desire to share
experiences with friends via our communications and social
platforms, will enable us to provide highly relevant
recommendations and customisation, which represent competitive
advantages in downstream activities such as e-Commerce, digital
entertainment, and media content. We will continue to invest
heavily in such downstream activities, including e-Commerce and
advertising, so as to fully capture the revenue opportunities
surrounding our platforms.
In view of the increasing integration between the PC and mobile
Internet, we will combine the IVAS and MVAS segments in our
financial reports and merge related revenue categories under IVAS
and MVAS from the first quarter of 2013 onwards. We believe
that this adjustment in financial reporting better reflects current
market trends and our future business development.
# # #
About Tencent
Tencent aims to enrich the
interactive online experience of Internet users by providing a
comprehensive range of Internet and wireless value-added
services. Through its various online platforms,
including Instant Messaging QQ, web portal QQ.com, the QQ Game
Platform under Tencent Games,
multi-media social networking service Qzone and wireless portal,
Tencent services the largest online
community in China and fulfills
the user's needs for communication, information, entertainment and
e-Commerce on the Internet.
Tencent has four main streams of
revenues: Internet value-added services, mobile and
telecommunications value-added services, online advertising and
e-Commerce.
Shares of Tencent Holdings Limited
are traded on the Main Board of the Stock Exchange of Hong Kong
Limited, under stock code 00700. The Company became a
constituent of the Hong Kong's
Hang Seng Index (HSI) on June 10,
2008. For more information, please visit
www.tencent.com/ir.
For enquiries, please contact:
Catherine Chan Tel: (86) 755
86013388 ext 88369 or (852) 31485100 Email: cchan#tencent.com
Jane Yip Tel: (86) 755 86013388 ext
81374 or (852) 31485100 Email: janeyip#tencent.com
Non-GAAP Financial Measures
To supplement the consolidated results of the Company prepared
in accordance with IFRS, certain non-GAAP financial measures,
including non-GAAP operating profit, non-GAAP operating margin,
non-GAAP profit for the period, non-GAAP net margin and non-GAAP
profit attributable to equity holders of the Company, have been
presented in this press release. These unaudited
non-GAAP financial measures should be considered in addition to,
not as a substitute for, measures of the Company's financial
performance prepared in accordance with IFRS. In
addition, these non-GAAP financial measures may be defined
differently from similar terms used by other
companies.
The Company's management believes that the non-GAAP financial
measures provide investors with useful supplementary information to
assess the performance of the Company's core operations by
excluding certain non-cash items and certain impact of
acquisitions.
Forward-Looking Statements
This press release contains forward-looking statements
relating to the business outlook, forecast business plans and
growth strategies of the Company. These forward-looking
statements are based on information currently available to the
Company and are stated herein on the basis of the outlook
at the time of this press release. They
are based on certain expectations, assumptions and premises, some
of which are subjective or beyond our control. These
forward-looking statements may prove to be incorrect and may not be
realized in future. Underlying the forward-looking
statements is a large number of risks and uncertainties.
Further information regarding these risks and uncertainties
is included in our other public disclosure documents on our
corporate website.
CONSOLIDATED INCOME
STATEMENT In RMB '000 (unless otherwise stated)
|
|
Unaudited
|
|
Audited
|
|
4Q2012
|
4Q2011
|
|
2012
|
2011
|
Revenues
|
12,153,053
|
7,922,451
|
|
43,893,711
|
28,496,072
|
Internet VAS
|
8,455,911
|
6,401,763
|
|
31,995,183
|
23,042,758
|
Mobile & Telecom VAS
|
933,901
|
854,310
|
|
3,722,968
|
3,270,841
|
Online advertising
|
947,258
|
598,438
|
|
3,382,328
|
1,992,216
|
e-Commerce transactions
|
1,683,562
|
-
|
|
4,427,806
|
-
|
Others
|
132,421
|
67,940
|
|
365,426
|
190,257
|
Cost of
revenues
|
(5,272,571)
|
(2,741,535)
|
|
(18,207,360)
|
(9,928,308)
|
Gross
profit
|
6,880,482
|
5,180,916
|
|
25,686,351
|
18,567,764
|
Gross
margin
|
56.6%
|
65.4%
|
|
58.5%
|
65.2%
|
Interest
income
|
266,351
|
137,623
|
|
835,671
|
468,990
|
Other (losses)/gains,
net
|
(202,248)
|
69,725
|
|
(283,900)
|
420,803
|
Selling and marketing
expenses
|
(1,094,775)
|
(743,657)
|
|
(2,993,437)
|
(1,920,853)
|
General and
administrative expenses
|
(2,123,735)
|
(1,553,038)
|
|
(7,765,272)
|
(5,283,154)
|
Operating
profit
|
3,726,075
|
3,091,569
|
|
15,479,413
|
12,253,550
|
Operating
margin
|
30.7%
|
39.0%
|
|
35.3%
|
43.0%
|
Finance (costs)/income,
net
|
(62,802)
|
(5,494)
|
|
(347,518)
|
35,505
|
Share of losses of
associates
|
(28,856)
|
(63,721)
|
|
(54,386)
|
(24,255)
|
Share of losses of
jointly controlled entities
|
(12,410)
|
(40,819)
|
|
(26,494)
|
(165,731)
|
Profit before income
tax
|
3,622,007
|
2,981,535
|
|
15,051,015
|
12,099,069
|
Income tax
expense
|
(151,201)
|
(430,332)
|
|
(2,266,163)
|
(1,874,238)
|
Profit for the
period
|
3,470,806
|
2,551,203
|
|
12,784,852
|
10,224,831
|
Net
margin
|
28.6%
|
32.2%
|
|
29.1%
|
35.9%
|
Attributable
to:
|
|
|
|
|
|
Equity holders of the Company
|
3,463,593
|
2,537,026
|
|
12,731,871
|
10,203,083
|
Non-controlling interests
|
7,213
|
14,177
|
|
52,981
|
21,748
|
|
|
|
|
|
|
Non-GAAP profit
attributable to equity holders of the Company
|
4,067,756
|
2,899,588
|
|
14,286,423
|
10,940,208
|
|
|
|
|
|
|
Earnings per
share (GAAP)
|
|
|
|
|
|
- basic (RMB)
|
1.890
|
1.396
|
|
6.965
|
5.609
|
- diluted
(RMB)
|
1.856
|
1.370
|
|
6.833
|
5.490
|
CONSOLIDATED
STATEMENT OF COMPREHENSIVE INCOME In RMB '000 (unless
otherwise stated)
|
|
Unaudited
|
|
Audited
|
|
4Q2012
|
4Q2011
|
|
2012
|
2011
|
Profit for the period
|
3,470,806
|
2,551,203
|
|
12,784,852
|
10,224,831
|
Other comprehensive
income, net of tax:
|
|
|
|
|
|
Net gains/ (losses) from
changes in fair
value of available-for-sale
financial
assets
|
103,105
|
(324,624)
|
|
823,893
|
(1,233,873)
|
Currency translation
differences
|
(3,879)
|
(21,067)
|
|
10,065
|
(34,256)
|
Total comprehensive
income for the period
|
3,570,032
|
2,205,512
|
|
13,618,810
|
8,956,702
|
Attributable
to:
|
|
|
|
|
|
Equity holders of the Company
|
3, 564,351
|
2,194,008
|
|
13,566,608
|
8,937,627
|
Non-controlling interests
|
5,681
|
11,504
|
|
52,202
|
19,075
|
OTHER FINANCIAL
INFORMATION In RMB '000 (unless otherwise
stated)
|
|
Unaudited
|
|
Audited
|
|
4Q2012
|
3Q2012
|
4Q2011
|
|
2012
|
2011
|
EBITDA (a)
|
4,362,868
|
4,591,603
|
3,502,553
|
|
17,540,340
|
13,298,239
|
Adjusted EBITDA
(a)
|
4,640,940
|
4,784,020
|
3,722,671
|
|
18,445,132
|
14,030,930
|
Adjusted
EBITDA margin (b)
|
38.2%
|
41.4%
|
47.0%
|
|
42.0%
|
49.2%
|
Interest
expense
|
103,536
|
86,104
|
27,959
|
|
326,562
|
72,537
|
Net cash
(c)
|
27,381,274
|
23,492,375
|
17,667,030
|
|
27,381,274
|
17,667,030
|
Capital expenditures
(d)
|
1,783,830
|
1,132,314
|
891,994
|
|
4,493,430
|
3,689,199
|
|
|
|
|
|
|
|
Note:
(a) EBITDA
consists of operating profit less interest income, and plus other
losses/(gains), net, depreciation of fixed assets and investment
properties and amortisation of intangible assets. Adjusted
EBITDA consists of EBITDA plus equity-settled share-based
compensation expenses.
(b) Adjusted
EBITDA margin is calculated by dividing Adjusted EBITDA by
revenues.
(c) Net cash
represents year/period end balance and is calculated as cash and
cash equivalents, short-term and long-term deposits, and restricted
cash pledged for secured bank borrowings, minus total borrowings
and long-term notes payable.
(d) Capital
expenditures consist of additions (excluding business combinations)
to fixed assets, construction in progress, land use rights and
intangible assets (excluding game and other content
licences).
|
CONSOLIDATED
STATEMENT OF FINANCIAL POSITION
|
In RMB '000
(unless otherwise stated)
|
Audited
|
|
As at 31
December
|
|
2012
|
|
2011
|
ASSETS
|
|
|
|
Non-current
assets
|
|
|
|
Fixed assets
|
7,402,766
|
|
5,884,952
|
Construction in
progress
|
533,691
|
|
158,656
|
Investment
properties
|
21,674
|
|
21,871
|
Land use rights
|
794,439
|
|
230,915
|
Intangible assets
|
4,719,075
|
|
3,779,976
|
Interests in
associates
|
7,310,266
|
|
4,433,374
|
Investment in jointly
controlled entities
|
35,409
|
|
61,903
|
Deferred income tax
assets
|
168,906
|
|
198,058
|
Available-for-sale financial
assets
|
5,632,590
|
|
4,343,602
|
Prepayments, deposits and
other assets
|
1,236,129
|
|
2,187,570
|
Long-term deposits
|
10,891,718
|
|
-
|
|
38,746,663
|
|
21,300,877
|
Current
assets
|
|
|
|
Inventories
|
568,084
|
|
-
|
Accounts receivable
|
2,353,959
|
|
2,020,796
|
Prepayments, deposits and
other assets
|
3,877,800
|
|
2,211,917
|
Short-term deposits
|
13,805,675
|
|
13,716,040
|
Restricted cash
|
2,520,232
|
|
4,942,595
|
Cash and cash
equivalents
|
13,383,398
|
|
12,612,140
|
|
36,509,148
|
|
35,503,488
|
Total assets
|
75,255,811
|
|
56,804,365
|
EQUITY
|
|
|
|
Equity attributable
to the Company's equity holders
|
|
|
|
Share capital
|
199
|
|
198
|
Share premium
|
2,879,990
|
|
1,950,876
|
Shares held for share award
scheme
|
(667,464)
|
|
(606,874)
|
Other reserves
|
815,697
|
|
409,266
|
Retained earnings
|
38,269,085
|
|
26,710,368
|
|
41,297507
|
|
28,463,834
|
Non-controlling
interests
|
850,759
|
|
624,510
|
Total
equity
|
42,148,266
|
|
29,088,344
|
LIABILITIES
|
|
|
|
Non-current
liabilities
|
|
|
|
Borrowings
|
2,105,643
|
|
-
|
Long-term notes
payable
|
7,516,766
|
|
3,733,331
|
Deferred income tax
liabilities
|
1,311,562
|
|
939,534
|
Long-term payables
|
1,508,578
|
|
1,859,808
|
|
12,442,549
|
|
6,532,673
|
Current
liabilities
|
|
|
|
Accounts payable
|
4,211,733
|
|
2,244,114
|
Other payables and
accruals
|
6,301,449
|
|
5,014,281
|
Derivative financial
instruments
|
-
|
|
20,993
|
Borrowings
|
1,077,108
|
|
7,999,440
|
Current income tax
liabilities
|
419,872
|
|
708,725
|
Other tax
liabilities
|
540,095
|
|
179,499
|
Deferred revenue
|
8,114,739
|
|
5,016,296
|
|
20,664,996
|
|
21,183,348
|
Total
liabilities
|
33,107,545
|
|
27,716,021
|
Total equity and
liabilities
|
75,255,811
|
|
56,804,365
|
|
|
|
|
|
RECONCILIATIONS OF
IFRS TO NON-GAAP RESULTS
|
Year ended
31 December
2012
|
|
As
reported
|
Adjustments
|
|
|
Equity-settled
share-based
compensation
|
Cash-settled
share-based
compensation (a)
|
Losses / (gains)
on deemed
disposal (b)
|
Amortisation of
intangible
assets
(c)
|
Impairment
provision (d)
|
Special
dividend
Income (e)
|
Non-GAAP
|
|
(RBM in thousands
,unless specified)
|
Operating profit
|
15,479,413
|
904,792
|
107,600
|
5,150
|
247,272
|
699,000
|
(390,472)
|
17,052,755
|
Profit for the
year
|
12,784,852
|
904,792
|
107,600
|
5,150
|
286,830
|
699,000
|
(390,472)
|
14,397,752
|
Profit
attributable
to equity holders
|
12,731,871
|
890,285
|
94,884
|
5,150
|
255,705
|
699,000
|
(390,472)
|
14,286,423
|
Operating margin
|
35.3%
|
|
|
|
|
|
|
38.9%
|
Net
margin
|
29.1%
|
|
|
|
|
|
|
32.8%
|
|
|
|
|
|
|
|
|
|
Year ended
31 December
2011
|
|
As
reported
|
Adjustments
|
|
|
Equity-settled
share-based
compensation
|
Cash-settled
share-based
compensation (a)
|
Losses / (gains)
on deemed
disposal (b)
|
Amortisation of
intangible
assets
(c)
|
Impairment
provision (d)
|
Special
dividend
Income (e)
|
Non-GAAP
|
|
(RBM in thousands
,unless specified)
|
Operating profit
|
12,253,550
|
732,691
|
82,080
|
(708,486)
|
607,851
|
243,000
|
-
|
13,210,686
|
Profit for the
year
|
10,224,831
|
732,691
|
82,080
|
(708,486)
|
431,434
|
243,000
|
-
|
11,005,550
|
Profit
attributable
to equity holders
|
10,203,083
|
724,266
|
75,749
|
(708,486)
|
402,596
|
243,000
|
-
|
10,940,208
|
Operating margin
|
43.0%
|
|
|
|
|
|
|
46.4%
|
Net
margin
|
35.9%
|
|
|
|
|
|
|
38.6%
|
|
|
|
|
|
|
|
|
|
RECONCILIATIONS OF
IFRS TO NON-GAAP RESULTS
|
|
As
reported
|
Adjustments
|
|
|
Equity-settled
share-based
compensation
|
Cash-settled
share-based
compensation (a)
|
Losses / (gains)
on deemed
disposal (b)
|
Amortisation of
intangible
assets
(c)
|
Impairment
provision (d)
|
Special
dividend
Income (e)
|
Non-GAAP
|
Unaudited three
months ended 31 December 2012 (RMB in thousands , unless
specified)
|
Operating profit
|
3,726,075
|
278,072
|
24,765
|
-
|
40,267
|
251,000
|
-
|
4,320,179
|
Profit for the
period
|
3,470,806
|
278,072
|
24,765
|
-
|
65,065
|
251,000
|
-
|
4,089,708
|
Profit
attributable
to equity holders
|
3,463,593
|
275,016
|
21,833
|
-
|
56,314
|
251,000
|
-
|
4,067,756
|
Operating margin
|
30.7%
|
|
|
|
|
|
|
35.5%
|
Net
margin
|
28.6%
|
|
|
|
|
|
|
33.7%
|
Unaudited three
months ended 30 September 2012 (RMB in thousands , unless
specified)
|
Operating
profit
|
4,124,365
|
192.417
|
24,860
|
5,150
|
38,494
|
448,000
|
(390,472)
|
4,442,814
|
Profit for the
period
|
3,241,145
|
192.417
|
24,860
|
5,150
|
66,013
|
448,000
|
(390,472)
|
3,587,113
|
Profit
attributable
to equity holders
|
3,218,693
|
189,660
|
21,921
|
5,150
|
58,385
|
448,000
|
(390,472)
|
3,551,337
|
Operating margin
|
35.7%
|
|
|
|
|
|
|
38.4%
|
Net
margin
|
28.0%
|
|
|
|
|
|
|
31.0%
|
Unaudited three
months ended 31 December 2011 (RMB in thousands , unless
specified)
|
Operating
profit
|
3,091,569
|
220,118
|
24,249
|
(249,449)
|
185,194
|
243,000
|
-
|
3,514,681
|
Profit for the
period
|
2,551,203
|
220,118
|
24,249
|
(249,449)
|
140,554
|
243,000
|
-
|
2,929,675
|
Profit
attributable
to equity holders
|
2,537,026
|
216,959
|
24,249
|
(249,449)
|
129,753
|
243,000
|
-
|
2,899,588
|
Operating
margin
|
39.0%
|
|
|
|
|
|
|
44.4%
|
Net
margin
|
32.2%
|
|
|
|
|
|
|
37.0%
|
Note:
(a) Including
put options granted to employees of investees on their shares and
shares to be issued under investees' share-based incentive plans
which can be acquired by the Group, and other incentives
(b) Losses/(gains) on deemed disposal of previously held
interests in associates and/or available-for-sale financial
assets
(c) Amortisation of intangible assets resulting from
acquisitions, net of related deferred tax
(d) Impairment provision for interests in associates, jointly
controlled entities and/or available-for-sale financial assets
(e) Special dividend income from
Mail.ru
|
SOURCE Tencent Holdings
Limited