• 1:头版
  • 2:焦点
  • 3:焦点
  • 4:财经要闻
  • 5:金融·证券
  • 6:金融·证券
  • 7:观点·评论
  • 8:时事·海外
  • 9:信息披露
  • 10:信息披露
  • 11:信息披露
  • 12:信息披露
  • 13:信息披露
  • 14:信息披露
  • 15:信息披露
  • 16:信息披露
  • A1:市场
  • A2:特别报道
  • A3:货币债券
  • A4:期货
  • A5:策略·数据
  • A6:行业·个股
  • A7:热点·博客
  • A8:理财
  • B1:公 司
  • B2:上市公司
  • B3:上市公司
  • B4:产业·公司
  • B5:产业·公司
  • B6:人物
  • B7:产业调查
  • B8:产业研究
  • C1:披 露
  • C3:信息披露
  • C4:信息披露
  • C5:信息披露
  • C6:信息披露
  • C7:信息披露
  • C8:信息披露
  • C9:信息披露
  • C10:信息披露
  • C11:信息披露
  • C12:信息披露
  • C13:信息披露
  • C14:信息披露
  • C15:信息披露
  • C16:信息披露
  • C17:信息披露
  • C18:信息披露
  • C19:信息披露
  • C20:信息披露
  • C21:信息披露
  • C22:信息披露
  • C23:信息披露
  • C24:信息披露
  • C25:信息披露
  • C26:信息披露
  • C27:信息披露
  • C28:信息披露
  • C29:信息披露
  • C30:信息披露
  • C31:信息披露
  • C32:信息披露
  • C33:信息披露
  • C34:信息披露
  • C35:信息披露
  • C36:信息披露
  • C37:信息披露
  • C38:信息披露
  • C39:信息披露
  • C40:信息披露
  • C41:信息披露
  • C42:信息披露
  • C43:信息披露
  • C44:信息披露
  • C45:信息披露
  • C46:信息披露
  • C47:信息披露
  • C48:信息披露
  • C49:信息披露
  • C50:信息披露
  • C51:信息披露
  • C52:信息披露
  • C53:信息披露
  • C54:信息披露
  • C55:信息披露
  • C56:信息披露
  • C57:信息披露
  • C58:信息披露
  • C59:信息披露
  • C60:信息披露
  • C61:信息披露
  • C62:信息披露
  • C63:信息披露
  • C64:信息披露
  • C65:信息披露
  • C66:信息披露
  • C67:信息披露
  • C68:信息披露
  • C69:信息披露
  • C70:信息披露
  • C71:信息披露
  • C72:信息披露
  • C73:信息披露
  • C74:信息披露
  • C75:信息披露
  • C76:信息披露
  • C77:信息披露
  • C78:信息披露
  • C79:信息披露
  • C80:信息披露
  • C81:信息披露
  • C82:信息披露
  • C83:信息披露
  • C84:信息披露
  • C85:信息披露
  • C86:信息披露
  • C87:信息披露
  • C88:信息披露
  • C89:信息披露
  • C90:信息披露
  • C91:信息披露
  • C92:信息披露
  • C93:信息披露
  • C94:信息披露
  • C95:信息披露
  • C96:信息披露
  • C97:信息披露
  • C98:信息披露
  • C99:信息披露
  • C100:信息披露
  • C101:信息披露
  • C102:信息披露
  • C103:信息披露
  • C104:信息披露
  • C105:信息披露
  • C106:信息披露
  • C107:信息披露
  • C108:信息披露
  • C109:信息披露
  • C110:信息披露
  • C111:信息披露
  • C112:信息披露
  • C113:信息披露
  • C114:信息披露
  • C115:信息披露
  • C116:信息披露
  • C117:信息披露
  • C118:信息披露
  • C119:信息披露
  • C120:信息披露
  • C121:信息披露
  • C122:信息披露
  • C123:信息披露
  • C124:信息披露
  • C125:信息披露
  • C126:信息披露
  • C127:信息披露
  • C128:信息披露
  • C129:信息披露
  • C130:信息披露
  • C131:信息披露
  • C132:信息披露
  • C133:信息披露
  • C134:信息披露
  • C135:信息披露
  • C136:信息披露
  • C137:信息披露
  • C138:信息披露
  • C139:信息披露
  • C140:信息披露
  • C141:信息披露
  • C142:信息披露
  • C143:信息披露
  • C144:信息披露
  • C145:信息披露
  • C146:信息披露
  • C147:信息披露
  • C148:信息披露
  • C149:信息披露
  • C150:信息披露
  • C151:信息披露
  • C152:信息披露
  •  
      2009 3 26
    后一天  
    按日期查找
    C99版:信息披露
    上一版  下一版  
    pdf
     
     
     
      | C99版:信息披露
    河北福成五丰食品股份有限公司2008年度报告摘要
    山东民和牧业股份有限公司2008年度报告摘要
    更多新闻请登陆中国证券网〉〉〉
     
     
    上海证券报网络版郑重声明
       经上海证券报社授权,中国证券网独家全权代理《上海证券报》信息登载业务。本页内容未经书面授权许可,不得转载、复制或在非中国证券网所属服务器建立镜像。欲咨询授权事宜请与中国证券网联系 (8621-38967588 ) 。

     
    标题: 作者: 正文: 起始时间: 截止时间:
      本版导航 | 版面导航 | 标题导航 收藏 | 打印 | 推荐  
    山东民和牧业股份有限公司2008年度报告摘要
    2009年03月26日      来源:上海证券报      作者:
    (上接C98版)

    §9 财务报告

    9.1 审计意见

    审计报告标准无保留审计意见
    审计报告正文
    中国北京                                                中国注册会计师:李洪斌

    2009年3月24日


    9.2 财务报表

    9.2.1 资产负债表

    编制单位:山东民和牧业股份有限公司         2008年12月31日                    单位:(人民币)元

    项目期末余额年初余额
    合并母公司合并母公司
    流动资产:    
    货币资金274,131,080.13256,632,822.6960,300,089.2249,434,541.70
    结算备付金    
    拆出资金    
    交易性金融资产    
    应收票据  808,454.90 
    应收账款21,458,540.5018,323,875.0318,641,822.058,042.24
    预付款项74,547,545.3169,344,102.4317,863,657.2415,452,855.10
    应收利息    
    应收股利    
    其他应收款1,732,789.1228,928,256.6485,752.0030,741,618.27
    买入返售金融资产    
    存货157,439,554.58117,099,541.47135,284,511.53107,783,421.35
    一年内到期的非流动资产    
    其他流动资产    
    流动资产合计529,309,509.64490,328,598.26232,984,286.94203,420,478.66
    非流动资产:    
    发放贷款及垫款    
    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 22,357,000.005,000,000.0027,357,136.54
    投资性房地产    
    固定资产319,844,989.45268,335,549.05306,490,633.44266,014,845.60
    在建工程101,321,161.63101,129,655.4049,475,279.7144,191,206.47
    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39,697,949.5635,674,188.9040,943,433.7136,820,164.01
    开发支出    
    商誉  751,365.04 
    长期待摊费用31,608,071.5231,608,071.5224,566,368.1524,559,964.65
    递延所得税资产14,550.17 266,900.96 
    其他非流动资产    
    非流动资产合计492,486,722.33459,104,464.87427,493,981.01398,943,317.27
    资产总计1,021,796,231.97949,433,063.13660,478,267.95602,363,795.93
    流动负债:    
    短期借款307,120,000.00267,120,000.00217,860,000.00189,860,000.00
    应付票据    
    应付账款56,504,687.5936,905,331.5487,526,987.4783,324,526.83
    预收款项238,286.6657,818.002,191,741.199,375.11
    卖出回购金融资产款    
    应付手续费及佣金    
    应付职工薪酬9,971,042.368,069,332.898,165,755.267,016,329.92
    应交税费-8,621,226.10900,294.38-1,256,846.561,341,175.41
    应付利息    
    应付股利    
    其他应付款4,207,362.133,995,362.133,422,314.153,422,314.15
    一年内到期的非流动负债10,000,000.0010,000,000.00  
    其他流动负债    
    流动负债合计379,420,152.64327,048,138.94317,909,951.51284,973,721.42
    非流动负债:    
    长期借款10,000,000.0010,000,000.0030,000,000.0030,000,000.00
    应付债券    
    长期应付款5,400,000.005,400,000.005,350,667.15 
    专项应付款    
    预计负债    
    递延所得税负债    

    递延收益800,000.00800,000.00833,257.50800,000.00
    其他非流动负债    
    非流动负债合计16,200,000.0016,200,000.0036,183,924.6530,800,000.00
    负债合计395,620,152.64343,248,138.94354,093,876.16315,773,721.42
    所有者权益(或股东权益):    
    实收资本(或股本)107,500,000.00107,500,000.0080,500,000.0080,500,000.00
    资本公积241,691,007.27241,795,722.89749,837.45103,359.43
    减:库存股    
    盈余公积99,114,268.7399,114,268.7394,024,020.1194,024,020.11
    一般风险准备    
    未分配利润166,925,376.40157,774,932.57120,490,944.06111,962,694.97
    外币报表折算差额    
    归属于母公司所有者权益合计615,230,652.40606,184,924.19295,764,801.62286,590,074.51
    少数股东权益10,945,426.93 10,619,590.17 
    所有者权益合计626,176,079.33606,184,924.19306,384,391.79286,590,074.51
    负债和所有者权益总计1,021,796,231.97949,433,063.13660,478,267.95602,363,795.93

    法定代表人:孙希民                             财务负责人:吕中民                            财务主管:曲平

    9.2.2 利润表

    编制单位:山东民和牧业股份有限公司        2008年1-12月                     单位:(人民币)元

    项目本期金额上期金额
    合并母公司合并母公司
    一、营业总收入812,083,075.94556,202,284.31564,376,287.81364,272,557.50
    其中:营业收入812,083,075.94556,202,284.31564,376,287.81364,272,557.50
    利息收入    
    二、营业总成本754,830,428.61499,627,087.57469,664,552.13285,323,689.61
    其中:营业成本694,135,822.78452,748,423.41427,498,571.47251,829,685.67
    利息支出    
    营业税金及附加  847.50847.50
    销售费用13,232,218.148,191,802.2610,442,951.116,975,930.15
    管理费用25,782,021.6619,493,759.6516,880,647.1513,731,654.65
    财务费用21,540,471.5319,115,248.2615,169,460.3313,294,858.57
    资产减值损失139,894.5077,853.99-327,925.43-509,286.93
    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)636,400.00636,400.00  
    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)57,889,047.3357,211,596.7494,711,735.6878,948,867.89
    加:营业外收入1,445,903.99712,891.891,599,488.43832,852.26
    减:营业外支出6,485,119.986,404,888.195,312,131.075,310,696.07
    其中:非流动资产处置损失5,161,801.515,081,569.72  
    四、利润总额(亏损总额以“-”号填列)52,849,831.3451,519,600.4490,999,093.0474,471,024.08
    减:所得税费用999,278.76617,114.221,892,400.38 
    五、净利润(净亏损以“-”号填列)51,850,552.5850,902,486.2289,106,692.6674,471,024.08
    归属于母公司所有者的净利润51,524,714.38 84,716,351.22 
    少数股东损益325,838.20 4,390,341.44 
    六、每股收益:    
    (一)基本每股收益0.54 1.050.00
    (二)稀释每股收益0.54 1.050.00

    法定代表人:孙希民                             财务负责人:吕中民                            财务主管:曲平

    9.2.3 现金流量表

    编制单位:山东民和牧业股份有限公司         2008年1-12月                     单位:(人民币)元

    项目本期金额上期金额
    合并母公司合并母公司
    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837,275,725.00545,554,672.04604,868,406.83380,374,603.23
    收到的税费返还4,675,669.08 2,050,712.39 
    收到其他与经营活动有关的现金4,953,221.631,829,884.1114,405,088.8330,286,022.37
    经营活动现金流入小计846,904,615.71547,384,556.15621,324,208.05410,660,625.60
    购买商品、接受劳务支付的现金683,363,276.91430,093,446.07456,907,233.83253,122,792.32
    支付给职工以及为职工支付的现金73,836,515.9757,270,889.0956,520,307.5445,759,662.89
    支付的各项税费3,800,067.771,138,211.72407,822.0466,988.48
    支付其他与经营活动有关的现金36,774,674.0016,399,920.5131,749,420.8134,812,687.75
    经营活动现金流出小计797,774,534.65504,902,467.39545,584,784.22333,762,131.44
    经营活动产生的现金流量净额49,130,081.0642,482,088.7675,739,423.8376,898,494.16
    二、投资活动产生的现金流量:    
    收回投资收到的现金5,636,400.005,636,400.0020,020,000.005,020,000.00
    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  172,738.0014,000.00
    处置子公司及其他营业单位收到的现金净额  0.00 
    收到其他与投资活动有关的现金    

    投资活动现金流入小计5,636,400.005,636,400.0020,192,738.005,034,000.00
    购建固定资产、无形资产和其他长期资产支付的现金170,081,538.08160,555,903.93125,977,424.24124,261,389.29
    投资支付的现金2,400,000.002,400,000.00  
    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    
    投资活动现金流出小计172,481,538.08162,955,903.93125,977,424.24124,261,389.29
    投资活动产生的现金流量净额-166,845,138.08-157,319,503.93-105,784,686.24-119,227,389.29
    三、筹资活动产生的现金流量:    
    吸收投资收到的现金273,970,000.00273,970,000.00  
    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317,920,000.00277,920,000.00303,010,000.00279,860,000.00
    发行债券收到的现金    
    收到其他与筹资活动有关的现金  3,662,444.09 
    筹资活动现金流入小计591,890,000.00551,890,000.00306,672,444.09279,860,000.00
    偿还债务支付的现金233,260,000.00205,260,000.00236,140,000.00192,120,000.00
    分配股利、利润或偿付利息支付的现金22,612,191.8420,277,603.8415,650,430.1113,534,835.11
    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4,316,700.004,316,700.00  
    筹资活动现金流出小计260,188,891.84229,854,303.84251,790,430.11205,654,835.11
    筹资活动产生的现金流量净额331,701,108.16322,035,696.1654,882,013.9874,205,164.89
    四、汇率变动对现金及现金等价物的影响-155,060.23 -304,290.03 
    五、现金及现金等价物净增加额213,830,990.91207,198,280.9924,532,461.5431,876,269.76
    加:期初现金及现金等价物余额60,300,089.2249,434,541.7035,767,627.6817,558,271.94
    六、期末现金及现金等价物余额274,131,080.13256,632,822.6960,300,089.2249,434,541.70

    法定代表人:孙希民                财务负责人:吕中民             财务主管:曲平

    9.2.4 所有者权益变动表(见附表)

    9.3 与最近一期年度报告相比,会计政策、会计估计和核算方法发生变化的具体说明

    □ 适用 √ 不适用

    9.4 重大会计差错的内容、更正金额、原因及其影响

    □ 适用 √ 不适用

    9.5 与最近一期年度报告相比,合并范围发生变化的具体说明

    □ 适用 √ 不适用

    法定代表人:孙希民

    山东民和牧业股份有限公司

    二〇〇九年三月二十六日

                                                                    

    项目本期金额上年金额
                                                        

    归属于母公司所有者权益少数股东权益所有者权益合计归属于母公司所有者权益少数股东权益所有者权益合计
                        

    实收资本(或股本)资本公积减:库存股盈余公积一般风险准备未分配利润其他实收资本(或股本)资本公积减:库存股盈余公积一般风险准备未分配利润其他
                                                    

                                                                                                                                                                                                                                                    

                                                                                                                                                                                                                                                        

                                                                                                                                                                                                                                                                

                                                    

                                             

                                                                                                                                                             

                                                                                                                                                                                                             

                                                                                                                                                                                                                                

                                                                                                                                                                                                         

                                                                                                                                                                                                                            

                                                                                                                                                                                                                                                            

                                                                                                                                   

                                                                                                                                                             

                                                                                                                                                                     

                                                                                                                                                                                                                                    

                                                                                                                                                                                                                                                            

                                                                                                                                              

                                                                                                                                                                              

                                                                                                                                                                                                                                                

                                                                                                                                                                                                                                        

                                                                                                                                                                                                          

                                                                                                                                                                                                                                            

                                                                                                                                                                                                                                        

                                                                                                                                                                                                                                        

                                                                                                                                                                                                                                                

                                                                                                                                                                                                                                                            

                                                    

    一、上年年末余额80,500,000.00749,837.4594,024,020.11120,490,944.0610,619,590.17306,384,391.7980,500,000.00749,700.9186,576,917.7043,221,695.258,629,351.85219,677,665.71
    加:会计政策变更
    前期差错更正
    其他
    二、本年年初余额80,500,000.00749,837.4594,024,020.11120,490,944.0610,619,590.17306,384,391.7980,500,000.00749,700.9186,576,917.7043,221,695.258,629,351.85219,677,665.71
    三、本年增减变动金额(减少以“-”号填列)27,000,000.00240,941,169.825,090,248.6246,434,432.34325,836.76319,791,687.54136.547,447,102.4177,269,248.811,990,238.3286,706,726.08
    (一)净利润51,524,714.38325,838.2051,850,552.5884,716,351.224,390,341.4489,106,692.66
    (二)直接计入所有者权益的利得和损失136.54136.54
    1.可供出售金融资产公允价值变动净额
    2.权益法下被投资单位其他所有者权益变动的影响136.54136.54
    3.与计入所有者权益项目相关的所得税影响
    4.其他
    上述(一)和(二)小计51,524,714.38325,838.2051,850,552.58136.5484,716,351.224,390,341.4489,106,829.20
    (三)所有者投入和减少资本27,000,000.00240,941,169.82267,941,169.82-2,400,103.12-2,400,103.12
    1.所有者投入资本27,000,000.00240,941,169.82267,941,169.82-2,400,103.12-2,400,103.12
    2.股份支付计入所有者权益的金额
    3.其他
    (四)利润分配5,090,248.62-5,090,282.04-1.44 -34.867,447,102.41-7,447,102.41
    1.提取盈余公积5,090,248.62-5,090,248.627,447,102.41-7,447,102.41
    2.提取一般风险准备
    3.对所有者(或股东)的分配
    4.其他-33.42-1.44 -34.86
    (五)所有者权益内部结转
    1.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
    四、本期期末余额107,500,000.00241,691,007.2799,114,268.73166,925,376.4010,945,426.93626,176,079.3380,500,000.00749,837.4594,024,020.11120,490,944.0610,619,590.17306,384,391.79

      法定代表人:孙希民                                                     财务负责人:吕中民                                                        财务主管:曲平

      所有者权益变动表

      编制单位:山东民和牧业股份有限公司                                                                                                                                                                             2008年度                                             单位:(人民币)元