Country of | % ownership | % ownership | ||
Subsidiaries | incorporation | Principal activities | 31 December 2023 | 31 December 2022 |
Grinling International Limited | British Virgin Islands | Investment holding | 100% | 100% |
Wareham Group Limited | British Virgin Islands | Investment holding | 100% | 100% |
Goldchurch Limited | British Virgin Islands | Investment holding | 100% | 100% |
VEIL Holdings Limited | British Virgin Islands | Investment holding | 100% | 100% |
Venner Group Limited | British Virgin Islands | Investment holding | 100% | 100% |
Rickmansworth Limited | British Virgin Islands | Investment holding | 100% | 100% |
VEIL Infrastructure Limited | British Virgin Islands | Investment holding | 100% | 100% |
Amersham Industries Limited | British Virgin Islands | Investment holding | 100% | 100% |
Balestrand Limited | British Virgin Islands | Investment holding | 100% | 100% |
Dragon Financial Holdings Limited (*) | British Virgin Islands | Investment holding | 100% | N/A |
Country of | % ownership | % ownership | ||
Joint venture | incorporation | Principal activities | 31 December 2023 | 31 December 2022 |
Dragon Financial Holdings Limited (*) | British Virgin Islands | Investment holding | N/A | 90.16% |
31 December 2023 | 31 December 2022 | |
US$ | US$ | |
Directly held investments (i) | 785,307,882 | 691,582,819 |
Investments in subsidiaries and joint ventures (ii) | 954,698,860 | 926,941,387 |
1,740,006,742 | 1,618,524,206 |
31 December 2023 | 31 December 2022 | |
US$ | US$ | |
Listed equity investments: | ||
At cost | 658,214,122 | 609,474,199 |
Unrealised gains | 86,648,144 | 33,328,132 |
At carrying value | 744,862,266 | 642,802,331 |
Unlisted investments: | ||
At cost | 48,962,737 | 49,586,064 |
Unrealised losses | (8,517,121) | (805,576) |
At carrying value (*) | 40,445,616 | 48,780,488 |
785,307,882 | 691,582,819 |
31 December 2023 | 31 December 2022 | |
US$ | US$ | |
Opening balance | 691,582,819 | 1,137,326,975 |
Purchases | 362,026,034 | 665,057,633 |
Sales | (313,909,438) | (710,637,731) |
Unrealised gains/(losses) | 45,608,467 | (400,164,058) |
Closing balance | 785,307,882 | 691,582,819 |
31 December 2023 | 31 December 2022 | |
US$ | US$ | |
Financial assets at fair value through profit or loss (iii) | 951,196,512 | 920,080,847 |
Other receivables | 872,305 | 1,190,577 |
Balances due from brokers | 2,474,172 | 4,637,370 |
Cash and cash equivalents | 11,532,338 | 8,419,685 |
Total assets | 966,075,327 | 934,328,479 |
Balances due to brokers | 11,376,467 | 7,387,092 |
Total liabilities | 11,376,467 | 7,387,092 |
Net assets | 954,698,860 | 926,941,387 |
31 December 2023 | 31 December 2022 | |
US$ | US$ | |
Opening balance | 926,941,387 | 1,465,085,203 |
Net cash flows from subsidiaries and joint ventures | (107,033,597) | (46,610,750) |
Fair value movements in investments in subsidiaries and joint | ||
ventures | 134,791,070 | (491,533,066) |
Closing balance | 954,698,860 | 926,941,387 |
31 December 2023 | 31 December 2022 | |
US$ | US$ | |
Listed equity investments | ||
At cost | 719,623,518 | 701,740,542 |
Unrealised gains | 231,572,994 | 218,340,305 |
At carrying value | 951,196,512 | 920,080,847 |
31 December 2023 | 31 December 2022 | |
US$ | US$ | |
Opening balance | 920,080,847 | 1,455,238,030 |
Purchases | 408,674,727 | 645,324,861 |
Sales | (390,791,751) | (677,281,563) |
Unrealised gains/(losses) | 13,232,689 | (503,200,481) |
Closing balance | 951,196,512 | 920,080,847 |
31 December 2023 | 31 December 2022 | |||
US$ | % | US$ | % | |
Banking | 619,433,668 | 36 | 627,916,500 | 39 |
Real Estate & Construction | 348,482,988 | 20 | 360,597,434 | 22 |
Material & Resources | 282,758,865 | 16 | 139,133,224 | 9 |
Diversified Financials | 125,473,152 | 7 | 97,330,605 | 6 |
Software & Services | 106,704,113 | 6 | 76,411,937 | 5 |
Retail | 83,431,718 | 5 | 129,465,431 | 8 |
Energy | 61,546,161 | 3 | 72,156,059 | 4 |
Food & Beverages | 51,613,773 | 3 | 29,002,780 | 2 |
Consumer Durables | 44,382,423 | 3 | 57,515,042 | 4 |
Transportation | 12,677,533 | 1 | 22,134,654 | 1 |
Net monetary assets kept by subsidiaries and joint ventures | 3,502,348 | - | 6,860,540 | - |
1,740,006,742 | 100 | 1,618,524,206 | 100 |
2023 | 2022 | |
US$ | US$ | |
Unrealised gains/(losses) of investments directly held by the Company | 45,608,467 | (400,164,058) |
Fair value movements in investments in subsidiaries and joint ventures | 134,791,070 | (491,533,066) |
180,399,537 | (891,697,124) |
31 December 2023 | 31 December 2022 | |
US$ | US$ | |
Cash in banks | 10,192,455 | 14,488,971 |
31 December 2023 | 31 December 2022 | |
US$ | US$ | |
Management fees | 2,584,711 | 2,514,533 |
Administration fees | 219,061 | 173,984 |
Other payables | 62,000 | 62,000 |
2,865,772 | 2,750,517 |
31 December 2023 | 31 December 2022 | |
US$ | US$ | |
Authorised: | ||
500,000,000 Ordinary Shares at par value of US$0.01 each | 5,000,000 | 5,000,000 |
300,000,000 Conversion Shares at par value of US$0.01 each | 3,000,000 | 3,000,000 |
1,000 Management Shares at par value of US$0.01 each | 10 | 10 |
8,000,010 | 8,000,010 | |
Issued and fully paid: | ||
220,920,746 Ordinary Shares at par value of US$0.01 each (31 | ||
December 2022: 220,920,746 Ordinary Shares at par value of | ||
US$0.01 each) | 2,209,207 | 2,209,207 |
1,000 Management Shares at par value of US$0.01 each | 10 | 10 |
2,209,217 | 2,209,217 | |
Treasury Shares: | ||
Ordinary Shares | (198,939) | (141,952) |
Shares in circulation: | ||
Ordinary Shares | 2,010,268 | 2,067,255 |
Management Shares | 10 | 10 |
Outstanding issued share capital in circulation | 2,010,278 | 2,067,265 |
31 December 2023 | 31 December 2022 | |||
Number of Ordinary | % of total Ordinary | Number of Ordinary | % of total Ordinary | |
Shares held | Shares in issue | Shares held | Shares in issue | |
Inter Fund Management S.A. | 27,423,467 | 13.64 | 27,423,467 | 13.27 |
Bill & Melinda Gates Foundation | 24,670,745 | 12.27 | 24,670,745 | 11.93 |
Year ended 31 December 2023 | Year ended 31 December 2022 | |||
Shares | US$ | Shares | US$ | |
Balance at the beginning of the year | 206,725,678 | 2,067,255 | 213,533,847 | 2,135,337 |
Repurchase of Ordinary Shares during the year | (5,698,692) | (56,987) | (6,808,169) | (68,082) |
Balance at the end of the year | 201,026,986 | 2,010,268 | 206,725,678 | 2,067,255 |
Year ended 31 December 2023 | Year ended 31 December 2022 | |
US$ | US$ | |
Balance at the beginning of the year | 448,805,801 | 509,842,442 |
Repurchase of Ordinary Shares during the year | (40,215,645) | (61,036,641) |
Balance at the end of the year | 408,590,156 | 448,805,801 |
Year ended 31 December 2023 | Year ended 31 December 2022 | |
US$ | US$ | |
Net profit/(loss) aributable to the Ordinary | ||
Shareholders | 160,948,589 | (923,291,448) |
Year ended 31 December 2023 | Year ended 31 December 2022 | |
Issued Ordinary Shares at the beginning of the year | 206,725,678 | 213,533,847 |
Effect of Ordinary Shares repurchased during the year | (2,192,992) | (4,466,889) |
Weighted average number of Ordinary Shares | 204,532,686 | 209,066,958 |
Year ended 31 December 2023 | Year ended 31 December 2022 | |
US$ | US$ | |
Basic earnings/(losses) per Ordinary Share | 0.79 | (4.42) |
31 December 2023 | 31 December 2022 | |
US$ | US$ | |
Other receivables (i) | 815,918 | 666,012 |
Balances due from brokers (i) | 3,705,746 | 1,883,932 |
Cash and cash equivalents (ii) | 10,192,455 | 14,488,971 |
14,714,119 | 17,038,915 |
31 December 2023 | 31 December 2022 | |
US$ | US$ | |
Other receivables (i) | 872,305 | 1,190,577 |
Balances due from brokers (i) | 2,474,172 | 4,637,370 |
Cash and cash equivalents (ii) | 11,532,338 | 8,419,685 |
14,878,815 | 14,247,632 |
Change in | Effects on | Change in | Effects on | |
index level | net assets | index level | net assets | |
2023 | 2023 | 2022 | 2022 | |
% | US$m | % | US$m | |
Market Indices | ||||
VN Index | 25 | 466 | 68 | 1,082 |
VN Index | (25) | (466) | (68) | (1,082) |
Non-interest | ||||
Up to 1 year | 1 – 5 years | bearing | Total | |
31 December 2023 | US$ | US$ | US$ | US$ |
ASSETS | ||||
Other receivables | - | - | 815,918 | 815,918 |
Balances due from brokers | - | - | 3,705,746 | 3,705,746 |
Cash and cash equivalents | 10,192,455 | - | - | 10,192,455 |
TOTAL ASSETS | 10,192,455 | - | 4,521,664 | 14,714,119 |
LIABILITIES | ||||
Balances due to brokers | - | - | (8,597,381) | (8,597,381) |
Accounts payable and accruals | - | - | (2,865,772) | (2,865,772) |
TOTAL LIABILITIES | - | - | (11,463,153) | (11,463,153) |
NET INTEREST SENSITIVITY GAP | 10,192,455 | - | N/A | 10,192,455 |
Non-interest | ||||
Up to 1 year | 1 – 5 years | bearing | Total | |
31 December 2022 | US$ | US$ | US$ | US$ |
ASSETS | ||||
Other receivables | - | - | 666,012 | 666,012 |
Balances due from brokers | - | - | 1,883,932 | 1,883,932 |
Cash and cash equivalents | 14,488,971 | - | - | 14,488,971 |
TOTAL ASSETS | 14,488,971 | - | 2,549,945 | 17,038,915 |
LIABILITIES | ||||
Balances due to brokers | - | - | (10,230,853) | (10,230,853) |
Accounts payable and accruals | - | - | (2,750,517) | (2,750,517) |
TOTAL LIABILITIES | - | - | (12,981,370) | (12,981,370) |
NET INTEREST SENSITIVITY GAP | 14,488,971 | - | N/A | 14,488,971 |
Non-interest | ||||
Up to 1 year | 1 – 5 years | bearing | Total | |
31 December 2023 | US$ | US$ | US$ | US$ |
ASSETS | ||||
Other receivables | - | - | 872,305 | 872,305 |
Balances due from brokers | - | - | 2,474,172 | 2,474,172 |
Cash and cash equivalents | 11,532,338 | - | - | 11,532,338 |
TOTAL ASSETS | 11,532,338 | - | 3,346,477 | 14,878,815 |
LIABILITIES | ||||
Balances due to brokers | - | - | (11,376,467) | (11,376,467) |
TOTAL LIABILITIES | - | - | (11,376,467) | (11,376,467) |
NET INTEREST SENSITIVITY GAP | 11,532,338 | - | N/A | 11,532,338 |
Non-interest | ||||
Up to 1 year | 1 – 5 years | bearing | Total | |
31 December 2022 | US$ | US$ | US$ | US$ |
ASSETS | ||||
Other receivables | - | - | 1,190,577 | 1,190,577 |
Balances due from brokers | - | - | 4,637,370 | 4,637,370 |
Cash and cash equivalents | 8,419,685 | - | - | 8,419,685 |
TOTAL ASSETS | 8,419,685 | - | 5,827,947 | 14,247,632 |
LIABILITIES | ||||
Balances due to brokers | - | - | (7,387,092) | (7,387,092) |
TOTAL LIABILITIES | - | - | (7,387,092) | (7,387,092) |
NET INTEREST SENSITIVITY GAP | 8,419,685 | - | N/A | 8,419,685 |
31 December 2023 (Denominated in VND) | US$ |
ASSETS | |
Financial assets at fair value through profit or loss | 785,307,882 |
Other receivables | 815,918 |
Balances due from brokers | 3,705,746 |
Cash and cash equivalents | 8,575,087 |
TOTAL ASSETS | 798,404,633 |
LIABILITIES | |
Balances due to brokers | 8,597,381 |
NET CURRENCY POSITION | 789,807,252 |
31 December 2022 (Denominated in VND) | US$ |
ASSETS | |
Financial assets at fair value through profit or loss | 691,582,819 |
Other receivables | 666,012 |
Balances due from brokers | 1,883,932 |
Cash and cash equivalents | 12,081,117 |
TOTAL ASSETS | 706,213,880 |
LIABILITIES | |
Balances due to brokers | 10,230,853 |
NET CURRENCY POSITION | 695,983,027 |
Denominated in VND | |
US$ | |
2023 | 23,004,095 |
2022 | 20,271,350 |
31 December 2023 (Denominated in VND) | US$ |
ASSETS | |
Financial assets at fair value through profit or loss | 951,196,512 |
Other receivables | 872,305 |
Balances due from brokers | 2,474,172 |
Cash and cash equivalents | 11,532,155 |
TOTAL ASSETS | 966,075,144 |
LIABILITIES | |
Balances due to brokers | 11,376,467 |
NET CURRENCY POSITION | 954,698,677 |
31 December 2022 (Denominated in VND) | US$ |
ASSETS | |
Financial assets at fair value through profit or loss | 920,080,847 |
Other receivables | 1,190,577 |
Balances due from brokers | 4,637,370 |
Cash and cash equivalents | 8,419,502 |
TOTAL ASSETS | 934,328,296 |
LIABILITIES | |
Balances due to brokers | 7,387,092 |
NET CURRENCY POSITION | 926,941,204 |
Denominated in VND | |
US$ | |
2023 | 27,806,758 |
2022 | 26,998,287 |
As at 31 December 2023 | Level 1 | Level 2 | Level 3 | Total |
US$ | US$ | US$ | US$ | |
Financial assets at fair value through | ||||
profit or loss | ||||
• Listed equity investments | 744,862,266 | - | - | 744,862,266 |
• Unlisted investments | - | - | 40,445,616 | 40,445,616 |
• Investments in subsidiaries and joint | ||||
| ventures | - | 954,698,860 | - | 954,698,860 |
744,862,266 | 954,698,860 | 40,445,616 | 1,740,006,742 |
As at 31 December 2022 | Level 1 | Level 2 | Level 3 | Total |
US$ | US$ | US$ | US$ | |
Financial assets at fair value through | ||||
profit or loss | ||||
• Listed equity investments | 642,802,331 | - | - | 642,802,331 |
• Unlisted investments | - | - | 48,780,488 | 48,780,488 |
• Investments in subsidiaries and joint | ||||
| ventures | - | 926,941,387 | - | 926,941,387 |
642,802,331 | 926,941,387 | 48,780,488 | 1,618,524,206 |
Level 1 | Level 2 | Level 3 | ||||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
US$ | US$ | US$ | US$ | US$ | US$ | |
Opening balance | 642,802,331 | 1,137,326,975 | 926,941,387 | - | 48,780,488 | 1,465,085,203 |
Purchases | 362,026,034 | 615,471,569 | - | - | - | 49,586,064 |
Sales | (313,286,111) | (710,637,731) | - | - | (623,327) | - |
Transfers | - | - | - | 1,465,085,203 | - | (1,465,085,203) |
Net cash flows | ||||||
from subsidiaries | ||||||
and joint ventures | - | - | (107,033,597) | (46,610,750) | - | - |
Unrealised | ||||||
gains/(losses) | ||||||
recognised in | ||||||
profit or loss | 53,320,012 | (399,358,482) | 134,791,070 | (491,533,066) | (7,711,545) | (805,576) |
Closing balance | 744,862,266 | 642,802,331 | 954,698,860 | 926,941,387 | 40,445,616 | 48,780,488 |
Total unrealised | ||||||
(losses)/gains for | ||||||
the year included | ||||||
in net changes | ||||||
in fair value of | ||||||
financial assets at | ||||||
fair value through | ||||||
profit or loss | 53,320,012 | (399,358,482) | 134,791,070 | (491,533,066) | (7,711,545) | (805,576) |
As at 31 December 2023 | Level 1 | Level 2 | Level 3 | Total | |
US$ | US$ | US$ | US$ | ||
Financial assets at fair value through | |||||
profit or loss | |||||
• | Listed equity investments | 951,196,512 | - | - | 951,196,512 |
As at 31 December 2022 | Level 1 | Level 2 | Level 3 | Total | |
US$ | US$ | US$ | US$ | ||
Financial assets at fair value through | |||||
profit or loss | |||||
• | Listed equity investments | 920,080,847 | - | - | 920,080,847 |
Level 1 | Level 2 | Level 3 | ||||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |
US$ | US$ | US$ | US$ | US$ | US$ | |
Opening balance | 920,080,847 | 1,455,238,030 | - | - | - | - |
Purchases | 408,674,727 | 645,324,861 | - | - | - | - |
Sales | (390,791,751) | (677,281,563) | - | - | - | - |
Unrealised gains/ | ||||||
(losses) | 13,232,689 | (503,200,481) | - | - | - | - |
Closing balance | 951,196,512 | 920,080,847 | - | - | - | - |
Total unrealised | ||||||
gains/(losses) | ||||||
included in net | ||||||
changes in fair | ||||||
value of financial | ||||||
assets at fair value | ||||||
through | ||||||
profit or loss | 13,232,689 | (503,200,481) | - | - | - | - |
Sensitivity | ||||||
to changes | ||||||
Significant | in significant | |||||
Fair value 31 | Fair value 31 | Valuation | unobservable | unobservable | ||
Description | December 2023 | December 2022 | technique | inputs | inputs | |
US$ | US$ | |||||
Unlisted | 40,445,616 | 48,780,488 | Discounted cash | • | Expected future | The estimated fair |
equity | flow: The valuation | net cash flows | value would increase | |||
investments | model considers the | derived from | (decrease) if: | |||
present value of the | put option | • the expected | ||||
expected future net | using a number | cash flows were | ||||
cash flows derived | of possible | higher (lower); | ||||
from put option | outcomes of the | • the cost of | ||||
using a number of | negotiations | debt was lower | ||||
possible outcomes | and aributing | (higher). | ||||
of the negotiations | probabilities to | |||||
and aributing | each. | |||||
probabilities to | • | Cost of debt (“the | ||||
each. The expected | discount rate”). | |||||
net cash flows are | ||||||
discounted using the | ||||||
cost of debt. |
Designated at fair | Amortised | Total carrying | |
value | cost | amount | |
As at 31 December 2023 | US$ | US$ | US$ |
ASSETS | |||
Financial assets at fair value through profit or loss | 1,740,006,742 | - | 1,740,006,742 |
Other receivables | - | 815,917 | 815,917 |
Balances due from brokers | - | 3,705,746 | 3,705,746 |
Cash and cash equivalents | - | 10,192,455 | 10,192,455 |
1,740,006,742 | 14,714,118 | 1,754,720,861 | |
LIABILITIES | |||
Balances due to brokers | - | 8,597,381 | 8,597,381 |
Accounts payable and accruals | - | 2,865,772 | 2,865,772 |
- | 11,463,153 | 11,463,153 |
Designated at | Amortised | Total carrying | |
fair value | cost | amount | |
As at 31 December 2022 | US$ | US$ | US$ |
ASSETS | |||
Financial assets at fair value through profit or loss | 1,618,524,206 | - | 1,618,524,206 |
Other receivables | - | 666,012 | 666,012 |
Balances due from brokers | - | 1,883,932 | 1,883,932 |
Cash and cash equivalents | - | 14,488,971 | 14,488,971 |
1,618,524,206 | 17,038,915 | 1,635,563,121 | |
LIABILITIES | |||
Balances due to brokers | - | 10,230,853 | 10,230,853 |
Accounts payable and accruals | - | 2,750,517 | 2,750,517 |
- | 12,981,370 | 12,981,370 |