Bright Scholar Announces Unaudited Financial Results for Third Fiscal Quarter Ended May 31, 2017

FOSHAN, China, July 26, 2017/PRNewswire / -- Bright Scholar Education Holdings Limited ('Bright Scholar,' the 'Company,' 'we' or 'our') (NYSE: BEDU), the largest operator of international and bilingual K-12 schools in China*, today announced its unaudited financial results for the third fiscal quarter ended May 31, 2017.

* In terms of student enrollment as of September 1, 2016, according to an industry report commissioned by Bright Scholar and prepared by Frost & Sullivan in 2017.

Third Fiscal Quarter Ended May 31, 2017Financial Highlights (in comparison to the same period of last fiscal year)

  • Revenue was RMB406.7 million, up 28.1%
  • Gross profit was RMB183.8 million, up 51.5%; gross margin was 45.2%, up from 38.2%
  • Operating income was RMB121.8 million, up 66.5%; operating margin was 30.0%, up from 23.1%
  • Net income was RMB107.5 million, up 85.7%; adjusted net income was RMB107.5 million, up 85.7%; net margin was 26.4%%, up from 18.2%%; adjusted net margin was 26.4%, up from 18.2%
  • EPS was RMB1.05, up 150.0%; adjusted EPS was RMB1.05, up 150.0%
  • Adjusted EBITDA was RMB145.2 million, up 59.3%; adjusted EBITDA margin was 35.7%, up from 28.7%

Nine Months Ended May 31, 2017Financial Highlights (in comparison to the same period of last fiscal year)

  • Revenue was RMB1,052.9 million, up 28.2%
  • Gross profit was RMB399.7 million, up 55.1%; gross margin was 38.0%, up from 31.4%
  • Operating income was RMB231.5 million, up 731.2%; operating margin was 22.0%, up from 3.4%
  • Net income was RMB195.5 million, up from RMB6.8 million; adjusted net income was RMB195.5 million, up 91.9%; net margin was 18.6%%, up from 0.8%%; adjusted net margin was 18.6%, up from 12.4%
  • EPS was RMB1.74, up 721.4%; adjusted EPS was RMB1.74, up 145.1%
  • Adjusted EBITDA was RMB296.5 million, up 72.2%; adjusted EBITDA margin was 28.2%, up from 21.0%

(1) Adjusted net income is defined as net income excluding share-based compensation expenses. Adjusted net margin is defined as adjusted net income divided by revenue.

(2) Adjusted EPS is defined as adjusted net income divided by the weighted average number of ordinary shares or American depositary shares (each an 'ADS'), each representing one Class A ordinary share of the Company, on an as-converted basis

(3) Adjusted EBITDA is defined as EBITDA (which refers to income from operations, which excludes interest income, income tax benefit and expense and depreciation and amortization expenses) excluding share-based compensation expenses. Adjusted EBITDA margin is defined as adjusted EBITDA divided by revenue.
For more information on these adjusted financial measures, please see the section captioned under 'Non-GAAP Financial Measures' and the tables captioned 'Reconciliation of GAAP and Non-GAAP Results' set forth at the end of this release.

Mr. Junli He, Bright Scholar's Chief Executive Officer, commented, 'Today we announce our first quarterly earnings as an NYSE-listed public company.'

We are proud to report the academic achievements of our international schools as well as bilingual schools. For our international schools, all of the 216 graduates for the 2017 class were admitted into overseas universities, 96% of students enrolled in DP, A-level, AP programs were admitted into global top 100 institutions, and 87% were admitted into global top 50 institutions, as ranked by either the QS World University Rankings or U.S. News, or world top 5 in their specialized fields. For our bilingual schools, most also achieved historical new highs in performance in local Zhongkao with average scores significantly above other local schools. The academic achievements demonstrated the execution of our mission to deliver quality education to students.

We have seen robust growth in our international schools, bilingual schools and kindergartens, as well as strong earnings performance, with our revenue increasing by 28.1% for our third fiscal quarter and 28.2% for the nine months. With the addition of one kindergarten since the IPO, we had over 30,000 students and over 3,000 teachers in 52 schools as of May 31, 2017.'

'Our profits have significantly increased over the period, by 85.7%, supported by a strong margin expansion at 26.4%,' Mr. He continued. 'We have also improved utilization of our schools, and optimized fee levels across all segments.'

'We have laid down growth strategies to deliver long-term success,' Mr. He added. 'We will continue to expand and enhance our school network nationwide through our partnership with real estate developer Country Garden Holdings Company Limited and other third-party developers, and deepen our cooperation with world-class institutions. We will enhance our complementary education programs-after school tutoring, summer and winter camps, test preparation and college counseling. We will also selectively explore local and overseas M&A opportunities. On this front, I am very pleased to announce our investment in Can-achieve (Beijing) Education Consultants Co., Ltd., which represents a major expansion in college counseling, student recruitment for universities, test preparation and study camps. Founded in 2008, Can-achieve has operations in Beijing, Guangzhou, Zhengzhouand Hong Kong, representing over 600 prestigious overseas universities, including 273 universities in the United Statesand Canada, where it has the largest market share in this segment, with 23 universities in the U.S. top 50/QS 100 rankings. We invested RMB78.75 millionin Can-achieve for a 21% equity stake in July 2017.'

Mr. He concluded, 'supported by tremendous market potential from a large population base and growing demand for K-12 private education in China, we are executing our mission to deliver world-class education to students in Chinaand globally. With our proven growth strategies, we are confident that we can maintain and extend our market leadership, and reward students and shareholders alike with greater value.'

THIRD FISCAL QUARTER ENDED MAY 31, 2017UNAUDITED FINANCIAL RESULTS

Revenues

Revenues for the third fiscal quarter were RMB406.7 million, representing 28.1% increase from RMB317.4 millionin the same period of last fiscal year.

The table below sets forth a breakdown of revenues:

Third Fiscal Quarter
Ended May 31, 2017

Third Fiscal Quarter
Ended May 31, 2016

YoY % Change

(RMB in million)

(RMB in million)

International Schools

157.8

127.0

24.3%

Bilingual Schools

126.9

98.1

29.4%

Kindergartens

96.1

76.2

26.1%

Complementary

25.9

16.1

60.9%

Total

406.7

317.4

28.1%

International Schools: Revenue for the quarter was RMB157.8 million, representing a 24.3% increase from RMB127.0 million, accounting for 38.8% of total revenues as compared to 40.0% in the same period of last fiscal year, primarily due to a 18.9% increase in the average number of students from 5,464 to 6,498, and a 4.5% increase in the average tuition and fees from RMB23,248to RMB24,298during the comparison periods.

Bilingual Schools: Revenue for the quarter was RMB126.9 million, representing a 29.4% increase from RMB98.1 million, accounting for 31.2% of total revenues as compared to 30.9% in the same period of last fiscal year, primarily due to a 15.3% increase in the average number of students from 11,482 to 13,241, and a 12.2% increase in the average tuition and fees from RMB8,543to RMB9,582during the comparison periods.

Kindergartens: Revenue for the quarter was RMB96.1 million, representing a 26.1% increase from RMB76.2 million, accounting for 23.6% of total revenues as compared to 24.0% in the same period of last fiscal year, primarily due to a 14.5% increase in the average number of students from 9,262 to 10,604, and a 10.1% increase in the average tuition and fees from RMB8,228to RMB9,063during the comparison periods.

Complementary: Revenue for the quarter was RMB25.9 million, representing a 60.9% increase from RMB16.1 million, accounting for 6.4% of total revenues as compared to 5.1% in the same period of last fiscal year, primarily due to an increase in the revenue of élan English learning centers from RMB12.5 millionto RMB24.1 millionduring the comparison periods.

Cost of Revenues

Cost of revenues for the quarter was RMB223.0 million, representing a 13.7% increase from RMB196.1 million in the same period of last fiscal year, primarily due to a RMB17.7 millionincrease in staff costs as a result of an increase in the number of teachers and educational staff needed to support the expansion of our school network. The average number of our teachers and instructors increased by 9.8% from 2,870 to 3,150 during the comparison periods.

International Schools: Cost of revenues for the quarter was RMB90.9 million, representing a 13.8% increase from RMB79.9 millionin the same period of last fiscal year.

Bilingual Schools: Cost of revenues for the quarter was RMB70.9 million, representing a 13.8% increase from RMB62.3 millionin the same period of last fiscal year.

Kindergartens: Cost of revenues for the quarter was RMB46.5 million, representing a 6.6% increase from RMB43.6 millionin the same period of last fiscal year.

Complementary: Cost of revenues for the quarter was RMB14.8 million, representing a 41.9% increase from RMB10.4 millionin the same period of last fiscal year, primarily due to an increase in teaching staff cost and rental cost from élan English training business.

Gross Profit and Gross Margin

Gross profit for the quarter was RMB183.8 million, representing a 51.5% increase from RMB121.3 million in the same period of last fiscal year. Gross margin for the quarter was 45.2%, as compared to 38.2% in the same period of last fiscal year, primarily due to the ramp up of our existing schools, increased average tuition and fees, and improved operating efficiency.

International Schools: Gross profit for the quarter was RMB67.0 million, representing a 42.1% increase from RMB47.2 millionin the same period of last fiscal year. Gross margin for the quarter was 42.4%, as compared to 37.1% in the same period of last fiscal year.

Bilingual Schools: Gross profit for the quarter was RMB56.0 million, representing a 56.4% increase from RMB35.8 millionin the same period of last fiscal year. Gross margin for the quarter was 44.1%, as compared to 36.5% in the same period of last fiscal year.

Kindergartens: Gross profit for the quarter was RMB49.7 million, representing a 52.3% increase from RMB32.6 millionin the same period of last fiscal year. Gross margin for the quarter was 51.7%, as compared to 42.8% in the same period of last fiscal year.

Complementary: Gross profit for the quarter was RMB11.1 million, representing a 95.7% increase from RMB5.7 millionin the same period of last fiscal year, primarily due to an increase in the gross profit of élan English training business. Gross margin for the quarter was 42.9%, as compared to 35.2% in the same period of last fiscal year.

Selling, General and Administrative Expenses and Adjusted SG&A Expenses

Total selling, general and administrative expenses for the quarter were RMB65.2 million, representing a 32.4% increase from RMB49.3 million in the same period of last fiscal year, accounting for 16.0% of total revenues as compared to 15.5% in the same period of last fiscal year, primarily due to an approximately RMB10.0 millionin expenses incurred in connection with the Company's IPO in the third fiscal quarter of 2017.

Adjusted SG&A expenses for the quarter were RMB65.2 million, representing a 32.4% increase from RMB49.3 million in the same period of last fiscal year, accounting for 16.0% of total revenues as compared to 15.5% in the same period of last fiscal year.

(4) Adjusted SG&A Expenses are defined as selling, general and administrative expenses excluding share-based compensation expenses.

Operating Income and Operating Margin

Operating Income for the quarter was RMB121.8 million, representing a 66.5% increase from RMB73.2 million in the same period of last fiscal year. Operating margin for the quarter was 30.0%, as compared to 23.1% in the same period of last fiscal year.

Net Income and Adjusted Net Income

Net income attributed to the Company for the quarter was RMB107.5 million, representing a 85.7% increase from RMB57.9 millionin the same period of the last fiscal year.

Adjusted net income attributed to the Company for the quarter was RMB107.5 million, representing a 85.7% increase from RMB57.9 million in the same period of last fiscal year.

Earnings per ordinary share/ADS and Adjusted Earnings per ordinary share/ADS

Basic and diluted net income per ordinary share/ADS attributable to ordinary shareholders/ADS holders, on an as-converted basis, for the quarter was RMB1.05and RMB1.05, respectively, as compared to RMB0.42and RMB0.42, respectively, in the same period of last fiscal year.

Adjusted basic and diluted net income per ordinary share/ADS attributable to ordinary shareholders/ADS holders, on an as-converted basis, for the quarter was RMB1.05and RMB1.05, respectively, as compared to RMB0.42and RMB0.42, respectively, in the same period of last fiscal year.

Adjusted EBITDA

Adjusted EBITDA for the quarter was RMB145.2 million, representing a 59.3% increase from RMB91.1 millionin the same period of last fiscal year.

FIRST NINE MONTHS ENDED MAY 31, 2017UNAUDITED FINANCIAL RESULTS

Revenues

Revenues for the first nine months of 2017 were RMB1,052.9 million, representing 28.2% increase from RMB821.1 millionin the same period of last fiscal year.

The table below sets forth a breakdown of revenues:

Nine Months
Ended May 31, 2017

Nine Months
Ended May 31, 2016

YoY % Change

(RMB in million)

(RMB in million)

International Schools

410.1

341.4

20.1%

Bilingual Schools

330.3

260.0

27.0%

Kindergartens

245.6

198.7

23.6%

Complementary

66.9

21.0

218.0%

Total

1,052.9

821.1

28.2%

International Schools: Revenue for the period was RMB410.1 million, representing a 20.1% increase from RMB341.4 million, accounting for 38.9% of total revenues as compared to 41.6% in the same period of last fiscal year, primarily due to a 17.0% increase in the average number of students from 5,448 to 6,372, and a 2.7% increase in the average tuition and fees from RMB62,668to RMB64,355during the comparison periods.

Bilingual Schools: Revenue for the period was RMB330.3 million, representing a 27.0% increase from RMB260.0 million, accounting for 31.4% of total revenues as compared to 31.7% in the same period of last fiscal year, primarily due to a 15.3% increase in the average number of students from 11,424 to 13,169, and a 10.2% increase in the average tuition and fees from RMB22,760to RMB25,079during the comparison periods.

Kindergartens: Revenue for the period was RMB245.6 million, representing a 23.6% increase from RMB198.7 million, accounting for 23.3% of total revenues as compared to 24.2% in the same period of last fiscal year, primarily due to a 13.6% increase in the average number of students from 8,862 to 10,071, and a 8.8% increase in the average tuition and fees from RMB22,418to RMB24,391during the comparison periods.

Complementary: Revenue for the period was RMB66.9 million, representing a 218.0% increase from RMB21.0 million, accounting for 6.4% of total revenues as compared to 2.6% in the same period of last fiscal year, primarily due to an increase in the revenue of élan English learning center from RMB14.2 millionto RMB55.3 millionduring the comparison periods. We acquired élan English proficiency training business in January 2016.

Cost of Revenues

Cost of revenues for the period was RMB653.2 million, representing 15.9% increase from RMB563.4 million in the same period of last fiscal year, primarily due to a RMB74.5 millionincrease in staff costs as a result of an increase in the number of teachers and educational staff needed to support the expansion of our school network. The average number of our teachers and instructors increased by 9.3% from 2,857 to 3,122 during the comparison periods.

International Schools: Cost of revenues for the period was RMB267.7 million, representing a 13.7% increase from RMB235.5 millionin the same period of last fiscal year.

Bilingual Schools: Cost of revenues for the period was RMB206.0 million, representing a 11.6% increase from RMB184.6 millionin the same period of last fiscal year.

Kindergartens: Cost of revenues for the period was RMB137.1 million, representing a 6.0% increase from RMB129.3 millionin the same period of last fiscal year.

Complementary: Cost of revenues for the quarter was RMB42.4 million, representing a 203.2% increase from RMB14.0 millionin the same period of last fiscal year, primarily due to an increase in teaching staff cost and rental cost from élan English training business. We acquired élan English proficiency training business in January 2016.

Gross Profit and Gross Margin

Gross profit for the period was RMB399.7 million, representing a 55.1% increase from RMB257.7 million in the same period of last fiscal year. Gross margin for the period was 38.0%, as compared to 31.4% in the same period last fiscal year, primarily due to ramp up of our existing schools, increased average tuition and fees, and improved operating efficiency.

International Schools: Gross profit for the period was RMB142.3 million, representing a 34.4% increase from RMB105.9 millionin the same period of last fiscal year. Gross margin for the quarter was 34.7%, as compared to 31.0% in the same period of last fiscal year.

Bilingual Schools: Gross profit for the period was RMB124.3 million, representing a 64.8% increase from RMB75.4 millionin the same period of last fiscal year. Gross margin for the quarter was 37.6%, as compared to 29.0% in the same period of last fiscal year.

Kindergartens: Gross profit for the period was RMB108.5 million, representing a 56.6% increase from RMB69.3 millionin the same period of last fiscal year. Gross margin for the quarter was 44.2%, as compared to 34.9% in the same period of last fiscal year.

Complementary: Gross profit for the period was RMB24.6 million, representing a 247.3% increase from RMB7.1 millionin the same period of last fiscal year, primarily due to an increase in the gross profit from élan English training business. Gross margin for the quarter was 36.7%, as compared to 33.6% in the same period of last fiscal year.

Selling, General and Administrative Expenses and Adjusted SG&A Expenses

Total selling, general and administrative expenses for the period were RMB173.0 million, representing a 25.9% decrease from RMB233.3 million, accounting for 16.4% of total revenues as compared to 28.4% in the same period of last fiscal year, primarily due to the share-based compensation expense of RMB95.1 millionincurred in the nine months ended May 31, 2016, partially offset by an increase in the expenses of RMB16.6 millionincurred in connection with the Company's IPO during the first nine months of 2017 and the compensation and benefits we paid to additional general and administrative personnel to support our growing business in the nine months ended May 31, 2017.

Adjusted SG&A expenses for the period were RMB173.0 million, representing a 25.1% increase from RMB138.2 million, accounting for 16.4% of total revenues as compared to 16.8% in the same period of last fiscal year, primarily due to expenses incurred in connection with the Company's IPO and increase in staff compensation expenses.

(4) Adjusted SG&A Expenses are defined as selling, general and administrative expenses excluding share-based compensation expenses.

Operating Income and Operating Margin

Operating income for the period was RMB231.5 million, representing a 731.2% increase from RMB27.9 million in the same period of last fiscal year. Operating margin for the period was 22.0%, as compared to 3.4% in the same period of last fiscal year.

Net Income and Adjusted Net Income

Net income attributed to the Company for the period was RMB195.5 million as compared to RMB6.8 million in the same period of last fiscal year.

Adjusted net income attributed to the Company for the period was RMB195.5 million, representing a 91.9% increase from RMB101.8 million in the same period of last fiscal year.

Earnings per ordinary share/ADS and Adjusted Earnings per ordinary share/ADS

Basic and diluted net income per ordinary share/ADS attributable to ordinary shareholders/ADS holders, on an as-converted basis, for the period was RMB1.74and RMB1.74, respectively, as compared to loss of RMB0.28and RMB0.28, respectively, in the same period of last fiscal year.

Adjusted basic and diluted net income per ordinary share/ADS attributable to ordinary shareholders/ADS holders, on an as-converted basis, for the period was RMB1.74and RMB1.74, respectively, as compared to RMB0.71and RMB0.71, respectively, in the same period of last fiscal year.

Adjusted EBITDA

Adjusted EBITDA for the period was RMB296.5 million, representing a 72.2% increase from RMB172.2 millionin the same period of last fiscal year.

Cash and Working Capital

As of May 31, 2017, the Company's cash and cash equivalents and restricted cash totaled RMB1,455.5 million, as compared to RMB644.1 millionas of February 28, 2017.

Conference Call

The Company's management will host a conference call at 8:00 a.m.U.S. Eastern Time (8:00 pmBeijing/Hong Kong Time) on July 27, 2017, to discuss its quarterly results and recent business activities.

To participate in the conference call, please dial the following number five to ten minutes prior to the scheduled conference call time:

China:

4001-201-203

Hong Kong:

800-905945

United States:

1888-346-8982

Canada Toll Free

1855-669-9657

International:

1-412-902-4272

*Please ask to be joined into Bright Scholar Education Holdings Limited's call.

The Company will also broadcast a live audio webcast of the conference call. The webcast will be available at http://ir.brightscholar.com.

Following the earnings conference call, an archive of the call will be available by dialing:

United States:

1-877-344-7529

International:

1-412-317-0088

Canada Toll Free:

855-669-9658

Replay Passcode:

10110364

Replay End Date:

August 3, 2017

STATEMENT REGARDING UNAUDITED FINANCIAL INFORMATION

The unaudited financial information set forth above is subject to adjustments that may be identified when audit work is performed on the Company's year-end financial statements, which could result in significant differences from this unaudited financial information.

NON-GAAP FINANCIAL MEASURES

In evaluating our business, we consider and use certain non-GAAP measures, including primarily adjusted EBITDA and adjusted net income/(loss), as supplemental measures to review and assess our operating performance. The presentation of these non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with U.S. GAAP. We define adjusted EBITDA as income from operations (which excludes interest income, income tax benefit and expense and depreciation and amortization expenses) excluding share-based compensation expenses and adjusted net income/(loss) as net income/(loss) excluding share-based compensation expenses. We incurred share-based compensation in the 2016 fiscal year only, which was associated with the acquisition of Mr. Junli He'sequity interests in Impetus in January 2016.

We present the non-GAAP financial measures because they are used by our management to evaluate our operating performance and formulate business plans. Such non-GAAP measures, including adjusted EBITDA and adjusted net income/(loss), enable our management to assess our operating results without considering the impact of non-cash charges, including depreciation expenses and share-based compensation expenses, and without considering the impact of non-operating items such as interest income and income tax benefit and expenses. We also believe that the use of the non-GAAP measure facilitate investors' assessment of our operating performance.

The non-GAAP financial measures are not defined under U.S. GAAP and are not presented in accordance with U.S. GAAP. The non-GAAP financial measures have limitations as analytical tools. One of the key limitations of using these non-GAAP financial measures is that they do not reflect all items of income and expense that affect our operations. Interest income, income tax benefit and expenses, depreciation expenses and share-based compensation expenses have been and may continue to be incurred in our business and are not reflected in the presentation of these non-GAAP measures, including adjusted EBITDA or adjusted net income/(loss). Further, these non-GAAP measures may differ from the non-GAAP information used by other companies, including peer companies, and therefore their comparability may be limited.

About Bright ScholarEducation Holdings Limited

Bright Scholar is the largest operator of international and bilingual K-12 schools in China*. The Company is dedicated to providing quality international education to Chinese students and equipping them with the critical academic foundation and skillsets necessary to succeed in the pursuit of higher education overseas. It also complements its international offerings with Chinese government-mandated curriculum for students who wish to maintain the option of pursuing higher education in China. As of May 31, 2017, Bright Scholar operated 52 schools covering the breadth of K-12 academic needs of its students across seven provinces in China. In the first nine months of the 2017 school year ended May 31, 2017, Bright Scholar had an average of 29,613 students enrolled at its schools.

* In terms of student enrollment as of September 1, 2016, according to an industry report commissioned by Bright Scholar and prepared by Frost & Sullivan in 2017.

Safe Harbor Statement

This announcement contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements include, without limitation, the Company's business plans and development, can be identified by terminology such as 'may,' 'will,' 'expect,' 'anticipate,' 'aim,' 'estimate,' 'intend,' 'plan,' 'believe,' 'potential,' 'continue,' 'is/are likely to' or other similar expressions. Such statements are based upon management's current expectations and current market and operating conditions, and relate to events that involve known or unknown risks, uncertainties and other factors, all of which are difficult to predict and many of which are beyond the Company's control, which may cause the Company's actual results, performance or achievements to differ materially from those in the forward-looking statements. Further information regarding these and other risks, uncertainties or factors is included in the Company's filings with the U.S. Securities and Exchange Commission. The Company does not undertake any obligation to update any forward-looking statement as a result of new information, future events or otherwise, except as required under law.

IR Contact:

Bright Scholar Education Holdings Limited
Email: IR@brightscholar.com

FleishmanHillard
Email: BrightScholar.ir@fleishman.com

BRIGHT SCHOLAR EDUCATION HOLDINGS LIMITED

UNAUDITED CONDENSED COMBINED AND CONSOLIDATED BALANCE SHEETS

(Amounts in thousands)

As of

August 31,

May 31,

2016

2017

RMB

RMB

USD

ASSETS

Current assets

Cash and cash equivalents

356,018

1,447,822

212,609

Restricted cash

6,433

7,655

1,124

Held-to-maturity investments

30,500

56,000

8,223

Accounts receivable

2,066

183

27

Amounts due from related parties

138,091

4,379

643

Other receivables, deposits and other assets

29,348

28,863

4,238

Inventories

9,580

10,906

1,602

Total current assets

572,036

1,555,808

228,466

Property and equipment, net

431,377

416,989

61,234

Land use right, net

35,667

34,938

5,131

Intangible assets

23,830

21,807

3,202

Goodwill

102,332

104,035

15,277

Prepayment for construction contract

2,421

3,060

449

Deferred tax assets, net

26,942

21,040

3,090

Other non-current assets

44,627

43,917

6,449

Total non-current assets

667,196

645,786

94,832

TOTAL ASSETS

1,239,232

2,201,594

323,298

LIABILITIES AND EQUITY

Current liabilities

Accounts payable (including accounts payable of the consolidated VIESs without recourse to Bright Scholar of RMB63,605 and RMB57,715 as of August 31, 2016 and May 31,2017)

63,605

61,009

8,960

Amounts due to related parties (including amounts due to related parties of the consolidated VIESs without recourse to Bright Scholar of RMB64,988 and RMB96,418 as of August 31, 2016 and May 31, 2017)

66,855

98,500

14,464

Accrued expenses and other current liabilities (including accrued expenses and other current liabilities of the consolidated VIESs without recourse to Bright Scholar of RMB200,092 and RMB207,796 as of August 31, 2016 and May 31, 2017)

201,019

229,832

33,750

Income tax payable (including income tax payable of the consolidated VIESs without recourse to Bright Scholar of RMB16,169 and RMB25,936 as of August 31, 2016 and May 31, 2017)

16,169

42,373

6,222

Current portion of deferred revenue (including deferred revenue of the consolidated VIESs without recourse to Bright Scholar of RMB644,201 and RMB394,119 as of August 31, 2016 and May 31,2017)

664,201

394,119

57,875

Total current liabilities

1,011,849

825,833

121,271

Deferred tax liabilities, net (including deferred tax liabilities of the consolidated VIESs without recourse to Bright Scholar of RMB5,924 and RMB5,452 as of August 31, 2016 and May 31,2017)

5,924

5,452

801

Deferred revenue (including deferred revenue of the consolidated VIESs without recourse to Bright Scholar of RMB1,202 and RMB1,051 as of August 31, 2016 and May 31,2017)

1,202

1,051

154

Other non-current liabilities (including non-current liabilities of the consolidated VIESs without recourse to Bright Scholar of RMB58,696 and RMB59,242 as of August 31, 2016 and May 31,2017)

58,696

59,242

8,700

Total non-current liabilities

65,822

65,745

9,655

TOTAL LIABILITIES

1,077,671

891,578

130,926

EQUITY

Share capital

7

7

1

Additional paid-in capital

239,760

1,254,611

184,236

Statutory reserves

47,813

64,948

9,537

Accumulated deficit

(170,851)

(12,550)

(1,843)

Shareholders' equity

116,729

1,307,016

191,931

Non-controlling interests

44,832

3,000

441

Total equity

161,561

1,310,016

192,372

TOTAL LIABILITIES AND EQUITY

1,239,232

2,201,594

323,298

BRIGHT SCHOLAR EDUCATION HOLDINGS LIMITED.

UNAUDITED CONDENSED COMBINED AND CONSOLIDATED STATEMENTS OF OPERATIONS

(Amounts in thousands, except for shares and per share data)

Three Months Ended May 31,

Nine Months Ended May 31

2016

2017

2016

2017

RMB

RMB

USD

RMB

RMB

USD

Revenue

317,399

406,739

59,728

821,148

1,052,909

154,617

Cost of revenue

(196,142)

(222,988)

(32,745)

(563,450)

(653,166)

(95,916)

Gross profit

121,257

183,751

26,983

257,698

399,743

58,701

Selling, general and administrative expenses

(49,272)

(65,245)

(9,581)

(233,347)

(172,993)

(25,404)

Other operating income

1,179

3,336

490

3,503

4,763

699

Operating income

73,164

121,842

17,892

27,854

231,513

33,996

Interest income, net

115

262

38

1,419

1,380

203

Investment income

399

4,101

602

399

7,338

1,078

Other expense

(72)

(38)

(5)

(149)

(535)

(78)

Income before income taxes

73,606

126,167

18,527

29,523

239,696

35,199

Income tax expense

(15,706)

(18,671)

(2,742)

(22,747)

(44,229)

(6,495)

Net income

57,900

107,496

15,785

6,776

195,467

28,704

Net income attributable to non-controlling interests

15,922

-

-

33,531

20,034

2,942

Net (loss) incomeattributable to ordinary shareholders/ADS holders

41,978

107,496

15,785

(26,755)

175,433

25,762

Net earnings (loss) per share attributable to

ordinary shareholders/ADS holders (expressed in RMB per share)

Basic and diluted

0.42

1.05

0.15

-0.28

1.74

0.26

Weighted average shares used in

calculating net loss per ordinary share/ADS:

Basic and diluted

100,000,000

102,119,565

102,119,565

95,970,474

100,714,286

100,714,286

BRIGHT SCHOLAR EDUCATION HOLDINGS LIMITED

UNAUDITED CONDENSED COMBINED AND CONSOLIDATED STATEMENTS OF CASH FLOWS

(Amounts in thousands)

Three Months Ended May 31,

Nine Months Ended May 31

2016

2017

2016

2017

RMB

RMB

USD

RMB

RMB

USD

Net cash (used in) from operating activities

(144,777)

(108,230)

(15,891)

(50,063)

82,827

12,163

Net cash (used in) from investing activities

75,472

(83,613)

(12,278)

(55,537)

(31,390)

(4,609)

Net cash (used in) provided by financing activities

(4,663)

1,003,235

147,320

3,754

1,041,589

152,954

Net change in cash and cash equivalents,

and restricted cash

(73,968)

811,392

119,151

(101,846)

1,093,026

160,508

Cash and cash equivalents, and restricted cash

at beginning of the year

216,370

644,085

94,582

244,248

362,451

53,225

Cash and cash equivalents, and restricted cash at end of the year

142,402

1,455,477

213,733

142,402

1,455,477

213,733

Reconciliations of GAAP and Non-GAAP Results

Three Months Ended May 31,

Nine Months Ended May 31

2016

2017

2016

2017

RMB

RMB

USD

RMB

RMB

USD

Net income

57,900

107,496

15,785

6,776

195,467

28,704

Add: Share-based compensation expense

-

-

-

95,070

-

-

Adjusted net income

57,900

107,496

15,785

101,846

195,467

28,704

Net income

57,900

107,496

15,785

6,776

195,467

28,704

Less: interest income, net

(115)

(262)

(38)

(1,419)

(1,380)

(203)

Add: income tax expense

15,706

18,671

2,831

22,747

44,229

6,495

Add: depreciation and amortization expense

17,630

19,281

2,742

49,004

58,217

8,549

EBITDA

91,121

145,186

21,320

77,108

296,533

43,545

Add: Share-based compensation expense

-

-

-

95,070

-

-

Adjusted EBITDA

91,121

145,186

21,320

172,178

296,533

43,545

Selling, general and administrative expenses

49,272

65,245

9,581

233,347

172,993

25,404

Less: Share-based compensation expense

-

-

-

(95,070)

-

-

Adjusted selling, general and administrative expenses

49,272

65,245

9,581

138,277

172,993

25,404

Weighted average shares/ADSs used

in calculating earnings per share/ADSs:

Basic and diluted

100,000,000

102,119,565

102,119,565

95,970,474

100,714,286

100,714,286

Adjusted net income attributable to Bright Scholar's ordinary shareholders/ADS holders

Basic and diluted

0.42

1.05

0.16

0.71

1.74

0.26

SOURCE Bright Scholar Education Holdings Ltd.

Bright Scholar Education Holdings Ltd. published this content on 26 July 2017 and is solely responsible for the information contained herein.
Distributed by Public, unedited and unaltered, on 26 July 2017 21:09:25 UTC.

Original documenthttp://bedultd.investorroom.com/2017-07-26-Bright-Scholar-Announces-Unaudited-Financial-Results-for-Third-Fiscal-Quarter-Ended-May-31-2017?pagetemplate=widgetpopup

Public permalinkhttp://www.publicnow.com/view/7A475D126D630CF8AF12B0189F652208D49D8E8B