Less Ads, More Data, More Tools Register for FREE

Pin to quick picksJDS.L Regulatory News (JDS)

  • There is currently no data for JDS

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Cycle & Carriage 2008 Financial Statements

27 Feb 2009 12:41

RNS Number : 9829N
Jardine Strategic Hldgs Ld
26 February 2009
 



To:

Business Editor

27th February 2009

For immediate release

Jardine Cycle & Carriage Limited

2008 Financial Statements and Dividend Announcement 

The following announcement was issued today by the Company's 68%-owned subsidiary, 

Jardine Cycle & Carriage Limited.

For further information, please contact:

Jardine Matheson Limited

Neil M McNamara

(852) 2843 8227

GolinHarris 

Kennes Young

(852) 2501 7987

  

27th February 2009

JARDINE CYCLE & CARRIAGE LIMITED 

2008 FINANCIAL STATEMENTS AND DIVIDEND ANNOUNCEMENT

Highlights

Underlying earnings per share up 25% to US¢135.38

Contribution from Astra increases 29%

Dividend per share up 16% for the year at US¢50.00

Business environment deteriorates in final quarter

20% stake in major Vietnamese motor group acquired

"2009 is expected to be a difficult year as the global economic disruption has led to tight liquidity and poor consumer sentiment.  Nevertheless, we are confident that the Group's healthy balance sheet and strong underlying businesses will enable Jardine Cycle & Carriage to meet the challenges ahead."

Anthony Nightingale, Chairman

27th February 2009

Group Results 

Year ended 31st December

2008

US$m

2007

US$m

Change

%

2008

S$m

Revenue

11,192

8,921

25

15,780

Underlying profit attributable to shareholders * 

477

374

28

673

Profit attributable to shareholders

448

340

32

632

US¢

US¢

Underlying earnings per share *

135.38

108.28

25

190.87

Earnings per share 

127.15

98.47

29

179.26

Dividend per share ** 

50.00

43.00

16

71.95

US$m

US$m

S$m

Shareholders' funds 

2,263

2,160

5

3,256

US$

US$

S$

Net asset value per share

6.36

6.18

3

9.15

The exchange rate of US$1=S$1.44 (31st December 2007: US$1=S$1.44) was used for translating assets and liabilities at the balance sheet date and US$1=S$1.41 (31st  December 2007: US$1=S$1.50) was used for translating the results for the year.

The financial results for the year ended 31st December 2008 have been prepared in accordance with the International Financial Reporting Standards. These results have not been audited or reviewed by the auditors.

* The basis for calculating underlying earnings is set out in Note 5 of this report.

** The S$ equivalent is an estimate as the actual amount of the final dividend will be determined on Books Closure Date referred to in Note 15. 

CHAIRMAN'S STATEMENT

Overview

The Group's businesses performed well in the first nine months of 2008 but were affected in the final quarter by a steep decline in commodity prices, the weakening of the Rupiah, and a tightening of consumer credit as a result of the global economic downturn. Overall, a satisfactory result was achieved for the year.

Performance

The Group recorded revenue of US$11.2 billion for the year ended 31st December 2008, an increase of 25%. Underlying profit rose by 28% to US$477 million, and underlying earnings per share rose by 25% to US¢135.38. Profit attributable to shareholders at US$448 million was 32% higher than in 2007, after accounting for a net non-trading loss of US$29 million. 

Astra's contribution to the underlying profit was up 29% at US$460 million, with its non-automotive activities performing particularly well for most of the year. The Group's share of underlying profit from its other motor interests increased by 4% to US$44 million. Corporate costs and withholding tax on dividends from Indonesia amounted to US$27 million.

The Board is recommending a final tax exempt dividend of US¢36.00 per share. This will give a total dividend for 2008 of US¢50.00 per share, compared to US¢43.00 per share in 2007.

Business Activity

Astra's automotive and financial services businesses produced an excellent contribution to Group profit as they benefited for most of the year from strong consumer demand and a buoyant economy in Indonesia. In the final quarter, however, the economic downturn and tightening consumer credit led to weaker market conditions.

Astra's heavy equipment subsidiary, United Tractors, has continued to seek coal mining investment opportunities following its return to coal mine ownership in early 2007. In 2008, it acquired Tuah Turangga Agung, which owns a coal mine concession in Central Kalimantan. The company also completed a US$390 million rights issue to raise funds for debt refinancing, working capital and capital expenditure. 

The performance of Astra Agro Lestari was enhanced by the high crude palm oil prices that existed for most of the year, making it one of Astra's largest profit contributors in 2008. Prices have, however, come down from their peak significantly in recent months. The company has made good progress in increasing its planted area and improving the yield of its existing plantations.

The Group's motor operations in Singapore performed well during the year, supported by an improvement in Mercedes-Benz sales despite a contraction in the overall motor market.

Cycle & Carriage Bintang in Malaysia completed the restructuring of its business operations and is now focused solely on Mercedes-Benz. Loss-making franchises and surplus properties were sold and the balance sheet strengthened, allowing a special dividend of US$30 million to be paid during the year.

The Group has expanded its motor interests into Vietnam with a US$77 million acquisition of 20.5% stake in Truong Hai Automotive Corporation, a motor group with interests in the manufacture, sale and maintenance of commercial vehicles and passenger cars.

People

On behalf of the Directors, I wish to thank our 125,000 staff employed across the Group for their hard work, dedication and commitment to excellence, without which the Group could not have delivered this set of fine results. Thanks are also due to our customers, shareholders and business partners for their continued support.

Outlook

2009 is expected to be a difficult year as the global economic disruption has led to tight liquidity and poor consumer sentiment.  Nevertheless, we are confident that the Group's healthy balance sheet and strong underlying businesses will enable Jardine Cycle & Carriage to meet the challenges ahead.

Anthony Nightingale

Chairman 

27th February 2009

  

Group Managing Director's Review

The Group's underlying profit increased by 28% to US$477 million in 2008, and profit attributable to shareholders was US$448 million after accounting for a net non-trading loss of US$29 million. The non-trading loss was mainly due to the fair value loss on plantations caused by the sharp decline in crude palm oil prices in the latter part of the year, partly offset by gains on the disposal of certain plantation and property assets and a writeback of a surplus restructuring provision. This compares with a profit attributable to shareholders of US$340 million in 2007, which was after a net non-trading loss of US$34 million. 

 

Profit growth was recorded by all of Astra's major businesses, producing a 29% higher underlying profit contribution of US$460 million to the Group's results for the year. The contribution from Astra's automotive and financial services operations was up 20% while its resources and other businesses also performed well with their profit contribution growing 35%. The underlying profit contribution from the Group's other directly-held motor interests grew 4%.

The Company's corporate costs of US$11 million were 27% lower than the previous year, following a reduction in interest expenses, while US$16 million of withholding tax on dividends from Indonesia was incurred during the year. In addition, the Group's share of Astra's corporate costs together with the adjustments required to align Astra's results with the Group's accounting policies was 21% lower at US$26 million. 

The Group's consolidated net debt, excluding borrowings within Astra's financial services operations, was US$157 million at 31st December 2008, US$78 million lower than at the end of 2007. This was a result of strong operating cash flows attributable to Astra. The debt within the Group's financial services operations of US$1.2 billion was US$84 million lower than at the prior year end, following a reduction in joint financing with recourse. At the end of the year, Jardine Cycle & Carriage had parent company net cash of US$4 million, compared to the net debt of US$31 million at the end of 2007. 

Astra

The Indonesian economy grew by 6.1% in 2008 and Astra benefited from strong consumer demand and high crude palm oil prices for most of the year. Under Indonesian accounting standards, Astra reported a net profit equivalent to US$942 million for 2008, an increase of 41% over the previous year in its reporting currency.

Astra's financial position benefited from strong operating cash flows, a substantial dividend received from Astra Honda Motor and proceeds from a rights issue by United Tractors, although this was largely offset by the cost of acquisitions and investment in shares in Group companies. Net debt, excluding borrowings within its financial services operations, was reduced slightly to US$169 million at the end of 2008. 

Automotive and Financial Services

Astra's automotive and financial services businesses grew strongly for most of 2008, and produced a contribution of US$303 million to the Group's underlying profit, up 20%.

The Indonesian wholesale motor vehicle market rose by 40% to 608,000 units in 2008. Astra's sales grew at a higher rate of 43%, resulting in an improved market share of 52%. Its sales during the year were supported by the launch of four new models and six revamped models. 

The wholesale motorcycle market in Indonesia grew by 33% in 2008 to 6.2 million units, with particularly strong demand seen in areas outside Java. This was driven in large part by the increased prosperity following high crude palm oil ("CPO") prices for most of the year and, to a lesser extent, coal prices. Demand has recently declined following the sharp fall in commodity prices and tight liquidity. Sales of the Astra Honda Motor manufacturing and distribution joint venture rose by 34%, achieving a market share of 46%. Three new models and three revamped models were launched in 2008. 

The component manufacturing sector benefited from the strong automotive market and Astra Otoparts reported a 24% increase in profit. Sales rose 27% with increases in both the domestic and export markets. Astra now holds an interest of 93.9% in Astra Otoparts, up from 86.7%.

 

The performance of Astra's consumer finance operations improved in line with the growth in automotive sales. The volume financed by Federal International Finance and Astra Credit Companies was US$2.7 billion, 29% higher in its reporting currency. At the end of 2008, the consumer finance loan book was US$1.3 billion, the same as the previous year as most of the growth was in joint finance without recourse. 

Bank Permata, a 44.5%-held associate, saw its net profit reduce by 9% as the effect of changes in future tax rates on deferred tax assets more than offset the improvement in profitability of its banking operations. 

Resources and Other

Astra's resources and other businesses comprising agribusiness, heavy equipment, mining, information technology and infrastructure, contributed US$183 million to the Group's underlying profit, an increase of 35%.

In agribusiness, Astra's 79.7%-held subsidiary, Astra Agro Lestari, achieved strong growth with a 33% increase in reported profit. Palm oil production increased by 7% to 982,000 tonnes and CPO prices achieved were on average 19% higher than the previous year.

In heavy equipment, the 59.5%-held United Tractors also performed well and recorded a 78% increase in profit. Sales of Komatsu equipment rose 26% due to strong demand for most of the year, although demand in the last quarter reduced significantly reflecting decline in commodity prices and tightening of credit. Pamapersada Nusantara, the mining subsidiary of United Tractors, achieved an 8% increase in coal extracted at 59 million tonnes and a 25% increase in overburden removed at 442 million bcm in its contract mining operations, while coal sales from its own mines amounted to almost 4 million tonnes. 

The group's information technology business and infrastructure investments performed satisfactorily. Marga Mandalasakti, a toll road operator, became a subsidiary during the year when the group's interest was increased from 34% to 62.6%. It handled a 6% increase in traffic volume. PAM Lyonnaise Jaya, in which Astra has a 30% interest and which operates the western Jakarta water utility system, increased its sales of water by 3% to 135 million cubic metres in 2008. 

 

Other Motor Interests 

Singapore

The profit contribution from the Group's Singapore motor operations increased by 5% to US$35 million with Mercedes-Benz turning in a good performance. 

Although the Singapore economy slipped into recession in the latter part of 2008, modest GDP growth was achieved for the year as a whole. The overall passenger car market fell by 10% to 99,600 units, while the commercial vehicle market fell by 5% to 10,900 units. The Group's passenger car sales were 16% lower and its market share declined slightly to 13%. Sales of Mercedes-Benz passenger cars rose by 5% enhanced by sales of the new C-Class and ongoing demand for the S-Class. Mitsubishi and Kia passenger car sales fell by 18% and 28 %, respectively. Citroen sales were slightly lower than the previous year.

Malaysia

The Group's 59.1%-owned subsidiary, Cycle & Carriage Bintang, completed a major restructuring of its motor activities enabling it to focus on its Mercedes-Benz marque. It contributed an underlying profit of US$3 million, 52% higher than the previous year. 

Indonesia

In the Indonesian automotive market, Tunas Ridean performed well, contributing a profit of US$9 million, 19% above the previous year. Sales of motor vehicles grew by 23% and motorcycle sales increased by 22%, while new lending volumes declined by 6%. During the year, the Company increased its shareholding in Tunas Ridean by 0.9% to 38.3%. In January 2009, Tunas Ridean completed the sale of a 51%-interest in its wholly-owned automotive finance subsidiary to Bank Mandiri, which is expected to help enhance the growth potential of this business.

Vietnam

Truong Hai Automotive Corporation ("Thaco"), in which the Group took a 20.5% interest in July, contributed a US$3 million loss as sales in the latter part of the year fell sharply owing to a severe shortage of credit in Vietnam. Despite present trading difficulties, the outlook for Thaco over the medium to long term remains positive as the company is expected to recover strongly once the Vietnam economy rebounds.

Outlook

After a good year in 2008, the Group's businesses are now facing increasingly challenging economic conditions. We are, therefore, fortunate that our operations are well positioned at the forefront of their chosen markets with strong management teams, skilled workforces and the financial capability to weather the current downturn.

Ben Keswick

Group Managing Director

27th February 2009

Jardine Cycle & Carriage Limited

Consolidated Profit and Loss Account for the year ended 31 December

 
 
 
2008
 
2007
 
Change
 
Note
 
US$m
 
US$m
 
%
 
 
 
 
 
 
 
 
Revenue
3
 
11,192.2 
 
8,920.7 
 
25
Net operating costs
2
 
 (10,041.1)
 
(7,860.3)
 
28
Operating profit
2
 
1,151.1 
 
1,060.4 
 
9
 
 
 
 
 
 
 
 
Financing charges
 
 
(54.9)
 
(79.7)
 
31
Financing income
 
 
63.7 
 
35.6 
 
79
Net financing income/(charges)
 
 
8.8 
 
(44.1)
 
nm
 
 
 
 
 
 
 
 
Share of associates’ and joint
ventures’ results after tax
 
 
 
270.1 
 
 
125.7 
 
 
115
 
 
 
 
 
 
 
 
Profit before tax
 
 
1,430.0 
 
1,142.0 
 
25
Tax
 
 
(366.6)
 
(317.5)
 
15
 
 
 
 
 
 
 
 
Profit after tax
3
 
1,063.4 
 
824.5 
 
29
 
 
 
 
 
 
 
 
Profit attributable to:
 
 
 
 
 
 
 
Shareholders of the Company
 
 
448.2 
 
340.1 
 
32
Minority interests
 
 
615.2 
 
484.4 
 
27
 
 
 
 
 
 
 
 
 
 
 
1,063.4 
 
824.5 
 
29
 
 
 
 
 
 
 
 
 
 
 
US¢
 
US¢
 
 
Earnings per share
5
 
127.15
 
98.47
 
29
 
 
 
 
 
 
 
 

nm: not meaningful

  

Jardine Cycle & Carriage Limited

Consolidated Balance Sheet at 31 December

Note

2008

2007 

US$m

US$m

Non-current assets

Intangible assets

531.2

460.4

Leasehold land use rights

347.8

403.7

Property, plant and equipment

1,599.2

1,313.2

Investment properties

17.4

28.0

Plantations

352.7

514.6

Interests in associates and joint ventures

1,355.6

1,342.9

Other investments 

179.7

133.9

Non-current debtors

893.4

878.3

Deferred tax assets

57.4

60.1

5,334.4

5,135.1

Current assets

Stocks

921.4

642.9

Current debtors 

1,690.3

1,817.3

Current tax assets 

40.8

120.8

Current investments

3.7

20.8

Bank balances and other liquid funds 

- non-financial services companies

656.1

529.6

- financial services companies

183.5

166.7

839.6

696.3

3,495.8

3,298.1

Non-current assets classified as held for sale

0.1

3.1

3,495.9

3,301.2

Total assets

8,830.3

8,436.3

Non-current liabilities

Provisions

30.9

17.8

Long-term borrowings

7

- non-financial services companies

400.7

323.7

- financial services companies

563.1

615.5

963.8

939.2

Deferred tax liabilities

219.3

306.4

Pension liabilities

67.0

42.3

Other non-current liabilities 

93.5

58.6

1,374.5

1,364.3

Current liabilities

Provisions

24.8

29.7

Current borrowings 

7

- non-financial services companies

413.2

446.2

- financial services companies

798.5

806.1

1,211.7

1,252.3

Current tax liabilities 

141.9

136.3

Current creditors 

1,254.9

1,095.8

2,633.3

2,514.1

Total liabilities

4,007.8

3,878.4

Net assets

4,822.5

4,557.9

Equity 

Share capital

8

632.3

555.2

Fair value and other reserves

9

78.0

331.6

Revenue reserve 

10

1,552.4

1,272.9

Shareholders' funds

2,262.7

2,159.7

Minority interests

11

2,559.8

2,398.2

Total equity

4,822.5

4,557.9

  

Jardine Cycle & Carriage Limited

Consolidated Statement of Recognised Income and Expense for the year ended 31 December

2008

2007

US$m

US$m

Fair value changes of available-for-sale investments, 

net of tax

(15.7)

(12.3)

Revaluation surplus of assets, net of tax

154.2 

25.6 

Fair value changes of hedging derivatives, net of tax

8.1 

(1.3)

Actuarial loss on defined benefit pension plans, net of tax

 

(21.6)

 

(0.9)

Translation difference

(708.6)

(171.1)

Reserves realised on disposal

1.7 

7.2 

Net loss recognised directly in equity

(581.9)

(152.8)

Profit after tax

1,063.4 

824.5 

Total recognised income and expense for the year

481.5 

671.7 

Total recognised income and expense attributable to:

Shareholders of the Company

186.5 

274.6 

Minority interests

295.0 

397.1 

481.5 

671.7 

  

Jardine Cycle & Carriage Limited

Company Balance Sheet at 31 December

Note

2008

2007

US$m

US$m

Non-current assets

Property, plant and equipment

0.5

0.7

Interests in subsidiaries

1,275.7

1,276.3

Interests in associates

100.1

26.4

Other investment

6.8

6.5

1,383.1

1,309.9

Current assets

Debtors

8.5

8.4

Bank balances and other liquid funds

4.0

6.9

12.5

15.3

Total assets

1,395.6

1,325.2

Non-current liabilities

Deferred tax liabilities

0.3

0.3

0.3

0.3

Current liabilities

Current borrowings

-

38.1

Current tax liabilities

0.8

0.8

Creditors

73.2

74.6

74.0

113.5

Total liabilities

74.3

113.8

Net assets

1,321.3

1,211.4

Equity

Share capital

 8

632.3

555.2

Fair value and other reserves

 9

225.5

223.5

Revenue reserve

10

463.5

432.7

Total equity

1,321.3

1,211.4

Net asset value per share

US$3.71 

US$3.47 

  

Jardine Cycle & Carriage Limited

Company Statement of Recognised Income and Expense 

2008

2007

US$m

US$m

Fair value gain on available-for-sale investment

0.3

-

Translation difference 

1.7

70.0

Gains recognised directly in equity

2.0

70.0

Profit after tax

190.3

115.8

Total recognised income and expense 

for the year

192.3

185.8

  

Jardine Cycle & Carriage Limited

Consolidated Statement of Cash Flows

2008

2007

Note

US$m

US$m

Cash flows from operating activities

12

1,477.2 

1,491.4 

Cash generated from operations

Interest paid

(55.4)

(79.7)

Interest received

64.4 

35.6 

Other finance costs paid

(3.1)

(6.2)

Income tax paid

(353.5)

(211.8)

(347.6)

(262.1)

Net cash flows from operating activities

1,129.6 

1,229.3 

Cash flows from investing activities

Sale of leasehold land use rights

9.4 

10.9 

Sale of property, plant and equipment 

82.9 

41.4 

Sale of investment properties

9.1 

6.3 

Sale of plantations

13.8 

Sale of subsidiaries, net of cash disposed

(33.3)

Sale of shares in associates and joint ventures

4.0 

33.6 

Sale of other investments

66.4 

7.3 

Purchase of intangible assets

(20.5)

(22.0)

Purchase of leasehold land use rights

(19.8)

(8.7)

Purchase of property, plant and equipment

(593.8)

(332.2)

Purchase of plantations

(70.5)

(41.1)

Purchase of subsidiaries, net of cash acquired 

(229.5)

2.0 

Purchase of shares in associates and joint ventures

(77.6)

Purchase of other investments

(156.2)

(61.2)

Capital repayment of other investments

14.3 

8.1 

Dividends received from associates and 

joint ventures (net)

168.2 

39.3 

Net cash flows used in investing activities

(833.1)

(316.3)

Cash flows from financing activities

Proceeds from issue of shares

0.1 

0.2 

Drawdown of loans

2,528.6 

2,193.8 

Repayment of loans

(2,364.0)

(2,799.2)

Investments by minority interests

152.7 

0.4 

Dividends paid to minority interests

(257.8)

(148.9)

Dividends paid (net)

(82.5)

(20.7)

Net cash flows used in financing activities

(22.9)

(774.4)

Net change in cash and cash equivalents

273.6 

138.6 

Cash and cash equivalents at the beginning 

of the year

672.1 

551.9 

Effect of exchange rate changes

(106.6)

(18.4)

Cash and cash equivalents at the end of the year

839.1 

672.1 

  

Jardine Cycle & Carriage Limited

Notes

1

Basis of preparation

The financial statements are consistent with those set out in the 2007 audited accounts which have been prepared in accordance with International Financial Reporting Standards ("IFRS"). There have been no changes to the accounting policies described in the 2007 audited accounts except for the adoption of the new interpretations shown below:

IFRIC 11

Group and Treasury Share Transactions

IFRIC 12

Service Concession Arrangements

IFRIC 14

The Limit on a Defined Benefit Asset, Minimum Funding Requirements

and their Interaction 

The adoption of the new interpretations did not have a material impact on the results of the Group.

The preparation of financial statements in conformity with IFRS requires the use of certain critical accounting estimates. It also requires management to exercise its judgment in the process of applying the Group's accounting policies. Estimates and judgments used in preparing the financial statements are regularly evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. The resulting accounting estimates will, by definition, seldom equal the related actual results.

2

Net operating costs and operating profit 

2008

2007

Change

Year ended 31 December

US$m

US$m

%

Cost of sales

(8,829.2)

(6,983.2)

26

Other operating income

156.7 

153.1 

2

Selling and distribution expenses

(565.8)

(486.2)

16

Administrative expenses

(592.6)

(509.9)

16

Other operating expenses (1)

(210.2)

(34.1)

516

Net operating costs

(10,041.1)

(7,860.3)

28

Operating profit is determined after crediting/ (charging):

Depreciation of property, plant and equipment 

(287.1)

(269.2)

7

Amortisation of leasehold land use rights and 

 intangible assets

(26.3)

(18.4)

43

Fair value changes of plantations

(161.9)

35.0 

nm

Impairment of:

- debtors

(106.6)

(68.5)

56

- leasehold land use rights

(5.1)

100

Profit/(loss) on disposal of:

- leasehold land use rights

6.5 

7.2 

-10

- property, plant and equipment (2) 

46.0 

11.6 

297

- associates and joint ventures

1.1 

(5.1)

nm

- repossessed assets

(50.7)

(73.3)

-31

Write-down of stocks 

(15.1)

(5.4)

180

Dividend and interest income from other investments

15.8 

12.6 

25

Net exchange loss

(49.7)

(21.9)

127

Excess of net fair value of identified assets, liabilities and

 contingent liabilities acquired over cost of 

 business combination

5.4 

-100

nm: not meaningful

(1) Increase mainly due to fair value changes of plantations

(2) Increase due to disposal of surplus assets

3

Revenue and Profit after tax 

2008

2007

Change

Year ended 31 December

US$m

US$m

%

Revenue:

- 1st half

5,718.5

4,140.6

38

- 2nd half

5,473.7

4,780.1

15

11,192.2

8,920.7

25

Profit after tax:

- 1st half

637.3

367.5

73

- 2nd half

426.1

457.0

-7

1,063.4

824.5

29

4

Dividends

 
Group and Company
Year ended 31 December
2008
 
2007
 
US$m
 
US$m
Dividends paid:
 
 
 
- Final dividend in respect of previous year of US¢32.00 per share, (2007: in respect of 2006 of US¢17.00 less income tax)
 
109.1
 
 
48.2
 
 
 
 
- Interim dividend in respect of current year of US¢14.00 per share, (2007: US¢11.00 less income tax)
 
50.4
 
 
31.8
 
159.5
 
80.0
 
 
 
 
Value of scrip dividends allotted and issued:
 
 
 
- Final dividend of previous financial year
77.0
 
35.7
- Interim dividend of current financial year
-
 
23.6
 
77.0
 
59.3

The Board is recommending a final dividend of US¢36.00 per share which, together with the interim dividend, will give a total dividend for the year of US¢50.00 per share.

5

Earnings per share

2008

2007

US$m

US$m

Basic earnings per share

Profit attributable to shareholders

448.2

340.1

Weighted average number of ordinary shares in issue (millions)

352.5

345.4

Basic earnings per share

US¢127.15

US¢98.47

Diluted earnings per share

Profit attributable to shareholders

448.2

340.1

Weighted average number of ordinary shares in issue (millions)

352.5

345.4

Adjustment for assumed conversion of share options (millions)

- *

- *

Weighted average number of ordinary shares for diluted earnings 

per share (millions)

352.5

345.4

Diluted earnings per share

US¢127.15

US¢98.47

Underlying earnings per share

Underlying profit attributable to shareholders 

477.2

374.0

Basic underlying earnings per share

US¢135.38

US¢108.28

Diluted underlying earnings per share

US¢135.38

US¢108.28

* less than US$0.1 million

A reconciliation of the profit attributable to shareholders and underlying profit attributable to shareholders is as follows:

Group

2008

2007

US$m

US$m

Profit attributable to shareholders

448.2 

340.1 

Less:

Non-trading items (net of tax and minority interests)

Fair value changes of:

- plantations

(47.0)

9.5 

- investment properties

0.2 

0.4 

Profit/(loss) on disposal of:

- plantation assets

9.3 

-

- surplus properties

2.2 

0.2 

- subsidiaries and associates

(0.1)

(5.8)

Impairment of motorcycle distribution franchise rights in an associate

-

(37.6)

Impact of reduced tax rates on deferred tax on valuation of franchise rights

4.9 

-

Restructuring of operations

1.5 

(4.0)

Excess of net fair value of identifiable assets, liabilities and contingent liabilities acquired over cost of business combination

-

2.4 

Others

-

1.0 

(29.0)

(33.9)

Underlying profit attributable to shareholders

477.2 

374.0

The underlying profit attributable to shareholders by business is shown below:

Group

2008

2007

Change

US$m

US$m

%

Astra

Motor vehicles

111.1 

84.9 

31

Motorcycles

82.3 

65.0 

27

Other automotive

33.3 

24.3 

37

Financial services

76.1 

78.6 

-3

Automotive and financial services

302.8 

252.8 

20

Agribusiness

95.9 

86.0 

12

Heavy equipment and mining

81.3 

43.6 

86

Others

6.3 

6.5 

-3

Resources and other

183.5 

136.1 

35

Corporate costs and others

(25.8)

(32.6)

-21

460.5 

356.3 

29

Other motor interests

Singapore

34.6 

32.8 

5

Malaysia

3.5 

2.3 

52

Indonesia (Tunas Ridean)

8.9 

7.5 

19

Vietnam

(2.9)

- 

-100

44.1 

42.6 

4

Corporate costs 

(10.8)

(14.8)

-27

Withholding tax on dividends from Indonesia

(16.6)

(10.1)

64

(27.4)

(24.9)

10

Underlying profit attributable to shareholders

477.2 

374.0 

28

  

6

Segment information

(a)

Primary reporting format - business segments

The segment results for the years ended 31 December 2008 and 2007 are as follows:

 
Revenue
 
Segment Results
 
2008
 
2007
 
2008
 
2007
 
US$m
 
US$m
 
US$m
 
US$m
Astra:
 
 
 
 
 
 
 
- Automotive
5,390.0 
 
4,181.4 
 
288.0 
 
234.7 
- Financial services
832.8 
 
822.7 
 
183.2 
 
173.3 
- Heavy equipment and mining
2,859.9 
 
1,982.3 
 
404.5 
 
259.6 
- Agribusiness
836.4 
 
650.5 
 
218.4 
 
352.3 
- Others
108.8 
 
80.6 
 
9.4 
 
11.3 
- Elimination
(54.3)
 
(35.6)
 
0.9 
 
0.9 
 
9,973.6 
 
7,681.9 
 
1,104.4 
 
1,032.1 
Motor
1,218.6 
 
1,238.8 
 
56.9 
 
43.2 
Others
 
 
(10.2)
 
(14.9)
 
11,192.2 
 
8,920.7 
 
1,151.1 
 
1,060.4 
Net financing charges
 
 
 
 
8.8 
 
(44.1)
Share of associates’ and joint ventures’ results:
 
 
 
 
 
 
 
- Astra
 
 
 
 
264.0 
 
116.0 
- Motor
 
 
 
 
6.1 
 
9.2 
- Others
 
 
 
 
 
0.5 
 
 
 
 
 
270.1 
 
125.7 
Profit before tax
 
 
 
 
1,430.0 
 
1,142.0 
Tax
 
 
 
 
(366.6)
 
(317.5)
Profit after tax
 
 
 
 
1,063.4 
 
824.5 

 

The segment assets and liabilities as at 31 December 2008 and 2007 and capital expenditure for the years then ended are as follows:

 
Segment Assets
 
Segment Liabilities
 
Capital
Expenditure
 
2008
 
2007
 
2008
 
2007
 
2008
 
2007
 
US$m
 
US$m
 
US$m
 
US$m
 
US$m
 
 US$m
Astra:
 
 
 
 
 
 
 
 
 
 
 
- Automotive
1,378.8
 
1,464.1
 
418.2
 
387.4
 
143.0
 
110.0
- Financial
services
 
2,004.8
 
 
2,070.6
 
 
1,660.8
 
 
1,731.9
 
 
31.2
 
 
31.7
- Heavy equipment
and mining
 
1,912.6
 
 
1,379.4
 
 
533.4
 
 
338.7
 
 
606.9
 
 
195.2
- Agribusiness
757.4
 
897.3
 
73.2
 
69.3
 
129.5
 
85.7
- Others
201.8
 
77.5
 
36.4
 
22.0
 
154.8
 
8.5
- Elimination
(13.9)
 
(20.3)
 
(13.9)
 
(20.0)
 
-
 
-
 
6,241.5
 
5,868.6
 
2,708.1
 
2,529.3
 
1,065.4
 
431.1
Motor
286.1
 
352.3
 
114.6
 
125.7
 
9.4
 
4.4
Others
0.9
 
1.1
 
10.0
 
10.9
 
-
 
0.3
 
6,528.5
 
6,222.0
 
2,832.7
 
2,665.9
 
1,074.8
 
435.8
Investments in associates and joint ventures:
 
 
 
 
 
 
 
 
 
 
 
- Astra
1,245.
 
1,305.0
 
-
 
-
 
-
 
-
- Motor
110.0
 
37.9
 
-
 
-
 
-
 
-
- Others
-
 
-
 
-
 
-
 
-
 
-
 
1,355.6
 
1,342.9
 
-
 
-
 
-
 
-
Unallocated assets/liabilities
946.2
 
871.4
 
1,175.1
 
1,212.5
 
-
 
-
 
8,830.3
 
8,436.3
 
4,007.8
 
3,878.4
 
1,074.8
 
435.8

 

 

Other segment items are as follows:

Depreciation and

amortisation

Impairment of debtors

2008

2007

2008

2007

US$m

US$m

US$m

US$m

Astra:

Automotive

92.4

89.1

0.7

0.6 

- Financial services

20.4

13.3

99.6

77.7 

- Heavy equipment and mining

161.9

149.3

5.9

(10.2)

- Agribusiness

22.4

19.2

-

(0.1)

- Others

7.9

8.0

0.2

0.2 

305.0

278.9

106.4

68.2 

Motor

8.2

8.5

0.2

0.3 

Others

0.2

0.2

-

- 

313.4

287.6

106.6

68.5 

The Group is organised into two main business segments, namely Astra and Motor while the Others segment consists of investment holding activities. Astra is further organised into four main business segments, namely Automotive, Financial Services, Heavy Equipment and Mining and Agribusiness while its Others segment comprise mainly information technology and infrastructure businesses.

Inter-segment revenue is not significant. Unallocated assets and liabilities comprise other investments, tax assets and liabilities, cash and cash equivalents and borrowings of non-financial services companies. Capital expenditure comprises additions to property, plant and equipment, intangible assets, leasehold land use rights, investment properties and plantations, including those arising from acquisitions of subsidiary undertakings.

The exchange rates used for translating assets and liabilities at the balance sheet date are US$1 = S$1.44 (2007: S$1.44), US$1 = RM3.47 (2007: RM3.31) and US$1 = Rp10,950 (2007: Rp9,419).

The exchange rates used for translating the results for the year are US$1 = S$1.41 (2007: US$1.50), US$1 = RM3.34 (2007: RM3.43) and US$1 = Rp9,757 (2007: Rp9,164).

(b)

Secondary reporting format - geographical segments

The Group's two business segments operate in three main geographical areas:

Singapore is the home country of the Company. The areas of operation are motor vehicle distribution, retail and provision of after-sales services and other investment holding activities.

Indonesia - the areas of operation are mainly the assembly, distribution and retailing of motor vehicles and motorcycles, financial services, heavy equipment and mining, agribusiness and others consisting mainly of information technology and infrastructure.

Malaysia - the areas of operation are mainly motor vehicle distribution, retail and provision of after-sales services.

Revenue is based on the country in which the customer is located. It would not be materially different if it is based on the country in which the order is received. Total assets and capital expenditure are shown by the geographical area in which the assets are located.

Total

Capital

Revenue

assets

expenditure

US$m

US$m

US$m

Year ended 31 December 2008

Singapore

1,051.7

261.3

8.5

Indonesia

9,973.6

8,398.5

1,065.4

Malaysia

166.9

99.4

0.9

Others

-

71.1

-

11,192.2

8,830.3

1,074.8

 

Total

Capital

Revenue

assets

expenditure

US$m

US$m

US$m

Year ended 31 December 2007

Singapore

1,046.6

289.2

2.2

Indonesia

7,681.9

8,018.4

431.1

Malaysia

192.2

128.7

2.5

8,920.7

8,436.3

435.8

7

Borrowings

 Group

2008

2007

US$m

US$m

Long-term borrowings:

- secured

637.9

684.7

- unsecured

325.9

254.5

963.8

939.2

Current borrowings:

- secured

832.3

764.3

- unsecured

379.4

488.0

1,211.7

1,252.3

Total borrowings

2,175.5

2,191.5

Certain subsidiaries of the Group have pledged their assets in order to obtain bank facilities from financial institutions. The value of assets pledged was US$1,074.1 million (31 December 2007: US$1,110.1 million).

8

Share capital

Company

2008

 

2007

US$m

US$m

Issued and fully paid:

Balance at 1 January - 349,260,506 (2007: 342,611,386) ordinary shares

555.2

495.7

Issue of 66,000 (2007: 190,000) ordinary shares under the CCL Executives' 

0.1

0.2

Share Option Scheme

Issue of 6,351,154 (2007: 6,459,120) ordinary shares under the Scrip Dividend

Scheme

77.0

59.3

Balance at 31 December - 355,677,660 (2007: 349,260,506) ordinary shares

632.3

555.2

The Company did not hold any treasury shares as at 31 December 2008 (31 December 2007: Nil).

The number of shares that may be issued on conversion of all outstanding options granted pursuant to the CCL Executives' Share Option Scheme amounted to 35,000 as at 31 December 2008 (31 December 2007: 101,000). 

Except for those mentioned above, there were no other rights, bonus or equity issues during the financial year. 

9

Fair value and other reserves

Group

Company

2008

2007

2008

2007

US$m

US$m

US$m

US$m

Composition:

Fair value reserve

(3.0)

2.5 

0.3

-

Asset revaluation reserve

397.7 

329.6 

-

-

Hedging reserve

2.7 

(0.9)

-

-

Share option reserve

0.3 

0.3 

0.3

0.3

Translation reserve

(323.0)

(3.2)

224.9

223.2

Other reserve

3.3 

3.3 

-

-

78.0 

331.6 

225.5

223.5

Movements:

Fair value reserve

Balance at 1 January

2.5 

9.5 

-

-

Fair value changes of available-for-sale 

investments, net of tax 

(7.2)

(7.5)

0.3

-

Reserve realised on disposal

1.7 

0.5 

-

-

Balance at 31 December

(3.0)

2.5 

0.3

-

Asset revaluation reserve

Balance at 1 January

329.6 

317.9 

-

-

Revaluation surplus of assets, net of tax

68.8 

12.8 

-

-

Reserve realised on disposal

(0.7)

(1.1)

-

-

Balance at 31December

397.7 

329.6 

-

-

Hedging reserve

Balance at 1 January

(0.9)

(0.8)

-

-

Fair value changes of derivatives, net of tax

3.6 

(0.6)

-

-

Reserve realised on disposal 

- 

0.5 

-

-

Balance at 31December

2.7 

(0.9)

-

-

Share option reserve

Balance at 1 January / 31 December

0.3 

0.3 

0.3

0.3

Translation reserve

Balance at 1 January

(3.2)

66.9 

223.2

153.2

Translation difference (1)

(319.8)

(76.6)

1.7

70.0

Reserve realised on disposal

-

6.5 

-

-

Balance at 31December

(323.0)

(3.2)

224.9

223.2

Other reserve

Balance at 1 January / 31 December

3.3 

3.3 

-

-

 (1) Increase due mainly to weaker Indonesian Rupiah against United States Dollars

10

Revenue reserve

Group

Company

2008

2007

2008

2007

US$m

US$m

US$m

US$m

Retained earnings

Balance at 1 January

1,272.9 

1,012.8 

432.7 

396.9 

Asset revaluation reserve realised on disposal of assets

0.7 

1.1 

- 

- 

Actuarial loss on defined benefit pension plans,net of tax

(9.0)

(0.5)

- 

- 

Gain on dilution of interests in investments

0.2 

- 

- 

- 

Reserve realised on disposal

- 

(0.6)

- 

- 

Profit attributable to shareholders

448.2 

340.1 

190.3 

115.8 

Total recognised gain for the year

440.1 

340.1 

190.3 

115.8 

Dividends (net)

(159.5)

(80.0)

(159.5)

(80.0)

Other

(1.1)

- 

- 

- 

Balance at 31December

1,552.4 

1,272.9 

463.5 

432.7 

11

Minority interests

Group

2008

2007

US$m

US$m

Balance at 1 January

2,398.2 

2,149.6 

Revaluation surplus of assets, net of tax

85.4 

12.8 

Fair value changes of available-for-sale investments, net of  tax

(8.5)

(4.8)

Fair value changes of hedging derivatives, net of tax

4.5 

(0.7)

Actuarial loss on defined benefit pension plans, net of tax

(12.6)

(0.4)

Loss on dilution of interests in investments

(0.2)

-

Translation difference

(388.8)

(94.5)

Reserve realised on disposal

- 

0.3 

Profit for the year

615.2 

484.4 

Total recognised gain for the year

295.0 

397.1 

Dividends (net)

(257.8)

(148.9)

Issue of shares

151.2 

0.4 

Acquisition/disposal of subsidiaries

(26.8)

- 

Balance at 31 December

2,559.8 

2,398.2 

12

Cash flows from operating activities

Group

2008

2007

US$m

US$m

Profit before tax

1,430.0 

1,142.0 

Adjustments for:

Financing income

(63.7)

(35.6)

Financing charges

54.9 

79.7 

Share of associates' and joint ventures' results after tax

(270.1)

(125.7)

Depreciation of property, plant and equipment

287.1 

269.2 

Amortisation of leasehold land use rights and intangible assets

26.3 

18.4 

Fair value changes of:

plantations

161.9 

(35.0)

investment properties

(0.5)

(1.7)

Impairment of:

debtors 

106.6 

68.5 

leasehold land use rights

5.1 

- 

property, plant and equipment

- 

0.2 

intangible assets

0.5 

- 

(Profit)/loss on disposal of:

leasehold land use rights

(6.5)

(7.2)

property, plant and equipment

(46.0)

(11.6)

investment properties

(0.9)

- 

plantations

(3.6)

0.2 

subsidiaries

(3.3)

1.5 

associates and joint ventures

(1.1)

5.1 

repossessed assets

50.7 

73.3 

other investments

3.1 

(0.3)

Write-down of stocks

15.1 

5.4 

Revaluation deficit on property, plant and equipment

2.8 

4.2 

Changes in provisions

21.3 

10.6 

Foreign exchange loss

3.9 

9.9 

Excess of net fair value of identifiable assets, liabilities and contingent liabilities acquired over cost of business combination

- 

(5.4)

343.6 

323.7 

Operating profit before working capital changes

1,773.6 

1,465.7

Changes in working capital:

Stocks (1)

(418.0)

(42.3)

Financing debtors (2)

(218.8)

42.2 

Debtors 

1.8 

(227.6)

Creditors (3) 

329.7 

250.4 

Pensions

8.9 

3.0 

(296.4)

25.7 

Cash flows from operating activities

1,477.2 

1,491.4 

(1) Increase due to higher inventory level

(2) Increase due to higher financing activities

 

 

 

 

(3) Increase due to higher purchases and longer credit period

 

 

 

 

  

13

Comparative figures

The following comparative figures of the consolidated balance sheet and profit and loss account have been reclassified to conform with the current year's presentation:

Before

After

Reclassification

Reclassification

Reclassification

US$m

US$m

US$m

Revenue

8,895.6 

25.1 

8,920.7 

Cost of sales

(6,983.0)

(0.2)

(6,983.2)

Other operating income

178.2 

(25.1)

153.1 

Financing charges 

(79.9)

0.2 

(79.7)

14

Interested person transactions

Name of interested person
 
Aggregate value of all interested person transactions (excluding transactions less than S$100,000 and transactions conducted under shareholders’ mandate pursuant to Rule 920)
 
Aggregate value of all interested person transactions conducted under shareholders’ mandate pursuant to Rule 920 (excluding transactions less than S$100,000)
 
 
US$m
 
US$m
Three months ended 31 Dec 2008
 
 
 
 
Jardine Matheson Limited
- management consultancy services
 
 
-
 
 
0.5
 
 
 
 
 
Jardine Lloyd Thompson Pte Ltd
 
 
 
 
- insurance services
 
-
 
0.1
 
 
-
 
0.6
 
 
 
 
 
Year ended 31 Dec 2008
 
 
 
 
Jardine Matheson Limited
- management consultancy services
 
 
-
 
 
2.4
 
 
 
 
 
Jardine OneSolution (2001) Pte Ltd
 
 
 
 
- information technology services
 
-
 
0.5
 
 
 
 
 
Jardine Lloyd Thompson Pte Ltd
 
 
 
 
- insurance services
 
-
 
0.1
 
 
-
 
3.0

 

15

Closure of books 

NOTICE IS HEREBY GIVEN that the Transfer Books and the Register of Members will be closed from 5.00 pm on Friday, 15 May 2009 to Monday, 18 May 2009 for the purpose of determining shareholders' entitlement to the final dividend.

Duly completed transfers received by Jardine Cycle & Carriage Limited's Share Registrar, M & C Services Private Limited at 138 Robinson Road #17-00, The Corporate Office, Singapore 068906 up to 5.00 p.m. on Friday, 15 May 2009 ("Books Closure Date") will be registered before entitlements to the final dividend are determined. Shareholders whose securities accounts with The Central Depository (Pte) Limited ("CDP") are credited with shares as at the Books Closure Date will be entitled to the final dividend. The final dividend will be paid on or about 24 June 2009. In the absence of any election, the dividend will be paid in US dollars. Details on this elective will be furnished to shareholders in due course.

16

Others

The results do not include any pre-acquisition profits and have not been affected by any item, transaction or event of a material or unusual nature other than the non-trading items shown in Note 5 of this report. 

No significant transaction or event has occurred between 1 January 2009 and the date of this report.

17

Notice pursuant to Rule 704(11) of the Listing Manual

Pursuant to Rule 704(11) of the SGX-ST Listing Manual, Jardine Cycle & Carriage Limited wishes to announce that no person occupying a managerial position in the Company or any of its principal subsidiaries is a relative of a director or chief executive officer or substantial shareholder of the Company.

- end -

For further information, please contact:

Jardine Cycle & Carriage Limited

Ho Yeng Tat

Tel: 65 64708108

The full text of the Financial Statements and Dividend Announcement for the financial year ended 31 December 2008 can be accessed through the internet at 'www.jcclgroup.com'.

Corporate Profile

Jardine Cycle & Carriage ("JC&C") has a 50.1% interest in Astra International, a leading listed Indonesian conglomerate, and other motor interests in Southeast Asia. Together with its subsidiaries and associates, JC&C employs some 125,000 people across Indonesia, Malaysia, Singapore and Vietnam. JC&C is a Singapore-listed company and a member of the Jardine Matheson group.

Astra is the largest independent automotive group in Southeast Asia, with additional interests in financial services, agribusiness, heavy equipment and mining, information technology and infrastructure. JC&C has directly-held subsidiaries operating in Singapore and Malaysia under the Cycle & Carriage banner, and associates, Tunas Ridean in Indonesia and Truong Hai Automotive Corporation in Vietnam. The JC&C Group represents some of the world's leading motoring marques including Honda, Mercedes-Benz and Toyota.

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR EAEAKAASNEAE
Date   Source Headline
13th Apr 20218:03 amRNSSuspension of Listing of Jardine Strategic
12th Apr 20211:25 pmRNSUpdate on Simplification of JM & Acquisition of JS
12th Apr 20211:02 pmRNSResults of Special General Meeting
24th Mar 20219:35 amRNSDirector Declaration
18th Mar 20217:00 amRNSCir re. Publication of Shareholder Circular
11th Mar 202111:27 amRNS2020 Preliminary Announcement of Results
11th Mar 202111:23 amRNS2020 Preliminary Announcement of Results
11th Mar 20219:16 amRNS2020 Preliminary Announcement of Results
11th Mar 20219:16 amRNS2020 Preliminary Announcement of Results
11th Mar 20219:16 amRNS2020 Preliminary Announcement of Results
10th Mar 20219:38 amRNSFull Year 2020 Results of PT Hero
8th Mar 20217:00 amRNSRecommended Cash Acquisition of Jardine Strategic
8th Mar 20217:00 amRNSSimplification of Jardine Matheson Structure
26th Feb 202110:08 amRNSJardine Cycle & Carriage – Final Results
25th Feb 20219:54 amRNSAstra International - Final Results
5th Nov 20209:32 amRNSInterim Management Statement
5th Nov 20209:31 amRNSInterim Management Statement
5th Nov 20209:27 amRNSInterim Management Statement
5th Nov 20209:25 amRNSInterim Management Statement
5th Nov 20209:23 amRNSJC&C Interim Management Statement
5th Nov 20209:21 amRNSInterim Management Statement
30th Oct 202010:11 amRNSTotal Voting Rights
30th Oct 20209:24 amRNSNine Months 2020 Results of PT Hero
26th Oct 202010:38 amRNSPT Astra 2020 Third Quarter Financial Statements
14th Oct 202010:34 amRNSDirector/PDMR Shareholding
9th Oct 202010:23 amRNSAdditional Listing
30th Sep 202010:50 amRNSDividend
25th Sep 202011:39 amRNSDividend
2nd Sep 202010:24 amRNSCirc re. Scrip Dividend Scheme
30th Jul 202011:09 amRNSHalf-year Report
30th Jul 202011:03 amRNSHalf Year Results
30th Jul 202011:01 amRNSHalf-year Report
30th Jul 202010:36 amRNSJardine Cycle & Carriage - Half Year Results
29th Jul 202012:14 pmRNSHalf-year Report
29th Jul 202011:31 amRNSHalf-year Report
29th Jul 202010:53 amRNSFirst Half 2020 Results of PT Hero
29th Jul 202010:44 amRNSPT Astra International Tbk - First Half Results
15th Jun 202010:23 amRNSDirector Declaration
10th Jun 202010:27 amRNSFist Quarter 2020 Results of PT Hero
29th May 202010:24 amRNSTotal Voting Rights
13th May 202010:54 amRNSDirector/PDMR Shareholding
11th May 202010:24 amRNSAdditional Listing
7th May 202012:32 pmRNSAGM Statement
7th May 202012:32 pmRNSResult of AGM
29th Apr 202010:24 amRNSDividend
28th Apr 202010:38 amRNSInterim Management Statement
28th Apr 202010:37 amRNSInterim Management Statement
28th Apr 202010:28 amRNSInterim Management Statement
28th Apr 202010:20 amRNSInterim Management Statement
27th Apr 202010:55 amRNSJC&C Interim Management Statements

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.