The latest Investing Matters Podcast episode featuring Jeremy Skillington, CEO of Poolbeg Pharma has just been released. Listen here.

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

JC&C - 2016 Half Year Financial Statements

29 Jul 2016 10:49

RNS Number : 4679F
Jardine Strategic Hldgs Ltd
29 July 2016
 



To: Business Editor 29th July 2016

For immediate release

 

 

 

Jardine Cycle & Carriage Limited

2016 Half Year Financial Statements and Dividend Announcement

 

 

 

The following announcement was issued today by the Company's 75%-owned subsidiary, Jardine Cycle & Carriage Limited.

 

 

For further information, please contact:

 

Jardine Matheson Limited

Neil M McNamara (852) 2843 8227

 

Brunswick Group Limited

Karin Wong (852) 3512 5077

 

 

 

29th July 2016

 

JARDINE CYCLE & CARRIAGE LIMITED

2016 HALF YEAR FINANCIAL STATEMENTS AND DIVIDEND ANNOUNCEMENT

 

Highlights

· Underlying earnings per share down 15%

· Lower rupiah earnings at Astra

· Contribution from Direct Motor Interests up 13%

 

"The challenges affecting Astra's businesses in the first half are likely to persist for the remainder of the year, although steady performances are expected from its consumer finance and automotive operations. Elsewhere, it is anticipated that competitive pressures will continue to affect the Group's Direct Motor Interests and Other Interests."

 

Ben Keswick, Chairman

29th July 2016

 

 

Group Results

 

 

 

 

 

 

Six months ended 30th June

 

 

 

Restated

 

 

 

2016

US$m

2015

US$m

Change

%

2016

S$m

Revenue

7,703

8,237

-6

10,603

Profit after tax

675

784

-14

929

Underlying profit attributable to

 

 

 

 

shareholders

332

361

-8

457

Profit attributable to shareholders

328

359

-9

451

 

US¢

US¢

 

Underlying earnings per share

84

99

-15

116

Earnings per share

83

98

-15

114

Interim dividend per share^

18

18

-

24

 

At

30.6.2016

At

31.12.2015

 

At

30.6.2016

 

US$m

US$m

 

S$m

Shareholders' funds

5,553

5,166

7

7,490

 

US$

US$

 

S$

Net asset value per share

14.05

13.07

7

18.95

          

 

The exchange rate of US$1=S$1.35 (31st December 2015: US$1=S$1.41) was used for translating assets and liabilities at the balance sheet date and US$1=S$1.38 (30th June 2015: US$1=S$1.35) was used for translating the results for the period. The financial results for the six months ended 30th June 2016 and 30th June 2015 have been prepared in accordance with the International Financial Reporting Standards. These results have not been audited or reviewed by the auditors.

 

The accounts have been restated due to a change in accounting policy upon adoption of amendments to IAS 16 'Property, Plant and Equipment' and IAS 41 'Agriculture', as set out in note 1 to the financial statements.

^ The S$ equivalent is an estimate as the actual amount of the interim dividend will be determined on Books Closure Date referred to in Note 11.

 

 

CHAIRMAN'S STATEMENT

 

Overview

 

The Group's underlying profit declined in the first six months of the year due to a reduced contribution from Astra. Lower earnings in Astra's financial services and heavy equipment and mining businesses were only partly offset by increases in its automotive, agribusiness, and infrastructure, logistics and other businesses. The Group's Direct Motor Interests and Other Interests produced improved contributions.

 

Performance

 

The Group's revenue for the first half declined by 6% to US$7.7 billion with lower revenue within Astra's heavy equipment and mining and agribusiness activities, while the revenue contribution from Astra's Toyota sales operations was also reduced following the introduction of a two-tiered distribution model at the beginning of the year.

 

Underlying profit attributable to shareholders was 8% lower at US$332 million and earnings per share were 15% lower at US¢83, the greater decline reflecting the effects of the rights issue undertaken in 2015. Profit attributable to shareholders at US$328 million, after accounting for a small non-trading loss, was 9% lower than the previous year.

 

Astra contributed US$249 million to the Group's underlying profit, as a 12% decline in its rupiah results was translated into a 15% fall in US dollars. The rupiah was on average 3% weaker than in the first half of the previous year. The Group's Direct Motor Interests contributed an underlying profit of US$78 million, 13% up on the previous year, while the Group's Other Interests contributed US$15 million, 29% higher.

 

At 30th June 2016, the Group had consolidated net cash of US$355 million, excluding borrowings within Astra's financial services subsidiaries. The US$100 million improvement over the net cash at the end of December 2015 was due largely to strong operating cashflows and lower capital expenditure. Net debt within Astra's financial services subsidiaries was US$3.4 billion at the end of June, compared to US$3.2 billion at the end of last year.

 

The Board has declared an interim one-tier tax exempt dividend of US¢18 per share (2015: US¢18 per share).

 

Group Review

 

Astra

 

Astra reported a net profit equivalent to US$530 million under Indonesian accounting standards, 12% down in its reporting currency. The group's net income for the period fell, despite higher automotive profits that benefited from new model launches, as weak commodity prices adversely affected its heavy equipment, mining contracting and agribusiness operations, and a significant increase in loan-loss provisions at Permata Bank led to a lower contribution from financial services.

 

Automotive

 

The group's overall automotive sales improved slightly during the period largely due to the new model introductions, which also had a positive effect on margins.

 

The wholesale market for cars increased by 1% to 532,000 units. Astra's car sales were 4% higher at 273,000 units, resulting in an increase in market share from 50% to 51%. The group launched six new models and five revamped models during the period.

 

The wholesale market for motorcycles decreased by 7% to 3.0 million units. Astra Honda Motor's domestic sales were 1% higher at 2.2 million units, resulting in its market share increasing from 67% to 73%. Astra Honda Motor launched three new models and seven revamped models during the period.

 

Net income at Astra Otoparts, the group's component business, was little changed at US$11 million with increased revenue from its OEM, after-market and export segments largely offset by higher operating costs and a foreign exchange translation loss in its associated companies.

 

Financial Services 

 

Net income from the group's financial services businesses decreased 40% to US$93 million. Higher earnings at Federal International Finance and Toyota Astra Financial Services were more than offset by a decline in the contribution from the group's other financial services businesses, particularly Permata Bank.

 

The consumer finance businesses saw a 13% increase in the amount financed, which rose to US$2.7 billion, including balances financed through joint bank financing without recourse. The car-focused Astra Sedaya Finance reported net income 15% lower at US$32 million, whereas Toyota Astra Financial Services recorded net income 8% higher at US$12 million. Motorcycle-focused Federal International Finance's net income was up 22% at US$60 million, benefiting from an improved market share and product diversification.

 

The amount financed through the group's heavy equipment-focused finance operations decreased by 11% to US$140 million. Surya Artha Nusantara Finance, which specialises in small and medium heavy equipment financing, reported net income 46% lower at US$3 million.

 

Astra's 45%-held joint venture, Permata Bank, reported a net loss of US$62 million compared with a net income of US$64 million in the first half of 2015. The decline was due to a significant increase in loan-loss provisions as non-performing loans rose to 4.6% from 2.7% at the end of 2015. In order to strengthen its capital base, the bank completed a rights issue in June which raised some US$400 million.

 

The group's general insurance company, Asuransi Astra Buana, recorded net income 17% lower at US$30 million, primarily due to reduced investment earnings.

 

During the first six months, the group's life insurance joint venture with Aviva plc, Astra Aviva Life, acquired more than 50,000 individual life customers and more than 100,000 participants for its corporate employee benefits programmes, compared with 28,500 and 186,000, respectively, in the whole of 2015.

 

Heavy Equipment and Mining

 

United Tractors, which is 60%-owned, reported net income 46% lower at US$138 million, which reflected lower business volumes and the impact from the stronger rupiah on translation of its US dollar monetary assets. In its construction machinery business, revenue declined 6% as Komatsu heavy equipment sales fell by 25% to 1,036 units, while parts and service revenue also declined. The contract mining operations of Pamapersada Nusantara recorded a 22% decrease in revenue. Contract coal production declined 4% to 50 million tonnes and contract overburden removal was down 9% at 339 million bank cubic metres. United Tractors' mining subsidiaries reported 58% higher coal sales at 4.5 million tonnes.

 

General contractor Acset Indonusa which is just over 50%-held by United Tractors, reported an increase in net income from US$0.4 million to US$2 million. It secured new contracts worth US$178 million in the first half, compared with US$228 million in 2015 as a whole. To support its business growth, Acset completed a rights issue in June raising about US$40 million.

 

Agribusiness

 

Astra Agro Lestari, which is 80%-owned, reported net income up 78% to US$59 million, despite lower sales volume and crude palm oil prices, due to the benefit of a stronger rupiah on translation of its US dollar monetary liabilities. Crude palm oil sales were 9% lower at 502,000 million tonnes, while average crude palm oil prices achieved were 4% lower at Rp7,342/kg compared with the prior year. Olein sales were 5% lower at 184,000 tonnes. Astra Agro Lestari completed a US$300 million rights issue in June to strengthen its balance sheet.

 

Infrastructure, Logistics and Others

 

Net income from infrastructure, logistics and others increased by 156% to US$13 million, mainly due to higher earnings from its toll roads, used vehicles and logistics businesses. 

 

The 72.5km Tangerang-Merak toll road, operated by 79%-owned Marga Mandalasakti, reported a 4% increase in traffic volumes to 23 million vehicles. Construction continues at the wholly-owned 40.5km Jombang-Mojokerto (previously named Kertosono-Mojokerto) toll road near Surabaya. The 14.7km section 1 began operation in October 2014, and has reported an increase in traffic volumes to 0.3 million vehicles. Further stages are expected to be operational during 2016 and 2017, subject to the timely completion of land acquisitions. The 72.6km Semarang-Solo toll road, in which Astratel acquired a 25% interest in July 2015, now has operational the 22.8km of sections 1 and 2. In April 2016, a consortium in which Astratel has a 25% interest, was awarded the concession right for the greenfield 30.0km Serpong-Balaraja toll road. Taken together with Astratel's 40% interest in the greenfield 11.2km Kunciran-Serpong toll road on Jakarta's outer ring road, the group has an interest in 226.8km of toll roads.

 

PAM Lyonnaise Jaya, which operates the western Jakarta water utility system, experienced a 4% improvement in sales volume to 80 million cubic metres.

 

Serasi Autoraya's revenue increased by 4% and net income increased by 63% to US$3 million. Higher used vehicle sales and logistics volumes outweighed the effect of an 8% decline in contracted vehicles in its car leasing and rental business.

 

Construction of the 91%-sold Anandamaya Residences, the group's 60%-owned luxury residential development project located in Jakarta's Central Business District, is on schedule for completion in 2018 together with the group's adjacent grade A office tower, Menara Astra.

 

Information Technology

 

Astra Graphia, 77%-owned, which is active in the area of document information and communication technology solutions and is the sole distributor of Fuji Xerox office equipment in Indonesia, reported a 3% decline in net income to US$7 million, despite increased revenue.

 

Direct Motor Interests

 

The Group's Direct Motor Interests produced a profit of US$78 million, 13% up on the previous year. In Vietnam, Truong Hai Auto Corporation's earnings increased due to higher unit sales, although margins declined due to competitive pressures. Profits in the Singapore Motor Operations also rose, benefiting from increases in sales of passenger cars and used cars. In Malaysia, Cycle & Carriage Bintang's contribution was slightly lower as an increase in unit sales was offset by lower margins due to a change in sales mix and the effect of the weaker ringgit when translated to US dollars on consolidation. In Indonesia, Tunas Ridean's contribution was up due to improved profit from motor vehicles and its 49%-owned associate, Mandiri Tunas Finance.

 

Other Interests

 

The Group's Other Interests comprising 24.9%-held Siam City Cement Public Company Limited ("SCCC") in Thailand and 23%-held Refrigeration Electrical Engineering Corporation ("REE") in Vietnam, contributed US$15 million, 29% higher than the previous year. This was mainly due to the incorporation of a half year's results of SCCC, compared to three months in 2015 following the acquisition of the shareholding interest in April of that year.

 

SCCC announced a profit equivalent to US$73 million for the first six months, down 8% in its reporting currency due to reduced domestic cement prices and lower sales volumes, partly offset by lower energy costs. As REE has yet to announce its second quarter results, its contribution is based on its first quarter performance, which was down due to lower contributions from its power and water utility activities. REE's second quarter results are not expected to have a material impact to the Group and will be accounted for in the third quarter.

 

Outlook

 

The challenges affecting Astra's businesses in the first half are likely to persist for the remainder of the year, although steady performances are expected from its consumer finance and automotive operations. Elsewhere, it is anticipated that competitive pressures will continue to affect the Group's Direct Motor Interests and Other Interests.

 

Ben Keswick

Chairman

29th July 2016

 

 

Statement pursuant to Rule 705(5) of the Listing Manual

 

The directors confirm that, to the best of their knowledge, nothing has come to the attention of the Board of Directors which may render the accompanying unaudited interim financial results for the six months ended 30th June 2016 to be false or misleading in any material respect.

 

 

On behalf of the Directors

 

 

Ben Keswick

Director

   

  

Hassan Abas

Director

 

 

29th July 2016

 

 

Jardine Cycle & Carriage Limited

Consolidated Profit and Loss Account for the six months ended 30th June 2016

 

 

 

 

Three months ended

 

 

Six months ended

 

 

 

 

30.6.2016

 

30.6.2015

Change

 

30.6.2016

 

30.6.2015

Change

Note

 

US$m

 

US$m

%

 

US$m

 

US$m

%

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

4,054.1

 

4,217.7

-4

 

7,703.0

 

8,237.3

-6

Net operating costs

2

 

(3,699.4)

 

(3,829.9)

-3

 

(7,063.0)

 

(7,492.0)

-6

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit

2

 

354.7

 

387.8

-9

 

640.0

 

745.3

-14

 

 

 

 

 

 

 

 

 

 

 

 

Financing income

 

 

22.7

 

25.8

-12

 

41.6

 

49.3

-16

Financing charges

 

 

(36.0)

 

(25.7)

40

 

(65.0)

 

(50.5)

29

Net financing charges

 

 

(13.3)

 

0.1

nm

 

(23.4)

 

(1.2)

nm

Share of associates' and joint

 

 

 

 

 

 

 

 

 

 

 

ventures' results after tax

 

 

135.9

 

121.9

11

 

217.4

 

233.2

-7

 

 

 

 

 

 

 

 

 

 

 

 

Profit before tax

 

 

477.3

 

509.8

-6

 

834.0

 

977.3

-15

Tax

3

 

(92.9)

 

(108.6)

-14

 

(158.9)

 

(193.3)

-18

 

 

 

 

 

 

 

 

 

 

 

 

Profit after tax

 

 

384.4

 

401.2

-4

 

675.1

 

784.0

-14

 

 

 

 

 

 

 

 

 

 

 

 

Profit attributable to:

 

 

 

 

 

 

 

 

 

 

 

Shareholders of the Company

 

 

187.0

 

182.3

3

 

327.6

 

359.0

-9

Non-controlling interests

 

 

197.4

 

218.9

-10

 

347.5

 

425.0

-18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

384.4

 

401.2

-4

 

675.1

 

784.0

-14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US¢

 

US¢

 

 

US¢

 

US¢

 

Earnings per share

4

 

47

 

50

-6

 

83

 

98

-15

 

nm - not meaningful

 

 

Jardine Cycle & Carriage Limited

Consolidated Statement of Comprehensive Income for the six months ended 30th June 2016

 

 

Three months ended

 

Six months ended

 

30.6.2016

 

30.6.2015

 

30.6.2016

 

30.6.2015

 

US$m

 

US$m

 

US$m

 

US$m

 

 

 

 

 

 

 

 

Profit for the period

384.4

 

401.2

 

675.1

 

784.0

 

 

 

 

 

 

 

 

Items that will not be reclassified to profit or loss:

 

 

 

 

 

 

 

Asset revaluation surplus

93.7

 

-

 

93.7

 

-

Remeasurements of defined benefit pension plans

0.6

 

-

 

1.7

 

2.7

Tax on items that will not be reclassified

(0.1)

 

-

 

(0.4)

 

(0.7)

Share of other comprehensive income/(expense)

 

 

 

 

 

 

 

of associates and joint ventures, net of tax

(2.0)

 

0.1

 

(2.8)

 

(1.7)

 

92.2

 

0.1

 

92.2

 

0.3

 

 

 

 

 

 

 

 

Items that may be reclassified subsequently to profit

 

 

 

 

 

 

 

or loss:

 

 

 

 

 

 

 

Translation difference

 

 

 

 

 

 

 

 - gain/(loss) arising during the period

75.3

 

(201.9)

 

471.8

 

(688.9)

 

 

 

 

 

 

 

 

Available-for-sale investments

 

 

 

 

 

 

 

- gain/(loss) arising during the period

5.8

 

(9.2)

 

18.8

 

(25.8)

- transfer to profit and loss

0.1

 

0.1

 

0.2

 

(8.5)

 

 

 

 

 

 

 

 

Cash flow hedges

 

 

 

 

 

 

 

- loss arising during the period

(6.7)

 

(0.4)

 

(56.1)

 

(7.9)

- transfer to profit and loss

10.3

 

16.0

 

18.9

 

40.6

 

 

 

 

 

 

 

 

Tax relating to items that may be reclassified

(0.7)

 

(4.1)

 

9.5

 

(8.3)

 

 

 

 

 

 

 

 

Share of other comprehensive income/(expense)

 

 

 

 

 

 

 

of associates and joint ventures, net of tax

(0.9)

 

(0.4)

 

(3.3)

 

5.0

 

83.2

 

(199.9)

 

459.8

 

(693.8)

 

 

 

 

 

 

 

 

Other comprehensive income/(expense) for the period

175.4

 

(199.8)

 

552.0

 

(693.5)

 

 

 

 

 

 

 

 

Total comprehensive income for the period

559.8

 

201.4

 

1,227.1

 

90.5

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders of the Company

271.2

 

81.1

 

588.7

 

39.6

 

 

 

 

 

 

 

 

Non-controlling interests

288.6

 

120.3

 

638.4

 

50.9

 

 

 

 

 

 

 

 

 

559.8

 

201.4

 

1,227.1

 

90.5

 

 

Jardine Cycle & Carriage Limited

Consolidated Balance Sheet at 30th June 2016

 

 

 

 

 

Restated

 

Restated

 

 

At

 

At

 

At

 

Note

30.6.2016

 

31.12.2015

 

1.1.2015

 

 

US$m

 

US$m

 

US$m

Non-current assets

 

 

 

 

 

 

Intangible assets

 

964.1

 

894.2

 

922.3

Leasehold land use rights

 

570.7

 

569.1

 

618.3

Property, plant and equipment

 

2,956.3

 

2,878.4

 

3,548.1

Investment properties

 

430.5

 

253.2

 

203.7

Bearer plants

 

528.2

 

484.7

 

482.9

Interests in associates and joint ventures

 

3,614.2

 

3,261.7

 

2,624.4

Non-current investments

 

465.8

 

404.3

 

525.0

Non-current debtors

 

2,641.5

 

2,639.4

 

2,898.6

Deferred tax assets

 

244.3

 

220.0

 

231.6

 

 

12,415.6

 

11,605.0

 

12,054.9

Current assets

 

 

 

 

 

 

Current investments

 

46.9

 

31.7

 

17.8

Stocks

 

1,379.4

 

1,531.7

 

1,538.1

Current debtors

 

4,621.9

 

4,231.6

 

4,704.9

Current tax assets

 

174.4

 

158.3

 

109.7

Bank balances and other liquid funds

 

 

 

 

 

 

- non-financial services companies

 

2,095.8

 

1,927.6

 

1,389.9

- financial services companies

 

351.7

 

247.5

 

382.1

 

 

2,447.5

 

2,175.1

 

1,772.0

 

 

8,670.1

 

8,128.4

 

8,142.5

 

 

 

 

 

 

 

Total assets

 

21,085.7

 

19,733.4

 

20,197.4

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

Non-current creditors

 

185.5

 

164.4

 

280.0

Provisions

 

102.7

 

94.4

 

89.2

Long-term borrowings

5

 

 

 

 

 

- non-financial services companies

 

616.3

 

701.1

 

448.3

- financial services companies

 

1,765.1

 

1,796.0

 

2,176.3

 

 

2,381.4

 

2,497.1

 

2,624.6

Deferred tax liabilities

 

190.4

 

201.2

 

296.6

Pension liabilities

 

241.6

 

219.6

 

210.1

 

 

3,101.6

 

3,176.7

 

3,500.5

Current liabilities

 

 

 

 

 

 

Current creditors

 

3,186.4

 

3,006.8

 

2,983.9

Provisions

 

74.1

 

60.6

 

55.7

Current borrowings

5

 

 

 

 

 

- non-financial services companies

 

1,125.0

 

971.6

 

1,180.7

- financial services companies

 

1,937.1

 

1,683.2

 

1,891.8

 

 

3,062.1

 

2,654.8

 

3,072.5

Current tax liabilities

 

67.9

 

107.5

 

105.8

 

 

6,390.5

 

5,829.7

 

6,217.9

 

 

 

 

 

 

 

Total liabilities

 

9,492.1

 

9,006.4

 

9,718.4

 

 

 

 

 

 

 

Net assets

 

11,593.6

 

10,727.0

 

10,479.0

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

Share capital

6

1,381.0

 

1,381.0

 

632.6

Revenue reserve

7

5,190.3

 

5,065.3

 

4,654.9

Other reserves

8

(1,018.4)

 

(1,280.2)

 

(779.0)

Shareholders' funds

 

5,552.9

 

5,166.1

 

4,508.5

Non-controlling interests

9

6,040.7

 

5,560.9

 

5,970.5

Total equity

 

11,593.6

 

10,727.0

 

10,479.0

 

 

 

Jardine Cycle & Carriage Limited

Consolidated Statement of Changes in Equity for the three months ended 30th June 2016

 

 

Attributable to shareholders of the Company

 

 

 

Attributable

 

 

 

 

 

 

 

Asset

 

 

 

Fair value

 

 

 

to non-

 

 

 

Share

 

Revenue

 

revaluation

 

Translation

 

and other

 

 

 

controlling

 

Total

 

capital

 

reserve

 

reserve

 

reserve

 

reserves

 

Total

 

interests

 

equity

 

US$m

 

US$m

 

US$m

 

US$m

 

US$m

 

US$m

 

US$m

 

US$m

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 1st April

1,381.0

 

5,206.2

 

346.8

 

(1,455.6)

 

5.3

 

5,483.7

 

5,910.6

 

11,394.3

Total comprehensive income

-

 

186.1

 

47.0

 

33.9

 

4.2

 

271.2

 

288.6

 

559.8

Dividends paid by the Company

-

 

(201.0)

 

-

 

-

 

-

 

(201.0)

 

-

 

(201.0)

Dividends paid to non-controlling interests

-

 

-

 

-

 

-

 

-

 

-

 

(242.5)

 

(242.5)

Issue of shares to non-controlling interests

-

 

-

 

-

 

-

 

-

 

-

 

82.8

 

82.8

Other

-

 

(1.0)

 

-

 

-

 

-

 

(1.0)

 

1.2

 

0.2

Balance at 30th June

1,381.0

 

5,190.3

 

393.8

 

(1,421.7)

 

9.5

 

5,552.9

 

6,040.7

 

11,593.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 1st April

632.6

 

4,851.3

 

347.0

 

(1,352.6)

 

8.6

 

4,486.9

 

5,921.4

 

10,408.3

Total comprehensive income

-

 

182.3

 

-

 

(102.5)

 

1.3

 

81.1

 

120.3

 

201.4

Dividends paid by the Company

-

 

(237.5)

 

-

 

-

 

-

 

(237.5)

 

-

 

(237.5)

Dividends paid to non-controlling interests

-

 

-

 

-

 

-

 

-

 

-

 

(343.1)

 

(343.1)

Issue of shares to non-controlling interests

-

 

-

 

-

 

-

 

-

 

-

 

1.6

 

1.6

Change in shareholding

-

 

(0.2)

 

-

 

-

 

-

 

(0.2)

 

0.2

 

-

Acquisition of subsidiary

-

 

-

 

-

 

-

 

-

 

-

 

(5.7)

 

(5.7)

Other

-

 

-

 

-

 

-

 

-

 

-

 

3.3

 

3.3

Balance at 30th June

632.6

 

4,795.9

 

347.0

 

(1,455.1)

 

9.9

 

4,330.3

 

5,698.0

 

10,028.3

                  

 

 

 

Jardine Cycle & Carriage Limited

Consolidated Statement of Changes in Equity for the six months ended 30th June 2016

 

 

Attributable to shareholders of the Company

 

 

 

Attributable

 

 

 

 

 

 

 

Asset

 

 

 

Fair value

 

 

 

to non-

 

 

 

Share

 

Revenue

 

revaluation

 

Translation

 

and other

 

 

 

controlling

 

Total

 

capital

 

reserve

 

reserve

 

reserve

 

reserves

 

Total

 

interests

 

equity

 

US$m

 

US$m

 

US$m

 

US$m

 

US$m

 

US$m

 

US$m

 

US$m

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 1st January as previously reported

1,381.0

 

5,221.4

 

347.0

 

(1,697.4)

 

14.9

 

5,266.9

 

5,741.6

 

11,008.5

Effect of amendments to IAS 16 and IAS 41

-

 

(156.1)

 

-

 

55.3

 

-

 

(100.8)

 

(180.7)

 

(281.5)

Balance at 1st January as restated

1,381.0

 

5,065.3

 

347.0

 

(1,642.1)

 

14.9

 

5,166.1

 

5,560.9

 

10,727.0

Total comprehensive income

-

 

326.9

 

46.8

 

220.4

 

(5.4)

 

588.7

 

638.4

 

1,227.1

Dividends paid by the Company

-

 

(201.0)

 

-

 

-

 

-

 

(201.0)

 

-

 

(201.0)

Dividends paid to non-controlling interests

-

 

-

 

-

 

-

 

-

 

-

 

(242.6)

 

(242.6)

Issue of shares to non-controlling interests

-

 

-

 

-

 

-

 

-

 

-

 

82.8

 

82.8

Change in shareholding

-

 

0.1

 

-

 

-

 

-

 

0.1

 

-

 

0.1

Other

-

 

(1.0)

 

-

 

-

 

-

 

(1.0)

 

1.2

 

0.2

Balance at 30th June

1,381.0

 

5,190.3

 

393.8

 

(1,421.7)

 

9.5

 

5,552.9

 

6,040.7

 

11,593.6

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 1st January as previously reported

632.6

 

4,813.7

 

347.0

 

(1,196.0)

 

25.9

 

4,623.2

 

6,175.4

 

10,798.6

Effect of amendments to IAS 16 and IAS 41

-

 

(158.8)

 

-

 

44.1

 

-

 

(114.7)

 

(204.9)

 

(319.6)

Balance at 1st January as restated

632.6

 

4,654.9

 

347.0

 

(1,151.9)

 

25.9

 

4,508.5

 

5,970.5

 

10,479.0

Total comprehensive income

-

 

358.8

 

-

 

(303.2)

 

(16.0)

 

39.6

 

50.9

 

90.5

Dividends paid by the Company

-

 

(237.5)

 

-

 

-

 

-

 

(237.5)

 

-

 

(237.5)

Dividends paid to non-controlling interests

-

 

-

 

-

 

-

 

-

 

-

 

(344.0)

 

(344.0)

Issue of shares to non-controlling interests

-

 

-

 

-

 

-

 

-

 

-

 

1.6

 

1.6

Change in shareholding

-

 

19.7

 

-

 

-

 

-

 

19.7

 

(19.7)

 

-

Acquisition of subsidiary

-

 

-

 

-

 

-

 

-

 

-

 

30.7

 

30.7

Other

-

 

-

 

-

 

-

 

-

 

-

 

8.0

 

8.0

Balance at 30th June

632.6

 

4,795.9

 

347.0

 

(1,455.1)

 

9.9

 

4,330.3

 

5,698.0

 

10,028.3

                  

 

 

 

Jardine Cycle & Carriage Limited

Company Balance Sheet at 30th June 2016

 

 

 

 

At

 

At

 

Note

 

30.6.2016

 

31.12.2015

 

 

 

US$m

 

US$m

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

Property, plant and equipment

 

 

34.3

 

32.9

Interests in subsidiaries

 

 

1,313.9

 

1,253.0

Interests in associates and joint ventures

 

 

829.0

 

787.0

Non-current investment

 

 

10.5

 

10.0

 

 

 

2,187.7

 

2,082.9

 

 

 

 

 

 

Current assets

 

 

 

 

 

Current debtors

 

 

45.1

 

44.8

Bank balances and other liquid funds

 

 

120.1

 

135.9

 

 

 

165.2

 

180.7

 

 

 

 

 

 

Total assets

 

 

2,352.9

 

2,263.6

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

Deferred tax liabilities

 

 

6.0

 

5.7

 

 

 

6.0

 

5.7

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

Current creditors

 

 

16.5

 

19.8

Current tax liabilities

 

 

1.6

 

1.5

 

 

 

18.1

 

21.3

 

 

 

 

 

 

Total liabilities

 

 

24.1

 

27.0

 

 

 

 

 

 

Net assets

 

 

2,328.8

 

2,236.6

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

 

 

 

Share capital

6

 

1,381.0

 

1,381.0

Revenue reserve

7

 

612.0

 

628.2

Other reserves

8

 

335.8

 

227.4

Total equity

 

 

2,328.8

 

2,236.6

 

 

 

 

 

 

Net asset value per share

 

 

US$5.89

 

US$5.66

 

 

 

Jardine Cycle & Carriage Limited

Company Statement of Comprehensive Income for the six months ended 30th June 2016

 

 

Three months ended

 

Six months ended

 

30.6.2016

 

30.6.2015

 

30.6.2016

 

30.6.2015

 

US$m

 

US$m

 

US$m

 

US$m

 

 

 

 

 

 

 

 

Profit for the period

189.7

 

246.4

 

184.8

 

240.8

 

 

 

 

 

 

 

 

Item that will be reclassified subsequently to profit

 

 

 

 

 

 

 

or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Translation difference

5.0

 

30.5

 

108.4

 

(29.8)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income/(expense) for the period

5.0

 

30.5

 

108.4

 

(29.8)

 

 

 

 

 

 

 

 

Total comprehensive income for the period

194.7

 

276.9

 

293.2

 

211.0

 

 

 

Jardine Cycle & Carriage Limited

Company Statement of Changes in Equity for the six months ended 30th June 2016

 

For the three months ended 30th June 2016

 

 

Share capital

 

 

Revenue reserve

 

 

Translation reserve

 

Fair value and other reserves

 

 

Total equity

 

US$m

 

US$m

 

US$m

 

US$m

 

US$m

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

Balance at 1st April

1,381.0

 

623.3

 

327.3

 

3.5

 

2,335.1

 

 

 

 

 

 

 

 

 

 

Total comprehensive income

-

 

189.7

 

5.0

 

-

 

194.7

 

 

 

 

 

 

 

 

 

 

Dividend paid

-

 

(201.0)

 

-

 

-

 

(201.0)

 

 

 

 

 

 

 

 

 

 

Balance at 30th June

1,381.0

 

612.0

 

332.3

 

3.5

 

2,328.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

Balance at 1st April

632.6

 

500.2

 

289.7

 

1.7

 

1,424.2

 

 

 

 

 

 

 

 

 

 

Total comprehensive income

-

 

246.4

 

30.5

 

-

 

276.9

 

 

 

 

 

 

 

 

 

 

Dividend paid

-

 

(237.5)

 

-

 

-

 

(237.5)

 

 

 

 

 

 

 

 

 

 

Balance at 30th June

632.6

 

509.1

 

320.2

 

1.7

 

1,463.6

 

 

For the six months ended 30th June 2016

 

 

Share

capital

 

 

Revenue

reserve

 

 

Translation

reserve

 

Fair value and other reserves

 

 

Total

equity

 

US$m

 

US$m

 

US$m

 

US$m

 

US$m

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

Balance at 1st January

1,381.0

 

628.2

 

223.9

 

3.5

 

2,236.6

 

 

 

 

 

 

 

 

 

 

Total comprehensive income

-

 

184.8

 

108.4

 

-

 

293.2

 

 

 

 

 

 

 

 

 

 

Dividend paid

-

 

(201.0)

 

-

 

-

 

(201.0)

 

 

 

 

 

 

 

 

 

 

Balance at 30th June

1,381.0

 

612.0

 

332.3

 

3.5

 

2,328.8

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

 

Balance at 1st January

632.6

 

505.8

 

350.0

 

1.7

 

1,490.1

 

 

 

 

 

 

 

 

 

 

Total comprehensive income

-

 

240.8

 

(29.8)

 

-

 

211.0

 

 

 

 

 

 

 

 

 

 

Dividend paid

-

 

(237.5)

 

-

 

-

 

(237.5)

 

 

 

 

 

 

 

 

 

 

Balance at 30th June

632.6

 

509.1

 

320.2

 

1.7

 

1,463.6

 

 

 

 

Jardine Cycle & Carriage Limited

Consolidated Statement of Cash Flows for the six months ended 30th June 2016

 

 

 

 

Three months ended

 

Six months ended

 

 

 

30.6.2016

 

30.6.2015

 

30.6.2016

 

30.6.2015

Note

 

US$m

 

US$m

 

US$m

 

US$m

Cash flows from operating activities

 

 

 

 

 

 

 

 

 

Cash generated from operations

10

 

393.4

 

392.5

 

897.5

 

1,166.6

 

 

 

 

 

 

 

 

 

 

Interest paid

 

 

(12.6)

 

(15.4)

 

(27.6)

 

(30.1)

Interest received

 

 

23.5

 

27.2

 

41.6

 

49.6

Other finance costs paid

 

 

(17.5)

 

(8.8)

 

(31.4)

 

(17.8)

Income tax paid

 

 

(140.7)

 

(150.1)

 

(232.1)

 

(271.7)

 

 

 

 

 

 

 

 

 

 

 

 

 

(147.3)

 

(147.1)

 

(249.5)

 

(270.0)

 

 

 

 

 

 

 

 

 

 

Net cash flows from operating activities

 

 

246.1

 

245.4

 

648.0

 

896.6

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

 

Sale of land use rights

 

 

3.4

 

0.7

 

3.4

 

0.7

Sale of property, plant and equipment

 

 

2.7

 

2.9

 

9.6

 

8.7

Sale of investments

 

 

16.8

 

6.0

 

33.3

 

64.1

Sale of investment properties

 

 

-

 

-

 

1.0

 

-

Purchase of intangible assets

 

 

(18.9)

 

(48.4)

 

(33.5)

 

(71.4)

Purchase of leasehold land use rights

 

 

(13.2)

 

(9.5)

 

(16.5)

 

(15.5)

Purchase of property, plant and equipment

 

 

(92.2)

 

(145.8)

 

(185.0)

 

(251.9)

Purchase of investment properties

 

 

(18.3)

 

(6.5)

 

(31.4)

 

(11.2)

Additions to bearer plants

 

 

(16.1)

 

(21.8)

 

(28.3)

 

(39.7)

Purchase of subsidiaries, net of cash

 

 

 

 

 

 

 

 

 

acquired

 

 

(0.6)

 

(13.3)

 

(0.9)

 

(60.5)

Purchase of shares in associates and joint ventures

 

 

(189.7)

 

(628.9)

 

(215.1)

 

(647.5)

Purchase of investments

 

 

(49.1)

 

(80.6)

 

(67.3)

 

(97.6)

Dividends received from associates

 

 

 

 

 

 

 

 

 

and joint ventures (net)

 

 

213.6

 

239.3

 

213.6

 

239.3

 

 

 

 

 

 

 

 

 

 

Net cash flows used in investing activities

 

 

(161.6)

 

(705.9)

 

(317.1)

 

(882.5)

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

 

Drawdown of loans

 

 

2,541.4

 

2,164.2

 

4,907.4

 

3,308.9

Repayment of loans

 

 

(2,128.7)

 

(1,429.4)

 

(4,688.6)

 

(2,887.0)

Investment by non-controlling interests

 

 

80.4

 

1.6

 

80.4

 

1.6

Dividend paid to non-controlling interests

 

 

(242.5)

 

(343.1)

 

(242.6)

 

(344.0)

Dividend paid by the Company

 

 

(201.0)

 

(237.5)

 

(201.0)

 

(237.5)

 

 

 

 

 

 

 

 

 

 

Net cash flow from/(used in) financing

 

 

 

 

 

 

 

 

 

activities

 

 

49.6

 

155.8

 

(144.4)

 

(158.0)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

 

134.1

 

(304.7)

 

186.5

 

(143.9)

Cash and cash equivalents at the

 

 

 

 

 

 

 

 

 

beginning of the period

 

 

2,270.9

 

1,892.6

 

2,173.0

 

1,758.1

Effect of exchange rate changes

 

 

16.0

 

(5.1)

 

61.5

 

(31.4)

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at the end

 

 

 

 

 

 

 

 

 

of the period

 

 

2,421.0

 

1,582.8

 

2,421.0

 

1,582.8

 

 

Jardine Cycle & Carriage Limited

Notes to the financial statements for the six months ended 30th June 2016

 

1 Basis of preparation

 

The financial statements are consistent with those set out in the 2015 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 2015 audited accounts except for the adoption of the following amendments:

 

Amendments to IFRS 11

Accounting for Acquisitions of Interests in Joint Operations

Amendments to IAS 1

Disclosure Initiative: Presentation of Financial Statements

Amendments to IAS 16 and IAS 38

Clarification of Acceptable Methods of Depreciation and Amortisation

Amendments to IAS 16 and IAS 41

Agriculture: Bearer Plants

Annual Improvements to IFRSs

2012 - 2014 Cycle

 

The adoption of these amendments did not have any impact on the results of the Group except for the adoption of IAS 16 'Property, Plant and Equipment' and IAS 41 'Agriculture'. These IASs provide definition to a bearer plant and require bearer plants to be accounted for in the same way as property, plant and equipment in IAS 16, because their operation is similar to that of manufacturing. Consequently, the amendments include them within the scope of IAS 16, instead of IAS 41. The produce growing on bearer plants will remain within the scope of IAS 41. The adoption of these amendments has been accounted for retrospectively and the comparative financial statements have been restated. The adoption has resulted in a decrease in the profit attributable to shareholders for the six months ended 30th June 2015 by US$2.8 million and a decrease in the shareholders' funds as at 31st December 2015 by US$100.8 million.

 

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.

 

The exchange rates used for translating assets and liabilities at the balance sheet date are US$1=S$1.3489 (2015: US$1=S$1.4144), US$1=RM4.0212 (2015: US$1=RM4.2945), US$1=IDR13,180 (2015: US$1=IDR13,795), US$1=VND22,310 (2015: US$1=VND22,495) and US$1=THB35.2080 (2015: US$1=THB36.1000).

 

The exchange rates used for translating the results for the period are US$1=S$1.3765 (2015: US$1=S$1.3499), US$1=RM4.0546 (2015: US$1=RM3.6550), US$1=IDR13,419 (2015: US$1=IDR13,009), US$1=VND22,303 (2015: US$1=VND21,579) and US$1=THB35.4380 (2015: US$1=THB33.0007).

 

2 Net operating costs and operating profit

 

 

 

Group

 

 

 

 

Three months ended

 

Six months ended

 

 

30.6.2016

 

30.6.2015

Change

30.6.2016

 

30.6.2015

Change

 

US$m

 

US$m

%

US$m

 

US$m

%

 

 

 

 

 

 

 

 

 

Cost of sales

(3,328.2)

 

(3,450.0)

-4

(6,330.0)

 

(6,752.2)

-6

Other operating income

58.6

 

64.5

-9

112.8

 

137.5

-18

Selling and distribution expenses

(190.9)

 

(208.3)

-8

(361.5)

 

(404.8)

-11

Administrative expenses

(221.7)

 

(218.5)

1

(443.3)

 

(447.1)

-1

Other operating expenses

(17.2)

 

(17.6)

-2

(41.0)

 

(25.4)

61

Net operating costs

(3,699.4)

 

(3,829.9)

-3

(7,063.0)

 

(7,492.0)

-6

          

 

 

 

 

 

Group

 

 

 

 

Three months ended

 

Six months ended

 

 

30.6.2016

 

30.6.2015

Change

30.6.2016

 

30.6.2015

Change

 

US$m

 

US$m

%

US$m

 

US$m

%

 

 

 

 

 

 

 

 

 

Operating profit is determined after including:

 

 

 

 

 

 

Depreciation of property, plant

 

 

 

 

 

 

 

 

and equipment

(120.3)

 

(128.3)

-6

(243.7)

 

(266.1)

-8

Depreciation of bearer plants

(5.1)

 

(4.8)

6

(10.1)

 

(9.6)

5

Amortisation of leasehold land

 

 

 

 

 

 

 

 

use rights and intangible assets

(22.8)

 

(32.6)

-30

(45.7)

 

(64.6)

-29

Profit/(loss) on disposal of:

 

 

 

 

 

 

 

 

- leasehold land use rights

2.9

 

0.6

383

2.9

 

0.6

383

- property, plant and equipment

1.1

 

1.9

-42

7.0

 

5.2

35

- investments

0.1

 

(0.1)

nm

-

 

7.2

-100

- associate and joint venture

(4.3)

 

(1.7)

153

(4.3)

 

(1.7)

153

Loss on disposal/write-down of

 

 

 

 

 

 

 

 

repossessed assets

(17.7)

 

(18.5)

-4

(32.3)

 

(33.2)

-3

Dividend and interest income

 

 

 

 

 

 

 

 

from investments

13.9

 

10.8

29

24.0

 

18.3

31

Write-down of stocks

(8.0)

 

(6.3)

27

(8.8)

 

(9.5)

-7

Impairment of debtors

(29.5)

 

(28.2)

5

(47.6)

 

(50.4)

-6

Net exchange loss (1)

(4.8)

 

(8.6)

-44

(20.8)

 

(1.7)

nm

          

nm - not meaningful

 

(1) Net exchange loss in 2016 due mainly to impact of stronger rupiah on monetary assets and liabilities denominated in US dollars

 

3 Tax

 

The provision for income tax is based on the statutory tax rates of the respective countries in which the companies operate after taking into account non-deductible expenses and group tax relief.

 

4 Earnings per share

 

 

Group

 

Three months ended

 

Six months ended

 

30.6.2016

 

30.6.2015

 

30.6.2016

 

30.6.2015

 

US$m

 

US$m

 

US$m

 

US$m

 

 

 

 

 

 

 

 

Basic and diluted earnings per share

 

 

 

 

 

 

 

Profit attributable to shareholders

187.0

 

182.3

 

327.6

 

359.0

 

 

 

 

 

 

 

 

Weighted average number of shares

 

 

 

 

 

 

 

in issue (millions)*

395.2

 

365.9

 

395.2

 

365.9

 

 

 

 

 

 

 

 

Basic earnings per share

US¢47

 

US¢50

 

US¢83

 

US¢98

Diluted earnings per share

US¢47

 

US¢50

 

US¢83

 

US¢98

 

 

 

 

 

 

 

 

Underlying earnings per share

 

 

 

 

 

 

 

Underlying profit attributable to

 

 

 

 

 

 

 

shareholders

191.3

 

184.0

 

331.9

 

360.7

 

 

 

 

 

 

 

 

Weighted average number of shares

 

 

 

 

 

 

 

in issue (millions)*

395.2

 

365.9

 

395.2

 

365.9

 

 

 

 

 

 

 

 

Basic earnings per share

US¢48

 

US¢50

 

US¢84

 

US¢99

Diluted earnings per share

US¢48

 

US¢50

 

US¢84

 

US¢99

 

* The weighted average number of shares in issue for 2015 has taken into account the effect of the rights issue completed in July 2015, in accordance with IAS 33 Earnings per Share.

 

As at 30th June 2015 and 2016, there were no dilutive potential ordinary shares in issue.

 

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

 

Group

 

Three months ended

 

Six months ended

 

30.6.2016

 

30.6.2015

 

30.6.2016

 

30.6.2015

 

US$m

 

US$m

 

US$m

 

US$m

 

 

 

 

 

 

 

 

Profit attributable to shareholders

187.0

 

182.3

 

327.6

 

359.0

Less: Non-trading item

 

 

 

 

 

 

 

Loss on dilution of interest in an associate

(4.3)

 

(1.7)

 

(4.3)

 

(1.7)

 

 

 

 

 

 

 

 

Underlying profit attributable to

 

 

 

 

 

 

 

shareholders

191.3

 

184.0

 

331.9

 

360.7

 

5 Borrowings

 

 

Group

 

At

 

At

 

30.6.2016

 

31.12.2015

 

US$m

 

US$m

Long-term borrowings:

 

 

 

- secured

1,491.4

 

1,533.9

- unsecured

890.0

 

963.2

 

2,381.4

 

2,497.1

Current borrowings:

 

 

 

- secured

1,779.2

 

1,595.3

- unsecured

1,282.9

 

1,059.5

 

3,062.1

 

2,654.8

 

 

 

 

Total borrowings

5,443.5

 

5,151.9

 

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$1,981.7 million (31st December 2015: US$1,903.0 million).

 

6 Share capital

 

 

 

Company

 

2016

 

2015

 

US$m

 

US$m

 

 

 

 

Three months ended 30th June

 

 

 

Issued and fully paid:

 

 

 

Balance at 1st April and 30th June

 

 

 

- 395,236,288 (2015: 355,712,660) ordinary shares

1,381.0

 

632.6

 

 

 

 

Six months ended 30th June

 

 

 

Issued and fully paid:

 

 

 

Balance at 1st January and 30th June

 

 

 

- 395,236,288 (2015: 355,712,660) ordinary shares

1,381.0

 

632.6

 

There were no rights, bonus or equity issues during the period between 1st April 2016 and 30th June 2016.

 

The Company did not hold any treasury shares and did not have any unissued shares under convertibles as at 30th June 2016 (30th June 2015: Nil).

 

7 Revenue reserve

 

 

 

Group

 

Company

Three months ended 30th June

2016

 

2015

 

2016

 

2015

 

US$m

 

US$m

 

US$m

 

US$m

Movements:

 

 

 

 

 

 

 

Balance at 1st April

5,206.2

 

4,851.3

 

623.3

 

500.2

Defined benefit pension plans

 

 

 

 

 

 

 

- remeasurements

0.2

 

-

 

-

 

-

- deferred tax

(0.1)

 

-

 

-

 

-

Share of associates' and joint ventures' remeasurements

 

 

 

 

 

 

 

of defined benefit pension plans,

 

 

 

 

 

 

 

net of tax

(1.0)

 

-

 

-

 

-

Profit attributable to shareholders

187.0

 

182.3

 

189.7

 

246.4

Dividend paid by the Company

(201.0)

 

(237.5)

 

(201.0)

 

(237.5)

Change in shareholding

-

 

(0.2)

 

-

 

-

Other

(1.0)

 

-

 

-

 

-

Balance at 30th June

5,190.3

 

4,795.9

 

612.0

 

509.1

 

 

Group

 

Company

Six months ended 30th June

2016

 

2015

 

2016

 

2015

 

US$m

 

US$m

 

US$m

 

US$m

Movements:

 

 

 

 

 

 

 

Balance at 1st January as previously reported

5,221.4

 

4,813.7

 

628.2

 

505.8

Effect of amendments to IAS 16 and IAS 41

(156.1)

 

(158.8)

 

-

 

-

Balance at 1st January as restated

5,065.3

 

4,654.9

 

628.2

 

505.8

Asset revaluation reserve realised on disposal of assets

0.2

 

-

 

-

 

-

Defined benefit pension plans

 

 

 

 

 

 

 

- remeasurements

0.6

 

1.1

 

-

 

-

- deferred tax

(0.2)

 

(0.3)

 

-

 

-

Share of associates' and joint ventures' remeasurements

 

 

 

 

 

 

 

of defined benefit pension plans,

 

 

 

 

 

 

 

net of tax

(1.3)

 

(1.0)

 

-

 

-

Profit attributable to shareholders

327.6

 

359.0

 

184.8

 

240.8

Dividend paid by the Company

(201.0)

 

(237.5)

 

(201.0)

 

(237.5)

Change in shareholding

0.1

 

19.7

 

-

 

-

Other

(1.0)

 

-

 

-

 

-

Balance at 30th June

5,190.3

 

4,795.9

 

612.0

 

509.1

 

8 Other reserves

 

 

Group

 

Company

 

2016

 

2015

 

2016

 

2015

 

US$m

 

US$m

 

US$m

 

US$m

Composition:

 

 

 

 

 

 

 

Asset revaluation reserve

393.8

 

347.0

 

-

 

-

Translation reserve

(1,421.7)

 

(1,455.1)

 

332.3

 

320.2

Fair value reserve

15.3

 

6.1

 

3.5

 

1.7

Hedging reserve

(9.1)

 

0.5

 

-

 

-

Other reserve

3.3

 

3.3

 

-

 

-

Balance at 30th June

(1,018.4)

 

(1,098.2)

 

335.8

 

321.9

 

 

 

 

 

 

 

 

Three months ended 30th June

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Movements:

 

 

 

 

 

 

 

Asset revaluation reserve

 

 

 

 

 

 

 

Balance at 1st April

346.8

 

347.0

 

-

 

-

Revaluation surplus

47.0

 

-

 

-

 

-

Balance at 30th June

393.8

 

347.0

 

-

 

-

 

 

 

 

 

 

 

 

Translation reserve

 

 

 

 

 

 

 

Balance at 1st April

(1,455.6)

 

(1,352.6)

 

327.3

 

289.7

Translation difference

33.9

 

(102.5)

 

5.0

 

30.5

Balance at 30th June

(1,421.7)

 

(1,455.1)

 

332.3

 

320.2

 

 

 

 

 

 

 

 

Fair value reserve

 

 

 

 

 

 

 

Balance at 1st April

12.7

 

11.0

 

3.5

 

1.7

Available-for-sale investments

 

 

 

 

 

 

 

- fair value changes

2.6

 

(4.2)

 

-

 

-

- deferred tax

-

 

(0.1)

 

-

 

-

Share of associates' and joint ventures' fair

 

 

 

 

 

 

 

value changes of available-for-sale investments,

 

 

 

 

 

 

 

net of tax

-

 

(0.6)

 

-

 

-

Balance at 30th June

15.3

 

6.1

 

3.5

 

1.7

 

 

 

 

 

 

 

 

Hedging reserve

 

 

 

 

 

 

 

Balance at 1st April

(10.7)

 

(5.7)

 

-

 

-

Cash flow hedges

 

 

 

 

 

 

 

- fair value changes

(2.7)

 

(0.3)

 

-

 

-

- deferred tax

(0.5)

 

(1.9)

 

-

 

-

- transfer to profit and loss

5.2

 

8.0

 

-

 

-

Share of associates' and joint ventures' fair

 

 

 

 

 

 

 

value changes of cash flow hedges, net of tax

(0.4)

 

0.4

 

-

 

-

Balance at 30th June

(9.1)

 

0.5

 

-

 

-

 

 

 

 

 

 

 

 

Other reserve

 

 

 

 

 

 

 

Balance at 1st April and 30th June

3.3

 

3.3

 

-

 

-

 

 

Group

 

Company

Six months ended 30th June

2016

 

2015

 

2016

 

2015

 

US$m

 

US$m

 

US$m

 

US$m

 

 

 

 

 

 

 

 

Movements:

 

 

 

 

 

 

 

Asset revaluation reserve

 

 

 

 

 

 

 

Balance at 1st January

347.0

 

347.0

 

-

 

-

Revaluation surplus

47.0

 

-

 

-

 

-

Reserve realised on disposal of assets

(0.2)

 

-

 

-

 

-

Balance at 30th June

393.8

 

347.0

 

-

 

-

 

 

 

 

 

 

 

 

Translation reserve

 

 

 

 

 

 

 

Balance at 1st January as previously reported

(1,697.4)

 

(1,196.0)

 

223.9

 

350.0

Effect of amendments to IAS 16 and IAS 41

55.3

 

44.1

 

-

 

-

Balance at 1st January as restated

(1,642.1)

 

(1,151.9)

 

223.9

 

350.0

Translation difference

220.4

 

(303.2)

 

108.4

 

(29.8)

Balance at 30th June

(1,421.7)

 

(1,455.1)

 

332.3

 

320.2

 

 

 

 

 

 

 

 

Fair value reserve

 

 

 

 

 

 

 

Balance at 1st January

5.2

 

36.1

 

3.5

 

1.7

Available-for-sale investments

 

 

 

 

 

 

 

- fair value changes

8.6

 

(25.0)

 

-

 

-

- deferred tax

(0.1)

 

-

 

-

 

-

- transfer to profit and loss

0.1

 

(4.1)

 

-

 

-

Share of associates' and joint ventures' fair

 

 

 

 

 

 

 

value changes of available-for-sale investments,

 

 

 

 

 

 

 

net of tax

1.5

 

(0.9)

 

-

 

-

Balance at 30th June

15.3

 

6.1

 

3.5

 

1.7

 

 

 

 

 

 

 

 

Hedging reserve

 

 

 

 

 

 

 

Balance at 1st January

6.4

 

(13.5)

 

-

 

-

Cash flow hedges

 

 

 

 

 

 

 

- fair value changes

(26.2)

 

(6.0)

 

-

 

-

- deferred tax

4.4

 

(3.7)

 

-

 

-

- transfer to profit and loss

9.5

 

20.3

 

-

 

-

Share of associates' and joint ventures' fair

 

 

 

 

 

 

 

value changes of cash flow hedges, net of tax

(3.2)

 

3.4

 

-

 

-

Balance at 30th June

(9.1)

 

0.5

 

-

 

-

 

 

 

 

 

 

 

 

Other reserve

 

 

 

 

 

 

 

Balance at 1st January and 30th June

3.3

 

3.3

 

-

 

-

 

 

9 Non-controlling interests

 

Group

Three months ended 30th June

2016

 

2015

 

US$m

 

US$m

 

 

 

 

Balance at 1st April

5,910.6

 

5,921.4

Asset revaluation surplus

46.7

 

-

Available-for-sale investments

 

 

 

- fair value changes

3.2

 

(5.0)

- deferred tax

-

 

(0.1)

- transfer to profit and loss

0.1

 

0.1

Share of associates' and joint ventures' fair value changes of

 

 

 

available-for-sale investments, net of tax

-

 

(0.6)

Cash flow hedges

 

 

 

- fair value changes

(4.0)

 

(0.1)

- deferred tax

(0.2)

 

(2.0)

- transfer to profit and loss

5.1

 

8.0

Share of associates' and joint ventures' fair value changes of cash

 

 

 

flow hedges, net of tax

(0.5)

 

0.4

Remeasurements of defined benefit pension plans

0.4

 

-

Share of associates' and joint ventures' remeasurements

 

 

 

of defined benefit pension plans, net of tax

(1.0)

 

0.1

Translation difference

41.4

 

(99.4)

Profit for the period

197.4

 

218.9

Dividends paid

(242.5)

 

(343.1)

Issue of shares to non-controlling interests

82.8

 

1.6

Change in shareholding

-

 

0.2

Acquisition of subsidiary

-

 

(5.7)

Other

1.2

 

3.3

Balance at 30th June

6,040.7

 

5,698.0

 

 

Group

Six months ended 30th June

2016

 

2015

 

US$m

 

US$m

 

 

 

 

Balance at 1st January as previously reported

5,741.6

 

6,175.4

Effect of amendments to IAS 16 and IAS 41

(180.7)

 

(204.9)

Balance at 1st January as restated

5,560.9

 

5,970.5

Asset revaluation reserve surplus

46.7

 

-

Available-for-sale investments

 

 

 

- fair value changes

10.2

 

(0.8)

- deferred tax

(0.1)

 

-

- transfer to profit and loss

0.1

 

(4.4)

Share of associates' and joint ventures' fair value changes of

 

 

 

available-for-sale investments, net of tax

1.6

 

(0.9)

Cash flow hedges

 

 

 

- fair value changes

(29.9)

 

(1.9)

- deferred tax

5.3

 

(4.6)

- transfer to profit and loss

9.4

 

20.3

Share of associates' and joint ventures' fair value changes of cash

 

 

 

flow hedges, net of tax

(3.2)

 

3.4

Defined benefit pension plans

 

 

 

- remeasurements

1.1

 

1.6

- deferred tax

(0.2)

 

(0.4)

Share of associates' and joint ventures' remeasurements

 

 

 

of defined benefit pension plans, net of tax

(1.5)

 

(0.7)

Translation difference

251.4

 

(385.7)

Profit for the period

347.5

 

425.0

Dividends paid

(242.6)

 

(344.0)

Issue of shares to non-controlling interests

82.8

 

1.6

Change in shareholding

-

 

(19.7)

Acquisition of subsidiary

-

 

30.7

Other

1.2

 

8.0

Balance at 30th June

6,040.7

 

5,698.0

 

10 Cash flows from operating activities

 

Group

 

Three months ended

 

Six months ended

 

30.6.2016

 

30.6.2015

 

30.6.2016

 

30.6.2015

 

US$m

 

US$m

 

US$m

 

US$m

 

 

 

 

 

 

 

 

Profit before tax

477.3

 

509.8

 

834.0

 

977.3

 

 

 

 

 

 

 

 

Adjustments for:

 

 

 

 

 

 

 

Financing income

(22.7)

 

(25.8)

 

(41.6)

 

(49.3)

Financing charges

36.0

 

25.7

 

65.0

 

50.5

Share of associates' and joint ventures' results after tax

(135.9)

 

(121.9)

 

(217.4)

 

(233.2)

Depreciation of property, plant and equipment

120.3

 

128.3

 

243.7

 

266.1

Depreciation of bearer plants

5.1

 

4.8

 

10.1

 

9.6

Amortisation of leasehold land use rights and intangible

 

 

 

 

 

 

 

assets

22.8

 

32.6

 

45.7

 

64.6

(Profit)/loss on disposal of:

 

 

 

 

 

 

 

- leasehold land use rights

(2.9)

 

(0.6)

 

(2.9)

 

(0.6)

- property, plant and equipment

(1.1)

 

(1.9)

 

(7.0)

 

(5.2)

- investments

(0.1)

 

0.1

 

-

 

(7.2)

- associate and joint venture

4.3

 

1.7

 

4.3

 

1.7

Loss on disposal/write-down of repossessed assets

17.7

 

18.5

 

32.3

 

33.2

Write-down of stocks

8.0

 

6.3

 

8.8

 

9.5

Impairment of debtors

29.5

 

28.2

 

47.6

 

50.4

Changes in provisions

9.2

 

8.9

 

17.5

 

15.8

Foreign exchange loss

0.4

 

16.6

 

12.6

 

23.7

 

90.6

 

121.5

 

218.7

 

229.6

Operating profit before working capital changes

567.9

 

631.3

 

1,052.7

 

1,206.9

 

 

 

 

 

 

 

 

Changes in working capital:

 

 

 

 

 

 

 

Stocks (1)

84.7

 

77.0

 

174.2

 

(24.6)

Concession rights

(15.0)

 

(7.4)

 

(23.5)

 

(18.1)

Financing debtors (2)

(136.9)

 

(120.3)

 

(165.6)

 

(136.3)

Debtors (2)

(85.1)

 

(151.5)

 

(190.8)

 

(12.8)

Creditors

(29.3)

 

(39.9)

 

37.3

 

140.6

Pensions

7.1

 

3.3

 

13.2

 

10.9

 

(174.5)

 

(238.8)

 

(155.2)

 

(40.3)

Cash flows from operating activities

393.4

 

392.5

 

897.5

 

1,166.6

 

(1) Decrease in stocks balance due mainly to shorter inventory days

(2) Increase in debtors balance due mainly to higher financing/sales activities

 

11 Dividend and closure of books 

The Board has declared an interim one-tier tax exempt dividend of US¢18 per share (2015: US¢18 per share).

 

NOTICE IS HEREBY GIVEN that the Transfer Books and the Register of Members of the Company will be closed from 5.00 p.m. on Friday, 26th August 2016 ("Books Closure Date") up to, and including Monday, 29th August 2016 for the purpose of determining shareholders' entitlement to the interim dividend.

 

Duly completed transfers of shares of the Company in physical scrip received by the Company's Share Registrar, M & C Services Private Limited at 112 Robinson Road #05-01, Singapore 068902 up to 5.00 p.m. on the Books Closure Date will be registered before entitlements to the interim dividend are determined. Shareholders (being Depositors) whose securities accounts with The Central Depository (Pte) Limited are credited with shares of the Company as at 5.00 p.m. on the Books Closure Date will rank for the interim dividend.

 

The interim dividend will be paid on or about Thursday, 6th October 2016. Shareholders will have the option to receive the interim dividend in Singapore dollars and in the absence of any election, the interim dividend will be paid in US dollars. Details on this elective will be furnished to shareholders in due course.

 

 

12 Interested person transactions

 

 

 

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)

 

Name of interested person

 

US$m

 

 

US$m

 

Three months ended 30th June 2016

 

 

 

 

 

 

Jardine Matheson Limited

 

 

 

 

 

 

- management support services

 

-

 

 

0.8

 

PT Hero Supermarket Tbk

 

 

 

 

 

 

- transportation services (goods)

 

-

 

 

0.1

 

Jardine Matheson (Singapore) Ltd

 

 

 

 

 

 

- sale of a motor vehicle

 

-

 

 

0.3

 

- purchase of a used motor vehicle

 

-

 

 

0.1

 

 

 

-

 

 

1.3

 

Six months ended 30th June 2016

 

 

 

 

 

 

Jardine Matheson Limited

 

 

 

 

 

 

- management support services

 

-

 

 

1.8

 

PT Hero Supermarket Tbk

 

 

 

 

 

 

- transportation services (staff/goods)

 

0.1

 

 

0.4

 

Jardine Matheson (Singapore) Ltd

 

 

 

 

 

 

- sale of a motor vehicle

 

-

 

 

0.3

 

- purchase of a used motor vehicle

 

-

 

 

0.1

 

Jardine Engineering (Singapore) Pte Ltd

 

 

 

 

 

 

- maintenance service for air-conditioning equipment

 

-

 

 

0.1

 

 

 

0.1

 

 

2.7

 

          

 

13 Additional information

 

 

Group

 

 

 

 

Three months ended

 

 

Six months ended

 

 

30.6.2016

 

30.6.2015

Change

 

30.6.2016

 

30.6.2015

Change

 

US$m

 

US$m

%

 

US$m

 

US$m

%

Astra International

 

 

 

 

 

 

 

 

 

Automotive

82.0

 

62.2

32

 

136.0

 

122.3

11

Financial services

23.0

 

33.9

-32

 

46.8

 

80.3

-42

Heavy equipment and mining

25.5

 

40.6

-37

 

41.9

 

78.9

-47

Agribusiness

11.2

 

10.2

10

 

23.6

 

13.6

74

Infrastructure, logistics and other

2.8

 

1.2

133

 

5.4

 

2.6

108

Information technology

1.4

 

1.5

-7

 

2.7

 

2.9

-7

 

145.9

 

149.6

-2

 

256.4

 

300.6

-15

Less: Withholding tax on dividend

(7.7)

 

(9.0)

-14

 

(7.7)

 

(9.0)

-14

 

138.2

 

140.6

-2

 

248.7

 

291.6

-15

 

 

 

 

 

 

 

 

 

 

Direct Motor Interests

 

 

 

 

 

 

 

 

 

Vietnam

22.6

 

22.3

1

 

43.1

 

41.0

5

Singapore

11.7

 

10.9

7

 

21.6

 

19.3

12

Malaysia

2.9

 

3.5

-17

 

4.3

 

4.6

-7

Indonesia (Tunas Ridean)

5.9

 

1.5

293

 

9.3

 

4.2

121

Myanmar

(0.1)

 

(0.3)

-67

 

(0.1)

 

(0.2)

-50

 

43.0

 

37.9

13

 

78.2

 

68.9

13

 

 

 

 

 

 

 

 

 

 

Other Interests

15.3

 

11.9

29

 

15.3

 

11.9

29

 

 

 

 

 

 

 

 

 

 

Corporate costs

(5.2)

 

(6.4)

-19

 

(10.3)

 

(11.7)

-12

 

 

 

 

 

 

 

 

 

 

Underlying profit attributable to

 

 

 

 

 

 

 

 

 

shareholders

191.3

 

184.0

4

 

331.9

 

360.7

-8

 

14 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.

 

No significant event or transaction other than as contained in this report has occurred between 1st July 2016 and the date of this report.

 

The Company confirms that it has procured undertakings from all its directors and executive officers under Rule 720(1) of the Listing Manual.

- end -

 

 

For further information, please contact:

Jardine Cycle & Carriage Limited

Jeffery Tan Eng Heong

Tel: 65 64708111

 

The full text of the Financial Statements and Dividend Announcement for the period ended 30th June 2016 can be accessed through the internet at 'www.jcclgroup.com'.

 

Corporate Profile

Jardine Cycle & Carriage ("JC&C") is a leading Singapore-listed company and a member of the Jardine Matheson Group. It has an interest of just over 50% in Astra International ("Astra"), a premier listed Indonesian conglomerate, as well as Direct Motor Interests and Other Interests in Southeast Asia. Together with its subsidiaries and associates, JC&C employs some 245,000 people across Indonesia, Vietnam, Singapore, Thailand, Malaysia and Myanmar.

 

Astra is the largest independent automotive group in Southeast Asia, with further interests in financial services, heavy equipment and mining, agribusiness, infrastructure, logistics and others, and information technology. JC&C's Direct Motor Interests operate in Singapore, Malaysia and Myanmar under the Cycle & Carriage banner, and through Tunas Ridean in Indonesia and Truong Hai Auto Corporation in Vietnam. JC&C's Other Interests comprise interests in market leading businesses in the region through which JC&C gains exposure to key economies by supporting such businesses in their long term development.

 

Jardine Matheson is a diversified business group focused principally on Asia. Its businesses comprise a combination of cash generating activities and long-term property assets. In addition to its 75% shareholding in the Company, the Jardine Matheson Group's interests include Jardine Pacific, Jardine Motors, Jardine Lloyd Thompson, Hongkong Land, Dairy Farm and Mandarin Oriental. These companies are leaders in the fields of engineering and construction, transport services, motor vehicles, insurance broking, property investment and development, retailing, restaurants and luxury hotels.

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR EAKXPAEKKEEF
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 amRNSSimplification of Jardine Matheson Structure
8th Mar 20217:00 amRNSRecommended Cash Acquisition of Jardine Strategic
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.