Gordon Stein, CFO of CleanTech Lithium, explains why CTL acquired the 23 Laguna Verde licenses. Watch the video 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 2017 Third Quarter Financial Statements

8 Nov 2017 09:15

RNS Number : 6566V
Jardine Strategic Hldgs Ltd
08 November 2017
 

 

 

To: Business Editor 8th November 2017

For immediate release

 

 

 

Jardine Cycle & Carriage Limited

2017 Third Quarter 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

 

 

8th November 2017

 

JARDINE CYCLE & CARRIAGE LIMITED

2017 THIRD QUARTER FINANCIAL STATEMENTS AND DIVIDEND ANNOUNCEMENT

 

Highlights

· Underlying earnings per share up 14%

· Improved performances from most of Astra's businesses

· Lower contribution from non-Astra interests

 

"The outlook for the rest of the year is expected to remain positive as Astra's results will continue to benefit from increased commodity prices, although there are concerns over greater competition in the car market as well as increased provisioning in certain of its financing activities. The Group's Direct Motor Interests and Other Interests will continue to face market challenges."

 

Ben Keswick, Chairman

8th November 2017

 

Group Results

 

 

 

 

 

 

Nine months ended 30th September

 

 

2017

US$m

2016

US$m

Change

%

2017

S$m

Revenue

12,964

11,632

11

17,952

Profit after tax

1,365

1,071

28

1,891

Underlying profit attributable to

 

 

 

 

shareholders #

590

518

14

817

Profit attributable to shareholders

610

514

19

845

 

US¢

US¢

 

Underlying earnings per share #

149

131

14

207

Earnings per share

154

130

19

214

Interim dividend per share

18

18

-

25

 

At

30.9.2017

At

31.12.2016

 

At

30.9.2017

 

US$m

US$m

 

S$m

Shareholders' funds

6,094

5,755

6

8,281

 

US$

US$

 

S$

Net asset value per share

15.42

14.56

6

20.95

          

 

The exchange rate of US$1=S$1.36 (31st December 2016: US$1=S$1.44) was used for translating assets and liabilities at the balance sheet date and US$1=S$1.38 (30th September 2016: US$1=S$1.37) was used for translating the results for the period.

 

The financial results for the nine months ended 30th September 2017 and 30th September 2016 have been prepared in accordance with International Financial Reporting Standards. These results have not been audited or reviewed by the auditors.

 

# The Group uses 'underlying profit' in its internal financial reporting to distinguish between ongoing business performance and non-trading items, as more fully described in Note 4 to the financial statements. Management considers this to be a key measure which provides additional information to enhance understanding of the Group's underlying business performance.

 

CHAIRMAN'S STATEMENT

 

Overview

 

The Group achieved improved profits in the first nine months of the year with a stronger performance from Astra, offsetting lower profit contributions from the Group's Direct Motor Interests and Other Interests.

 

Performance

 

The Group's revenue for the nine months grew by 11% to US$13.0 billion with increases in most of Astra's businesses. The Group's underlying profit attributable to shareholders was 14% higher at US$590 million. Profit attributable to shareholders was up 19% at US$610 million after accounting for net non-trading gains of US$20 million. Earnings per share rose 19% to US¢154.

 

Astra contributed US$499 million to the Group's underlying profit, an increase of 25%. The Group's Direct Motor Interests contributed US$89 million, 21% down on the previous year, while the Group's Other interests contributed US$19 million, 13% lower.

 

The Group's net cash, excluding net borrowings within Astra's financial services subsidiaries was US$240 million at the end of September, compared to US$709 million at the end of December 2016. The reduction was due to investments made by Astra in toll roads, power plant and property, together with the Company's participation in the rights issue of Siam City Cement. Net debt within Astra's financial services subsidiaries was US$3.5 billion at the end of September, similar to the end of 2016. JC&C parent company's net cash was US$34 million, compared to US$154 million at the end of 2016, following its US$127 million subscription for Siam City Cement's rights issue in May.

 

The Board has not declared a dividend for the third quarter ended 30th September 2017 (third quarter ended 30th September 2016: Nil).

 

Group Review

 

Astra

 

Astra reported a net profit equivalent to US$1,062 million under Indonesian accounting standards for the nine months, 26% higher in its local currency, with increases seen in most of its operations. The group's automotive businesses achieved improved market shares for both cars and motorcycles, but experienced an increasingly competitive car market. The results from its financial services businesses improved with a return to profit by Permata Bank, while increased commodity prices led to a strong performance from heavy equipment and mining, as well as its agribusiness activities. 

 

Automotive

 

Net income from the group's automotive division increased by 10% to US$493 million, primarily due to higher car and motorcycle sales, although there was increasing discounting pressure in the car market.

 

The wholesale market for cars rose by 3% to 804,000 units. Astra's car sales were 5% higher at 444,000 units, resulting in its market share improving from 54% to 55%. The group launched nine new models and ten revamped models during the period.

 

The wholesale market for motorcycles was flat at 4.3 million units. Astra Honda Motor's domestic sales were, however, 2% higher at 3.2 million units, resulting in its market share improving from 73% to 75%. The group launched seven new models and fourteen revamped models during the period.

 

Net income of Astra Otoparts, the group's component business, increased 30% to US$28 million, reflecting higher earnings contributions from its joint venture and associate companies driven by increased sales volumes.

 

Financial Services 

 

Net income from the group's financial services division increased 42% to US$221 million, largely due to a return to profit at Permata Bank.

 

The group's consumer finance businesses saw a 6% increase in the amount financed, including amounts financed through joint bank financing without recourse, to US$4.2 billion. Car-focused Astra Sedaya Finance reported a 9% increase in net income at US$53 million. Toyota Astra Financial Services recorded a 33% decrease in net income to US$13 million following increases in loan loss provisions. Motorcycle-focused Federal International Finance's net income was 14% higher at US$109 million as it benefited from Honda's improved market share as well as loan product diversification.

 

The amount financed through the group's heavy equipment-focused finance operations increased by 56% to US$392 million. Net income at Surya Artha Nusantara Finance, which specialises in small and medium size heavy equipment financing, was 40% lower at US$3 million, mainly due to larger loan loss provisions.

 

Permata Bank, in which Astra holds a 44.6% interest, reported a net income of US$53 million for the period, compared with a net loss of US$93 million in 2016. The bank's gross non-performing loan ratio improved from 8.8% at the end of 2016 to 4.7% at 30th September 2017, while its net non-performing loan ratio improved from 2.2% to 1.8%. Permata Bank's return to profitability was mainly driven by an improvement in asset quality and the previously announced sale of a portfolio of its non-performing loans. 

 

Asuransi Astra Buana, the Group's general insurance company achieved higher investment income, and reported net income up 7% at US$56 million.

 

During the period, the Group's life insurance joint venture, Astra Aviva Life, acquired more than 185,000 new individual life customers and 290,000 new participants for its corporate employee benefits programmes, bringing the respective totals to 341,000 and 657,000 people being insured at the end of September 2017.

 

Heavy Equipment and Mining

 

The net income contribution from the group's heavy equipment and mining division increased by 80% to US$255 million.

 

United Tractors, which is 59.5%-owned, reported net income 80% higher at US$422 million. The increase was due to improved performances in its construction machinery, mining contracting and mining operations, all of which benefited from the strong coal prices.

 

In its construction machinery business, Komatsu heavy equipment sales were up 73% at 2,744 units, while parts and service revenues were also higher. The mining contracting operations of Pamapersada Nusantara recorded a 5% increase in coal production at 82 million tonnes, while overburden removal was up 12% at 585 million bank cubic metres. United Tractors' mining subsidiaries reported coal sales down 12% at 5 million tonnes, due to lower volumes in its coal trading business.

 

General contractor Acset Indonusa, a 50.1% subsidiary of United Tractors, reported net income up 178% at US$8 million, with US$536 million in new contracts secured, compared with US$188 million secured in the same period last year.

 

Agribusiness

 

Net income from the group's agribusiness division increased by 23% to US$84 million.

 

Astra Agro Lestari, which is 79.7%-owned, reported net income of US$105 million, up from US$86 million in 2016, benefiting from higher crude palm oil prices and sales volumes. Average crude palm oil prices achieved were up 10% at Rp8,309/kg, while sales of crude palm oil and its derivatives were 15% higher at 1.26 million tonnes compared with the same period last year.

 

Infrastructure and Logistics

 

The group's infrastructure and logistics division reported a net loss of US$5 million, compared with a net profit of US$16 million in the same period last year. This was mainly due to initial losses on the newly opened Cikopo-Palimanan toll road in which the group acquired a 45% interest earlier in the year and a loss on the disposal of the group's 49% interest in PAM Lyonnaise Jaya, a water concession with five years left to run. The 72.5km Tangerang-Merak toll road, operated by 79.3%-owned Marga Mandalasakti, saw traffic volumes increase by 6% to 37 million vehicles.

 

Serasi Autoraya's net income increased by 99% to US$10 million, due to higher net margins in its car leasing and rental, as well as logistics businesses, despite a 6% decline in vehicles under contract.

 

Information Technology

 

Net income from the group's information technology division was flat at US$8 million.  

 

Astra Graphia, which is 76.9%-owned, reported net income of US$10 million, mainly from increased revenue from its document solutions and office service businesses, partly offset by lower revenue from Information Technology Solutions.

 

Property

 

Net income from the group's property division was 15% higher at US$7 million, mainly due to higher recognised development earnings on its Anandamaya Residences project, which is scheduled for completion in 2018.

 

In September 2017, 50%-owned Astra Land Indonesia entered into an agreement to increase its shareholding in Astra Modern Land, which is developing a 67-hectare site in East Jakarta, from 50% to 67%.

 

Direct Motor Interests

 

The Group's Direct Motor Interests contributed a profit of US$89 million for the first nine months of 2017, 21% down on the comparable period in the prior year. The was due mainly to lower earnings from the automotive activities of Truong Hai Auto Corporation in Vietnam following a reduction in unit sales in the face of an increasingly competitive trading environment, partly offset by a contribution from its real estate business. Cycle & Carriage Singapore's earnings rose as they benefited from higher sales of both new and used cars. In Malaysia, Cycle & Carriage Bintang's contribution continued to suffer from intense competition in the premium car segment. In Indonesia, Tunas Ridean's contribution was lower due to weaker performances in its automotive and consumer finance businesses, partly offset by improved vehicle rental profits.

 

Other Interests

 

The Group's Other Interests comprising 25.5%-held Siam City Cement in Thailand and 22.9%-held Refrigeration Electrical Engineering Corporation ("REE") in Vietnam, contributed US$19 million, a decline of 13%. Siam City Cement's profit for the first nine months was significantly lower in local currency terms due mainly to reduced domestic cement prices and sales volumes together with one-off expenses. REE is performing well with strong contributions in the first nine months from all divisions: M&E, real estate, and power and water infrastructure.

 

Outlook

 

The outlook for the rest of the year is expected to remain positive as Astra's results will continue to benefit from the increased commodity prices, although there are concerns over greater competition in the car market as well as increased provisioning in certain of its financing activities. The Group's Direct Motor Interests and Other Interests will continue to face market challenges.

 

Ben Keswick

Chairman

8th November 2017

 

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 nine months ended 30th September 2017 to be false or misleading in any material respect.

 

 

On behalf of the Directors

 

Ben Keswick

Director

 

Hassan Abas

Director

 

8th November 2017

 

 

Jardine Cycle & Carriage Limited

Consolidated Profit and Loss Account for the nine months ended 30th September 2017

 

 

 

 

Three months ended

 

 

Nine months ended

 

 

 

 

30.9.2017

 

30.9.2016

Change

 

30.9.2017

 

30.9.2016

Change

Note

 

US$m

 

US$m

%

 

US$m

 

US$m

%

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

4,444.7

 

3,929.1

13

 

12,963.8

 

11,632.1

11

Net operating costs

2

 

(3,993.6)

 

(3,550.9)

12

 

(11,720.7)

 

(10,613.9)

10

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit

2

 

451.1

 

378.2

19

 

1,243.1

 

1,018.2

22

 

 

 

 

 

 

 

 

 

 

 

 

Financing income

 

 

26.7

 

25.3

6

 

82.7

 

66.9

24

Financing charges

 

 

(38.6)

 

(33.4)

16

 

(117.5)

 

(98.4)

19

Net financing charges

 

 

(11.9)

 

(8.1)

47

 

(34.8)

 

(31.5)

10

Share of associates' and joint

 

 

 

 

 

 

 

 

 

 

 

ventures' results after tax

 

 

155.4

 

118.9

31

 

482.3

 

336.3

43

 

 

 

 

 

 

 

 

 

 

 

 

Profit before tax

 

 

594.6

 

489.0

22

 

1,690.6

 

1,323.0

28

Tax

3

 

(117.0)

 

(93.5)

25

 

(325.2)

 

(252.4)

29

 

 

 

 

 

 

 

 

 

 

 

 

Profit after tax

 

 

477.6

 

395.5

21

 

1,365.4

 

1,070.6

28

 

 

 

 

 

 

 

 

 

 

 

 

Profit attributable to:

 

 

 

 

 

 

 

 

 

 

 

Shareholders of the Company

 

 

211.1

 

186.2

13

 

610.2

 

513.8

19

Non-controlling interests

 

 

266.5

 

209.3

27

 

755.2

 

556.8

36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

477.6

 

395.5

21

 

1,365.4

 

1,070.6

28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

US¢

 

US¢

 

 

US¢

 

US¢

 

Earnings per share

4

 

53

 

47

13

 

154

 

130

19

 

 

 

Jardine Cycle & Carriage Limited

Consolidated Statement of Comprehensive Income for the nine months ended 30th September 2017

 

 

Three months ended

 

Nine months ended

 

30.9.2017

 

30.9.2016

 

30.9.2017

 

30.9.2016

 

US$m

 

US$m

 

US$m

 

US$m

 

 

 

 

 

 

 

 

Profit for the period

477.6

 

395.5

 

1,365.4

 

1,070.6

 

 

 

 

 

 

 

 

Items that will not be reclassified to profit or loss:

 

 

 

 

 

 

 

Asset revaluation surplus

-

 

0.7

 

-

 

94.4

Remeasurements of defined benefit pension plans

0.1

 

(40.9)

 

0.9

 

(39.2)

Tax on items that will not be reclassified

-

 

9.7

 

(0.2)

 

9.3

Share of other comprehensive expense of associates and

 

 

 

 

 

 

 

joint ventures, net of tax

-

 

(7.1)

 

(0.8)

 

(9.9)

 

0.1

 

(37.6)

 

(0.1)

 

54.6

 

 

 

 

 

 

 

 

Items that may be reclassified subsequently to profit

 

 

 

 

 

 

 

or loss:

 

 

 

 

 

 

 

Translation difference

 

 

 

 

 

 

 

 - gain/(loss) arising during the period

(126.4)

 

146.0

 

2.6

 

617.8

 

 

 

 

 

 

 

 

Available-for-sale investments

 

 

 

 

 

 

 

- gain/(loss) arising during the period

3.1

 

1.7

 

14.2

 

20.5

- transfer to profit and loss

(2.8)

 

(0.2)

 

(7.6)

 

-

 

 

 

 

 

 

 

 

Cash flow hedges

 

 

 

 

 

 

 

- loss arising during the period

(10.6)

 

(22.7)

 

(31.2)

 

(78.8)

- transfer to profit and loss

3.5

 

10.3

 

11.7

 

29.2

 

 

 

 

 

 

 

 

Tax relating to items that may be reclassified

1.5

 

3.5

 

4.5

 

13.0

 

 

 

 

 

 

 

 

Share of other comprehensive expense of associates and

 

 

 

 

 

 

 

joint ventures, net of tax

(0.6)

 

(3.8)

 

(3.6)

 

(7.1)

 

(132.3)

 

134.8

 

(9.4)

 

594.6

 

 

 

 

 

 

 

 

Other comprehensive income/(expense) for the period

(132.2)

 

97.2

 

(9.5)

 

649.2

 

 

 

 

 

 

 

 

Total comprehensive income for the period

345.4

 

492.7

 

1,355.9

 

1,719.8

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders of the Company

160.8

 

230.7

 

631.3

 

819.4

 

 

 

 

 

 

 

 

Non-controlling interests

184.6

 

262.0

 

724.6

 

900.4

 

 

 

 

 

 

 

 

 

345.4

 

492.7

 

1,355.9

 

1,719.8

 

 

Jardine Cycle & Carriage Limited

Consolidated Balance Sheet at 30th September 2017

 

 

 

At

 

At

 

Note

30.9.2017

 

31.12.2016

 

 

US$m

 

US$m

Non-current assets

 

 

 

 

Intangible assets

 

1,348.5

 

972.3

Leasehold land use rights

 

618.5

 

620.4

Property, plant and equipment

 

3,264.9

 

2,978.5

Investment properties

 

545.6

 

460.2

Bearer plants

 

510.5

 

496.8

Interests in associates and joint ventures

 

4,231.6

 

3,738.5

Non-current investments

 

601.7

 

487.8

Non-current debtors

 

2,945.3

 

2,691.6

Deferred tax assets

 

340.2

 

291.2

 

 

14,406.8

 

12,737.3

Current assets

 

 

 

 

Current investments

 

30.9

 

65.2

Stocks

 

1,729.5

 

1,548.4

Current debtors

 

5,137.7

 

4,636.7

Current tax assets

 

128.5

 

136.9

Bank balances and other liquid funds

 

 

 

 

- non-financial services companies

 

2,106.0

 

2,237.2

- financial services companies

 

242.6

 

228.5

 

 

2,348.6

 

2,465.7

 

 

9,375.2

 

8,852.9

 

 

 

 

 

Total assets

 

23,782.0

 

21,590.2

 

 

 

 

 

Non-current liabilities

 

 

 

 

Non-current creditors

 

180.0

 

156.7

Non-current provisions

 

107.9

 

97.6

Long-term borrowings

5

 

 

 

- non-financial services companies

 

392.1

 

349.9

- financial services companies

 

1,414.1

 

1,517.5

 

 

1,806.2

 

1,867.4

Deferred tax liabilities

 

260.5

 

188.0

Pension liabilities

 

235.6

 

215.9

 

 

2,590.2

 

2,525.6

Current liabilities

 

 

 

 

Current creditors

 

4,323.9

 

3,363.6

Current provisions

 

83.8

 

85.7

Current borrowings

5

 

 

 

- non-financial services companies

 

1,474.4

 

1,178.6

- financial services companies

 

2,306.1

 

2,264.6

 

 

3,780.5

 

3,443.2

Current tax liabilities

 

151.7

 

95.7

 

 

8,339.9

 

6,988.2

 

 

 

 

 

Total liabilities

 

10,930.1

 

9,513.8

 

 

 

 

 

Net assets

 

12,851.9

 

12,076.4

 

 

 

 

 

Equity

 

 

 

 

Share capital

6

1,381.0

 

1,381.0

Revenue reserve

7

5,827.1

 

5,508.7

Other reserves

8

(1,114.6)

 

(1,135.1)

Shareholders' funds

 

6,093.5

 

5,754.6

Non-controlling interests

9

6,758.4

 

6,321.8

Total equity

 

12,851.9

 

12,076.4

 

 

 

Jardine Cycle & Carriage Limited

Consolidated Statement of Changes in Equity for the three months ended 30th September 2017

 

 

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

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 1st July

1,381.0

 

5,688.1

 

399.6

 

(1,472.4)

 

8.5

 

6,004.8

 

6,612.0

 

12,616.8

Total comprehensive income

-

 

211.1

 

-

 

(45.3)

 

(5.0)

 

160.8

 

184.6

 

345.4

Dividends declared/paid by the Company

-

 

(72.0)

 

-

 

-

 

-

 

(72.0)

 

-

 

(72.0)

Dividends declared/paid to non-controlling

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

interests

-

 

-

 

-

 

-

 

-

 

-

 

(42.7)

 

(42.7)

Change in shareholding

-

 

(0.1)

 

-

 

-

 

-

 

(0.1)

 

-

 

(0.1)

Acquisition of subsidiaries

-

 

-

 

-

 

-

 

-

 

-

 

1.9

 

1.9

Other

-

 

-

 

-

 

-

 

-

 

-

 

2.6

 

2.6

Balance at 30th September

1,381.0

 

5,827.1

 

399.6

 

(1,517.7)

 

3.5

 

6,093.5

 

6,758.4

 

12,851.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 1st July

1,381.0

 

5,190.3

 

393.8

 

(1,421.7)

 

9.5

 

5,552.9

 

6,040.7

 

11,593.6

Total comprehensive income

-

 

171.1

 

0.4

 

64.7

 

(5.5)

 

230.7

 

262.0

 

492.7

Dividends declared/paid by the Company

-

 

(71.6)

 

-

 

-

 

-

 

(71.6)

 

-

 

(71.6)

Dividends declared/paid to non-controlling

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

interests

-

 

-

 

-

 

-

 

-

 

-

 

(29.8)

 

(29.8)

Issue of shares to non-controlling interests

-

 

-

 

-

 

-

 

-

 

-

 

6.2

 

6.2

Change in shareholding

-

 

4.0

 

-

 

-

 

-

 

4.0

 

4.3

 

8.3

Other

-

 

0.5

 

-

 

-

 

-

 

0.5

 

2.5

 

3.0

Balance at 30th September

1,381.0

 

5,294.3

 

394.2

 

(1,357.0)

 

4.0

 

5,716.5

 

6,285.9

 

12,002.4

                  

 

 

 

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

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 1st January

1,381.0

 

5,508.7

 

400.4

 

(1,546.7)

 

11.2

 

5,754.6

 

6,321.8

 

12,076.4

Total comprehensive income

-

 

610.8

 

(0.8)

 

29.0

 

(7.7)

 

631.3

 

724.6

 

1,355.9

Dividends declared/paid by the Company

-

 

(292.3)

 

-

 

-

 

-

 

(292.3)

 

-

 

(292.3)

Dividends declared/paid to non-controlling

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

interests

-

 

-

 

-

 

-

 

-

 

-

 

(303.4)

 

(303.4)

Change in shareholding

-

 

(0.1)

 

-

 

-

 

-

 

(0.1)

 

(0.1)

 

(0.2)

Acquisition of subsidiaries

-

 

-

 

-

 

-

 

-

 

-

 

8.5

 

8.5

Other

-

 

-

 

-

 

-

 

-

 

-

 

7.0

 

7.0

Balance at 30th September

1,381.0

 

5,827.1

 

399.6

 

(1,517.7)

 

3.5

 

6,093.5

 

6,758.4

 

12,851.9

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 1st January

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

-

 

498.0

 

47.2

 

285.1

 

(10.9)

 

819.4

 

900.4

 

1,719.8

Dividends declared/paid by the Company

-

 

(272.6)

 

-

 

-

 

-

 

(272.6)

 

-

 

(272.6)

Dividends declared/paid to non-controlling

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

interests

-

 

-

 

-

 

-

 

-

 

-

 

(272.4)

 

(272.4)

Issue of shares to non-controlling interests

-

 

-

 

-

 

-

 

-

 

-

 

89.0

 

89.0

Change in shareholding

-

 

4.1

 

-

 

-

 

-

 

4.1

 

4.3

 

8.4

Other

-

 

(0.5)

 

-

 

-

 

-

 

(0.5)

 

3.7

 

3.2

Balance at 30th September

1,381.0

 

5,294.3

 

394.2

 

(1,357.0)

 

4.0

 

5,716.5

 

6,285.9

 

12,002.4

 

Jardine Cycle & Carriage Limited

Company Balance Sheet at 30th September 2017

 

 

 

 

At

 

At

 

Note

 

30.9.2017

 

31.12.2016

 

 

 

US$m

 

US$m

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

Property, plant and equipment

 

 

33.9

 

32.0

Interests in subsidiaries

 

 

1,304.2

 

1,226.6

Interests in associates and joint ventures

 

 

968.1

 

776.7

Non-current investment

 

 

-

 

11.0

 

 

 

2,306.2

 

2,046.3

 

 

 

 

 

 

Current assets

 

 

 

 

 

Current debtors

 

 

39.7

 

42.8

Bank balances and other liquid funds

 

 

34.4

 

154.1

 

 

 

74.1

 

196.9

 

 

 

 

 

 

Total assets

 

 

2,380.3

 

2,243.2

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

Deferred tax liabilities

 

 

6.1

 

5.6

 

 

 

6.1

 

5.6

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

Current creditors

 

 

19.1

 

20.5

Dividend payable

 

 

71.2

 

-

Current tax liabilities

 

 

1.7

 

1.7

 

 

 

92.0

 

22.2

 

 

 

 

 

 

Total liabilities

 

 

98.1

 

27.8

 

 

 

 

 

 

Net assets

 

 

2,282.2

 

2,215.4

 

 

 

 

 

 

Equity

 

 

 

 

 

Share capital

6

 

1,381.0

 

1,381.0

Revenue reserve

7

 

586.8

 

654.2

Other reserves

8

 

314.4

 

180.2

Total equity

 

 

2,282.2

 

2,215.4

 

 

 

 

 

 

 

 

 

 

 

 

Net asset value per share

 

 

US$5.77

 

US$5.61

 

 

Jardine Cycle & Carriage Limited

Company Statement of Comprehensive Income for the nine months ended 30th September 2017

 

 

Three months ended

 

Nine months ended

 

30.9.2017

 

30.9.2016

 

30.9.2017

 

30.9.2016

 

US$m

 

US$m

 

US$m

 

US$m

 

 

 

 

 

 

 

 

Profit for the period

13.3

 

7.5

 

224.9

 

192.3

 

 

 

 

 

 

 

 

Item that may be reclassified subsequently to profit

 

 

 

 

 

 

 

or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Translation difference

31.3

 

(29.1)

 

138.9

 

79.3

Available-for-sale investment transferred to profit

 

 

 

 

 

 

 

and loss

(4.7)

 

-

 

(4.7)

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income/(expense) for the period

26.6

 

(29.1)

 

134.2

 

79.3

 

 

 

 

 

 

 

 

Total comprehensive income/(expense) for the period

39.9

 

(21.6)

 

359.1

 

271.6

 

 

Jardine Cycle & Carriage Limited

Company Statement of Changes in Equity for the nine months ended 30th September 2017

 

For the three months ended 30th September 2017

 

 

Share capital

 

 

Revenue reserve

 

 

Translation reserve

 

 

Fair value reserve

 

 

Total equity

 

US$m

 

US$m

 

US$m

 

US$m

 

US$m

 

 

 

 

 

 

 

 

 

 

2017

 

 

 

 

 

 

 

 

 

Balance at 1st July

1,381.0

 

645.5

 

283.1

 

4.7

 

2,314.3

 

 

 

 

 

 

 

 

 

 

Total comprehensive income

-

 

13.3

 

31.3

 

(4.7)

 

39.9

 

 

 

 

 

 

 

 

 

 

Dividends declared/paid

-

 

(72.0)

 

-

 

-

 

(72.0)

 

 

 

 

 

 

 

 

 

 

Balance at 30th September

1,381.0

 

586.8

 

314.4

 

-

 

2,282.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

Balance at 1st July

1,381.0

 

612.0

 

332.3

 

3.5

 

2,328.8

 

 

 

 

 

 

 

 

 

 

Total comprehensive income

-

 

7.5

 

(29.1)

 

-

 

(21.6)

 

 

 

 

 

 

 

 

 

 

Dividends declared/paid

-

 

(71.6)

 

-

 

-

 

(71.6)

 

 

 

 

 

 

 

 

 

 

Balance at 30th September

1,381.0

 

547.9

 

303.2

 

3.5

 

2,235.6

 

 

For the nine months ended 30th September 2017

 

 

Share

capital

 

 

Revenue

reserve

 

 

Translation

reserve

 

 

Fair value reserve

 

 

Total

equity

 

US$m

 

US$m

 

US$m

 

US$m

 

US$m

 

 

 

 

 

 

 

 

 

 

2017

 

 

 

 

 

 

 

 

 

Balance at 1st January

1,381.0

 

654.2

 

175.5

 

4.7

 

2,215.4

 

 

 

 

 

 

 

 

 

 

Total comprehensive income

-

 

224.9

 

138.9

 

(4.7)

 

359.1

 

 

 

 

 

 

 

 

 

 

Dividends declared/paid

-

 

(292.3)

 

-

 

-

 

(292.3)

 

 

 

 

 

 

 

 

 

 

Balance at 30th September

1,381.0

 

586.8

 

314.4

 

-

 

2,282.2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

 

 

Balance at 1st January

1,381.0

 

628.2

 

223.9

 

3.5

 

2,236.6

 

 

 

 

 

 

 

 

 

 

Total comprehensive income

-

 

192.3

 

79.3

 

-

 

271.6

 

 

 

 

 

 

 

 

 

 

Dividends declared/paid

-

 

(272.6)

 

-

 

-

 

(272.6)

 

 

 

 

 

 

 

 

 

 

Balance at 30th September

1,381.0

 

547.9

 

303.2

 

3.5

 

2,235.6

 

 

Jardine Cycle & Carriage Limited

Consolidated Statement of Cash Flows for the nine months ended 30th September 2017

 

 

 

Three months ended

 

Nine months ended

 

 

30.9.2017

 

30.9.2016

 

30.9.2017

 

30.9.2016

Note

US$m

 

US$m

 

US$m

 

US$m

Cash flows from operating activities

 

 

 

 

 

 

 

 

Cash generated from operations

10

438.1

 

618.4

 

1,510.3

 

1,515.9

 

 

 

 

 

 

 

 

 

Interest paid

 

(19.1)

 

(17.4)

 

(66.8)

 

(45.0)

Interest received

 

30.9

 

22.4

 

84.6

 

64.0

Other finance costs paid

 

(18.6)

 

(22.0)

 

(57.8)

 

(53.4)

Income tax paid

 

(112.6)

 

(70.6)

 

(308.1)

 

(302.7)

 

 

 

 

 

 

 

 

 

 

 

(119.4)

 

(87.6)

 

(348.1)

 

(337.1)

 

 

 

 

 

 

 

 

 

Net cash flows from operating activities

 

318.7

 

530.8

 

1,162.2

 

1,178.8

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

 

 

Sale of leasehold land use rights

 

0.4

 

-

 

1.9

 

3.4

Sale of property, plant and equipment

 

4.7

 

6.1

 

11.7

 

15.7

Sale of investments

 

143.0

 

79.4

 

259.6

 

112.7

Sale of investment properties

 

(0.1)

 

-

 

42.2

 

1.0

Sale of subsidiaries, net of cash disposed

 

(0.3)

 

-

 

(0.3)

 

-

Sale of shares in associates and joint ventures

 

22.0

 

3.5

 

35.5

 

3.5

Purchase of intangible assets

 

(16.0)

 

(20.2)

 

(52.3)

 

(53.7)

Purchase of leasehold land use rights

 

(2.9)

 

(9.0)

 

(27.5)

 

(25.5)

Purchase of property, plant and equipment

 

(150.1)

 

(103.6)

 

(508.0)

 

(288.6)

Purchase of investment properties

 

(22.2)

 

(22.9)

 

(139.8)

 

(54.3)

Additions to bearer plants

 

(10.4)

 

(14.4)

 

(30.0)

 

(42.7)

Purchase of subsidiaries, net of cash

 

 

 

 

 

 

 

 

acquired

 

(7.5)

 

-

 

(17.8)

 

(0.9)

Purchase of shares in associates and joint

 

 

 

 

 

 

 

 

ventures

 

(6.0)

 

(14.2)

 

(657.9)

 

(229.3)

Purchase of investments

 

(178.3)

 

(38.2)

 

(325.0)

 

(105.5)

Dividends received from associates and

 

 

 

 

 

 

 

 

joint ventures (net)

 

71.3

 

19.4

 

441.4

 

233.0

 

 

 

 

 

 

 

 

 

Net cash flows used in investing activities

 

(152.4)

 

(114.1)

 

(966.3)

 

(431.2)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

Drawdown of loans

 

3,547.5

 

2,679.1

 

11,587.0

 

7,586.5

Repayment of loans

 

(3,787.0)

 

(3,164.7)

 

(11,386.5)

 

(7,853.3)

Changes in controlling interests in subsidiaries

 

-

 

11.2

 

(0.2)

 

11.2

Investment by/(payment to) non-controlling

 

 

 

 

 

 

 

 

interests

 

-

 

0.7

 

(0.8)

 

81.1

Dividend paid to non-controlling interests

 

(42.7)

 

(29.8)

 

(303.4)

 

(272.4)

Dividend paid by the Company

 

(2.2)

 

(0.8)

 

(222.5)

 

(201.8)

 

 

 

 

 

 

 

 

 

Net cash flow used in financing activities

 

(284.4)

 

(504.3)

 

(326.4)

 

(648.7)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

(118.1)

 

(87.6)

 

(130.5)

 

98.9

Cash and cash equivalents at the

 

 

 

 

 

 

 

 

beginning of the period

 

2,480.5

 

2,421.0

 

2,465.7

 

2,173.0

Effect of exchange rate changes

 

(18.2)

 

16.7

 

9.0

 

78.2

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at the end of

 

 

 

 

 

 

 

 

the period

 

2,344.2

 

2,350.1

 

2,344.2

 

2,350.1

 

 

Jardine Cycle & Carriage Limited

Notes to the financial statements for the nine months ended 30th September 2017

 

1 Basis of preparation

 

The financial statements are consistent with those set out in the 2016 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 2016 audited accounts.

 

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$1.3589 (2016: US$1=S$1.4449), US$1=RM4.2300 (2016: US$1=RM4.4852), US$1= IDR13,492 (2016: US$1=IDR13,436), US$1=VND22,728 (2016: US$1=VND22,765) and US$1=THB33.3790 (2016: US$1=THB35.8090).

 

The exchange rates used for translating the results for the period are US$1=S$1.3848 (2016: US$1 =S$1.3708), US$1=RM4.3333 (2016: US$1=RM4.0664), US$1=IDR13,351 (2016: US$1=IDR13,323), US$1=VND22,721 (2016: US$1=VND22,301) and US$1=THB34.1512 (2016: US$1=THB35.2047).

 

2 Net operating costs and operating profit

 

 

 

Group

 

 

 

 

Three months ended

 

Nine months ended

 

 

30.9.2017

 

30.9.2016

Change

30.9.2017

 

30.9.2016

Change

 

US$m

 

US$m

%

US$m

 

US$m

%

 

 

 

 

 

 

 

 

 

Cost of sales

(3,558.1)

 

(3,192.8)

11

(10,476.8)

 

(9,522.8)

10

Other operating income

46.0

 

64.4

-29

174.6

 

177.2

-1

Selling and distribution expenses

(226.7)

 

(179.7)

26

(649.2)

 

(541.2)

20

Administrative expenses

(236.1)

 

(224.6)

5

(709.5)

 

(667.9)

6

Other operating expenses

(18.7)

 

(18.2)

3

(59.8)

 

(59.2)

1

Net operating costs

(3,993.6)

 

(3,550.9)

12

(11,720.7)

 

(10,613.9)

10

          

 

 

 

 

Group

 

 

 

 

Three months ended

 

Nine months ended

 

 

30.9.2017

 

30.9.2016

Change

30.9.2017

 

30.9.2016

Change

 

US$m

 

US$m

%

US$m

 

US$m

%

 

 

 

 

 

 

 

 

 

Operating profit is determined after including:

 

 

 

 

 

 

Depreciation of property, plant

 

 

 

 

 

 

 

 

and equipment

(126.6)

 

(121.3)

4

(372.8)

 

(365.0)

2

Depreciation of bearer plants

(6.1)

 

(5.5)

11

(17.9)

 

(15.6)

15

Amortisation of leasehold land

 

 

 

 

 

 

 

 

use rights and intangible assets

(26.2)

 

(25.7)

2

(77.2)

 

(71.4)

8

Profit/(loss) on disposal of:

 

 

 

 

 

 

 

 

- leasehold land use rights

0.4

 

0.1

300

1.4

 

3.0

-53

- property, plant and equipment

0.8

 

2.1

-62

4.0

 

9.1

-56

- investment properties (1)

-

 

-

-

(13.4)

 

-

nm

- investments

5.5

 

7.3

-25

10.3

 

7.3

41

- associates and joint ventures (2)

(17.2)

 

2.4

nm

(4.5)

 

(1.9)

137

Loss on disposal/write-down of

 

 

 

 

 

 

 

 

repossessed assets

(15.6)

 

(14.3)

9

(42.7)

 

(46.6)

-8

Dividend and interest income

 

 

 

 

 

 

 

 

from investments

12.5

 

10.3

21

40.2

 

34.3

17

Write-down of stocks

(2.3)

 

5.9

nm

(7.4)

 

(2.9)

155

Impairment of debtors (3)

(44.1)

 

(36.6)

20

(123.4)

 

(84.2)

47

Net exchange loss (4)

2.3

 

(9.0)

nm

(3.4)

 

(29.8)

-89

          

nm - not meaningful

 

(1) Loss on sale of property to a joint venture

(2) Loss on disposal of a joint venture in third quarter 2017 partly offset by gain on partial disposal of interest in a joint 

venture in the previous quarter

(3) Increase mainly due to impairment of financing debtors

(4) Changes mainly due to fluctuation of 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

 

Nine months ended

 

30.9.2017

 

30.9.2016

 

30.9.2017

 

30.9.2016

 

US$m

 

US$m

 

US$m

 

US$m

 

 

 

 

 

 

 

 

Basic and diluted earnings per share

 

 

 

 

 

 

 

Profit attributable to shareholders

211.1

 

186.2

 

610.2

 

513.8

Weighted average number of shares

 

 

 

 

 

 

 

in issue (millions)

395.2

 

395.2

 

395.2

 

395.2

Basic earnings per share

US¢53

 

US¢47

 

US¢154

 

US¢130

Diluted earnings per share

US¢53

 

US¢47

 

US¢154

 

US¢130

 

 

 

 

 

 

 

 

Underlying earnings per share

 

 

 

 

 

 

 

Underlying profit attributable to

 

 

 

 

 

 

 

shareholders

214.8

 

186.2

 

590.1

 

518.1

Weighted average number of shares

 

 

 

 

 

 

 

in issue (millions)

395.2

 

395.2

 

395.2

 

395.2

Basic earnings per share

US¢54

 

US¢47

 

US¢149

 

US¢131

Diluted earnings per share

US¢54

 

US¢47

 

US¢149

 

US¢131

 

As at 30th September 2016 and 2017, 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

 

Nine months ended

 

30.9.2017

 

30.9.2016

 

30.9.2017

 

30.9.2016

 

US$m

 

US$m

 

US$m

 

US$m

 

 

 

 

 

 

 

 

Profit attributable to shareholders

211.1

 

186.2

 

610.2

 

513.8

Less: Non-trading items

 

 

 

 

 

 

 

Fair value changes of an investment

 

 

 

 

 

 

 

property held by a joint venture

-

 

-

 

10.3

 

-

Gain on disposal of an investment

4.9

 

-

 

4.9

 

-

Net loss on disposal of interests in

 

 

 

 

 

 

 

subsidiary and joint ventures

(8.5)

 

-

 

(3.5)

 

-

Gain/loss on valuation at fair value of an

 

 

 

 

 

 

 

investment held by an associate

(0.1)

 

-

 

8.4

 

-

Loss on dilution of interest in an associate

-

 

-

 

-

 

(4.3)

 

(3.7)

 

-

 

20.1

 

(4.3)

Underlying profit attributable to

 

 

 

 

 

 

 

shareholders

214.8

 

186.2

 

590.1

 

518.1

 

Non-trading items are separately identified to provide greater understanding of the Group's underlying business performance. Items classified as non-trading items include fair value gains or losses on revaluation of investment properties and agricultural produce; gains and losses arising from the sale of businesses, investments and properties; impairment of non-depreciable intangible assets and other investments; provisions for closure of businesses; acquisition-related costs in business combinations; and other credits and charges of a non-recurring nature that require inclusion in order to provide additional insight into the Group's underlying business performance.

 

5 Borrowings

 

 

Group

 

At

 

At

 

30.9.2017

 

31.12.2016

 

US$m

 

US$m

Long-term borrowings:

 

 

 

- secured

1,437.5

 

1,229.2

- unsecured

368.7

 

638.2

 

1,806.2

 

1,867.4

Current borrowings:

 

 

 

- secured

1,903.7

 

1,972.2

- unsecured

1,876.8

 

1,471.0

 

3,780.5

 

3,443.2

 

 

 

 

Total borrowings

5,586.7

 

5,310.6

 

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$1,912.7 million (31st December 2016: US$1,884.7 million).

 

6 Share capital

 

 

 

Company

 

2017

 

2016

 

US$m

 

US$m

 

 

 

 

Three months ended 30th September

 

 

 

Issued and fully paid:

 

 

 

Balance at 1st July and 30th September

 

 

 

- 395,236,288 (2016: 395,236,288) ordinary shares

1,381.0

 

1,381.0

 

 

 

 

Nine months ended 30th September

 

 

 

Issued and fully paid:

 

 

 

Balance at 1st January and 30th September

 

 

 

- 395,236,288 (2016: 395,236,288) ordinary shares

1,381.0

 

1,381.0

 

There were no rights, bonus or equity issues during the period between 1st July 2017 and 30th September 2017. The Company did not hold any treasury shares and did not have any unissued shares under convertibles as at 30th September 2017 (30th September 2016: Nil).

 

7 Revenue reserve

 

 

 

Group

 

Company

Three months ended 30th September

2017

 

2016

 

2017

 

2016

 

US$m

 

US$m

 

US$m

 

US$m

Movements:

 

 

 

 

 

 

 

Balance at 1st July

5,688.1

 

5,190.3

 

645.5

 

612.0

Asset revaluation reserve realised on disposal of assets

-

 

(0.1)

 

-

 

-

Defined benefit pension plans

 

 

 

 

 

 

 

- remeasurements

-

 

(15.3)

 

-

 

-

- deferred tax

-

 

3.7

 

-

 

-

Share of associates' and joint ventures' remeasurements

 

 

 

 

 

 

 

of defined benefit pension plans, net of tax

-

 

(3.4)

 

-

 

-

Profit attributable to shareholders

211.1

 

186.2

 

13.3

 

7.5

Dividends declared/paid by the Company

(72.0)

 

(71.6)

 

(72.0)

 

(71.6)

Change in shareholding

(0.1)

 

4.0

 

-

 

-

Other

-

 

0.5

 

-

 

-

Balance at 30th September

5,827.1

 

5,294.3

 

586.8

 

547.9

 

 

Group

 

Company

Nine months ended 30th September

2017

 

2016

 

2017

 

2016

 

US$m

 

US$m

 

US$m

 

US$m

Movements:

 

 

 

 

 

 

 

Balance at 1st January

5,508.7

 

5,065.3

 

654.2

 

628.2

Asset revaluation reserve realised on disposal of assets

0.8

 

0.1

 

-

 

-

Defined benefit pension plans

 

 

 

 

 

 

 

- remeasurements

0.3

 

(14.7)

 

-

 

-

- deferred tax

(0.1)

 

3.5

 

-

 

-

Share of associates' and joint ventures' remeasurements

 

 

 

 

 

 

 

of defined benefit pension plans, net of tax

(0.4)

 

(4.7)

 

-

 

-

Profit attributable to shareholders

610.2

 

513.8

 

224.9

 

192.3

Dividends declared/paid by the Company

(292.3)

 

(272.6)

 

(292.3)

 

(272.6)

Change in shareholding

(0.1)

 

4.1

 

-

 

-

Other

-

 

(0.5)

 

-

 

-

Balance at 30th September

5,827.1

 

5,294.3

 

586.8

 

547.9

 

8 Other reserves

 

 

Group

 

Company

 

2017

 

2016

 

2017

 

2016

 

US$m

 

US$m

 

US$m

 

US$m

Composition:

 

 

 

 

 

 

 

Asset revaluation reserve

399.6

 

394.2

 

-

 

-

Translation reserve

(1,517.7)

 

(1,357.0)

 

314.4

 

303.2

Fair value reserve

15.7

 

15.7

 

-

 

3.5

Hedging reserve

(15.5)

 

(15.0)

 

-

 

-

Other reserve

3.3

 

3.3

 

-

 

-

Balance at 30th September

(1,114.6)

 

(958.8)

 

314.4

 

306.7

 

 

 

 

 

 

 

 

Three months ended 30th September

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Movements:

 

 

 

 

 

 

 

Asset revaluation reserve

 

 

 

 

 

 

 

Balance at 1st July

399.6

 

393.8

 

-

 

-

Revaluation surplus

-

 

0.3

 

-

 

-

Reserve realised on disposal of assets

-

 

0.1

 

-

 

-

Balance at 30th September

399.6

 

394.2

 

-

 

-

 

 

 

 

 

 

 

 

Translation reserve

 

 

 

 

 

 

 

Balance at 1st July

(1,472.4)

 

(1,421.7)

 

283.1

 

332.3

Translation difference

(45.3)

 

64.7

 

31.3

 

(29.1)

Balance at 30th September

(1,517.7)

 

(1,357.0)

 

314.4

 

303.2

 

 

 

 

 

 

 

 

Fair value reserve

 

 

 

 

 

 

 

Balance at 1st July

17.0

 

15.3

 

4.7

 

3.5

Available-for-sale investments

 

 

 

 

 

 

 

- fair value changes

1.7

 

0.5

 

-

 

-

- deferred tax

(0.1)

 

0.1

 

-

 

-

- transfer to profit and loss

(3.8)

 

(0.1)

 

(4.7)

 

-

Share of associates' and joint ventures' fair

 

 

 

 

 

 

 

value changes of available-for-sale investments,

 

 

 

 

 

 

 

net of tax

0.9

 

(0.1)

 

-

 

-

Balance at 30th September

15.7

 

15.7

 

-

 

3.5

 

 

 

 

 

 

 

 

Hedging reserve

 

 

 

 

 

 

 

Balance at 1st July

(11.8)

 

(9.1)

 

-

 

-

Cash flow hedges

 

 

 

 

 

 

 

- fair value changes

(5.1)

 

(10.7)

 

-

 

-

- deferred tax

0.8

 

1.5

 

-

 

-

- transfer to profit and loss

1.8

 

5.1

 

-

 

-

Share of associates' and joint ventures' fair

 

 

 

 

 

 

 

value changes of cash flow hedges, net of tax

(1.2)

 

(1.8)

 

-

 

-

Balance at 30th September

(15.5)

 

(15.0)

 

-

 

-

 

 

 

 

 

 

 

 

Other reserve

 

 

 

 

 

 

 

Balance at 1st July and 30th September

3.3

 

3.3

 

-

 

-

 

 

Group

 

Company

Nine months ended 30th September

2017

 

2016

 

2017

 

2016

 

US$m

 

US$m

 

US$m

 

US$m

 

 

 

 

 

 

 

 

Movements:

 

 

 

 

 

 

 

Asset revaluation reserve

 

 

 

 

 

 

 

Balance at 1st January

400.4

 

347.0

 

-

 

-

Revaluation surplus

-

 

47.3

 

-

 

-

Reserve realised on disposal of assets

(0.8)

 

(0.1)

 

-

 

-

Balance at 30th September

399.6

 

394.2

 

-

 

-

 

 

 

 

 

 

 

 

Translation reserve

 

 

 

 

 

 

 

Balance at 1st January

(1,546.7)

 

(1,642.1)

 

175.5

 

223.9

Translation difference

29.0

 

285.1

 

138.9

 

79.3

Balance at 30th September

(1,517.7)

 

(1,357.0)

 

314.4

 

303.2

 

 

 

 

 

 

 

 

Fair value reserve

 

 

 

 

 

 

 

Balance at 1st January

13.0

 

5.2

 

4.7

 

3.5

Available-for-sale investments

 

 

 

 

 

 

 

- fair value changes

7.1

 

9.1

 

-

 

-

- deferred tax

(0.2)

 

-

 

-

 

-

- transfer to profit and loss

(6.1)

 

-

 

(4.7)

 

-

Share of associates' and joint ventures' fair

 

 

 

 

 

 

 

value changes of available-for-sale investments,

 

 

 

 

 

 

 

net of tax

1.9

 

1.4

 

-

 

-

Balance at 30th September

15.7

 

15.7

 

-

 

3.5

 

 

 

 

 

 

 

 

Hedging reserve

 

 

 

 

 

 

 

Balance at 1st January

(5.1)

 

6.4

 

-

 

-

Cash flow hedges

 

 

 

 

 

 

 

- fair value changes

(14.9)

 

(36.9)

 

-

 

-

- deferred tax

2.3

 

5.9

 

-

 

-

- transfer to profit and loss

5.9

 

14.6

 

-

 

-

Share of associates' and joint ventures' fair

 

 

 

 

 

 

 

value changes of cash flow hedges, net of tax

(3.7)

 

(5.0)

 

-

 

-

Balance at 30th September

(15.5)

 

(15.0)

 

-

 

-

 

 

 

 

 

 

 

 

Other reserve

 

 

 

 

 

 

 

Balance at 1st January and 30th September

3.3

 

3.3

 

-

 

-

 

 

9 Non-controlling interests

 

Group

Three months ended 30th September

2017

 

2016

 

US$m

 

US$m

 

 

 

 

Balance at 1st July

6,612.0

 

6,040.7

Asset revaluation surplus

-

 

0.4

Available-for-sale investments

 

 

 

- fair value changes

1.4

 

1.2

- deferred tax

(0.1)

 

0.1

- transfer to profit and loss

1.0

 

(0.1)

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

 

 

 

available-for-sale investments, net of tax

0.9

 

(0.3)

Cash flow hedges

 

 

 

- fair value changes

(5.5)

 

(12.0)

- deferred tax

0.9

 

1.8

- transfer to profit and loss

1.7

 

5.2

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

 

 

 

flow hedges, net of tax

(1.2)

 

(1.6)

Defined benefit pension plans

 

 

 

- remeasurements

0.1

 

(25.6)

- deferred tax

-

 

6.0

Share of associates' and joint ventures' remeasurements

 

 

 

of defined benefit pension plans, net of tax

-

 

(3.7)

Translation difference

(81.1)

 

81.3

Profit for the period

266.5

 

209.3

Dividends declared/paid to non-controlling interests

(42.7)

 

(29.8)

Issue of shares to non-controlling interests

-

 

6.2

Change in shareholding

-

 

4.3

Acquisition of subsidiaries

1.9

 

-

Other

2.6

 

2.5

Balance at 30th September

6,758.4

 

6,285.9

 

 

Group

Nine months ended 30th September

2017

 

2016

 

US$m

 

US$m

 

 

 

 

Balance at 1st January

6,321.8

 

5,560.9

Asset revaluation surplus

-

 

47.1

Available-for-sale investments

 

 

 

- fair value changes

7.1

 

11.4

- deferred tax

(0.2)

 

-

- transfer to profit and loss

(1.5)

 

-

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

 

 

 

available-for-sale investments, net of tax

1.8

 

1.3

Cash flow hedges

 

 

 

- fair value changes

(16.3)

 

(41.9)

- deferred tax

2.6

 

7.1

- transfer to profit and loss

5.8

 

14.6

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

 

 

 

flow hedges, net of tax

(3.6)

 

(4.8)

Defined benefit pension plans

 

 

 

- remeasurements

0.6

 

(24.5)

- deferred tax

(0.1)

 

5.8

Share of associates' and joint ventures' remeasurements

 

 

 

of defined benefit pension plans, net of tax

(0.4)

 

(5.2)

Translation difference

(26.4)

 

332.7

Profit for the period

755.2

 

556.8

Dividends declared/paid to non-controlling interests

(303.4)

 

(272.4)

Issue of shares to non-controlling interests

-

 

89.0

Change in shareholding

(0.1)

 

4.3

Acquisition of subsidiaries

8.5

 

-

Other

7.0

 

3.7

Balance at 30th September

6,758.4

 

6,285.9

 

10 Cash flows from operating activities

 

Group

 

Three months ended

 

Nine months ended

 

30.9.2017

 

30.9.2016

 

30.9.2017

 

30.9.2016

 

US$m

 

US$m

 

US$m

 

US$m

 

 

 

 

 

 

 

 

Profit before tax

594.6

 

489.0

 

1,690.6

 

1,323.0

 

 

 

 

 

 

 

 

Adjustments for:

 

 

 

 

 

 

 

Financing income

(26.7)

 

(25.3)

 

(82.7)

 

(66.9)

Financing charges

38.6

 

33.4

 

117.5

 

98.4

Share of associates' and joint ventures' results after tax

(155.4)

 

(118.9)

 

(482.3)

 

(336.3)

Depreciation of property, plant and equipment

126.6

 

121.3

 

372.8

 

365.0

Depreciation of bearer plants

6.1

 

5.5

 

17.9

 

15.6

Amortisation of leasehold land use rights and intangible

 

 

 

 

 

 

 

assets

26.2

 

25.7

 

77.2

 

71.4

(Profit)/loss on disposal of:

 

 

 

 

 

 

 

- leasehold land use rights

(0.4)

 

(0.1)

 

(1.4)

 

(3.0)

- property, plant and equipment

(0.8)

 

(2.1)

 

(4.0)

 

(9.1)

- investment properties

-

 

-

 

13.4

 

-

- investments

(5.5)

 

(7.3)

 

(10.3)

 

(7.3)

- subsidiaries

(0.1)

 

-

 

(0.1)

 

-

- associates and joint ventures

17.2

 

(2.4)

 

4.5

 

1.9

Loss on disposal/write-down of repossessed assets

15.6

 

14.3

 

42.7

 

46.6

Write-down of stocks

2.3

 

(5.9)

 

7.4

 

2.9

Impairment of debtors

44.1

 

36.6

 

123.4

 

84.2

Changes in provisions

9.1

 

12.6

 

13.9

 

30.1

Foreign exchange loss

(2.1)

 

(8.5)

 

6.6

 

4.1

 

94.8

 

78.9

 

216.5

 

297.6

Operating profit before working capital changes

689.4

 

567.9

 

1,907.1

 

1,620.6

 

 

 

 

 

 

 

 

Changes in working capital:

 

 

 

 

 

 

 

Stocks (1)

(132.0)

 

(63.1)

 

(238.6)

 

111.1

Concession rights

(20.1)

 

(4.8)

 

(65.5)

 

(28.3)

Financing debtors (2)

44.8

 

(49.6)

 

(102.2)

 

(215.2)

Debtors (2)

(307.8)

 

(71.3)

 

(733.3)

 

(262.1)

Creditors (3)

156.6

 

232.1

 

721.2

 

269.4

Pensions

7.2

 

7.2

 

21.6

 

20.4

 

(251.3)

 

50.5

 

(396.8)

 

(104.7)

Cash flows from operating activities

438.1

 

618.4

 

1,510.3

 

1,515.9

 

(1) Increase in stocks balance mainly due to purchases to support sales activities

(2) Increase in debtors balance mainly due to higher sales activities and dividends receivable from associates and joint ventures

(3) Increase in creditors balance mainly due to purchases to support sales activities, deferred payments and accruals for dividend payable and operating expenses

 

11 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 September 2017

 

 

 

 

 

 

Jardine Matheson Limited

 

 

 

 

 

 

- management support services

 

-

 

 

1.0

 

JLT Specialty Pte Ltd

 

 

 

 

 

 

- insurance brokerage services

 

-

 

 

0.2

 

PT Hero Supermarket Tbk

 

 

 

 

 

 

- transportation services

 

-

 

 

0.1

 

 

 

-

 

 

1.3

 

Nine months ended 30th September 2017

 

 

 

 

 

 

Jardine Matheson Limited

 

 

 

 

 

 

- management support services

 

-

 

 

3.3

 

Jardine Lloyd Thompson PCS Pte Ltd

 

 

 

 

 

 

- purchase of a used car

 

-

 

 

0.1

 

Jardine Matheson (Singapore) Ltd 

 

 

 

 

 

 

- rental of premises

 

-

 

 

0.1

 

JLT Specialty Pte Ltd

 

 

 

 

 

 

- insurance brokerage services

 

-

 

 

0.2

 

PT Hero Supermarket Tbk

 

 

 

 

 

 

- transportation services

 

-

 

 

0.3

 

 

 

-

 

 

4.0

 

          

 

12 Additional information

 

 

Group

 

 

 

 

Three months ended

 

 

Nine months ended

 

 

30.9.2017

 

30.9.2016

Change

 

30.9.2017

 

30.9.2016

Change

 

US$m

 

US$m

%

 

US$m

 

US$m

%

Astra International

 

 

 

 

 

 

 

 

 

Automotive

83.8

 

75.6

11

 

229.5

 

211.6

8

Financial services

34.3

 

31.2

10

 

97.6

 

78.0

25

Heavy equipment and mining

50.2

 

29.3

71

 

127.5

 

71.2

79

Agribusiness

10.8

 

10.7

1

 

42.1

 

34.3

23

Infrastructure & logistics

2.0

 

2.8

-29

 

6.1

 

8.0

-24

Information technology

1.8

 

1.3

38

 

3.9

 

4.0

-3

Property

0.2

 

0.2

-

 

(0.6)

 

0.4

nm

 

183.1

 

151.1

21

 

506.1

 

407.5

24

Less: Withholding tax on dividend

0.1

 

(1.0)

nm

 

(7.6)

 

(8.7)

-13

 

183.2

 

150.1

22

 

498.5

 

398.8

25

Direct Motor Interests

 

 

 

 

 

 

 

 

 

Vietnam

9.3

 

17.4

-47

 

41.5

 

60.5

-31

Singapore

14.3

 

11.5

24

 

38.4

 

33.1

16

Malaysia

(0.5)

 

1.1

nm

 

0.8

 

5.4

-85

Indonesia (Tunas Ridean)

3.7

 

4.5

-18

 

10.6

 

13.8

-23

Myanmar

(0.4)

 

(0.1)

300

 

(2.3)

 

(0.2)

nm

 

26.4

 

34.4

-23

 

89.0

 

112.6

-21

 

 

 

 

 

 

 

 

 

 

Other Interests

10.9

 

6.7

63

 

19.2

 

22.0

-13

 

 

 

 

 

 

 

 

 

 

Corporate costs

(5.7)

 

(5.0)

14

 

(16.6)

 

(15.3)

8

 

 

 

 

 

 

 

 

 

 

Underlying profit attributable to

 

 

 

 

 

 

 

 

 

shareholders

214.8

 

186.2

15

 

590.1

 

518.1

14

nm - not meaningful

 

 

13 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 September 2017 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 September 2017 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 over 240,000 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 and logistics, information technology and property. 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
 
 
QRTUNRARBSAARAA
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.