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 picksZambeef Prod. Regulatory News (ZAM)

Share Price Information for Zambeef Prod. (ZAM)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 5.75
Bid: 5.50
Ask: 6.00
Change: 0.00 (0.00%)
Spread: 0.50 (9.091%)
Open: 5.75
High: 5.75
Low: 5.75
Prev. Close: 5.75
ZAM Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Full Year Results and Notice of AGM

9 Dec 2019 11:27

RNS Number : 2176W
Zambeef Products PLC
09 December 2019
 

9 December 2019

 

 

 

Zambeef Products plc

("Zambeef" or the "Group")

 

Full-year results for the year ended 30 September 2019 and Notice of AGM

 

Zambeef (AIM: ZAM), the fully integrated cold chain foods and retail business with operations in Zambia, Nigeria and Ghana, today announces its audited results for the year ended 30 September 2019.

 

Financial Highlights

Figures in 000's

 

2019

2018

%

 

2019

2018

%

 

 

ZMW

ZMW

 

USD

USD

 

 

 

 

 

 

 

 

 

Revenue

 

3,134,967

2,780,589

12.74%

 

254,462

280,301

-9.22%

Cost of sales

 

(2,063,704)

(1,806,185)

14.26%

 

(167,509)

(182,075)

-8.00%

Gross profit

 

1,081,547

959,159

12.76%

 

87,788

96,689

-9.21%

Administrative expenses

 

(920,771)

(841,319)

9.44%

 

(74,738)

(84,810)

-11.88%

Operating profit

 

161,209

118,270

36.31%

 

13,085

11,922

9.76%

Finance costs

 

(82,790)

(70,215)

17.91%

 

(6,720)

(7,078)

-5.06%

Exchange gains

 

(36,730)

(19,302)

90.29%

 

(2,981)

(1,946)

53.19%

Profit before taxation

 

38,653

28,011

37.99%

 

3,138

2,823

11.16%

Taxation charge

 

(2,780)

(4,257)

-34.70%

 

(226)

(429)

-47.32%

Group income for the year from continuing operations

 

35,873

23,754

51.02%

 

2,912

2,394

21.64%

(Loss)/profit from discontinued operations

 

(17,379)

(13,261)

31.05%

 

(1,411)

(1,337)

5.53%

Group income for the year

 

18,494

10,493

76.25%

 

1,501

1,057

42.01%

 

 

 

 

 

 

 

 

 

EBITDA

 

283,130

224,059

26.4%

 

22,981

22,587

1.7%

Gross Profit Margin

 

34.5%

34.5%

 

 

34.5%

34.5%

 

EBITDA Margin

 

9.03%

8.06%

 

 

9.03%

8.06%

 

Debt/Equity (Gearing)

 

27.3%

22.0%

 

 

27.3%

22.0%

 

Debt-To-EBITDA

 

3.13

3.06

 

 

2.92

2.48

 

          

 

PERFORMAMCE OVERVIEW

 

The financial year ended 30 September 2019 proved to be a challenging year amidst a regional drought and macroeconomic headwinds. The weakening of the Zambian Kwacha against the USD by approximately 24%, increase in the cost of fuel by 19%, together with constrained electricity supply that started in July 2019 due to reduced electricity generation arising from the low water levels in the Kariba Dam, impacted not only the Zambeef Group's performance but also our customers spending power.

 

Against these headwinds, the Group's results were nonetheless, reassuring, especially in the second half of the year as management took proactive steps to deal with these challenges in both the long and short term underpinned by continued focus on the key strategic initiatives.

 

Despite the odds being heavily stacked against Cropping, driven by a severe drought in the summer, inadequate electricity supply and water shortages in the winter, the Farms produced exceptionally good yields. Maize contributed 19,233 tons of grain together with 22,000 tons of silage for the dairy and beef operations. A 14% increase in the wheat winter crop resulted in a harvest of 50,398 tons (2018:44,300 tons).

 

Zambeef' s chain of 226 retail outlets - both own-brand and within Shoprite supermarkets - remain at the heart of the business, with demand from consumers driving supply. However, disposable income for our consumers was constrained during the financial year driven by the tough economic climate which resulted in subdued performance. In addition, the inability to pass on the extra costs of inputs such as feed prices and other escalating costs also negatively impacted profitability.

 

The stockfeed operations continued to grow during the year against the backdrop of a drought. The division's volumes grew by 9% with Mpongwe producing 24.5% more than the previous year.

 

 

KEY FINANCIAL HIGHLIGHTS

 

Revenue for the Group increased by 13% in ZMW but decreased by 9% in USD as a result of the depreciation of the ZMW while Gross Profit also increased by 13% in ZMW from ZMW959m to ZMW1082m (USD88m vs USD97m). The ZMW performance has been adversely impacted by high input costs which could not be passed on to the consumer in full, whilst dollar performance has been further impacted by the depreciation of the kwacha.

 

Management continued to focus on bringing down the overheads, however administration expenses increased by 9% in ZMW from ZMW841m to ZMW920m. The Group achieved an operating profit of ZMW161m versus ZMW118m recorded in the previous financial year (USD13m vs USD12m) which represents a 36% increase in ZMW and a 8% increase in USD.

 

The profitability was mainly driven by cropping, increased volumes and margins in the stock feed division and Retail and Cold Chain Food Products which is in line with our strategic imperative of consistent revenue growth through expansion of our retail network.

 

Finance costs increased by 18% in ZMW and decreased by 5% in USD as a result of higher utilisation of working capital, ZMW interest rates increasing and the depreciation of the Zambian Kwacha against the USD.

 

As a result, Zambeef's Group income for the year increased from ZMW10m to ZMW18m (USD1m to USD1.5m).

 

Zambeef's management remains committed to focusing on core divisions to generate cash flow that will be channelled towards de-risking the business. Our plans are underpinned by:

 

·;

More Shoprite/Zambeef butchery counter concessions opened;

·;

Consistent revenue growth through expansion of our retail network, driving our CCFP and Stockfeed operations;

·;

Continued capital investment in the best performing areas of the business;

·;

Cash generation through improved margins, cost control, working capital management and prudent capital expenditure;

·;

Continued divestment of non-core assets; and

·;

Environmental and food safety improvement projects.

 

 

Zambeef's management will continue to focus resources on improving the performance across all of the Group's business divisions and ensure that the integrated business model operates at maximum effectiveness with all areas contributing fully to Group profitability.

 

Commenting on these results, Chairman Dr Jacob Mwanza said:

 

"As we had anticipated, 2019 proved a challenging year for the Group, driven by difficult economic and market conditions that impacted negatively on financial performance, particularly in the first half of the year. Despite these challenges, the Group still managed to generate a profit after tax of ZMW18.5 million (USD1.5 million) compared to ZMW10.5 million (USD1.1 million) achieved in the prior financial year. This achievement, in the face of such economic and market difficulties, illustrates the Group's fundamental strengths as a diversified and resilient business.

 

"The Board remains committed to achieving the strategic priorities that we set out in 2014, with a key focus on the core divisions that generate sustainable and strong cashflows, particularly through our Retail and Cold Chain Food Products and Stockfeed divisions. Another significant cornerstone of our strategy is our divestment of non-core assets, with realised proceeds used to reduce debt levels.

 

"The macro-economic climate is expected to remain challenging for Zambia in 2020, characterised by high national debt levels, a volatile Kwacha and continued electricity supply constraints, negatively affecting business activity across the economy which could impact the growth of the Zambian economy and have a significant knock-on effect on our customers' disposable incomes.

 

"In spite of these continued problems, the Group is committed to strengthening its earnings potential and unlocking value through reducing debt levels in the medium term, which will mitigate foreign exchange and interest rate risk exposures."

 

 

Copies of Zambeef's Annual Report and Accounts for the year ended 30 September 2019 and Notice of AGM, together with a document setting out the proposed changes to the Company's Articles of Association, will shortly be available on the Group's website and posted to Shareholders.

 

The Group's Annual General Meeting will be held on 30 December 2019 at Taj Pamodzi Hotel, Lusaka at 11:30 a.m. (Zambian time).

 

 

For further information, please visit www.zambeefplc.com or contact:

 

Zambeef Products plc

Tel: +260 (0) 211 369003

Francis Grogan, Chief Executive Officer

Faith Mukutu, Chief Financial Officer

 

Strand Hanson Limited (Nominated & Financial Adviser)

Tel: +44 (0) 20 7409 3494

James Spinney

Ritchie Balmer

Eric Allan

 

FinnCap (Broker)

Tel: +44 (0) 20 7220 0500

Chris Raggett

 

Powerscourt (Financial PR)

Tel: +44 (0)20 7250 1446

Nick Dibden

Bethany Johannsen

 

 

About Zambeef Products PLC

The Zambeef Products PLC is the largest integrated cold chain food products and agribusiness in Zambia and one of the largest in the region, involved in the production, processing, distribution and retailing of beef, chicken, pork, dairy, eggs, fish, flour and stockfeed; throughout Zambia and the surrounding region, as well as Nigeria and Ghana. The Group also has large cereal row cropping operations (principally maize, soya beans and wheat), with approximately 7,972 hectares of row crops under irrigation, which are planted twice a year and a further 8,776 hectares of rain-fed crops available for planting each year.

 

The information contained within this announcement is deemed by the Company to constitute inside information as stipulated under the Market Abuse Regulations (EU) No. 596/2014. Upon the publication of this announcement via Regulatory Information Service, this inside information is now considered to be in the public domain.

 

 

CHAIRMAN'S REPORT

 

I am pleased to present to you the Chairman's Report with respect to the financial year ended 30 September, 2019. As we had anticipated, 2019 proved a challenging year for the Group, driven by difficult economic and market conditions that impacted negatively on the Group's financial performance, particularly in the first half of the year. Despite these challenges, the Group still generated a profit after tax of ZMW18.5 million (USD1.5million) compared to ZMW10.5 million (USD1.1 million) in the prior financial year. This achievement, in the face of such economic and market difficulties, illustrates the Group's fundamental strengths as a diversified and resilient business. The Board remains committed to achieving the priorities set out in 2014, with a key focus on the core divisions that generate sustainable and strong cashflows, particularly through our Retail and Cold Chain Food Products and Stockfeed divisions. Another significant cornerstone of our strategy is our divestment of non-core assets, with realised proceeds used to reduce debt levels. Much progress has been made on this, with the disposal of Zamanita Ltd to Cargill Holdings BV in 2015, followed by the sale of our 90% shareholding in Zampalm Ltd to the Industrial Development Corporation in 2018. During the year we entered into a binding sale and purchase agreement with Chenguang Biotech (Zambia) Agri-Dev Limited for the disposal of Sinazongwe Farm.

 

The Economic Environment

Zambia experienced a challenging macroeconomic climate during the course of the Group's 2019 financial year, which impacted on consumer spending power. The Minister of Finance stated, when delivering his National Budget speech, that economic growth was expected to slow down to 2% by the end of 2019, compared with a target of 4% and growth of 3.7% in 2018. The slowdown in economic growth was primarily attributed to the severe drought the region was experiencing, and debt servicing challenges. The previous poor 2018/2019 rainy season led to poor agricultural production and constrained electricity generation. The Kwacha weakened during the period, with the exchange rate ending the period at around ZMW13.20/USD, having started the period under review at ZMW12.24/USD.

 

Trading Results

Set against this challenging macro economic backdrop, the Group's results were reassuring, especially in the second half of the year, as management took proactive steps to deal with these challenges in both the short and long term, underpinned by continued focus on key strategic initiatives. The Group achieved profit after tax (from continuing operations) of ZMW35.9 million (USD2.9 million), compared with ZMW23.8 million (USD2.4 million) for the same period in the previous year. The increase in profitability was mainly driven by cropping, increased volumes and margins in the Stockfeed division and Retail and Cold Chain Food Products, in line with our strategic imperative of consistent revenue growth through expansion of our retail network. Net debt at the end of the period was ZMW886.3 million (USD67.1 million) compared with ZMW684.9 million (USD55.9million).

 

Stockfeed

The stockfeed operations continued to grow during the year, against the backdrop of the drought, and the division remains a significant contributor to the Group. The division produced 218,762 tonnes of feed in 2019, compared to 200,846 tonnes in 2018, with Mpongwe producing 24.5% more than the previous year.

 

Retail and Cold Chain Food Products

Zambeef's chain of 226 retail outlets - both own-brand and within Shoprite supermarkets - remain at the heart of the business, with demand from consumers driving supply. The Group's focus continued with the successful roll out of seven new Macro outlets in strategic locations across Zambia and the closure of seven small retail stores as part of its ongoing drive to optimise revenue and efficiencies across the division.

 

Cropping

The Cropping division performed exceptionally well, despite the severe drought in summer, constrained electricity supply and water shortages in the winter. Yields for all crops were above management expectations, and thus the division contributed positively to profitability.

 

Disposal of non-core assets

The Group has entered into a binding sale and purchase agreement with Chenguang Biotech (Zambia) Agri-Dev Limited for the sale of Sinazongwe Farm, subject to the fulfilment of certain conditions precedent. This disposal is expected to complete by March 2020 for a cash consideration of USD10 million.

 

DIVIDEND

While we are steadfast in our dedication to enhance shareholder value, in view of the financial performance and debt levels of the Group, no dividend will be paid in respect of this financial year. We will continue to monitor and review our dividend policy.

 

OUTLOOK

The macro-economic climate is expected to remain challenging for Zambia in 2020, characterised by high national debt levels, a volatile Kwacha and continued electricity supply constraints, affecting business activity across the economy and in all sectors. This will impact growth of the Zambian economy and have a significant knock-on effect on our customers' disposable incomes. Despite these continued problems, the Group is committed to strengthening its earnings potential and unlocking value through reducing debt levels in the medium term, which will mitigate foreign exchange and interest rate risk exposures.

 

ACKNOWLEDGEMENT

I express my sincere thanks to my fellow Board members for leading the Group through this challenging year. To our management and staff, I express our utmost appreciation for your dedicated efforts. As a Board we would like to express our deepest gratitude to the Chief Executive Officer, Mr Francis Grogan, who will be retiring effective 31st December 2019. His leadership and profound business acumen have enabled the Zambeef Group to grow by leaps and bounds during his tenure. He has played a significant role in the Group and we all wish him all the very best. Mr. Grogan will be succeeded from 1 January 2020 by Mr Walter Roodt, who was appointed to the Zambeef Board on 5 February 2019. Mr Grogan has been working closely with Mr Roodt and Mr Mike Lovett, the Group's Chief Operating Officer, since January 2018 in a well-planned succession to ensure a successful and smooth transition. On behalf of the Group, a warm welcome to our newest Board members, Mr Michael Mundashi, who was appointed as an Independent Non-Executive Director effective 11 September 2019, and Ms Faith Mukutu, the Chief Financial Officer, as an Executive Director of the Board. Their established professional backgrounds and valuable expertise will be an asset to the Group. We would also like to thank our shareholders, for their continued support of the Group. Our appreciation goes as well to our other stakeholders such as financiers, business associates and consultants for all their support.

 

 

Chief Executive Officer's Review

OverviewThe financial year ended 30 September 2019 proved to be a challenging year amidst a regional drought and macroeconomic headwinds. The weakening of the Zambian Kwacha against the USD by approximately 24% over the period, an increase in the cost of fuel by 19% together with constrained electricity supply, due to reduced electricity generation arising from low water levels in the country's major water reservoirs, impacted not only on Zambeef's performance but also on our customers' spending power. The inadequate supply of electricity has resulted in Zambeef running diesel powered generators, significantly increasing operational costs.

 

Despite the challenges noted above, Zambeef achieved a Profit After Tax (from continuing operations) of ZMW35.9 million (USD2.9 million), compared with ZMW23.8 million (USD2.4 million), for the same period last year driven by good performance from the Cropping and Stockfeed divisions. Our revenue ended at ZMW3.1 billion (USD254.5 million), whilst we achieved a gross profit of ZMW1.1 billion (USD87.8 million), which were respectively 12.7% and 12.8% above prior year in Kwacha terms, but both down by 9.2% in USD terms.

 

Zambeef continued to be one of the largest employers in Zambia with our total headcount averaging 7,407 per month at an average wage bill of ZMW38 million (USD3.5 million) per month.

 

Strategic focus

Zambeef's management remains committed in focusing on core divisions to generate cash flow that will be channelled towards de-risking the business. Our plans are underpinned by:

 

·;

Consistent revenue growth through expansion of our retail network, driving our cold chain food products and stockfeed operations;

·;

Continued capital investment in the highest performing areas of the business;

·;

Cash generation through improved margins, cost control, working capital management and prudent capital expenditure;

·;

Continued divestment of non-core assets; and

·;

Environmental and food safety improvement projects.

 

During the year, Zambeef entered into a binding sale and purchase agreement with Chenguang Biotech (Zambia) Agri-Dev Limited for the sale of Sinazongwe Farm for a consideration of USD 10 million. This disposal is expected to be completed by March 2020 and the funds will be used to reduce our debt levels.

 

Whilst Zambeef recorded a loss after tax in the first half of the year, the second half was particularly pleasing as management managed to stabilise operations and the Group ended the year on a positive note. The cost to income ratio decreased from 26.4% (2018) to 25.1% (2019). However, due to the cash flow pressure arising from the steep increase in input costs, our net debt increased from ZMW685 million (USD56 million) to ZMW886 million (USD67 million).

 

Cropping

The Zambeef cropping division had an exceptional year despite operating in a challenging business environment owing to a severe drought in the summer, inadequate electricity supply and water shortages in the winter. Despite this, the Farms produced exceptionally good yields.

 

The Farms increased the production of fodder by 34% (25,490 tons) and grains by 7% (119,830 tons) this year compared to 16,736 tons of fodder and 112,027 tons of grains in the prior comparable period.

 

Zambia had a large soya bean crop which was in excess of local solvent extracted soya cake requirements, which resulted in a 4% reduction in soya bean prices. Wheat prices on the other hand were 3% higher than the previous year thus contributing positively to our profitability.

 

Stockfeed

Zambeef's Stockfeed division trades under the brand names Novatek and Zamfeed, with a 300,000 tons annual manufacturing capacity based in Lusaka and Mpongwe. Approximately 50% of all sales are generated through Zambeef macros and Zambeef internal livestock operations. The balance is sold through Novatek's 132 branded external agency outlets (2018: 119) throughout Zambia and direct accounts held by livestock farmers.

 

A major drought in Southern Africa during the 2018 summer rain season resulted in maize prices in USD terms increasing by 28% and solvent extracted cake also increased by 22%. These materials represent the highest inclusions in stockfeed which led to the feed prices in Kwacha terms increasing on average by 34% for pig and broiler feeds, and 42% for layer feeds.

 

The division performed pleasingly in spite of the very difficult operatingop environment.

 

Retail and Cold Chain Food Products

The disposable income of our customers was constrained during the financial year driven by the tough economic climate which resulted in a subdued performance. The constrained ability of the livestock production divisions to pass on the extra costs of inputs, such as feed prices and the cost of production, to the Zambian consumer was evident in the stagnant market selling prices of products in Kwacha terms.

 

Broiler day old chick prices reduced by 7% due to the pressure on the poultry value chain caused by the steep increase in feed prices. The chicken live market sales prices increased only 6% and whole frozen chicken prices increased by 7%. Market retail prices for a tray of 30 eggs increased by only 8%.

 

Beef prices remained under pressure due to the regional drought and escalating costs of feed forced farmers to sell more cattle. The prohibitive cost of finishing cattle for marketing due to shortages of maize bran, the main feed ingredient, and a 109% increase in its price impacted negatively on performance - the sales price for mixed beef increased by a mere 2%.

 

Outlook for 2020

Zambeef's management will continue to focus its efforts on de-risking the business, cost control, and margin enhancement. Zambeef's performance will be under pressure from escalating costs emanating from inadequate electricity supply resulting in higher diesel usage costs, pending increase in electricity tariffs as well as the constrained disposable income of our customers.

 

However, despite the negative effects of the challenges noted above, the likelihood of a normal summer rain season is considered high, which will result in higher crop yields of maize and soya beans in the region. This expected higher harvested yield should result in a reduction in the commodity prices which will cascade through the food value chain, impacting Zambeef positively.

 

As part of Zambeef's on-going process to de-risk the business, CAPEX will be restricted to high performing areas of the business.

 

Capital Expenditure

The capital expenditure for 2019 was at a record low of ZMW113.8 million (USD 9.2 million) with a focus on completing expansion projects started in previous reporting periods;

 

·;

USD5.02 million on Retail and Cold Chain Food Products with the addition of:

 

·; Retail: 7 new Macro outlets and the expansion of the logistics fleet.

 

·; Zamhatch: completion of the expansion of the hatchery and breeding farm capacity from 400,000 to 500,000 hatching eggs per week.

 

 

·; Zamchick: completion of 2 ton/hour gyro freezer to double Individually Quick Frozen (IQF) chicken production.

 

·;

USD1.03 million on Stock Feed logistics, material storage and replacement of equipment.

·;

USD0.76 million on Cropping equipment replacement.

·;

USD0.72 million on milling and leather, doubling the shoe manufacturing capacity from 500 to 1,000 pairs per day.

·;

USD1.67 million on environmental & safety improvements and contingency spending.

 

 

Key market indicators

 

Reporting period market comparatives

2019

2018

Change

Economy

 

 

 

ROE (ZMW/USD)

12.32

9.92

-24%

Copper ($/Ton)

6102

6726

-9%

Breakfast Maize meal (K/25kg)

101.8

73.7

38%

Annual Inflation rate (%)

8.4

7.1

18%

Overhead Costs

 

 

 

TBS 364day (Yield %)

24.7

17.4

42%

Fuel Pump Price - Diesel ZMW/Litre

13.9

11.7

19%

Commodities

 

 

 

Maize ($/ton)

207

161

28%

Wheat ($/ton)

447

433

3%

Soya Beans ($/Ton)

400

417

-4%

Solvent Extracted Soya Cake ($/ton)

442

363

22%

Input Prices

 

 

 

Maize Bran (K/ton)

1434

686

109%

Broiler Grower feed (K/50kg)

242

181

34%

Pig Grower feed (K/50kg)

200

149

34%

Layer feed (K/50kg)

175

123

42%

Day-old Chick (K/DOC)

5.9

6.4

-7%

Selling Prices

 

 

 

Beef Mixed Cut (K/Kg)

35.8

35.0

2%

Chicken Frozen (K/Kg)

28.9

26.9

8%

Chicken Live Market (K/Chicken)

38.2

35.9

6%

Egg Tray (K/Tray of 30 Eggs)

28.0

25.8

8%

 

 

 

DIVISIONAL SUMMARY

Table 1 (ZMW) and Table 2 (USD) below provide a summary of the consolidated performance of the key business divisions reported to OPERATING PROFIT level.

 

Table 1: Divisional financial summary in ZMW'000

 

DIVISION

REVENUE

GROSS PROFIT

OVERHEADS

OPERATING PROFIT

2019 ZMW'000

2018 ZMW'000

2019 ZMW'000

2018 ZMW'000

2019

ZMW'000

2018

ZMW'000

2019

ZMW'000

2018

ZMW'000

Retailing

2 038 675

1 693 234

213 502

199 117

 

 

 

 

CCFP

1 388 492

1 313 052

367 657

379 870

 

 

 

 

Less Interco

(1 303 519)

(1 001 575)

 

 

 

 

 

 

Combined Retail & CCFP

2 123 648

2 004 711

581 159

578 987

(419 417)

(385 484)

107 744

146 215

Stock Feed

986 075

706 008

191 011

163 442

(103 751)

(82 460)

73 092

68 264

Cropping

474 202

515 585

270,116

189 601

(126 413)

(118 729)

101 082

29 380

Others

210 348

141 452

39 261

27 129

(21 930)

(18 521)

15 361

6 885

Total

3 794 273

3 367 756

1 081 547

959 159

(671 511)

(605 194)

297 279

250 744

Less: Intra/Inter Group Sales

(659 306)

(587 167)

 

 

 

 

 

 

Central Overhead

 

 

 

 

(136,070)

(129 907)

(136 070)

(132 474)

Group Total

3 134 967

2 780 589

1 081 547

959 159

(807 581)

(735 101)

161 209

118 270

 

Table 2: Divisional financial summary in USD'000

 

DIVISION

REVENUE

GROSS PROFIT

OVERHEADS

OPERATING PROFIT

2019 USD'000

2018 USD'000

2019 USD'000

2018 USD'000

2019

USD'000

2018

USD'000

2019

USD'000

2018

USD'000

Retailing

165 477

170 689

17 330

20 072

 

 

 

 

CCFP

112 702

132 364

29 842

38 293

 

 

 

 

Less Interco

(105 805)

(100 965)

 

 

 

 

 

 

Combined Retail & CCFP

172 374

202 088

47 172

58 365

(34 043)

(38 859)

8 745

14 739

Stock Feed

80 39

71 170

15 503

16 476

(8 421)

(8 313)

5 933

6,881

Cropping

38 490

51 974

21 925

19 113

(10 262)

(11 969)

8 205

2 962

Others

17 074

14 259

3 187

2 735

(1 780)

(1 867)

1 247

694

Total

307 977

339 491

87 788

96 689

(54 506)

(61 008)

24 130

25 276

Less: Intra/Inter Group Sales

(53 515)

(59 190)

 

 

 

 

 

 

Central Overhead

 

 

 

 

(11 045)

(13 095)

(11 045)

(13 354)

Group Total

254 462

280 301

87 788

96 689

(65 551)

(74 103)

13,085

11 922

 

 

DIVISIONAL REVIEW

Taking each of our key business areas performance in turn as follows:

 

Retail and Cold Chain Food Products

Table 3 (ZMW) and Table 4 (USD) below provides each key business area performance of the combined Retail and Cold Chain Food Products divisions.

Table 3: Retail and Cold Chain Food Products ZMW'000

 

REVENUE

GROSS PROFIT

OVERHEADS

OPERATING PROFIT

DIVISION

2019

ZMW'000

2018

ZMW'000

2019

ZMW'000

2018

ZMW'000

2019

ZMW'000

2018

ZMW'000

2019

ZMW'000

2018

ZMW'000

Retailing Zambia

1 853 721

1 548 421

 

 

 

 

 

 

Retailing West Africa

184 954

144 813

 

 

 

 

 

 

Total Retailing

2 038 675

1 693 234

 

 

 

 

 

 

CCFP

1 388 492

1 313 052

 

 

 

 

 

 

Less Interco

(1 303 519)

(1 001 575)

 

 

 

 

 

 

Combined Retail & CCFP

2 123 648

2 004 711

581 159

578 987

(419 417)

(385 484)

107 744

146 215

 

Table 3: Retail and Cold Chain Food Products USD'000

 

REVENUE

GROSS PROFIT

OVERHEADS

OPERATING PROFIT

DIVISION

2019

USD'000

2018

USD'000

2019

USD'000

2018

USD'000

2019

USD'000

2018

USD'000

2019

USD'000

2018

USD'000

Retailing Zambia

150 464

156 091

 

 

 

 

 

 

Retailing West Africa

15 013

14 598

 

 

 

 

 

 

Total Retailing

165,477

170 689

 

 

 

 

 

 

CCFP

112 703

132 364

 

 

 

 

 

 

Less Interco

(105 806)

(100 965)

 

 

 

 

 

 

Combined Retail & CCFP

172 374

202 088

47 173

58 364

(34 043)

(38 859)

8 745

14 739

 

We continued with the successful roll out of 7 new Macro outlets across Zambia in strategic locations and the closure of 2 retail outlets as part of our ongoing drive to optimise revenue and efficiencies across the Retail division. Shoprite also expanded their footprint with another 4 outlets in Zambia.

 

Net sales in the combined Retail and Cold Chain Food Products ("CCFP") divisions increased by 6% to ZMW2,124 million (2018: ZMW2,005 million) and decreased by 15% to USD172 million (2018: USD 202 million), the difference owing to the weakening of the Kwacha. The Gross Profit margin decreased slightly in Kwacha terms to 27.4% (2018: 28.9%), with a 9% increase in overheads to ZMW419 million (2018: ZMW385 million) or a 12% reduction to USD34 million (2018: USD39 million).

 

The combined Retail and CCFP divisions have still generated a satisfactory 5.1% Operating Profit margin (2018: 7.3%). The weak economy and the increase in costs from the inputs into the livestock divisions and the fuel costs used in transport and electricity generation could not be passed on to our customers through the retail network. The Operating Profit decreased by 27% to ZMW107 million (2018: ZMW146 million) in Kwacha terms and 41% to USD8.8 million (2018: USD14.7 million) in USD terms.

 

Zambia Retail

Zambia Retail revenue increased 20% to ZMW1,854 million (2018: ZMW1,548 million) whilst the Gross Profit increased by 4%. However, due to the depreciation in the Kwacha relative to the USD, the revenue decreased by 3% to USD165 million (2018: USD171 million).

 

Strong revenue growth of 82% in the stockfeed, flour, cooking oil and other dry goods increased this segments contribution to 17% in the retailing sales mix from the previous two years contributions of 11%. Difficult trading conditions saw a decline in revenue growth on CCFP for most of the year, with a good comeback on CCFP revenue growth in the last quarter of the year. CCFP increased its revenue by 12% from the previous year. This change in the mix of products had degraded the average Gross Profit margin by 1.4%. 

 

West Africa Retail

Sales in West Africa (via the Nigeria and Ghana Shoprite concessions) have increased 28% from ZMW145 Million to ZMW185 million. The turnaround of the Group's operations in the region started showing positive results in the latter part of the previous reporting period and continued through this year. During the current period the overhead costs in Kwacha were reduced by a further 14%, although this was negatively impacted by the recent xenophobic attacks that were directed at South African businesses in Nigeria towards the end of the financial year (Shoprite has its origins in South Africa). Stock losses and the shutdown of the majority of the outlets during September detracted from the positive anticipated results from this business for the year. West African retail only contributes 9% to the retail revenue, it has however turned cash flow positive and marginally contributed to the Operating Profit in the division.

 

Beef

Beef is the largest contributor to revenue in the CCFP. Beef sales volumes increased by 4% compared to the financial year 2018, with the number of cattle slaughtered reducing 4% due to foot and mouth disease outbreaks restricting the movement of cattle from affected areas in Zambia to our slaughter facilities, but the average slaughter weight increased by 5%. Revenue increased by 4% whilst the Gross Profit only marginally increased by 2% from ZMW125 million in 2018 to ZMW128 million in 2019.

 

Poultry (Zamchick, Zamhatch and ZamEgg)

Revenue of the poultry business increased by 3% in 2019. It is the second largest revenue contributor to the CCFP business. Gross profits decreased by 12% from ZMW143 million in 2018 to ZMW126 million in 2019, mainly due to the higher input costs which could not be passed on to the customers.

 

The Zamhatch Breeder Farm and Hatchery, based on the Mpongwe Farms in the north of Zambia, continued its expansion programme, with a further investment of USD2 million during the period, ramping up the production capacity to 430,000-day-old chicks per week by year end. The day-old chick sales increased by 13% as a result of further investments into the logistics fleet as well as expansion of the Zambeef retail network which allowed for the Zamhatch distribution footprint to expand to all provinces of the country. Zamhatch continued to excel in its production efficiency and was the proud recipient of the Cobb Champion Awards for best Breeder Performance for 2018 for the EMEA region (Europe, Middle East and Africa).

 

Increased stockfeed prices were cushioned somewhat by a reduction in day-old chick prices, with the Novatek stockfeeds and Zamhatch day-old chick basket continuing to offer an attractive opportunity for growth in this important sector of the market. The informal and small scale chicken farming sector was much more resilient and competitive than the formal poultry sector as the cost and availability of electricity had a lower impact on this sector. This positively contributed to the volumes of sales for Zamhatch and Novatek stockfeeds that are receiving the bulk of their sales from the informal sector.

 

The year under review was a challenging one for Zamchick with volumes increasing by 1% compared to the prior year. Multiple stockfeed price increases had a significant negative impact on margins. Operational challenges were also experienced during the 2018/2019 summer rain season as the industry faced widespread dysbacteriosis, which negatively impacted broiler growth performance. Despite a challenging economic climate, Zamchick continued its investment into production infrastructure, with commissioning of an additional spiral freezer which allowed for increased production of Individually Quick-Frozen chicken portions, to meet the increasing demand for these products.

 

Demand for eggs remained relatively constant during the year, while egg production dropped marginally by 3% in 2019 compared to 2018.

 

Pork (Masterpork)

The pork division has seen a number of improvements during the year with a focus on merchandising and brand building activities undertaken. The Kwacha overhead costs were held flat (with only a 1.6% increase) together with a 5% increase in sales volumes being recorded. The revenue increased 13% and the Gross Profit increased 12% from ZMW35 million to ZMW39 million. The division was turned around from a loss-making position in 2018 to a marginal Operating Profit in 2019.

 

Management focus was on passing on input costs effectively to its customers by ensuring cost reflective prices of its goods. Improving the carcass quality of pigs slaughtered through advances in the grading and pricing system, resulted in 3% fewer pigs being slaughtered and increased the average pig weight by 4%, with an 8% increase in slaughtered carcass prices.

 

Milk (ZamMilk)

Milk revenue increased 16% with the Gross Profit remaining flat at ZMW67 million (2018: ZMW66 million. Sales volumes increased 8% from 19 million litres (2018) to 21 million litres processed.

 

The Kalundu dairy herd has had a very good year in contrast to the previous year's challenge with a foot and mouth disease outbreak. The average milk production increased by 12% from 23.7 litres/day in 2018, to 26.6 litres/day, with 1,222 cows daily being milked at the year end. The feedcost of the milking herd increased by 48% due to the price increase in maize ingredients (maize meal, maize bran and maize silage) included in the dairy feeds.

 

Stockfeed (Novatek)

 

REVENUE

GROSS PROFIT

OVERHEADS

OPERATING PROFIT

2019

ZMW'000

2018

ZMW'000

2019

ZMW'000

2018

ZMW'000

2019

ZMW'000

2018

ZMW'000

2019

ZMW'000

2018

ZMW'000

986,075

706,008

191,011

163,442

(103,751)

(82,460)

73,092

68,264

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

80,039

71,170

15,503

16,476

(8,421)

(8,313)

5,933

6,881

 

Stockfeed increased sales volumes by 9%, producing 218,762 tons of stock feed compared to 200,846 tons in 2018. The sales volumes have again grown ahead of expectations at the Mpongwe Mill with an increase of 25% year on year.

 

Although revenue in Kwacha terms grew by 40% (12% in USD terms), the Operating Profit was only able to slightly increase by 7% to ZMW73 million (2018: ZMW68 million), or stated in USD terms, a decrease of 14% to USD6 million (2018: USD7 million). The Gross Margin reduced to 19% from 23% in the previous reporting period. Increased production costs due to running backup diesel generators for prolonged periods to generate electricity and the 19% increase in diesel costs also impacted on the logistics fleet.

 

The large and growing poultry sector in Zambia consumes 75% of the feed sales generated by Zambeef. The stockfeed division recorded a 46% increase in export sales with 12,718 tons having been exported to 11 neighbouring and other African countries, generating revenues in hard currencies. Although a small part of the total sales mix, the aquaculture feed sales segment recorded an impressive increase of 39% in sales volumes.

 

Cropping

 

REVENUE

GROSS PROFIT

OVERHEADS

OPERATING PROFIT

2019

ZMW'000

2018

ZMW'000

2019

ZMW'000

2018

ZMW'000

2019

ZMW'000

2018

ZMW'000

2019

ZMW'000

2018

ZMW'000

474,202

515,585

270,116

189,601

(126,413)

(118,729)

101,082

29,380

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

38,490

51,974

21,925

19,113

(10,261)

(11,969)

8,205

2,962

 

Zambeef's cropping division provides a currency risk hedge against the depreciation of the Kwacha, due to the crops being traded and financed in USD terms. It is pleasing to report that this division produced company record yields whilst the region experienced a devastating drought.

 

The revenue decreased 8% to ZMW474 million (2018: ZMW516 million) with an increase in overheads of 6% to ZMW126 million (2018: ZMW119 million). Pleasingly the Gross Profit was up 42% to ZMW270 million (2018: ZMW190 million) and the resulting Operating Profit increased 248% to ZMW101 million (2018: ZMW29 million) due to the exceptional wheat yield.

 

Due to the ZMW weakening to the USD the revenue decreased 27% to USD38 million (2018: USD52 million) and the overheads decreased 16% to USD10 million (2018: USD12 million). The Gross Profit was up 16% to USD22 million (2018: USD 19 million) and the resulting Operating Profit increased 166% to USD8 million (2018: USD3 million).

 

The summer harvest for soya beans totalled 44,982 tons versus 44,730 tons in 2018. Maize contributed 19,233 tons of grain together with 22,000 tons of silage for the dairy and beef operations. A 14% increase in the wheat winter crop resulted in a harvest of 50,398 tons (2018: 44,300 tons) which had been planted on 7,047 hectares, which represents a yield of 7.15 tons/hectare and a new Zambeef record in both total tonnage and yield for the crop.

 

Other businesses

 

REVENUE

GROSS PROFIT

OVERHEADS

OPERATING PROFIT

2019

ZMW'000

2018

ZMW'000

2019

ZMW'000

2018

ZMW'000

2019

ZMW'000

2018

ZMW'000

2019

ZMW'000

2018

ZMW'000

210,348

141,452

39,261

27,129

(21,930)

(18,521)

15,361

6,885

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

17,074

14,259

3,187

2,736

(1,780)

(1,867)

1,247

694

 

Total revenue from the other business units increased by 49% from ZMW141 million in 2018, to ZMW210 million this financial year. The Gross Profit increased by 45% and Operating Profit increased by 123% in ZMW terms.

 

Flour Milling

The milling division performed above expectations, increasing sales volumes by 30% from 13,165 tons in 2018 to 16,966 tons in 2019. The milling division had absorbed the weaker exchange rate with higher selling prices. Higher volumes were achieved by producing consistently high-quality flour.

 

Zamleather

2019 has been one of the toughest years in recent times for Zamleather. The global wet blue market, which is the main channel of revenue for Zamleather, continued a multi-year downward trend, weakening further during the financial year on the back of already record low prices. Only 84,657 hides were processed, a reduction of 31% from the prior year, with stricter focus on only sourcing higher quality grades of hides.

 

Shoe sales at 79,396 pairs were almost in-line with the prior year. The doubling of the shoe manufacturing factory capacity for Zamshu is in progress as part of the turnaround strategy for the Zamleather business. The Capacity of the shoe plant is being doubled from 500 pairs per day to 1,000 pairs per day to be able to value-add all the cattle hides being processed into leather at Zamleather, with a view of attaining higher margin shoe products.

 

The new shoe factory is expected to be commissioned in the 2020 financial period and will focus on increasing the supply of school shoes to the market.

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

FOR THE YEAR ENDED 30 SEPTEMBER 2019

 

Group

Note

2019ZMW'000s

2019USD'000s

2018ZMW'000s

2018USD'000s

Revenue

5

3,134,967

254,462

2,780,589

280,301

Net gain/(loss) arising from price changes in fair value of biological assets

16(a)

10,284

835

(15,245)

(1,537)

Cost of sales

 

(2,063,704)

(167,509)

(1,806,185)

(182,075)

Gross profit

 

1,081,547

87,788

959,159

96,689

Administrative expenses

 

(920,771)

(74,738)

(841,319)

(84,810)

Other income

6

433

35

430

43

Operating profit

7

161,209

13,085

118,270

11,922

Share of loss equity accounted investment

 

(3,036)

(246)

(742)

(75)

Exchange gains on translating foreign currency transactions and balances

 

(36,730)

(2,981)

(19,302)

(1,946)

Finance costs

9

(82,790)

(6,720)

(70,215)

(7,078)

Profit before taxation

 

38,653

3,138

28,011

2,823

Taxation charge

10

(2,780)

(226)

(4,257)

(429)

Group income for the year from continuing operations

 

35,873

2,912

23,754

2,394

(Loss)/profit from discontinued operations

34

(17,379)

(1,411)

(13,261)

(1,337)

Group income for the year

 

18,494

1,501

10,493

1,057

Group income/(loss) attributable to:

 

 

 

 

 

 

Equity holders of the parent

 

18,100

1,469

10,601

1,068

 

Non-controlling interest

 

394

32

(108)

(11)

 

 

 

18,494

1,501

10,493

1,057

 

Other comprehensive income:

 

 

 

 

 

 

Items that will not be reclassified

subsequently to profit or loss

 

 

 

 

 

 

Exchange (losses)/gains on translating presentational currency

 

106,391

(10,553)

206,425

(46,089)

 

Remeasurement of net defined benefit liability

 

8,829

717

-

-

 

Total comprehensive (loss)/ income for the year

 

133,714

(8,335)

216,918

(45,032)

 

Total comprehensive (loss)/ income for the year attributable to:

 

 

 

 

 

 

Equity holders of the parent

 

129,935

(8,367)

217,297

(45,021)

 

Non-controlling interest

 

3,779

32

(379)

(11)

 

 

 

133,714

(8,335)

216,918

(45,032)

 

 

 

Ngwee

Cents

Ngwee

Cents

 

Earnings per share

 

 

 

 

 

 

Basic earnings per share - continued operations

12

11.80

0.96

7.90

0.80

 

Basic earnings per share - discontinued operations

12

(5.78)

(0.47)

(4.41)

(0.44)

 

Total Basic earnings per share

12

6.02

0.49

3.49

0.36

 

Diluted earnings per share

 

 

 

 

 

 

Diluted earnings per share - continued operations

12

8.86

0.72

5.92

0.60

 

Diluted earnings per share - discontinued operations

12

(4.34)

(0.35)

(3.31)

(0.33)

 

Total Diluted earnings per share

12

4.52

0.49

2.61

0.27

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

FOR THE YEAR ENDED 30 SEPTEMBER 2019

 

(i) In Zambian Kwacha

 

 

 

Issued share capital

ZMW'000s

 

 

 

Share premium

ZMW'000s

 

 

 

Preference share capital

ZMW'000s

 

 

Foreign exchange reserve

ZMW'000s

 

 

 

Revaluation reserve

ZMW'000s

 

 

 

Retained earnings

ZMW'000s

Total attributable to owners of the parent ZMW'000s

 

 

Non- controlling interest

ZMW'000s

 

 

 

 

Total equity

ZMW'000s

 

At 1 October 2017

3,006

1,125,012

1,000

72,227

1,252,142

445,090

2,898,477

(8,281)

2,890,196

 

Profit for the year

-

-

-

-

-

10,601

10,601

(108)

10,493

 

Transfer of surplus depreciation

-

-

-

-

(23,418)

23,418

-

-

-

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

Exchange gain/ (loss) on translating presentational currency

-

-

-

206,696

-

-

206,696

(271)

206,425

 

Total comprehensive income

-

-

-

206,696

(23,418)

34,019

217,297

(379)

216,918

 

At 30 September 2018

3,006

1,125,012

1,000

278,923

1,228,724

479,109

3,115,774

(8,660)

3,107,114

 

Profit for the year

-

-

-

-

-

18,100

18,100

394

18,494

 

Transfer of surplus depreciation

-

-

-

-

(29,666)

29,666

-

-

-

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

Exchange gain/ (loss) on translating presentational currency

-

-

-

103,006

-

-

103,006

3,385

106,391

 

Remeasurement of net defined benefit liability

 

-

 

-

 

-

-

 

-

 

8,829

8,829

-

8,829

 

Total comprehensive income

-

-

-

103,006

(29,666)

56,595

129,935

3,779

133,714

 

At 30 September 2019

3,006

1,125,012

1,000

381,929

1,199,058

535,704

3,245,709

(4,881)

3,240,828

 

(ii) In US Dollar

 

 

 

Issued share capital

USD'000s

 

 

 

Preference share capital

USD'000s

 

 

 

Share premium

USD'000s

 

 

Foreign exchange reserve

USD'000s

 

 

 

Revaluation reserve

USD'000s

 

 

 

Retained earnings

USD'000s

Total attributable to owners of the parent USD'000s

 

 

Non- controlling interest

USD'000s

 

 

 

 

Total equity

USD'000s

At 1 October 2017

449

100

185,095

(140,641)

177,978

76,759

299,740

(856)

298,884

Profit for the year

-

-

-

-

-

1,068

1,068

(11)

1,057

Transfer of surplus depreciation

-

-

-

-

(2,361)

2,361

-

-

-

Other comprehensive income:

 

 

 

 

 

 

 

 

 

Exchange gains on translating presentational currency

-

-

-

(46,248)

-

-

(46,248)

159

(46,089)

Total comprehensive income

-

-

-

(46,248)

(2,361)

3,429

(45,180)

148

(45,032)

At 30 September 2018

449

100

185,095

(186,889)

175,617

80,188

254,560

(708)

253,852

Profit for the year

-

-

-

-

-

1,496

1,496

32

1,501

Transfer of surplus depreciation

-

-

-

-

(2,408)

2,408

-

-

-

Other comprehensive income:

 

 

 

 

 

 

 

 

 

Exchange gains on translating presentational currency

-

-

-

(10,859)

-

-

(10,859)

306

(10,553)

Remeasurement of net defined benefit liability

-

-

-

-

-

717

717

-

717

Total comprehensive income

-

-

-

(10,859)

(2,408)

4,594

(8,673)

338

(8,335)

At 30 September 2019

449

100

185,095

(197,748)

173,209

84,782

245,887

(370)

245,517

 

 

ZAMBEEF PRODUCTS PLC

 

COMPANY STATEMENT OF CHANGES IN EQUITY

FOR THE YEAR ENDED 30 SEPTEMBER 2019

(i) In Zambian Kwacha

Issued share capital ZMW'000s

Preference share capital ZMW'000s

Share premium ZMW'000s

Revaluation reserve ZMW'000s

Retained earnings ZMW'000s

Total equity

ZMW'000s

At 1 October 2017

3,006

1,000

1,125,012

917,897

511,607

2,558,522

Profit for the year

-

-

-

 

-

14,413

14,413

Transfer of surplus depreciation

-

-

-

(27,562)

27,562

-

Other comprehensive income:

 

 

 

 

 

 

Exchange gain on translating presentational currency

-

-

-

-

217,367

217,367

Total comprehensive income

-

-

-

(27,562)

259,342

231,780

At 30 September 2018

3,006

1,000

1,125,012

890,335

770,949

2,790,302

Profit for the year

-

-

-

-

4,225

4,225

Transfer of surplus depreciation

-

-

-

(28,183)

28,183

-

Other comprehensive income:

-

-

-

-

-

-

Exchange gain on translating presentational currency

-

-

-

-

92,385

92,385

Total comprehensive income

-

-

-

(28,183)

124,793

96,610

At 30 September 2019

3,006

1,000

1,125,012

862,152

895,742

2,886,912

 

ZAMBEEF PRODUCTS PLC

 

COMPANY STATEMENT OF CHANGES IN EQUITY

FOR THE YEAR ENDED 30 SEPTEMBER 2019 (CONTINUED)

(ii) In US Dollar

 

Issued share capital

USD'000s

 

Preference share capital

USD'000s

 

Share premium

USD'000s

 

Revaluation reserve

USD'000s

Foreign exchange reserve USD'000s

 

Retained earnings

USD'000s

 

 

Total equity

USD'000s

At 1 October 2017

449

100

185,095

122,600

(120,385)

76,725

264,584

Profit for the year

-

-

-

-

-

1,453

1,453

Transfer of surplus depreciation

-

-

-

-

-

-

-

Other comprehensive income:

-

-

-

-

-

-

-

Transfer of surplus depreciation

-

-

-

(3,904)

-

3,904

 

Exchange gain on translating presentational currency

-

-

-

-

(38,071)

-

(38,071)

Total comprehensive income

-

-

-

(3,904)

(38,071)

5,357

(36,618)

At 30 September 2018

449

100

185,095

118,696

(158,456)

82,082

227,966

Profit for the year

-

-

-

-

-

342

342

Transfer of surplus depreciation

-

-

-

(2,288)

-

2,288

-

Other comprehensive income:

-

-

-

-

-

-

-

Exchange gain on translating presentational currency

-

-

-

-

(9,603)

-

(9,603)

Total comprehensive income

-

-

-

(2,288)

(9,603)

2,630

(9,261)

At 30 September 2019

449

100

185,095

116,408

(168,059)

84,712

218,705

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

CONSOLIDATED STATEMENT OF FINANCIAL POSITION ‑ 30 SEPTEMBER 2019

ASSETS

Note

2019ZMW'000s

2019USD'000s

2018ZMW'000s

2018USD'000s

Non-current assets

Goodwill

13

166,801

12,636

166,801

13,628

Property, plant and equipment

14

2,841,824

215,290

2,902,221

237,110

Investment in associate

15

12,376

938

15,412

1,259

Deferred tax asset

10(e)

56,525

4,282

47,854

3,910

 

 

3,077,526

233,146

3,132,288

255,907

Current assets

 

 

 

 

 

Biological assets

16

170,417

12,910

181,674

14,843

Inventories

17

941,159

71,300

639,811

52,272

Trade and other receivables

18

98,025

7,425

156,314

12,771

Assets held for disposal

34

135,357

10,254

-

-

Amounts due from related companies

19

41,554

3,148

50,272

4,107

Income tax recoverable

10(c)

2,767

210

3,885

317

 

 

1,389,279

105,248

1,031,956

84,310

Total assets

 

4,466,805

338,394

4,164,244

340,217

EQUITY AND LIABILITIES

Capital and reserves

Share capital

21

3,006

449

3,006

449

Preference share capital

21

1,000

100

1,000

100

Share premium

22

1,125,012

185,095

1,125,012

185,095

Other reserves

 

2,116,691

60,243

1,986,756

68,916

 

 

3,245,709

245,887

3,115,774

254,560

Non-controlling interest

 

(4,881)

(370)

(8,660)

(708)

 

 

3,240,828

245,517

3,107,114

253,852

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

CONSOLIDATED STATEMENT OF FINANCIAL POSITION ‑ 30 SEPTEMBER 2019 (CONTINUED)

 

 

 

Note

2019ZMW'000s

2019USD'000s

2018ZMW'000s

2018USD'000s

Non-current liabilities

Interest bearing liabilities

23

228,099

17,280

308,312

25,189

Obligations under finance leases

24

19,297

1,462

20,163

1,647

Deferred liability

25

16,362

1,240

22,611

1,847

Deferred tax liability

10(e)

9,138

692

6,909

565

 

 

272,896

20,674

357,995

29,248

Current liabilities

Interest bearing liabilities

23

130,661

9,899

95,247

7,782

Collateral management agreement

23

212,381

16,089

107,213

8,759

Obligations under finance leases

24

21,487

1,628

18,248

1,491

Trade and other payables

26

259,585

19,665

297,390

24,294

Provisions

27

52,914

4,009

42,137

3,443

Amounts due to related companies

28

251

19

232

19

Taxation payable

10(c)

1,377

104

2,925

239

Bank overdrafts

20

274,425

20,790

135,743

11,090

 

 

953,081

72,203

699,135

57,117

Total equity and liabilities

 

4,466,805

338,394

4,164,244

340,217

 

 

 

ZAMBEEF PRODUCTS PLC

COMPANY STATEMENT OF FINANCIAL POSITION ‑ 30 SEPTEMBER 2019

 

ASSETS

Note

2019ZMW'000s

2019USD'000s

2018ZMW'000s

2018USD'000s

Non-current assets

 

 

 

 

 

Property, plant and equipment

14

2,060,110

156,069

2,154,822

176,048

Investments in subsidiaries

15

245,807

18,622

245,807

20,082

Investment in associates

15(e)

12,376

938

15,412

1,259

Deferred tax asset

10(e)

-

-

24,792

2,025

 

 

2,318,293

175,629

2,440,833

199,414

Current assets

 

 

 

 

 

Biological assets

16

137,215

10,395

158,349

12,937

Inventories

17

683,600

51,788

481,319

39,324

Asset held for disposal

 

135,357

10,254

-

-

Trade and other receivables

18

28,153

2,133

91,381

7,466

Amounts due from related companies

19

1,078,745

81,722

796,506

65,073

Income tax recoverable

10(c)

1,529

115

2,510

205

 

 

2,064,599

156,407

1,530,065

125,005

Total assets

 

4,382,892

332,036

3,970,898

324,419

 

 

 

 

 

 

EQUITY AND LIABILITIES

 

 

 

 

 

Capital and reserves

 

 

 

 

 

Share capital

21

3,006

449

3,006

449

Preference share capital

21

1,000

100

1,000

100

Share premium

22

1,125,012

185,095

1,125,012

185,095

Other reserves

 

1,757,894

33,061

1,661,284

42,322

 

 

2,886,912

218,705

2,790,302

227,966

 

 

ZAMBEEF PRODUCTS PLC

COMPANY STATEMENT OF FINANCIAL POSITION ‑ 30 SEPTEMBER 2019 (CONTINUED)

 

 

 

Note

2019ZMW'000s

2019USD'000s

2018ZMW'000s

2018USD'000s

Non-current liabilities

 

 

 

 

 

Interest bearing liabilities

23

228,099

17,280

308,312

25,189

Obligations under finance leases

24

11,505

872

12,503

1,022

Deferred liability

25

3,655

277

5,059

413

Deferred tax liability

10(e)

6,630

502

4,034

330

 

 

249,889

18,931

329,908

26,954

Current liabilities

 

 

 

 

 

Interest bearing liabilities

23

343,042

25,988

202,460

16,541

Obligations under finance leases

24

18,266

1,384

11,841

967

Trade and other payables

26

158,504

12,008

204,675

16,722

Provisions

27

40,462

3,065

26,108

2,132

Amounts due to related companies

28

490,045

37,124

328,633

26,849

Bank overdrafts

20

195,772

14,831

76,971

6,288

 

 

1,246,091

94,400

850,688

69,499

Total equity and liabilities

 

4,382,892

332,036

3,970,898

324,419

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE YEAR ENDED 30 SEPTEMBER 2019

 

Note

2019ZMW'000s

2019USD'000s

2018ZMW'000s

2018USD'000s

 Cash inflow from operating activities

Profit before taxation

 

38,653

3,138

28,011

2,823

Finance costs

9

82,790

6,720

70,215

7,078

(Profit)/ loss on disposal of property, plant and equipment

 

(986)

(80)

(220)

(22)

Depreciation

14

121,921

9,896

105,789

10,665

Share of loss on equity accounted investment

 

3,036

246

742

75

Loss on discontinued operations

 

(17,379)

(1,411)

-

-

Loss on disposal of investment

 

-

-

52,265

5,269

Fair value price adjustment

16

(10,284)

(835)

15,245

1,537

Net unrealised foreign exchange losses

 

7,153

581

22,343

2,252

Earnings before interest, tax, depreciation and amortisation, fair value adjustments and net unrealised foreign exchange losses

 

224,904

18,255

294,390

29,677

(Increase)/decrease in biological assets

 

21,541

1,748

(29,062)

(2,930)

Decrease/ (increase) in inventory

 

(301,348)

(24,460)

(123,393)

(12,439)

Decrease in trade and other receivables

 

58,289

4,731

(65,522)

(6,605)

Increase in amounts due from related companies

 

8,718

708

(38,850)

(3,916)

(Decrease)/ increase in trade and other payables

 

(27,028)

(2,194)

47,684

4,807

Increase/ (decrease) in amounts due to related companies

 

19

2

151

15

Increase/ (decrease) in deferred liability

 

(6,249)

(507)

5,855

590

Cash outflow from assets held for disposal

 

-

-

-

-

Income tax paid

10(c)

(9,652)

(783)

(11,618)

(1,171)

Net cash inflow from operating activities

 

(30,806)

(2,500)

79,635

8,028

Investing activities

 

 

 

 

 

Purchase of property, plant and equipment

14

(113,825)

(9,239)

(144,022)

(14,518)

Proceeds from the sale of assets

 

11,776

956

 

 

Proceeds from the sale of Zampalm

 

-

-

151,680

16,000

Net cash (outflow)/ inflow (on)/ from investing activities

 

(102,049)

(8,283)

7,658

1,482

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE YEAR ENDED 30 SEPTEMBER 2019 (CONTINUED)

 

 

 

Note

2019ZMW'000s

2019USD'000s

2018ZMW'000s

2018USD'000s

Net cash (outflow)/inflow before financing activities

 

(132,855)

(10,783)

87,293

9,510

Financing activities

 

 

 

 

 

Long term loans repaid

 

(96,913)

(7,866)

(79,873)

(8,052)

Receipt of long term loans

 

-

-

-

-

Receipt/(repayment) of short term funding

 

119,456

9,696

25,088

2,529

Lease finance (repayment)/ obtained

 

707

57

(12,044)

(1,214)

Finance costs

9

(82,790)

(6,720)

(70,215)

(7,078)

Net cash outflow on financing activities

 

(59,540)

(4,833)

(137,044)

(13,815)

(Decrease)/ increase in cash and cash equivalents

 

(192,395)

(15,616)

(49,751)

(4,305)

Cash and cash equivalents at beginning of the year

 

(135,743)

(11,090)

(105,148)

(10,874)

Effects of exchange rate changes on the balance of cash held in foreign currencies

 

53,713

5,916

19,156

4,089

Cash and cash equivalents at end of the year

20

(274,425)

(20,790)

(135,743)

(11,090)

Represented by:

 

 

 

 

 

Cash in hand and at bank

20

56,753

4,299

101,123

8,262

Bank overdrafts

20

(331,178)

(25,089)

(236,866)

(19,352)

 

 

(274,425)

(20,790)

(135,743)

(11,090)

 

 

ZAMBEEF PRODUCTS PLC

 

COMPANY STATEMENT OF CASH FLOWS

FOR THE YEAR ENDED 30 SEPTEMBER 2019

 

Note

2019ZMW'000s

2019USD'000s

2018ZMW'000s

2018USD'000s

Cash inflow from operating activities

 

 

 

 

 

Profit before taxation

 

55,795

4,529

22,877

2,307

Finance costs

 

67,371

5,469

54,900

5,534

Depreciation

14

71,049

5,767

61,376

6,187

Fair value price adjustment

16

(10,162)

(825)

15,299

1,542

(Profit)/ loss on disposal of property, plant and equipment

 

1,821

148

1,457

147

Share of loss on equity accounted investment

 

3,036

246

-

-

(Profit)/ loss on disposal of investment

 

-

-

1,431

144

Loss on discontinued operations

 

(17,379)

(1,411)

 

 

Net unrealised foreign exchange differences

 

6,223

505

19,255

1,941

Earnings before interest, tax, depreciation and amortisation

 

177,754

14,428

176,595

17,802

Decrease/ (increase) in biological assets

 

31,296

2,541

(23,561)

(2,375)

Decrease/ (increase) in inventory

 

(202,281)

(16,419)

(69,478)

(7,004)

Decrease/( increase) in trade and other receivables

 

63,228

5,133

(54,212)

(5,465)

Increase in amounts due from related companies

 

(282,239)

(22,910)

(141,446)

(14,259)

Increase/ (decrease) in trade and other payables

 

(31,817)

(2,583)

65,940

6,647

Increase in amounts due to related companies

 

161,412

13,102

84,757

8,544

Increase/ (decrease) in deferred liability

 

(1,404)

(114)

1,400

141

Income tax paid

10(c)

(5,822)

(473)

(10,182)

(1,026)

Net cash inflow/(outflow) from/ (on) operating activities

 

(89,873)

(7,295)

29,813

3,005

Investing activities

 

 

 

 

 

Purchase of property, plant and equipment

14

(23,743)

(1,927)

(49,415)

(4,982)

Movements in investments

15

-

-

41,423

4,176

Proceeds from disposal of investment

 

-

-

144,161

14,532

Proceeds from sale of assets

 

1,120

91

345

35

Net cash inflow from investing activities

 

(22,623)

(1,836)

136,514

13,761

 

ZAMBEEF PRODUCTS PLC

 

COMPANY STATEMENT OF CASH FLOWS

FOR THE YEAR ENDED 30 SEPTEMBER 2019 (CONTINUED)

 

 

Note

2019ZMW'000s

2019USD'000s

2018ZMW'000s

2018USD'000s

Net cash inflow before financing activities

 

(112,496)

(9,131)

166,327

16,766

Financing activities

 

 

 

 

 

Long term loans repaid

 

(96,913)

(7,866)

(79,873)

(8,052)

Receipt from term loans

 

-

-

-

-

Short term funding (repaid)/obtained

 

119,456

9,696

25,559

2,576

Lease finance (repayment)/ obtained

 

3,761

305

(10,415)

(1,050)

Interest paid

 

(67,371)

(5,469)

(54,900)

(5,534)

Net cash outflow on financing activities

 

(41,067)

(3,334)

(119,629)

(12,060)

(Decrease)/ increase in cash and cash equivalents

 

(153,563)

(12,465)

46,698

4,706

Cash and cash equivalents at beginning of the year

 

(76,971)

(6,288)

(25,435)

(2,631)

Effects of exchange rate changes on the balance of cash held in foreign currencies

 

34,762

3,922

(98,234)

(8,363)

Cash and cash equivalents at end of the year

20

(195,772)

(14,831)

(76,971)

(6,288)

Represented by:

 

 

 

 

 

Cash in hand and at bank

20

11,844

897

54,357

4,441

Bank overdrafts

20

(207,616)

(15,728)

(131,328)

(10,729)

 

 

(195,772)

(14,831)

(76,971)

(6,288)

 

 

NOTES TO THE FINANCIAL STATEMENTS - 30 SEPTEMBER 2019

 Notes can be read via the following link to the full Financial Statements:  

http://www.rns-pdf.londonstockexchange.com/rns/2176W_1-2019-12-9.pdf

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.
 
END
 
 
FR FKLFBKLFLFBB
Date   Source Headline
23rd Apr 20242:30 pmRNSTrading Update
9th Apr 20248:00 amRNSDirectorate Change
28th Mar 20247:00 amRNSNotice of Death of Chairman
3rd Jan 20249:30 amRNSResult of AGM
8th Dec 20238:00 amRNSPosting of Annual Report and Notice of AGM
7th Dec 20239:00 amRNSFull Year Results
4th Dec 20238:09 amRNSTrading Statement
7th Nov 20232:00 pmRNSFull Year Trading Update
18th Oct 20235:35 pmRNSHolding(s) in Company
21st Sep 202311:39 amRNSGroup Restructuring
30th Jun 20237:00 amRNSHalf-year Results
21st Jun 202310:00 amRNSDirectorate Change
9th Jun 20238:00 amRNSTrading Statement
7th Jun 20238:00 amRNSTrading Update
21st Apr 20231:00 pmRNSDirectorate Change
5th Dec 20223:00 pmRNSFull Year Results
1st Dec 202212:00 pmRNSDirectorate Change
30th Nov 20228:00 amRNSTrading Statement
22nd Nov 202210:00 amRNSDirectorate Change
10th Nov 20223:00 pmRNSTrading Update
18th Jul 20228:30 amRNSInternational Finance Corporation Funding
29th Jun 20221:30 pmRNSChange of Chief Executive Officer
27th Jun 20222:05 pmRNSSecond Price Monitoring Extn
27th Jun 20222:00 pmRNSPrice Monitoring Extension
16th Jun 20224:41 pmRNSSecond Price Monitoring Extn
16th Jun 20224:35 pmRNSPrice Monitoring Extension
16th Jun 20222:06 pmRNSSecond Price Monitoring Extn
16th Jun 20222:00 pmRNSPrice Monitoring Extension
16th Jun 202211:05 amRNSSecond Price Monitoring Extn
16th Jun 202211:00 amRNSPrice Monitoring Extension
16th Jun 20229:30 amRNSUSD100m Investment Strategy
15th Jun 20223:30 pmRNSInterim Results
31st May 20228:00 amRNSTrading Statement
30th May 202210:00 amRNSDirectorate Change
27th Apr 20221:00 pmRNSHalf Year Trading Update
14th Apr 20221:00 pmRNSDirectorate Change
22nd Mar 20222:28 pmRNSHolding(s) in Company
21st Dec 20212:00 pmRNSResult of AGM and Appointment of External Auditor
30th Nov 20219:00 amRNSFull Year Results
19th Nov 202112:37 pmRNSAMENDED: Trading Statement
18th Nov 20218:00 amRNSTrading Statement
21st Oct 20212:00 pmRNSYear End Trading Update
13th Jul 20219:09 amRNSHolding(s) in Company
29th Jun 20218:29 amRNSDirector/PDMR Shareholding
11th Jun 202111:30 amRNSHalf-year Report
4th Jun 20212:59 pmRNSHolding(s) in Company
3rd Jun 20217:00 amRNSTrading Statement
6th May 20217:00 amRNSHalf Year Trading Update
10th Mar 202111:21 amRNSChange of Adviser and Directorate Changes
26th Feb 20217:00 amRNSBoard Changes

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.