We would love to hear your thoughts about our site and services, please take our survey 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

Interim Results

7 Jun 2017 07:00

RNS Number : 3460H
Zambeef Products PLC
07 June 2017
 

7 June 2017

 

 

 

Zambeef Products plc

("Zambeef" or the "Group")

Interim results for the Half Year Ended 31 March 2017

CONTINUED OPERATIONAL IMPROVEMENT AGAINST TOUGH MACRO ECONOMIC BACKDROP

Zambeef (AIM: ZAM), the fully integrated cold chain foods and retail business with operations in Zambia, Nigeria and Ghana, today announces its unaudited interim results for the six months ended 31 March 2017.

 

Key Financial Highlights:

 

USD ('000)

H1 2017

USD ('000)

H1 2016

 

 

 

Revenue

118,381

98,820

 

 

 

Gross Profit

38,494

39,287

 

 

 

Admin Expenses

(34,119)

(28,631)

 

 

 

Operating Profit

4,502

10,723

 

 

 

Finance costs

(4,600)

(5,318)

 

 

 

Exchange Gains

688

1,375

 

 

 

Profit before tax

590

6,780

 

 

 

Tax

(57)

(778)

 

 

 

Profit from discontinued operations

-

2,960

 

 

 

Profit after tax

533

8,962

 

 

 

EBITDA

8,897

15,451

 

 

 

EBITDA Margin

7.51%

15.64%

 

 

 

Operating Profit Margin

3.80%

13.85%

 

 

 

Cost to income ratio

25.20%

24.56%

 

 

Performance Overview

· Half year performance characterised by a challenging economic environment in Zambia and a major drop in soft commodity prices significantly impacting the Group's financial performance

 

· Despite this, the Group has delivered a strong top line performance, driven by:

o Excellent sales and volume growth in the Retail and Cold Chain Food Products division

o Continued aggressive expansion of this retail network

o Robust operational performance from the Farming and Stock feed operations

 

· Two Macro outlets opened with a further eight expected to open this year

o Aim to open 10-12 new Macro outlets each year

 

· Shoprite rollout of new stores continues

o Zambia - three more expected in the second half

o Nigeria - three new stores opened

o Ghana - one new store opened in April 2017

 

· Second half of the year expected to see a significant number of key projects

o Continue to grow the retail network and drive retail sales to help grow CCFP and stock feed operations

o Commission new Copperbelt distribution hub which will increase capacity and improve efficiencies in the Copperbelt and North Western Province operations

o Complete expansion of breeding farm and hatchery to increase day-old chick production from 210,000 to 310,000 birds per week

o Expand broiler processing operations to increase production by 30,000 birds per week

o Commission new stock feed plant at Mpongwe to bring additional stock feed capacity on line

 

· Continue to look at ways of strengthening our balance sheet through disposal of non-core assets

 

 

Commenting on these results, Chairman Dr. Jacob Mwanza said:

"The first six months of our financial year have been impacted by the challenging economic environment in Zambia and a major drop in soft commodity prices. Together this has had a significant negative impact on our financial performance in the period.

"Rising inflation, Exchange Rate volatility and rapidly increasing interest rates resulted in the Bank of Zambia being forced to introduce strict control measures in order to stabilise the economy. These measures, which included tight control of the money supply and high interest rates, have resulted in a slowdown in consumer spending. However, as a consequence of these Government actions, inflation has reduced to single digit levels, the Kwacha has stabilised and the high interest rates we saw in the first half are starting to abate.

"As a result of these improving economic indicators, and downward price pressure on certain consumer food products, we expect the business environment and consumer demand to improve in the second six months of this financial year. Against this background, Zambeef is well placed to take advantage of the improving macroeconomic conditions.

"As reported at our 2016 Full Year results in November 2016, the principle focus of Zambeef for the foreseeable future will be on expanding our retailing and distribution footprint and on improving margins and restoring profitability. We will continue to expand the Cold Chain Food Production capacity to meet increasing consumer demand; complete the build out of the new stock feed plant at Mpongwe and continue to strengthen our balance sheet, through the disposal of non-core assets. While undoubtedly it is disappointing to report this first half performance I have full belief that the second half will see a return to more normal trading conditions and a much improved financial performance."

 

For further information, please contact:

 

Zambeef Products plc

Tel: +260 (0) 211 369003

Carl Irwin, Joint Chief Executive Officer

Francis Grogan, Joint Chief Executive Officer

 

Strand Hanson Limited

Tel: +44 (0) 20 7409 3494

James Spinney

Ritchie Balmer

Frederick Twist

 

finnCap

Tel: +44 (0) 20 7220 0500

Emily Morris

 

Powerscourt

Tel: +44 (0)20 7250 1446

Nick Dibden

Nick Brown

 

 

Notes to Editors

The Zambeef Group is one of the largest integrated cold chain food producers in Zambia, involved in the production, processing, distribution and retailing of beef, chicken, pork, milk, eggs, dairy products, fish, flour and stock feed. The Group also has large cereal row cropping operations (principally maize, soya beans and wheat), with approximately 7,971 hectares of row crops under irrigation, which are planted twice a year and a further 8,623 hectares of rain-fed/dry-land crops available for planting each year. The Group is also expanding its West Africa operations in Nigeria and Ghana.

The Group employed an average of 6,000 employees in the period.

Further information can be found on www.zambeefplc.com

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CHAIRMAN'S REPORT

 

THE ENVIRONMENT

 

The first six months of Zambeef's 2017 financial year have been impacted by the challenging economic environment in Zambia.

As a result of rising inflation, Exchange Rate volatility and rapidly increasing interest rates, the Bank of Zambia was forced to introduce strict control measures, in order to stabilise the economy. These measures, which included tight control of the money supply, and high interest rates, have resulted in a slowdown in consumer spending.

 

It is pleasing to see that these tough short-term measures are achieving their goal. Inflation has been reduced to single-digit levels, having peaked at 18.9 per cent.; the Zambian Kwacha has stabilised at around ZMW9.66/USD at 31st March 2017, having started the period under review at ZMW11.6/USD, and interest rates are starting to fall significantly, having peaked at around 30 per cent.

 

The period has also seen a material drop in global soft commodity prices, with international soya prices touching ten-year lows. Zambian soya prices have followed international markets, dropping from around USD535/Metric Ton ("M.T"). last year, to USD360/M.T. this year.

 

Whist a drop in soft commodity prices will be welcomed by consumers, it poses a major challenge to the agricultural sector, which is the prime producer of such soft commodities.

 

As a result of improving Economic Indicators, and downward price pressure on certain consumer food products, we expect the business environment and consumer demand to improve in the second six months of this financial year.

 

TRADING RESULTS

 

Despite the challenging economic conditions mentioned above, it is pleasing to report good operational progress in all four areas of Strategic Focus that were outlined in our Annual Report for the year ended September 2016:

1. Retail and Distribution - The retail footprint comprising our concessions within Shoprite stores in Zambia, Nigeria and Ghana, and the Zambeef-owned Macro stores and Outlets across Zambia has grown during the period under review, by the opening of three Shoprite stores and two Macro Stores. A further 4 Shoprite stores and 8 Macro stores will open in the six months to 30th September 2017. Like for like sales in Zambeef's own stores grew by 21 per cent. in ZMW during the period, with new stores adding a further 9.9 per cent. growth in sales, as compared to last year.

2. Cold Chain Food Production - In order to meet the demand for goods to support our rapidly expanding Retail division, Cold Chain Food Production continues to receive strategic focus in terms of Capital Expenditure. This has led to good volume growth across the Cold Chain Food Production division.

3. Stock Feed - Zambeef's stock feed operation, which trades under the brand name Novatek, is recognised as the market leader in Zambia. It produces a wide range of stock feed, for sale to the end users, either direct, or through its Novatek retail outlets, as well as certain Zambeef Macro and Outlet stores. Despite the challenging macroeconomic conditions, Novatek volume sales increased by 2.7 per cent. during the period. The Novatek plant in Lusaka is currently running at full capacity, but the new mill located on Mpongwe Farm, which is due to open in June 2017, will almost double Novatek's production capacity. This will enable Zambeef to supply its own growing divisions which depend on a reliable supply of stock feed, as well as expand its sales into the Zambian and adjacent markets.

4. Arable Farming - Zambeef's cropping focus is centered on its Mpongwe estate, where the microclimate, irrigation facilities and soils allows it to consistently achieve yields comparable to the best farming areas in the world. Yields of the summer crops just harvested were ahead of budget. However, the severe drop in soft commodity prices has had a significant impact on profitability for the period.

 

Against a backdrop of good operational progress in all four of our areas of strategic focus, the financial results for the period under review have been disappointing, principally as a result of the drop in soft commodity prices.

 

The negative impact on consumer disposable income from the measures taken by the Bank of Zambia to stabilise the economy put pressure on margins of all retail businesses, including Zambeef. Whilst we have managed to maintain (and in certain areas, grow) market share, this has been at the cost of short-term profit.

 

Notwithstanding this, Zambeef's Retail and Cold Chain Food Production divisions have delivered a satisfactory EBITDA of ZMW 72.7m versus ZMW 81.1m in the same period last year (USD 7.4m vs USD 7.1m), generating an EBITDA margin of 8.5 per cent.

 

The material drop in soft commodity prices, and in particular the price of soya, has had a substantial impact on Gross Profit of the Arable Farming division. With the division producing over 40 000MT of soya in the period, the fall in soya prices resulted in a drop in Gross Profit of ZMW26m (USD2.7m) for the period. The division has also suffered a further loss of USD1.5m from a FX translation loss relating to the valuation of inventory on hand as at 31st March 2017. The winter wheat crop, which is grown in the next six month period, is normally the most profitable, and it is hoped that this will be reflected in improved results for the next period.

 

The fall in the price of soya has also had a severe short term impact on the gross profit of the Stock Feed division. All stock feed producers experienced the need to dispose of old soya stock, acquired at the higher price, before the new lower priced soya stock became available. This led to heavy price discounting of stock feed, leading to a drop in Gross Profits of ZMW41m (USD4.2m) during the period under review. The old stock has been worked through Novatek's production system, and consequently margins have recovered since the period end and are expected to normalise over the next six months.

 

Despite the underlying strength of performance of our Retail and Cold Chain Foods business, the impact of falling commodity prices upon Cropping and Novatek's stock feed profits have resulted in the Zambeef Group Profit After Tax (excluding discontinued operations) reducing in the period from ZMW68m to ZMW5m (USD6m to USD0.5m)

 

OUTLOOK

 

The General Election held earlier this year has shown once again that Zambia is a stable democratic state.

 

The recent actions taken by the Government and the Bank of Zambia to address the challenges faced by the economy bode well for the re-emergence of economic stability and growth. Against this background, Zambeef is well placed to take advantage of the improving macroeconomic conditions.

 

Given a tough economic backdrop leading to pricing pressures, some cost inflation, operational issues in the Milk and Eggs businesses and the impact of a material drop in agri-commodity prices, the Board anticipates that, despite the strong volume growth across Retail and Cold Chain Food Production, the financial results for the full year ending 30 September 2017 will be materially below previous market expectations.

 

As reported at our 2016 Full Year results in November 2016, the principle focus of Zambeef for the next six months will be on expanding our retailing and distribution footprint and onon improving margins and restoring profitability.We will continue to: expand the Cold Chain Food Production capacity to meet increasing consumer demand; complete the build out of the new stock feed plant at Mpongwe, and continue to strengthen our balance sheet, through the disposal of non-core assets.

 

I am extremely proud of Zambeef's entire workforce. They display a commitment, dedication and professionalism in carrying out their duties and remain key to our success.

 

In order to ensure continuity in the Group at all levels, we have embarked on a Succession Planning process. Linked to this will be a Development Needs and Evaluation system, which aims to identify future leaders in the business, and to ensure that staff at all levels are given the opportunity to progress in the Group, and are provided with the necessary training and development opportunities in order to do so.

 

I would like to touch on the changes to the composition of the Zambeef Board, which were announced on 18th April 2017:

Graham Clark has stepped down as non-executive director, in order to take up the full-time role of CEO of Fiji Sugar Corporation Ltd. His extensive business experience has been greatly appreciated, and I would like to thank him for his contribution.

 

Three new non-executive directors have been appointed, to broaden the depth of experience and diversity on the Board. They are Yollard Kachinda, a Zambian national, who is currently Director General of the National Pension Scheme Authority ("NAPSA"), Margaret Kunda Chalwe-Mudenda, a Zambian lawyer, and Enala Lyson Tembo-Mwase, a prominent Zambian Academic, and currently Deputy Vice Chancellor of the University of Zambia. I believe that they all bring relevant experience and skills to the Board, which will help support Management in growing the business in the future, and I welcome their appointments.

 

In conclusion, I would like to thank the Executive, all members of staff and my Board colleagues, for their valued contributions during the past period.

 

 

Dr Jacob Mwanza

Chairman

 

6 June 2017

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

JOINT CHIEF EXECUTIVES' REVIEW

 

Overview

 

In order to give greater clarity into the performance of the key activities of Zambeef, the results for the key business divisions are for the first time being reported to EBITDA level.

 

The first six months of the 2017 Financial Year have seen Zambeef continue to focus on the expansion of its Retail business which its Directors believe is the engine room that will continue to drive growth in shareholder value across the business, while also investing in its downstream Cold Chain Foods operations to ensure a secure supply for this retail expansion. It is pleasing to report that in the six month period to 31st March 2017, Retail sales increased by 27.4 per cent. in ZMW from ZMW643m to ZMW819m (41.7 per cent. in USD from USD57m to USD83m). Like for like sales in Zambeef Macro and Outlet stores increased by 21 per cent. but this was partially offset by a 5.2 per cent. fall in like for like sales through the Shoprite concessions reflecting increased competition in the premium retail sector from the introduction of new retail chains. This increase has been achieved against the backdrop of a challenging macro environment which has seen the Bank of Zambia reduce the money supply and increase interest rates to bring down inflation which has put pressure on margins across all retail businesses including Zambeef's. Gross profits were also impacted in the period by a combination of operational difficulties within our dairy production unit (which have now been resolved), very weak egg prices and a softening of beef prices. Notwithstanding this, Zambeef 's Retail and Cold Chain Foods business has delivered a satisfactory EBITDA of ZMW72.7m versus ZMW81.1m in the prior period (USD7.4m vs. USD7.1m) generating an EBITDA margin of 8.5 per cent., which compares very favourably with benchmark returns across the Cold Chain foods and retail sectors.

 

The period has also seen a material drop in global and local soft commodity prices due to rising stocks in producer countries, with international soya prices touching ten year lows. Zambian soya prices have followed international markets dropping from around USD535/M.T. last year to USD360/M.T. this year. This fall has had a significant impact on both our Cropping Division and our Stock Feed Division, Novatek. With Zambeef's cropping operations producing just over 40,000 M.T. of soya during the period, the fall in soya prices has resulted in a drop in farming gross profits of circa ZMW26m (USD2.7m) for the period despite yields being above budget. Cropping also suffered from a FX translation loss of USD1.5m.

 

In addition, the soya bean price has fallen from around USD600/M.T. to below USD400/M.T. for the new soya crop now being harvested. This rapid drop has resulted in competitor stock feed companies dropping margins in the last four months in order to exit high priced, old season raw material inventory and consequently putting pressure on stock feed margins in this period. In contrast, in the previous season the stock feed industry was operating in a different environment, and Novatek was in the fortunate position of bringing forward soya bean meal at under USD400/M.T. when the new season pricing was around USD600/M.T. Whilst Novatek has maintained its market share and market leadership with volumes increasing by 2.7 per cent. Operating Profit has fallen by 39.4 per cent. in ZMW from ZMW103.6m to ZMW62.8m (USD by 29.8 per cent. from USD9.1m to USD6.4m).

 

Despite the underlying strength of performance of our Retail and Cold Chain Foods business, the impact of falling commodity prices upon Cropping and Novatek's stock feed profits have resulted in the Zambeef Group Profit After Tax (excluding discontinued operations) reducing in the period from ZMW68m to ZMW5m (USD6m to USD0.5m).

 

Full details of the individual performance of each division are set out within the Financial Review.

 

Macroeconomic environment

 

The economic environment in the period has been challenging. The Bank of Zambia put in strict measures to stabilise the currency, restrict money supply and reduce inflation. These steps created short-term challenges, but are expected to set Zambia up for ongoing long-term sustainable growth.

 

Inflation started the financial period at 18.9 per cent. and by the 31st March 2017 had reduced to 6.7 per cent. The 273 day treasury bills started the period at 24.99 per cent. but with the stabilization of the currency and reduction in inflation the 273 day treasury bill rate was down to 15.25 per cent. at 31st March 2017. This period also saw bank interest rates escalate to around 30 per cent. but with inflation under control and the Bank of Zambia reducing interest rates and easing measures to reduce the ZMW in circulation we have seen bank interest rates starting to fall quickly. The Zambian Kwacha started the period at ZMW10.01/USD and has steadily appreciated to ZMW9.66/USD at 31st March 2017 and we have seen this gradual appreciation of the currency continue.

 

The measures implemented by Bank of Zambia, which included high interest rates and tight control on the money supply, put

operating margins under significant pressure over the last six months. It is pleasing to see that these tough short-term measures

have achieved their goals, allowing Bank of Zambia to start easing this policy. The benefits of these measures can be seen, with

Zambia returning to single digit inflation, a stable currency and reducing interest rates. As a result, and having reviewed our sales in April and May, we expect the business environment and consumer demand in the second half of the financial year to improve.

 

 

Strategic Focus

 

To ensure a long-term, sustainable and growing business, Zambeef will continue to be built on the four best-in-class market leading operations of the Group, namely:

· Retail and Distribution;

· Cold Chain Food Production;

· Stock Feed; and

· Arable Farming

 

Retail and Distribution

 

As reported at our 2016 Full Year results in November 2016, the main focus of Zambeef for the foreseeable future is on expanding its retailing and distribution footprint comprising of concessions within Shoprite stores across Zambia, Ghana and Nigeria and Zambeef owned Macro Stores and Outlets across Zambia and Nigeria. Expansion of this retail network will consequently drive growth across the Zambeef Cold Chain Foods and stock feed business.

 

During the period two new Zambeef Macro Stores opened, and a further eight are expected to open before the end of the financial year. In addition, three new Shoprite stores opened in Nigeria, and, following the period end, a new store was opened in Ghana. In the six months to 30th September 2017 a further three Shoprite stores are expected to open in Zambia, and the Accra Mall upgrade in Ghana will be completed. Newly opened stores accounted for 10.1 per cent. of the growth.

 

It is encouraging to report like for like sales through Zambeef's own stores grew by 21 per cent. (in ZMW) with new stores contributing a further 9.9 per cent. of growth (in ZMW) compared to the same period last year. At the same time the amount of stock feed the Group is now retailing through the Macro Stores and Outlets has increased by 123 per cent. in ZMW (158 per cent. in USD). This demonstrates the success of Zambeef's focus on this part of the business, which is driving growth in the Cold Chain Food Products and stock feed operations. This will remain a key focus area of the business both in terms of investment and senior management attention.

 

The Zambeef retail network is not only increasing its market share but is also gaining a large share of the incremental business from a growing and rapidly urbanising population. In addition, Zambeef's border town outlets are becoming important channels for exporting informally into neighbouring countries.

 

Cold Chain Food Products

 

The strong growth in the Zambeef retail network sales has resulted in volume growth across the Cold Chain Food Production divisions, with the following volumes as compared to the same period in 2016:

 

 

 

 

% Change

 

 

H1 2017 (kg) (Millions)

H1 2016 (kg) (Millions)

Beef

 

 8.51

 7.83

8.7

Chicken

 

 5.60

 5.00

12.0

Pork

 

 5.51

 4.60

19.7

Fish

 

 1.49

 0.89

66.8

Total

 

 21.11

 13.72

15.2

 

 

 

 

 

 

 

Quantity

Quantity

 

% Change

 

 

(Millions)

(Millions)

Dairy (Litres)

 

 9.32

 6.52

42.9

Eggs

 

 34.47

 17.77

93.9

 

 

This is a part of the business in which Zambeef believes it is best-in-class. In order to ensure the supply matches the increase in demand Zambeef will continue to invest in these parts of the business where the returns are most attractive. This period has seen the successful completion of the new USD1.5m rotary milking parlour at Kalundu Dairy.

 

The USD1.2m expansion of the egg laying operations was completed at the start of this period which increased the point-of-lays from 153,000 to 273,000, allowing for strong growth in the egg division sales.

 

The chicken operations will also benefit from the investment of USD1.7m in the expansion of the hatchery capacity by 46 per

cent., which became fully operational at the end of May 2017. In addition, USD0.7m is being spent on increasing broiler chicken slaughtering capacity by 20 per cent. This is expected to be in full operation by the end of June 2017, and will allow us to better service demand for whole birds and chicken portions.

 

Stock Feed

 

Zambeef's stock feed operation, which trades under the brand name Novatek, has firmly established itself as the market leader in the stock feed industry in Zambia and is expanding on the number of countries it is currently exporting to. This business ties in very closely with the chicken business and the retailing expansion of Zambeef. Despite the challenging macroeconomic environment, Novatek increased volumes by 2.7 per cent. from 71,737 M.T. to 73,679 M.T.

 

With the soft commodity prices reducing for the new crop being harvested, feedstock prices have come down and it is pleasing to see that Novatek's gross margins in April have normalised. This reduction in stock feed prices will benefit the whole livestock sector and is expected to positively impact the demand for stock feed. The demand for stock feed is expected to increase as a result of:

· Reduced feed prices due to lower soft commodities/raw material prices;

· Increased demand by the livestock sector from increases in consumption of proteins as protein prices continue to fall;

· Increased demand from Zambeef from the expansion of the poultry operations; and

· Export demand

 

The Novatek plant in Lusaka is currently operating at full capacity. In order to meet the expected increase in stock feed demand, Zambeef will be commissioning a brand new state-of-the-art mill at Mpongwe Farm in June 2017. This plant will be capable of producing 12,000 M.T. of feed per month, almost doubling the existing Novatek capacity. The plant will be well positioned to service Zambia's Copperbelt and North Western provinces and the Democratic Republic of Congo demand, provide savings in distribution cost as well as secure raw materials competitively from the region. The capex to complete this plant in the current financial year is budgeted at USD2.8m, taking the total project cost to USD8.5m.

 

 

Arable Cropping

 

The Mpongwe arable farming operations remain world-class. The microclimate, irrigation facilities and soils make this farm a unique farming asset which achieves yields comparable with the best farming areas in the world. The directors estimate there is an additional 5,000 ha of land on the Mpongwe estate which could be bought into crop production and as part of a strategic review of all Zambeef farms they are considering how best to achieve this. The unique yields being achieved at Mpongwe have resulted in the Board considering the disposal of some of its other farmland assets to facilitate the expansion of its future farming activities at Mpongwe. Options being considered include the sale of Chiawa and or Sinazongwe farms in the southern Zambezi Valley.

 

This year has seen soft commodity prices drop severely which has impacted the arable cropping results. Despite yields being ahead of budget and costs being on budget, gross profits are down 213 per cent. in USD in the six month period to 31st March 2017, with soya prices having dropped from around USD525/M.T. in 2016 to USD360/M.T. during the period for the new crop. It is disappointing that although the operational performance of the farms has been strong, this is not reflected in the financial performance. Although this drop in soft commodities is disappointing for the farming operations and has materially affected the Zambeef results in this half year, it will be beneficial for the stock feed and livestock sectors going forward with the winter wheat crop normally the most profitable crop grown.

 

 

 

Outlook

 

Zambeef has a clear strategy which it continues to execute. This includes:

 

· Consistent revenue growth through expanding the retail network and addressing supply side constraints in Cold Chain Food Product and stock feed operations;

· Margin improvements by investing capex in high margin parts of the business while tightly controlling administration costs;

· De-risking the business through maintaining acceptable/comfortable gearing levels; and

· Improving cash conversion from strong working capital control and tight control on capex.

 

 

As part of this strategy Zambeef will continue to explore opportunities to dispose of assets in areas where it does not consider itself best-in-class. The resulting cash will be used to reduce gearing further and will be invested in those parts of the business which can best enhance shareholder value.

 

Despite reporting disappointing results for the period with Profit After Tax down from ZMW65m to ZMW0.5m for the period, it is largely as a result of the significant impact from the major drop in soft commodity prices and consequently falls outside of the Company's control. Against this macro economic backdrop, the operational performance of the business has remained robust. Overheads in the business have been tightly controlled, increasing by only 1.8 per cent. in ZMW over the same period last year.

 

The Retail, distribution and Cold Chain Food Product operations have performed well in a challenging macroeconomic environment, although margins have been under significant pressure. In addition, the farming and stock feed operations have performed well operationally, but have been impacted by the soft commodity price movements.

 

With the macroeconomic environment improving and the drop in commodity prices having now been priced in, we are confident that cheaper raw material prices will benefit our stock feed and livestock divisions and lead to increased demand as well as an improvement in gross margins in these businesses in the second half of our financial year. Margins in April were encouraging. Our retail business should benefit from an uplift in consumer spending and also enjoy additional geographic sales growth in the second half of the year from the eight Zambeef and three Shoprite stores expected to open. We anticipate that margins in the dairy products and egg businesses should also improve over the next six months. As the Zambian grains market is fairly illiquid and it is not easy to hedge production through forward sales except at discounted pricing, the Cropping division second half result could be impacted by any further weakness in grain prices.

 

It has been a very busy period with the construction and fit out of a number of Macro stores and the opening of additional Shoprite concessions, the commissioning of the new dairy parlour, work on completing the second stock feed plant at Mpongwe and the expansion of the broiler breeder farm, hatchery and broiler operations. In addition, the flour milling, pork and beef operations have seen continued volume growth. We feel incredibly proud of the entire Zambeef workforce for the dedication and determination in making this possible. In addition, we would like to thank our Chairman, Dr. Jacob Mwanza, as well as our Board of Directors for their valuable guidance and support.

 

 

 

 

Carl Irwin/Francis Grogan

Joint CEOs

 

6th June 2017

 

 

 

 

FINANCIAL REVIEW

 

The first six months of the 2017 financial year have seen the Zambeef business continue to grow, but margins have remained under significant pressure. Turnover for the Group increased by 3.5 per cent. in ZMW from ZMW1,122 to ZMW1,161m (19.8 per cent. in USD), while Gross Profit margins reduced from 40 per cent. to 33 per cent., resulting in Gross Profits reducing by 15.3 per cent. in ZMW from ZMW446m to ZMW378m (2.02 per cent. in USD).. The Group has tightly controlled its overheads despite the inflation rate starting the period at 18.9 per cent., and overheads increased by only 1.8 per cent. in ZMW (17.7 per cent. in USD). EBITDA margin reduced from 14.1 per cent. to 7.3 per cent., and operating profits decreased by 64 per cent. in ZMW from ZMW122m to ZMW44m (58 per cent. in USD from USD10.7m to USD4.5m).

 

The ZMW73.3m (USD6.2m) fall in EBITDA is largely driven by the material drop in global and local soft commodity prices with Zambian soya prices dropping from USD535/M.T. at the end of March 2016 to USD360/M.T. at the end of March 2017. Consequently, this has had a negative impact on both the Cropping and the stock feed divisions. Zambeef produced in excess of 40,000 M.T. of soya in this period and therefore the impact of the drop in soya prices on revenue was around USD4m but a strong underlying operational performance by the cropping division has resulted in a net reduction in gross profit of ZMW25.9m (equivalent to USD2.7m). Furthermore,, stock feed margins have been adversely impacted by the fall in stock feed prices as competitors sought to liquidate high priced 2016 old crop stocks of raw materials ahead of the new crop harvest in April/May 2017. Stock feed gross profits fell from ZMW103m to ZMW62m and in USD from USD9.1m to USD6.4m. Gross margins were also impacted by operational difficulties in our Kalundu dairy unit leading which resulted in gross profits from our Dairy products reducing by ZMW10.9m (equivalent to USD1.1m).

 

Interest costs reduced by 25 per cent. in ZMW (13 per cent. in USD) as a result of lower debt levels although interest rates increased. As a result, Zambeef's PAT excluding discontinued operations reduced from ZMW68m to ZMW5m (USD6m to USD0.5m).

 

The highlight of this period was the strong 26.1 per cent. (in ZMW) sales growth in the Retail and Cold Chain Food Products division. Zambeef has firmly established itself as best-in-class in terms of its production and distribution of the Cold Chain Food Products delivering a very satisfactory EBITDA margin of 8.5 per cent. which compares favourably with benchmark returns across the cold chain foods and retail sector, in what has been a challenging macroeconomic environment.

The focus for the next six months will be on:

 

· Continuing to expand the footprint and sales of the Retail network, which will drive sales of our Cold Chain Food Production business and stock feed operations. (Eight Zambeef Macros and four Shoprite stores are expected to open before the end of the financial year);

· Commissioning the new Kitwe Cold Chain Food distribution hub which will increase capacity and improve distribution efficiencies in the Copperbelt and North Western Province operations (completion expected September 2017);

· Completing the expansion of the broiler breeding farms and hatchery to increase day-old chick production from 210,000 birds per week to 310,000 birds per week (completion expected end of May 2017);

· Expand the broiler processing operations to increase production by 30,000 birds per week to 160,000 birds per week (completion expected end of June 2017); and

· Commission the new stock feed plant at Mpongwe to bring an additional 140,000 M.T. of stock feed capacity on line (completion expected July 2017).

 

It will be a busy period but with an improvement in the macroeconomic environment Zambeef can expect to grow the business and improve margins over the next six months.

 

Exchange rate movements

 

This period has seen a 3.5 per cent appreciation of the ZMW with the exchange rate, starting the period at 10.01 ZMW/USD and closing the period at 9.66 ZMW/USD. The table below shows the comparative exchange rates over the periods:

 

 

ZMW/USD

 

Closing Rate 30th September 2015

 12.02

 

Closing Rate 31st March 2016

 11.16

 

Closing Rate 30th September 2016

 10.01

 

Closing Rate 31st March 2017

 9.66

 

 

 

 

Average Rate for 6 months to 31st March 2016

 11.35

 

Average Rate for 6 months to 31st March 2017

 9.81

 

Average Rate for year ended 30th September 2016

 10.83

 

 

 

 

The appreciating currency has impacted the arable farming and stock feed gross profits, as the ZMW value realised for USD priced commodities reduced as the ZMW appreciated. The brought forward commodities at the beginning of the period were:

 

 

USD'000

ZMW'000

Standing Crops

 6,031

 60,377

Stocks (Grains)

 35,617

 356,529

Total

 41,648

 416,906

 

The 3.5 per cent ZMW currency appreciation has resulted in the value of these commodities in ZMW, reducing by ZMW14.6m (USD1.5m). This is partially offset by the realised and unrealised exchange gains of ZMW6.7m (USD0.7m) on the dollar debt.

 

The stabilisation of the ZMW during this period following a very volatile period in 2015 and 2016 has been welcomed, and this relative stability is expected to continue.

 

ADMINISTRATION AND OVERHEAD COSTS

 

Management has continued to place a strong emphasis on cost control in the business and it is pleasing to report that costs excluding depreciation as a percentage of turnover have again reduced, moving from 25.6 per cent. to 25.2 per cent. These overheads increased in ZMW by 1.8 per cent. (USD17.4 per cent.). This is an excellent achievement when considering:

· Fuel prices increased by 36 per cent. at the beginning of the period and were later reduced by 6 per cent.;

· Staff costs increased by 12 per cent.;

· We have had levy and slaughter fee increases of up to 500 per cent.; and

· We are incurring road toll fees which were introduced at the beginning of the financial period but are increasing as more toll gates are opened and are currently running at around ZMW45,000 per day, which will have a bigger impact on the second six months.

 

Electricity costs have now been increased by 50 per cent. as of 15th May 2017, which will impact our overheads in the second six months. A further increase is expected on 1st September 2017. As a result, overheads will come under pressure in the second half of the year.

 

FINANCE COSTS

 

The finance costs for the Group have decreased in ZMW by 25 per cent. from ZMW60m to ZMW45m (13 per cent. in USD from USD5.3m to USD4.6m). This decrease was as a result of a large reduction in gearing over the same period in the previous year. The lower gearing was partially offset by an increase in interest rates. The table below shows the movement in the average interest rates incurred by Zambeef over the period:

 

 

Average Rate (USD)

Average Rate (ZMW)

 

March 2015

4.0%

15.6%

September 2015

4.4%

16.7%

March 2016

6.5%

28.1%

September 2016

6.6%

27.6%

March 2017

7.0%

24.1%

 

We are expecting our ZMW rates to drop below 20 per cent. again, which will materially reduce interest charges. In terms of the USD debt the increase in rates has arisen from the rise in LIBOR rate.

 

Gearing has reduced from 57 per cent. at H1/2016 to 32 per cent. at H1/2017.

 

CAPITAL EXPENDITURE

 

Total capital expenditure during the period was ZMW135.3 million (USD13.8 million) against a budgeted capital expenditure of ZMW 221m (USD21m) for the year.

 

 

The main capital expenditure during the period is as follows:

· USD2.2m on the rollout of new Zambeef Macro outlets;

· USD1.8m on new Kalundu Dairy rotary milking parlour and upgrades to milk processing plant;

· USD1.2m on the new Mpongwe stock feed plant;

· USD1.5m on the expansion of the Zamhatch hatchery and breeder farm;

· USD0.6m for the expansion of the Zam Chick processing plant;

· USD0.4m on the new Kitwe Processing Plant

· USD0.9m for the Zampalm palm project; and

· USD2.8m for farming replacement capex.

 

This capex is being focused towards the expansion of the retail network as well as putting extra capacity into the Cold Chain Food Product and stock feed divisions to meet the increased demand. Capex will continue to be targeted at high return parts of the business with the view to increase margins in the business.

 

TERM FINANCE

 

In order to finance the remainder of the capital expenditure to be incurred in the year, a loan of USD15m was drawn down from DEG on 17th May 2017. This loan is repayable over six years with semi-annual payments of USD1.25m starting in March 2018. The interest rate is six month USD LIBOR plus 5.75 per cent.

 

In the first six months of the year term debt totalling USD5.8m was repaid. A further USD5.1m will be paid in the next six months. Debt servicing will then reduce to USD8.0m in 2018.

 

DIVISIONAL PERFORMANCE

 

In order to give more clarity into the performance of the key activities of Zambeef, the results for the key business divisions are now being reported to EBITDA level. The directors have elected to consolidate the reporting of the Retail and Cold Chain Food Processing activities given that in the period 94.2 per cent. (prior period 93.1 per cent.) of Cold Chain Food Processing's sales were made on an inter-company basis to the Zambeef Retail Division.

 

Tables 1 and 2 below provide a summary of the performance of the key business units:

 

Table 1: Segmental Financial summary in ZMW'000s

 

Division

Revenue 2017 ZMW'000

Revenue 2016 ZMW'000

Gross Profit 2017 ZMW'000

Gross Profit 2016 ZMW'000

Overheads 2017 ZMW'000

Overheads 2016 ZMW'000

EBITDA 2017 ZMW'000

EBITDA 2016 ZMW'000

Retailing

818,963

642,885

 

 

 

 

 

 

CCFP

653,811

536,662

 

 

 

 

 

 

 

Less Intra/Inter Group

(615,981)

(499,849)

 

 

 

 

 

 

 

Retail & Cold Chain Foods

856,793

679,698

222,181

220,905

(149,392)

(139,741)

72,788

81,164

 

 

 

 

 

 

 

 

 

Stock Feed

324,701

364,169

62,831

103,603

(20,141)

(28,269)

42,690

75,334

 

 

 

 

 

 

 

 

 

Cropping

201,901

129,404

79,745

105,667

(60,309)

(56,597)

19,436

49,070

 

 

 

 

 

 

 

 

 

Others

79,009

107,364

12,868

15,737

(10,612)

(9,015)

2,256

6,722

 

 

 

 

 

 

 

 

 

Total

1,462,404

1,280,636

377,624

445,912

(240,454)

(233,622)

137,170

212,290

 

 

 

 

 

 

 

 

 

Less: Intra/Inter Group Sales

(301,086)

(159,031)

-

-

-

-

 

 

less Central Overhead

-

-

-

-

(52,199)

(53,951)

(52,199)

(53,951)

Group Total

1,161,318

1,121,605

377,624

445,912

(292,653)

(287,573)

84,971

158,339

 

Table 2: Segmental Financial summary in USD'000s

 

Division

Revenue 2017 USD'000

Revenue 2016 USD'000

Gross Profit 2017 USD'000

Gross Profit 2016 USD'000

Overheads 2017

USD'000

Overheads 2016

USD'000

EBITDA 2017

USD'000

EBITDA 2016

USD'000

Retailing

83,482

56,642

 

 

 

 

 

 

CCFP

66,647

47,283

 

 

 

 

 

 

 

Less Intra/Inter Group

(62,791)

(44,040)

 

 

 

 

 

 

Retail & Cold Chain Foods

87,339

59,885

22,648

19,463

(15,229)

(12,004)

7,420

7,459

 

-

-

-

-

-

-

 

 

Stock Feed

33,099

32,085

6,405

9,128

(2,053)

(2,491)

4,352

6,637

 

-

-

-

-

-

-

 

 

Crop-Row Crops

20,581

11,401

8,129

9,310

(6,148)

(4,414)

1,981

4,896

 

-

-

-

-

-

-

 

 

Others

8,054

9,459

1,312

1,386

(1,082)

(1,675)

230

289

 

-

-

-

-

-

-

 

 

Total

149,073

112,831

38,494

39,287

(24,511)

(20,583)

13,983

18,704

 

-

-

-

-

-

-

 

 

Less: Intra/Inter Group Sales

(30,692)

(14,012)

-

-

-

-

 

 

less Central Overhead

-

-

-

-

(5,321)

(4,753)

(5,321)

(4,753)

Group Total

118,381

98,820

38,494

39,287

(29,832)

(25,337)

8,662

13,951

 

 

DIVISIONAL REVIEW

 

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

 

RETAIL AND COLD CHAIN FOOD PRODUCTION

 

Division

Revenue 2017 ZMW'000

Revenue 2016 ZMW'000

Gross Profit 2017 ZMW'000

Gross Profit 2016 ZMW'000

Overheads 2017 ZMW'000

Overheads 2016 ZMW'000

EBITDA 2017 ZMW'000

EBITDA 2016 ZMW'000

Retailing

818,963

642,885

 

 

 

 

 

 

CCFP

653,811

536,662

 

 

 

 

 

 

 

Less Intra/Inter Group

(615,981)

(499,849)

 

 

 

 

 

 

Retail & Cold Chain Foods

856,793

679,698

222,181

220,905

(149,392)

(139,741)

72,788

81,164

 

 

RETAIL & COLD CHAIN FOODS- SUMMARY FINANCIAL PERFORMANCE:

Following the September 2016 year end the Directors announced their decision to simplify the presentation of the financial reporting of the business and to report EBITDA for each of the Zambeef Group's key business areas. In the six month period to 31st March 2017, 94.2 per cent. (prior period 93.1 per cent) of Cold Chain Food Processing's sales were made on an inter-company basis to the Zambeef Retail Division and therefore the Directors have elected to consolidate the EBITDA reporting of the Retail and Cold Chain Food Processing activities.

 

Net Sales in the Combined Retail and Cold Chain Food Processing business increased by 26.1 per cent. in ZMW and 45.8 per cent. in USD. Gross profit grew by 0.6 per cent. in ZMW and 16.4 per cent in USD. Growth in gross profit was impacted principally because of operational difficulties within our dairy production unit, weak egg prices, a decision to grow market share leading to some margin contraction in the premium formal retail sector and a fall in beef prices. Further details are set out in the analysis of the performance of each product line.

 

Overhead costs increased by 6.9 per cent in ZMW and 23.7 per cent in USD mainly due to rises in transport, energy and employment costs.

 

EBITDA in ZMW fell 10.3 per cent. from ZMW81.1m to ZMW72.8m, whilst in USD, it increased from USD7.1m to 7.4m. The business has generated a satisfactory EBITDA margin of 8.5 per cent. (compared to prior year period of 11.9 per cent.)

RETAIL DISTRIBUTION

The Retail business has grown strongly during the period with revenue up 27.4 per cent. in ZMW and 47.4 per cent. in USD. Like for like sales in Zambeef Macro and Outlet stores increased by 21 per cent. but this was partially offset by a 5.2 per cent. fall in like for like sales through the Shoprite concessions reflecting increased competition in the premium retail sector from new retail chains. During the period two Zambeef Macro outlets were opened and three new Shoprite stores were opened in Nigeria.

 

 

The pace of our retail store roll out will accelerate over the next six months with eight Zambeef Macro outlets, three Shoprite stores in Zambia and one Shoprite store in Ghana all expected to open in this period. This expansion of the retailing operations is expected to continue to create demand for our Cold Chain Food Products and our stock feed. A total of 70.5 per cent. of Zambeef's turnover is now through its retail operations.

 

 

COLD CHAIN FOOD PRODUCTION

 

 

The Cold Chain Food Production operations include the beef, chicken, pork, fish, dairy and egg production and processing activities which primarily supply the Zambeef and Shoprite retail chains. Whilst sales across all product lines have all grown strongly during the period with turnover increasing by 21.8 per cent. in ZMW (41.0 per cent. in USD)margin fell principally as a result of operational difficulties within our dairy production unit, weak egg prices and margin contraction in the formal retail sector due to a challenging economic environment seen during the period (as described in the Joint CEOs' report).

 

The Cold Chain Food Product performance is analysed in more detail below.

 

a) Beef (Zambeef)

Beef volumes increased by 8.7 per cent and revenue by 4.2 per cent. Beef remains the largest product line within the Cold Chain Food Product operations, accounting for 36 per cent. of the turnover.

 

However, beef margins were squeezed with Gross Profit reducing from 22.3 per cent. to 20.5 per cent principally because of a decline in beef prices in the Zambeef retail network. This was driven by consumers looking for cheaper protein in this challenging macroeconomic period. 

 

b) Chicken (Zam Chick and Zamhatch)

Turnover of our poultry business increased by a very satisfactory 35.2 per cent in ZMW over the prior period. The Zam Chick and Zamhatch operations account for 23 per cent. of the turnover of the Cold Chain Food Products division, making it the second biggest part of the Cold Chain Food Product operations, following beef. Margins were slightly down from 21.6 per cent. to 20.6 per cent as we maintained export volumes despite the strength of the ZMW.

 

Zam Chick processed volumes increased by 12 per cent. from 5 million kgs to 5.6 million kgs. Zamhtach increased volumes by 24.6 per cent. from 4.5 million day-old-chicks to 5.6 million during the period.

 

We have invested USD0.6m to increase our slaughter processing capacity by circa 23 per cent. from 130,000 to 160,000 birds per week. This upgrade should be commissioned by the end of June 2017. Demand for day-old chicks outstrips supply and as a result a further expansion of the Zamhatch operations will bring a further 100,000 on line from the end of May 2017 increasing total capacity to 315,000 day-old chicks per week. We expect the benefits of this additional volume to through to operating profit in the second half of the year.

 

c) Pork (Masterpork)

Masterpork has shown strong growth during the period with volumes increasing by 19.7 per cent., turnover by 21.8 per cent. in ZMW (41 per cent. in USD) and Gross Profits by 134 per cent. in ZMW (171 per cent. in USD).

 

Masterpork accounts for 19.3 per cent. of the Cold Chain Food Products turnover. making it the third largest product line within the Cold Chain Food Products division. Gross Profit margins increased from 7.6 per cent to 14.5 per cent. in this period, but this remains the second lowest margin of the Cold Chain Food Product operations and we continue to look at how to maximise returns from this product line.

 

d) Milk and dairy products (Zammilk)

The milk products business has shown strong growth in this period, with turnover up 34.2 per cent. Sales volumes increased by 42.9 per cent. from 6.52 million litres to 9.32 million litres. Despite this strong volume growth, operational difficulties in our Kalundu dairy unit led to a drop in milk output and a rise in the cost of goods as cows were culled and liquid milk was acquired from third parties to replace the shortfall in our own volumes. This has resulted in Gross Profits reducing by ZMW10.9m (USD1.1m) or 40.9 per cent. in ZMW versus the prior year (31.7 per cent. in USD). Following a change of management in February 2017, milk output and culling rates at Kalundu dairy have started to improve reducing Zammilk's cost of production.

 

e) Fish

Fish is gaining popularity as a cheaper source of protein. Volumes grew by 66.9 per cent. from 0.9 million kgs to 1.49 million kgs. Changes in product mix, resulted in a 26.2 per cent. increase in ZMW turnover but a 13 per cent. decline in gross profit contribution. Fish accounts for only 4.7 per cent. of turnover within the Cold Chain Food Products division.

 

 

 

f) Eggs (Zamegg)

The egg operations, trading under the brand name Zamegg, increased volumes by 94.0 per cent. However gross profit fell by ZMW2m with egg prices coming down sharply due to the difficulties in the Katanga Province of the DRC. This resulted in large volumes of eggs, which are normally exported into the DRC, being discarded in Zambia. This situation appears to have normalised and consequently, egg margins are now recovering. This is the smallest division within the Cold Chain Food Products accounting for 4.4 per cent. of turnover.

 

 

STOCK FEED (NOVATEK)

 

 

2017 ZMW'000

2016 ZMW'000

% Change

2017 USD'000

2016 USD'000

% Change

Revenue

 324,701

 364,169

-10.8%

 33,099

 32,085

3.2%

Gross Profit

 62,831

 103,603

-39.4%

 6,405

 9,128

-29.8%

Overheads

 (20,141)

 (28,269)

-28.8%

 (2,053)

 (2,491)

0.0%

Operating Profit

 42,690

 75,334

-43.3%

 4,352

 6,637

-34.4%

 

Novatek has maintained its market share and market leadership with volumes increasing by 2.7 per cent. from 71,737 M.T. to 73,679 M.T. This has been a good performance in a challenging macroeconomic environment with sluggish demand. However, margins have been adversely impacted by the fall in feed prices as competitors sought to liquidate high priced 2016 old crop stocks of raw materials ahead of the new crop harvest in April/May 2017. The last three months have seen Zambian soya beans move from USD535/M.T. for the old crop to well below USD400/M.T for new crop. Whilst, Operating Profit has fallen by 39.4 per cent. in ZMW from ZMW103.6m to ZMW62.8m (29.8 per cent. in USD from USD9.1m to USD6.4m), Novatek has performed well in difficult circumstances. It should be noted that margins in the comparable prior year period were enhanced by a favourable raw material forward soya book

 

Following the fall in raw material prices, Novateks's stock feed margins have returned to more usual levels in March and April. Lower market prices and an improving macroeconomic environment are expected to stimulate demand for stock feed.

 

Novatek will be commissioning a second stock feed plant at Mpongwe in June 2017. The existing Lusaka plant is currently working at capacity, and we look forward to the new Mpongwe plant providing an additional 140,000 M.T. of capacity. The Mpongwe plant is well placed to supply the Copperbelt, the North Western Province and the DRC markets, and the Group will benefit from saving in transport costs.

 

Novatek continues to explore new markets in the region and is now exporting to Zimbabwe, Angola, DRC, Rwanda, Kenya, Malawi and Mozambique.

 

With margins normalising and the second stock feed plant coming on line in June 2017, Novatek is expected to grow revenues and profitability over the next six months.

 

 

CROPPING

 

2017 ZMW'000

2016 ZMW'000

% Change

2017 USD'000

2016 USD'000

% Change

Revenue

 201,901

 129,404

56.0%

 20,581

 11,401

80.5%

Gross Profit

 79,745

 105,667

-24.5%

 8,129

 9,310

-2.0%

Overheads

 (60,309)

 (56,597)

6.6%

 (6,148)

 (4,987)

23.3%

Operating Profit

 19,436

 49,070

-60.4%

 1,981

 4,323

-42.2%

 

This has been a tough period for our cropping division with global and local commodity prices declining following a significant build-up of stocks in most major production areas with international soya prices touching ten year lows. Furthermore, the ZMW appreciation of 3.5 per cent over the past six months has resulted in a ZMW14.6m (USD1.5m) reduction in income derived from the biological assets and inventory held at 30th September 2016.

 

The cropping division planted 12,005 Ha of soya, 2,185 Ha of maize and 500 Ha of silage for the summer season. These crops are coming off ahead of budget with over 40,000 M.T. of soya, 21,000 M.T. of maize and 24,000 M.T. of maize silage expected.

 

Unfortunately, the decline in soya price from USD500/M.T. the previous year to under USD400/M.T. for the current crop has resulted in a circa USD4m reduction in dollar income on the 40,000 M.T. produced in the period as the Zambian forward market is generally illiquid making hedging very difficult. However a strong underlying operational performance by the cropping division has resulted in a net reduction in gross profit of ZMW25.9m (equivalent to USD2.7m). 

 

Cropping operations have performed operationally very well, with yields ahead of last year and variable costs on budget. Overhead costs increased by 6.6 per cent reflecting the rise in energy, repair and labour costs. The winter crop, which has just been planted, is made up of 6,374 Ha of wheat, 1,004 Ha of winter maize, 75 Ha of seed maize and 193 Ha of Lucerne. Wheat prices are expected to be similar to last year at this stage, hence we expect the cropping division to deliver a better performance in the next six months provided there is no further softening of maize or wheat prices.

 

 

OTHER BUSINESSES

 

 

2017 ZMW'000

2016 ZMW'000

% Change

2017 USD'000

2016 USD'000

% Change

Revenue

 79,009

 107,364

-26.4

 8,054

 9,459

-14.9

Gross Profit

 12,868

 15,737

-18.2

 1,312

 1,386

-5.4

Overheads

 (10,612)

 (9,015)

+17.7

 (1,082)

 (1,675)

-5.4

Operating Profit

 2,256

 6,722

--66.4

 230

 (289)

-179.6

 

Flour Milling: The milling operations have performed well with flour sale volumes increasing by 23.5 per cent. as we made the decision to increase volumes by selling more flour through our retail network. This strategy has worked well with retail sales in Zambeef's own retail network increasing by 163 per cent. and representing 29 per cent. of overall flour sales (13 per cent). The aim is to increase flour sales further by continuing to drive sales through Zambeef's own retail network.

 

Zamleather: This division has had a difficult six months, with world hide prices dropping and the market for lower grade hides being very sluggish. The number of hides processed fell by 23.7 per cent. to 43,492 hides. In addition, shoe sales decreased by 21.3 per cent. to 30,594, with purchases from the mines being slow in the period. The next six months are not expected to see any material improvements in the leather industry.

 

Edible oil: Following the sale of Zambeef's edible oil operations, Zamanita Ltd, to Cargill in 2015, Zambeef has continued to retail edible oil through its retail network. These sales have reduced over the last eighteen months but the Zambeef palm project started producing crude palm oil during this period. Crude palm oil output will increase as planted areas progressively come into production. The edible oils operations are not material to Zambeef's operations.

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

REPORT OF THE DIRECTORS

 

In compliance with Division 8.3 of the Companies Act, the Directors submit their report on the activities of the Group for the six month period ended 31 March 2017.

 

1. Principal activities

Zambeef Products PLC and its subsidiaries ("Group") is one of the largest agri-businesses in Zambia. The Group is principally involved in the production, processing, distribution and retailing of beef, chicken, pork, milk, dairy products, eggs, edible oils, stock feed and flour. The Group also has large row cropping operations (principally maize, soya beans and wheat), with approximately 7,971 Ha of irrigated row crops and 8,623 Ha of rain-fed/dry-land crops available for planting each year. The Group is also in the process of rolling out its West Africa expansion in Nigeria and Ghana.

 

2. The Company

The Company is incorporated and domiciled in Zambia.

Business address Postal address

Plot 4970, Manda Road Private Bag 17

Industrial Area Woodlands

Lusaka Lusaka

ZAMBIA ZAMBIA

 

3. Share capital

Details of the Company's authorised and issued share capital are as follows:

 

 

31 March 2017

 

30 September 2016

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

Authorised

 

 

 

 

 

700,000,000 ordinary shares of ZMW0.01 each

7,000

938

 

7,000

938

Issued and fully paid

 

 

 

 

 

Ordinary shares

 

 

 

 

 

300,579,630 ordinary shares of ZMW0.01 each

3,006

449

 

3,006

449

Preference shares - convertible redeemable

 

 

 

 

 

100,057,658 of ZMW0.01 each

1,000

100

 

1,000

100

 

 

4. Results

The Group's results are as follows:

Unaudited Audited

 

6 months

to

 

6 months

to

 

6 months to

 

6 months to

 

Year ended

 

Year ended

 

31 March 2017

 

 

31 March 2017

 

31 March 2016

 

31 March 2016

 

  30 September 2016

 

30 September 2016

Group

ZMW'000s

 

USD'000s

 

ZMW'000s

 

USD'000s

 

ZMW'000s

 

USD'000s

Revenue

1,161,318

 

118,381

 

1,121,605

 

98,820

 

2,376,148

 

219,404

Profit before taxation

5,780

 

590

 

76,954

 

6,780

 

134,592

 

12,427

Taxation charge

(556)

 

(57)

 

(8,827)

 

(778)

 

(10,798)

 

(997)

Profit from discontinued operations

-

 

-

 

33,592

 

2,960

 

33,592

 

3,101

Group profit for the period

5,224

 

533

 

101,719

 

8,962

 

157,386

 

14,531

 

 

 

 

 

 

 

 

 

 

 

 

Group profit attributable to:

 

 

 

 

 

 

 

 

 

 

 

Equity holders of the parent

5,519

 

563

 

90,285

 

7,955

 

137,103

 

12,659

Non-controlling interest

(295)

 

(30)

 

11,434

 

1,007

 

20,283

 

1,872

 

5,224

 

533

 

101,719

 

8,962

 

157,386

 

14,531

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

REPORT OF THE DIRECTORS (CONTINUED)

 

5. Dividends

There was no dividend paid or proposed for the six month period ended 31 March 2017.

 

6. Management

The Senior Management team comprise the following:

Francis Grogan - Joint Chief Executive Officer

Carl Irwin - Joint Chief Executive Officer

Yusuf Koya - Executive Director

Craig Harris - Chief Financial Officer

Danny Museteka - Company Secretary

Mike Lovett - General Manager Farming Division

Felix Lupindula - Corporate Affairs Manager

Pravin Abraham - Chief Internal Auditor

Ebrahim Israel - General Manager - International Retailing

Murray Moore - General Manager - Beef and Dairy

David Mynhardt - General Manager - Sinazongwe Farm

Robert Hoskins Davies - General Manager - Chiawa Farm

Francis Mondomona - General Manager - Huntley Farm

Richard Franklin - General Manager - Zamleather Limited

Walter Roodt - General Manager - Stock Feed

Harry Hayden-Payne - General Manager - Zampalm Limited

Webster Mapulanga - General Manager - Master Pork Limited

Theo de Lange - Group Technical Manager

Bartholomew Mbao - Dairy Processing Manager

Andries Van Rensburg - Piggery Manager

Samson Lungu - Flour Mill Manager

Charles Milupi - Poultry Manager

Ivor Chilufya - Group Financial Controller

Justin Rust - Commercial Manager

Basil Webber - Commercial Manager

Christiaan Engelbrecht - Commercial Manager

Niyaas Dalal - Finance Manager - Zambeef Products Limited, Zam Chick Limited

Rory Park - Finance Manager - Master Pork Limited, Zampalm Limited, Zamhatch Limited

Simon Nkhata - Finance Manager - Zambeef Retailing Limited

Baron Chisola - Financial Controller - Group Inventory

Shadreck Banda - Financial Controller - Group Suppliers

Samantha Dale - Group Head - Debtors and Credit Control

Anthony Seno - Head of IT

Guy Changole - Head of Human Resources

Mathews Mbasela - Head of Payroll Processing

EddieTembo - Chief Security Manager

Jones Kayawe - Head of Environment, Health and Safety

Field Musongole - Maintenance Manager

Justo Kopulande - CSR/PR Manager

Ernest Gondwe - Regional Manager - Shoprite & Excellent Meats

 

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

REPORT OF THE DIRECTORS (CONTINUED)

 

6. Management (continued)

 

Francis Mulenga - Regional Manager - Shoprite

Noel Chola - Regional Manager - Shoprite

Rodgers Chinkuli - Regional Manager - Zambeef Outlets

Deon Conradie - Managing Director - Master Meats Nigeria

Hillary Anderson - National Retail Manager - Nigeria

Lufeyo Nkhoma - General Manager - Master Meats Ghana

Clement Mulenga - General Manager - Master Meats Nigeria

 

 

7. Directors and Secretary

The directors in office during the financial period and at the date of this report were as follows:

 

Dr. Jacob Mwanza - Chairman

Dr. Lawrence S. Sikutwa

John Rabb

Graham Clarke (Resigned 18th April 2017)

David Osborne

Tim Pollock

Francis Grogan - Joint Chief Executive Officer

Dr. Carl Irwin - Joint Chief Executive Officer

Yusuf Koya - Executive Director

Danny Museteka - Company Secretary

 

 

8. Directors' interests

The directors held the following interests in the Company's ordinary shares at the reporting date:

 

 

31 March 2017

 

30 September 2016

 

 

Direct

 

Indirect

 

Direct

 

Indirect

Dr. Jacob Mwanza

1,100,000

 

-

 

1,100,000

 

-

Dr. Carl Irwin

3,763

 

5,406,445

 

3,763

 

5,406,445

Francis Grogan

995,000

 

3,591,631

 

995,000

 

3,591,631

John Rabb

-

 

14,000,000

 

-

 

14,000,000

Graham Clark

-

 

1,000,000

 

-

 

1,000,000

Yusuf Koya

245,482

 

-

 

245,482

 

-

 

2,344,245

 

23,998,076

 

2,344,245

 

23,998,076

 

 

 

 

 

 

 

 

         

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

REPORT OF THE DIRECTORS (CONTINUED)

 

9. Directors' fees and remuneration

 

 

ZMW'000

Salary

Bonus

Housing Allowance

Car Allowance

Air Fares Allowance

Medicals

Long Term Incentive Plan 2 (Shares)

NON-EXECUTIVE

 

 

 

 

 

 

 

Jacob Mwanza

825,514

-

-

-

-

-

 

Lawrence Sikutwa

359,779

-

-

-

-

-

 

John Rabb

308,380

-

-

-

-

-

 

Graham Clark

359,771

-

-

-

-

-

 

EXECUTIVE

 

 

 

 

 

 

 

Francis Grogan

2,978,684

5,000

Company House

Company Car

480,462

Yes

6,250,000

Carl Irwin

3,151,825

5,000

-

Company Car

480,462

Yes

6,250,000

Yusuf Koya

3,371,278

5,000

-

-

400,385

Yes

275,000

Danny Museteka

2,368,759

257,518

-

-

-

Yes

275,000

 

In addition to the above, all Executive Directors are also entitled to a gratuity of 10 per cent. of their gross basic salary paid over the two-year contract term, less statutory deductions for tax.

 

The Long Term Incentive Plan 2 ("LTIP 2") has the following key terms/conditions:

a) Structure: market value option shares ("Options");

b) Exercise price: 15 pence;

c) Maximum shares: The annual award base value (number of shares multiplied by the share price on the date of grant plus number of Options multiplied by the exercise price) may not exceed three times the Executive's base salary; and

d) Vesting period: three years from 2015 to 2018; exercisable from 1 March 2018:

e) The Options can only be exercised if Zambeef achieves the following targets:

I. If the share price reaches 40 pence, then 25 per cent. of the Options become exercisable.

II. If the share price reaches 48 pence, a further 25 per cent. of the Options become exercisable.

III. If the share price reaches 56 pence, a further 25 per cent. of the Options become exercisable.

IV. If the share price reaches 65 pence, the final 25 per cent. of the Options become exercisable.

V. Zambeef achieving a debt-to-equity (gearing) ratio of less than 35 per cent. in the audited accounts immediately prior to exercising the options.

VI. Zambeef achieving a current ratio (current assets divided by current liabilities) of 1.5 in the audited annual accounts immediately prior to the exercising of the options.

VII. Zambeef generating free cash flow.

VIII. The Zambeef share price triggers set above will be considered achieved if in the 14 days immediately prior to exercising the Options, the shares have traded continuously at not less than these prices for 14 days.

IX. The Options will be exercisable at any time for 2 years after the 3-year period from the issue of the Options have lapsed.

X. The Options can only be exercised if the relevant executives are still employed by the Company.

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

REPORT OF THE DIRECTORS (CONTINUED)

 

 

10. Significant Shareholdings

As at 31 March 2017, the Company has been advised of the following notifiable interests in its ordinary share capital:

 

Investor Name

 

Current Position

% of Shareholding

CDC Group Plc

132,648,561

34.85%

M & G Recovery Fund

46,304,408

12.16%

National Pension Scheme Authority (Zambia)

24,979,819

6.56%

Rhodora

25,379,180

6.67%

SQM Frontier Management

15,489,554

4.07%

Sussex Trust

14,000,000

3.68%

.

11. Employees

The Group employed an average number of employees of 6,854 (30 September 2016 - 6,253; 31 March 2016 - 6,200) and total salaries and wages were ZMW173 million (USD17.7 million) for the six month period to 31 March 2017 (30 September 2016 - ZMW307 million [USD28.3 million], 31 March 2016 - ZMW139.3 million [USD12.3 million]).

 

The average number of persons employed by the Group in each month of the 6 month period is as follows:

 

October 2016

6,754

November 2016

6,900

December 2016

7,023

January 2017

6,826

February 2017

6,756

March 2017

6,864

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

REPORT OF THE DIRECTORS (CONTINUED)

 

12. Safety, Health and Environmental issues

As part of some of the Group's term loans, the Group signed up to an Environmental and Social Action Plan ("ESAP"), which requires the Group to meet both local Zambian standards as well as international standards relating to the environment.

 

The Group provides healthcare services to its employees. The Group also supports various community activities in the areas that it operates from.

 

13. Legal matters

There are no significant or material legal or arbitration proceedings (including to the knowledge of the Directors, any such proceedings which are pending or threatened, by or against the Company or any subsidiary of the Group) which may have or have had during the 12 months immediately preceding the date of this document a significant or material effect on the financial position or profitability of the Company or any member of the Group

 

14. Gifts and donations

The Group made donations of ZMW1.23 million (USD0.13 million), (30 September 2016 - ZMW2.2 million [USD0.2 million], 31 March 2016 - ZMW1.27 million [USD0.11 million]) to a number of activities.

 

15. Export sales

The Group made exports of ZMW14 million (USD1.4 million) during the period (30 September 2016 - ZMW90.7 million [USD8.6 million], 31 March 2016 - ZMW59.3 million [USD5.2 million]).

 

16. Property, plant and equipment

Assets totalling ZMW126.5 million (USD12.9 million) were purchased by the Group during the period (30 September 2016 - ZMW178.8 million [USD16.5 million], 31 March 2016 - ZMW84 million [USD7.4 million]) which included expenditure on the palm plantation development during the period of ZMW8.8 million (USD0.9 million) (30 September 2016 - ZMW12.2 million [USD1.1 million], 31 March 2016 - ZMW6.5 million [USD0.57 million]).

 

17. Interim report

The interim report set out below has been approved by the directors.

 

 

By order of the Board

 

Company Secretary

 

Date: 6 June 2017

 

 

 

 

6 June 2017

 

The Directors

Zambeef Products PLC

Plot 4970, Manda Road

Industrial Area

Lusaka

 

Dear Sirs

 

INDEPENDENT REVIEW REPORT OF ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

Introduction

We have been instructed by the Directors of the Company to review the financial information set out on pages 21 to 52 and we have read the other information contained in the interim report and considered whether it contains any apparent misstatements or material inconsistencies with the financial information.

 

Directors' responsibilities

The interim report, including the financial information contained therein, is the responsibility of, and has been approved by the Directors. The Listing Rules of the Lusaka Stock Exchange and International Accounting Standard 34 require that the accounting policies and presentation applied to the interim figures should be consistent with those applied in preparing the preceding annual financial statements except where changes, and reasons for them, are disclosed.

 

Review of work performed

We conducted our review in accordance with guidance contained in the International Standards on Auditing. A review consists principally of making enquiry of Group management and applying analytical procedures to the financial information and underlying financial data and based thereon, assessing whether the accounting policies and presentation have been consistently applied unless otherwise disclosed. A review excludes audit procedures such as test of controls and verification of assets, liabilities and transactions. It is substantially less in scope than an audit performed in accordance with International Standards on Auditing and therefore provides a lower level of assurance than an audit. Accordingly, we do not express an audit opinion on the financial information.

 

Review conclusion

On basis of our review we are not aware of any material modifications that should be made to the consolidated financial information as presented for the six month period ended 31 March 2017.

 

 

 

Chartered Accountants

 

 

 

Christopher Mulenga (AUD/ F000178)

Name of Partner signing on behalf of the Firm

 

 

Lusaka

 

Date: 6 June 2017

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

FOR THE SIX MONTH PERIOD ENDED 31 MARCH 2017

 

 

 

Unaudited

Audited

 

 

Mar 2017

Mar 2016

Sept 2016

Group

Notes

ZMW'000s

ZMW'000s

ZMW'000s

 

 

 

 

 

Revenue

5(i)

1,161,318

1,121,605

2,376,148

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

8

(91)

17,430

13,257

Cost of sales

 

(783,603)

(693,123)

(1,513,459)

Gross profit

5(i)

377,624

445,912

875,946

Administrative expenses

 

(334,707)

(324,966)

(690,047)

Other income

 

1,243

763

1,694

Operating profit

 

44,160

121,709

187,593

Exchange losses on translating foreign currency transactions and balances

 

6,748

15,602

58,345

Finance costs

 

(45,128)

(60,357)

(111,346)

Profit before taxation

5(i)

5,780

76,954

134,592

Taxation charge

6(a)

(556)

(8,827)

(10,798)

Group profit) for the period from continued operations

 

5,224

68,127

123,794

Profit from discontinued operations

 

-

33,592

33,592

Total profit/(loss) for the period

 

5,224

101,719

157,386

 

 

 

 

 

Group profit/(loss) attributable to:

 

 

 

 

Equity holders of the parent

 

5,519

90,285

137,103

Non-controlling interest

 

(295)

11,434

20,283

 

 

5,224

101,719

157,386

Other comprehensive income

 

 

 

 

Exchange gains on translating presentational currency

 

(10,547)

(52,198)

(86,511)

Total comprehensive income for the period

 

(5,323)

49,521

70,875

 

 

 

 

 

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

 

 

 

 

Equity holders of the parent

 

(4,308)

36,692

52,292

Non-controlling interest

 

(1,015)

12,829

18,583

 

 

(5,323)

49,521

70,875

Earnings per share

 

Ngwee

Ngwee

Ngwee

Basic and diluted earnings per share from continued operations

7

1.84

22.86

41.38

Basic and diluted earnings per share from discontinued operations

7

-

13.55

13.42

Total

7

1.84

36.41

54.80

 

 

The accompanying notes form part of the financial statements.

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

FOR THE SIX MONTH PERIOD ENDED 31 MARCH 2017

 

 

 

Unaudited

Audited

 

 

Mar 2017

Mar 2016

Sept 2016

Group

Notes

USD'000s

USD'000s

USD'000s

Revenue

5(ii)

118,381

98,820

219,404

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

8

(9)

1,536

1,224

Cost of sales

 

(79,878)

(61,069)

(139,747)

Gross profit

5(ii)

38,494

39,287

80,881

Administrative expenses

 

(34,119)

(28,631)

(63,716)

Other income

 

127

67

156

Operating profit

 

4,502

10,723

17,321

Exchange losses on translating foreign currency transactions and balances

 

688

1,375

5,387

Finance costs

 

(4,600)

(5,318)

(10,281)

Profit before taxation

5(ii)

590

6,780

12,427

Taxation charge

6(f)

(57)

(778)

(997)

Group profit for the period from continued operations

 

533

6,002

11,430

Profit from discontinued operations

 

-

2,960

3,101

Total profit/(loss) for the period

 

533

8,962

14,531

 

 

 

 

 

Group profit/(loss) attributable to:

 

 

 

 

Equity holders of the parent

 

563

7,955

12,659

Non-controlling interest

 

(30)

1,007

1,872

 

 

533

8,962

14,531

Other comprehensive income

 

 

 

 

Exchange losses on translating presentational currency

 

6,617

4,973

16,909

Total comprehensive income for the period

 

7,150

13,935

31,440

 

 

 

 

 

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

 

 

 

 

Equity holders of the parent

 

7,282

12,528

29,473

Non-controlling interest

 

(132)

1,407

1,967

 

 

7,150

13,935

31,440

 

 

 

 

 

Earnings per share

 

Cents

Cents

Cents

Basic and diluted earnings per share from continued operations

7

0.19

2.02

3.82

Basic and diluted earnings per share from discontinued operations

7

-

1.19

1.24

Total

7

0.19

3.21

5.06

 

The accompanying notes form part of the financial statements.

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF MOVEMENTS IN EQUITY

FOR THE SIX MONTH PERIOD ENDED 31 MARCH 2017

 

 

Share capital

 

Share premium

 

Preference share capital

Revaluation reserve

 

Foreign exchange

translation reserve

 

Retained earnings

 

Total attributable to owners of the parent

 

Non-controlling interest

 

Total equity

 

ZMW'000s

 

ZMW'000s

 

ZMW'000s

ZMW'000s

 

ZMW'000s

 

ZMW'000s

 

ZMW'000s

 

ZMW'000s

 

ZMW'000s

At 1 October 2015

2,480

 

506,277

 

-

504,671

 

188,332

 

239,449

 

1,441,209

 

34,083

 

1,475,292

Profit for the period

-

 

-

 

-

-

 

-

 

90,285

 

90,285

 

11,434

 

101,719

Transfer of surplus depreciation

-

 

-

 

-

(6,278)

 

-

 

6,278

 

-

 

-

 

-

Consolidation of Zamhatch Limited

-

 

-

 

-

-

 

-

 

-

 

-

 

24,800

 

24,800

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange gains on translating presentational currency

-

 

-

 

-

-

 

(53,593)

 

-

 

(53,593)

 

1,395

 

(52,198)

Total comprehensive income for the period

-

 

-

 

-

(6,278)

 

(53,593)

 

96,563

 

36,692

 

37,629

 

74,321

At 31 March 2016

2,480

 

506,277

 

-

498,393

 

134,739

 

336,012

 

1,477,901

 

71,712

 

1,549,613

Profit for the period

-

 

-

 

-

-

 

-

 

46,818

 

46,818

 

8,849

 

55,667

Transfer of surplus depreciation

-

 

-

 

-

(12,628)

 

 

 

12,628

 

-

 

-

 

-

Removal of Zamhatch Limited

-

 

-

 

-

-

 

-

 

-

 

-

 

(24,800)

 

(24,800)

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

Exchange gains/(losses) on translating presentational currency

-

 

-

 

-

-

 

(31,218)

 

-

 

(31,218)

 

(3,095)

 

(34,313)

Total comprehensive income for the period

-

 

-

 

-

(12,628)

 

(31,218)

 

59,446

 

15,600

 

(19,046)

 

(3,446)

Transactions with owners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interest shares acquired

-

 

-

 

-

-

 

-

 

22,177

 

22,177

 

(60,282)

 

(38,105)

Shares issued

526

 

618,735

 

1,000

-

 

-

 

-

 

620,261

 

-

 

620,261

Total transactions with owners

526

 

618,735

 

1,000

-

 

-

 

22,177

 

642,438

 

(60,282)

 

582,156

At 30 September 2016

3,006

 

1,125,012

 

1,000

485,765

 

103,521

 

417,635

 

2,135,939

 

(7,616)

 

2,128,323

Profit for the period

-

 

-

 

-

-

 

-

 

5,519

 

5,519

 

(295)

 

5,224

Transfer of surplus depreciation

-

 

-

 

-

(9,318)

 

-

 

9,318

 

-

 

-

 

-

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange gains on translating presentational currency

-

 

-

 

-

-

 

(9,827)

 

-

 

(9,827)

 

(720)

 

(10,547)

Total comprehensive income for the period

-

 

-

 

-

(9,318)

 

(9,827)

 

14,837

 

(4,308)

 

(1,015)

 

(5,323)

At 31 March 2017

3,006

 

1,125,012

 

1,000

476,447

 

93,694

 

432,472

 

2,131,631

 

(8,631)

 

2,123,000

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF MOVEMENTS IN EQUITY

FOR THE SIX MONTH PERIOD ENDED 31 MARCH 2017

 

 

Share capital

 

Share premium

 

Preference share capital

Revaluation reserve

 

Foreign exchange

translation reserve

 

Retained earnings

 

Total attributable to owners of the parent

 

Non-controlling Interest

 

Total equity

 

 

USD'000s

 

USD'000s

 

USD'000s

USD'000s

 

USD'000s

 

USD'000s

 

USD'000s

 

USD'000s

 

USD'000s

 

At 1 October 2015

396

 

123,283

 

-

100,509

 

(161,712)

 

57,424

 

119,900

 

2,836

 

122,736

 

Profit for the period

-

 

-

 

-

-

 

-

 

7,955

 

7,955

 

1,007

 

8,962

 

Transfer of surplus depreciation

-

 

-

 

-

(553)

 

-

 

553

 

-

 

-

 

-

 

Consolidation of Zamhatch Limited

-

 

-

 

-

-

 

-

 

-

 

-

 

2,185

 

2,185

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange losses on translating presentational currency

-

 

-

 

-

-

 

4,573

 

-

 

4,573

 

400

 

4,973

 

Total comprehensive income for the period

-

 

-

 

-

(553)

 

4,573

 

8,508

 

12,528

 

3,592

 

16,120

 

At 31 March 2016

396

 

123,283

 

-

99,956

 

(157,139)

 

65,932

 

132,428

 

6,428

 

138,856

 

Transactions with owners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

-

 

-

 

-

-

 

-

 

4,704

 

4,704

 

865

 

5,569

 

Transfer of surplus depreciation

-

 

-

 

-

(1,193)

 

-

 

1,193

 

-

 

-

 

-

 

Consolidation of Zamhatch Limited

-

 

-

 

-

-

 

-

 

-

 

-

 

(2,185)

 

(2,185)

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange losses on translating presentational currency

-

 

-

 

-

-

 

12,240

 

-

 

12,240

 

(304)

 

11,936

 

Total comprehensive income for the period

-

 

-

 

-

(1,193)

 

12,240

 

5,897

 

16,944

 

(1,624)

 

15,320

 

Transactions with owners

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-controlling interest shares acquired

-

 

-

 

-

-

 

-

 

2,047

 

2,047

 

(5,565)

 

(3,518)

 

Shares issued

53

 

61,812

 

100

-

 

-

 

-

 

61,965

 

-

 

61,965

 

Total transactions with owners

53

 

61,812

 

100

-

 

-

 

2,047

 

64,012

 

(5,565)

 

58,447

 

At 30 September 2016

449

 

185,095

 

100

98,763

 

(144,899)

 

73,876

 

213,384

 

(761)

 

212,623

 

Profit for the period

-

 

-

 

-

-

 

-

 

563

 

563

 

(30)

 

533

 

Transfer of surplus depreciation

-

 

-

 

-

(950)

 

-

 

950

 

-

 

-

 

-

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange losses on translating presentational currency

-

 

-

 

-

-

 

6,719

 

-

 

6,719

 

(102)

 

6,617

 

Total comprehensive income

-

 

-

 

-

(950)

 

6,719

 

1,513

 

7,282

 

(132)

 

7,150

At 31 March 2017

449

 

185,095

 

100

97,813

 

(138,180)

 

75,389

 

220,666

 

(893)

 

219,773

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION ‑ 31 MARCH 2017

 

 

Unaudited

 

Audited

 

Notes

31 Mar 2017

 

31 Mar 2016

 

30 Sept 2016

 

 

ZMW'000s

 

ZMW'000s

 

ZMW'000s

ASSETS

 

 

 

 

 

 

Non - current assets

 

 

 

 

 

 

Goodwill

 

166,801

 

15,699

 

157,922

Property, plant and equipment

 

1,837,941

 

1,820,210

 

1,769,966

Plantation development expenditure

 

100,277

 

87,336

 

94,302

Biological assets

8

51,541

 

34,619

 

48,480

Deferred tax assets

6(e)

41,013

 

24,569

 

28,366

 

 

2,197,573

 

1,982,433

 

2,099,036

Current assets

 

 

 

 

 

 

Biological assets

8

373,280

 

370,285

 

187,026

Inventories

 

372,975

 

277,809

 

544,739

Trade and other receivables

 

131,497

 

138,408

 

113,151

Amounts due from related companies

 

2,727

 

5,569

 

10,543

Income tax recoverable

6(c)

1,569

 

1,467

 

1,759

Cash and cash equivalents

9

-

 

-

 

64,806

 

 

882,048

 

793,538

 

922,024

Total assets

 

3,079,621

 

2,775,971

 

3,021,060

EQUITY AND LIABILITIES

 

 

 

 

 

 

Capital and reserves

 

 

 

 

 

 

Share capital

 

3,006

 

2,480

 

3,006

Preference share capital

 

1,000

 

-

 

1,000

Share premium

 

1,125,012

 

506,276

 

1,125,012

Reserves

 

1,002,613

 

969,145

 

1,006,921

 

 

2,131,631

 

1,477,901

 

2,135,939

Non-controlling interest

 

(8,631)

 

71,712

 

(7,616)

 

 

2,123,000

 

1,549,613

 

2,128,323

Non - current liabilities

 

 

 

 

 

 

Interest bearing liabilities

10

233,589

 

379,957

 

261,734

Obligations under finance leases

 

33,433

 

17,582

 

31,485

Amounts due to related companies

 

-

 

64,187

 

-

Deferred liability

 

11,037

 

9,366

 

10,442

Deferred taxation

6(e)

8,630

 

7,243

 

4,039

 

 

286,689

 

478,335

 

307,700

Current liabilities

 

 

 

 

 

 

Interest bearing liabilities

10

77,306

 

94,927

 

116,223

Collateral management agreement

10

68,008

 

75,788

 

118,849

Obligations under finance leases

 

22,422

 

9,222

 

19,697

Trade and other payables

 

238,757

 

292,930

 

322,133

Amounts due to related companies

 

-

 

-

 

313

Taxation payable

6(c)

12,046

 

5,037

 

7,822

Cash and cash equivalents

9

251,393

 

270,119

 

-

 

 

669,932

 

748,023

 

585,037

Total equity and liabilities

 

3,079,621

 

2,775,971

 

3,021,060

 

The accompanying notes form part of the financial statements. The interim financial statements on pages 21 to 52 were approved by the Board of Directors on 6 June 2017 and were signed on its behalf by

)

) DIRECTORS

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION ‑ 31 MARCH 2016

 

 

Unaudited

 

Audited

 

 

31 Mar 2017

 

31 Mar 2016

 

30 Sept 2016

 

Notes

USD '000s

 

USD '000s

 

USD '000s

ASSETS

 

 

 

 

 

 

Non - current assets

 

 

 

 

 

 

Goodwill

 

17,267

 

1,407

 

15,776

Property, plant and equipment

 

190,263

 

163,101

 

176,820

Plantation development expenditure

 

10,381

 

7,826

 

9,421

Biological assets

8

5,336

 

3,102

 

4,843

Deferred tax asset

6(j)

4,246

 

2,202

 

2,834

 

 

227,493

 

177,638

 

209,694

Current assets

 

 

 

 

 

 

Biological assets

8

38,642

 

33,180

 

18,684

Inventories

 

38,610

 

24,893

 

54,419

Trade and other receivables

 

13,613

 

12,402

 

11,304

Amounts due from related companies

 

282

 

499

 

1,053

Income tax recoverable

6(h)

162

 

131

 

176

Cash and cash equivalents

9

-

 

-

 

6,474

 

 

91,309

 

71,105

 

92,110

Total assets

 

318,802

 

248,743

 

301,804

EQUITY AND LIABILITIES

 

 

 

 

 

 

Capital and reserves

 

 

 

 

 

 

Share capital

 

449

 

396

 

449

Preference share capital

 

100

 

-

 

100

Share premium

 

185,095

 

123,283

 

185,095

Reserves

 

35,022

 

8,749

 

27,740

 

 

220,666

 

132,428

 

213,384

Non-controlling interest

 

(893)

 

6,428

 

(761)

 

 

219,773

 

138,856

 

212,623

Non - current liabilities

 

 

 

 

 

 

Interest bearing liabilities

10

24,181

 

34,046

 

26,147

Obligations under finance leases

 

3,461

 

1,575

 

3,145

Amounts due to related companies

 

-

 

5,752

 

-

Deferred liability

 

1,143

 

839

 

1,043

Deferred tax liability

6(j)

893

 

649

 

403

 

 

29,678

 

42,861

 

30,738

Current liabilities

 

 

 

 

 

 

Interest bearing liabilities

10

8,003

 

8,506

 

11,611

Collateral management agreement

10

7,040

 

6,791

 

11,873

Obligations under finance leases

 

2,321

 

826

 

1,968

Trade and other payables

 

24,716

 

26,248

 

32,179

Amounts due to related companies

 

-

 

-

 

31

Taxation payable

6(h)

1,247

 

451

 

781

Cash and cash equivalents

9

26,024

 

24,204

 

-

 

 

69,351

 

67,026

 

58,443

Total equity and liabilities

 

318,802

 

248,743

 

301,804

 

The accompanying notes form part of the financial statements. The interim financial statements on pages 21 to 52 were approved by the Board of Directors on 6 June 2017 and were signed on its behalf by

)

) DIRECTORS

 

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE SIX MONTH PERIOD ENDED 31 MARCH 2017

 

Unaudited

 

Audited

 

6 months to

 

6 months to

 

Year to

 

31 Mar 2017

 

31 Mar 2016

 

30 Sept 2016

 

ZMW'000s

 

ZMW'000s

 

ZMW'000s

Cash inflow from operating activities

 

 

 

 

 

Profit before taxation

5,780

 

110,546

 

134,592

Finance costs

45,128

 

60,357

 

111,346

Loss on disposal of property, plant and equipment

-

 

-

 

1,124

Depreciation

40,810

 

36,630

 

77,784

Profit on discontinued operations

-

 

-

 

33,592

Fair value price adjustment

91

 

(17,430)

 

(13,257)

Net unrealised foreign exchange (gains)/losses

(4,525)

 

(14,738)

 

(28,626)

Earnings before interest, tax, depreciation and amortisation

87,284

 

175,365

 

316,555

Increase in biological assets

(189,315)

 

(205,546)

 

(46,308)

Decrease in inventory

171,764

 

124,271

 

(132,500)

Decrease /(increase) in trade and other receivables

(18,346)

 

47,830

 

97,078

Decrease in amount due from related companies

7,816

 

-

 

(1,650)

(Decrease)/increase in trade and other payables

(83,378)

 

(63,694)

 

(50,200)

Increase in amount due to related companies

(313)

 

11,891

 

(44,165)

Increase in deferred liability

595

 

112

 

1,188

Income tax paid

(4,368)

 

(2,371)

 

(8,850)

Net cash inflow from operating activities

(28,261)

 

87,858

 

131,148

 

 

 

 

 

 

Investing activities

 

 

 

 

 

Purchase of property, plant and equipment

(117,613)

 

(77,533)

 

(166,513)

Expenditure on plantation development

(8,848)

 

(6,512)

 

(12,259)

Movement in investments

(8,879)

 

-

 

-

Proceeds from sale of assets

-

 

623

 

-

Proceeds from the issue of shares

-

 

-

 

620,262

Purchase of shares

-

 

-

 

(175,075)

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

(135,340)

 

(83,422)

 

266,415

Net cash (outflow)/ inflow before financing

(163,601)

 

4,436

 

397,563

 

 

 

 

 

 

Financing

 

 

 

 

 

Long term loans repaid

(57,096)

 

(56,420)

 

(110,289)

(Repayment)/ receipt of short term funding

(47,410)

 

(9,492)

 

26,997

Lease finance obtained

4,965

 

656

 

16,249

Finance costs including discontinued operations

(45,128)

 

(60,357)

 

(111,346)

Net cash outflow from financing

(144,669)

 

(125,613)

 

(178,389)

(Decrease)/ increase in cash and cash equivalents

(308,270)

 

(121,177)

 

219,174

Cash and cash equivalents at beginning of year

64,806

 

(190,648)

 

(190,648)

Effects of exchange rate changes on the balance of

 

 

 

 

 

cash held in foreign currencies

(7,929)

 

41,706

 

36,280

Cash and cash equivalents at end of year

(251,393)

 

(270,119)

 

64,806

Represented by:

 

 

 

 

 

Cash in hand and at bank

56,416

 

67,740

 

95,747

Bank overdrafts

(307,809)

 

(337,859)

 

(30,941)

 

(251,393)

 

(270,119)

 

64,806

       
 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE SIX MONTH PERIOD ENDED 31 MARCH 2017

 

Unaudited

 

Audited

 

6 months to

 

6 months to

 

Year to

 

31 Mar 2017

 

31 Mar 2016

 

30 Sept 2016

 

USD'000s

 

USD'000s

 

USD'000s

Cash inflow from operating activities

 

 

 

 

 

Loss before taxation

590

 

9,740

 

12,427

Finance costs

4,600

 

5,318

 

10,281

Loss on disposal of property, plant and equipment

-

 

-

 

104

Depreciation

4,160

 

3,227

 

7,182

Profit on discontinued operations

-

 

-

 

3,101

Fair value price adjustment

9

 

(1,536)

 

(1,224)

Net unrealised foreign (gains)/ exchange losses

(461)

 

(1,299)

 

(2,643)

Earnings before interest, tax, depreciation and amortisation

8,898

 

15,450

 

29,228

Increase in biological assets

(19,298)

 

(18,110)

 

(4,276)

Decrease in inventory

17,509

 

10,949

 

(12,235)

Decrease /(increase) in trade and other receivables

(1,870)

 

4,214

 

8,949

Decrease in amount due from related companies

797

 

-

 

(137)

(Decrease)/ increase in trade and other payables

(8,499)

 

(5,612)

 

(4,636)

Increase in amount due to related companies

(32)

 

1,048

 

(4,078)

Increase in deferred liability

61

 

10

 

110

Income tax paid

(445)

 

(209)

 

(817)

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

(2,879)

 

7,740

 

12,108

 

 

 

 

 

 

Investing activities

 

 

 

 

 

Purchase of property, plant and equipment

(11,989)

 

(6,831)

 

(15,376)

Expenditure on plantation development

(902)

 

(574)

 

(1,132)

Movement in investments

(905)

 

-

 

-

Proceeds from sale of assets

-

 

55

 

-

Proceeds from the issue of shares

-

 

-

 

57,273

Purchase of shares

-

 

-

 

(16,166)

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

(13,796)

 

(7,350)

 

24,599

Net cash (outflow)/inflow before financing

(16,675)

 

390

 

36,707

Financing

 

 

 

 

 

Long term loans repaid

(5,820)

 

(4,971)

 

(10,184)

(Repayment)/ receipt of short term funding

(4,833)

 

(851)

 

2,493

Lease finance

506

 

58

 

1,500

Finance costs including discontinued operations

(4,600)

 

(5,318)

 

(10,281)

Net cash outflow from financing

(14,747)

 

(11,082)

 

(16,472)

Decrease in cash and cash equivalents

(31,422)

 

(10,692)

 

20,235

Cash and cash equivalents at beginning of year

6,474

 

(15,861)

 

(15,861)

Effects of exchange rate changes on the balance of

 

 

 

 

 

cash held in foreign currencies

(1,076)

 

2,349

 

2,100

Cash and cash equivalents at end of year

(26,024)

 

(24,204)

 

6,474

Represented by:

 

 

 

 

 

Cash in hand and at bank

5,840

 

5,783

 

9,565

Bank overdrafts

(31,864)

 

(29,987)

 

(3,091)

 

(26,024)

 

(24,204)

 

6,474

 

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2017

 

1. The Group

Zambeef Products PLC and its subsidiaries ("Group") is one of the largest agri-businesses in Zambia. The Group is principally involved in the production, processing, distribution and retailing of beef, chicken, pork, milk, dairy products, eggs, edible oils, stock feed and flour. The Group also has large row cropping operations (principally maize, soya beans and wheat), with approximately 7,971 Ha of irrigated row crops and 8,623 Ha of rain-fed/dry-land crops available for planting each year. The Group is also in the process of rolling out its West Africa expansion in Nigeria and Ghana, as well as a palm project within Zambia.

 

2. Principal accounting policies

The principal accounting policies applied by the Group in the preparation of these financial statements are set out below. These policies have been consistently applied to all the periods presented, unless otherwise stated.

 

(a) Basis of consolidation

The consolidated financial statements include the financial statements of the parent Company and its subsidiary companies made up to the end of the financial year. The results of subsidiaries acquired or disposed of during the year are included in the consolidated statement of comprehensive income from the date of their acquisition or up to the date of their disposal. Intercompany transactions and profits are eliminated on consolidation and all income and profit figures relate to external transactions only.

 

Non-controlling interests, presented as part of equity, represent the portion of a subsidiary's profit or loss and net assets that is not held by the Group. The Group attributes total comprehensive income or loss of subsidiaries between the owners of the parent and the non-controlling interests based on their respective ownership interests. Losses incurred are allocated to the non-controlling interest in equity until this value is nil, at which point any subsequent losses are allocated against the interests of the parent.

 

(b) Going Concern

At the reporting date the current portion of long term loan amounts repayable amount to ZMW167.7 million (USD17.4 million) [30 September 2016: ZMW254.8 million (USD25.5 million)]. After reviewing the available information including the Group's strategic plans and continuing support from the Group's working capital funders, the Directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. For this reason, they continue to adopt the going concern basis in preparing the financial statements. All current liabilities will be settled from the continued liquidation of stock and expected increase in income from the capital expenditure carried out.

(c) Basis of presentation

 

The information for the period ended 31 March 2017 and 31 March 2016 do not constitute statutory accounts. The figures for the year ended 30 September 2016 have been extracted from the 2016 statutory financial statements. The auditors' report on those financial statements was unqualified.

 

The financial statements are prepared in accordance with the provisions of the Companies Act and International Financial Reporting Standards (IFRS). The financial statements are presented in accordance with IAS 1 "Preparation of financial statements" (Revised 2007). The Group has elected to present the "Statement of Comprehensive income" in one statement namely the "Statement of Comprehensive Income".

 

The financial statements have been prepared under the historic cost convention, as modified by the revaluation of property, plant and equipment, and financial assets and liabilities at fair value through profit or loss.

 

The preparation of financial statements in conformity with IFRS requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the Group's accounting policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the financial statements, are disclosed in note 3.

 

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2017 (CONTINUED)

2. Principal accounting policies (continued)

(d) Foreign currencies

 

(i) Presentational and functional currency

Zambeef Products PLC as a company has ten operating branches of which nine have a historical functional currency of Zambian Kwacha (ZMW) and one (the Mpongwe Farm Branch) has a functional currency of United States Dollars (USD) being an operational branch set up during the financial year ended 30 September 2012. Management have chosen a variant on the functional currency of Mpongwe due to the following factors:

§ the majority of farm input costs (fertilizer, farming chemicals, agricultural machinery spares, etc.), which are primarily sourced from overseas, are driven by USD to ZMW exchange rate due to original prices being USD;

§ the pricing of Mpongwe's principal outputs (wheat, soya and maize) are significantly influenced by world USD denominated grain prices;

§ the capital raised attached to the acquisition of the Mpongwe assets was denominated in foreign currency;

§ the Mpongwe assets were purchased in USD;

§ upon admission and dual listing on the AIM market of the London Stock Exchange (LSE), Zambeef was required to report in USD in addition to reporting in ZMW for the LuSE listing; and

§ majority of financial liabilities associated with working capital funding and capital expenditure are sourced in USD and repayable in USD, with a substantial portion of the Company's term liabilities secured on the assets of Mpongwe.

 

In light of this, Mpongwe's assets and liabilities are translated to ZMW and consolidated with other branches of the Company for reporting and tax purposes in Zambia, with any differences arising out of translation posted as a capital reserve item and a non-distributable reserve.

 

The Group's reporting currency in Zambia is ZMW and the presentation of financial statements to Non-Zambian shareholders and for the purposes of being listed on the AIM market of the London Stock Exchange also necessitate the presentation of the financial statements in United States Dollars (USD).

 

(ii) Basis of translating presentational currency to USD for the purposes of supplementary information

Statement of comprehensive income items have been translated using the average exchange rate for the period as an approximation to the actual exchange rate. Assets and liabilities have been translated using the closing exchange rate. Any differences arising from this process have been recognised in other comprehensive income and accumulated in the foreign exchange reserve in equity.

 

Equity items have been translated at the closing exchange rate. Exchange differences arising on retranslating equity items and opening net assets have also been transferred to the foreign exchange reserve within equity.

 

The following exchange rates have been applied:

 

ZMW:USD Average Closing

exchange rate exchange rate

 

6 months ended 31 March 2016 11.35 11.16

Year ended 30 September 2016 10.83 10.01

6 months ended 31 March 2017 9.81 9.66

 

All historical financial information, except where specifically stated, is presented in Zambian Kwacha rounded to the nearest ZMW'000s and United States Dollars rounded to the nearest USD'000s.

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2017 (CONTINUED)

 

2. Principal accounting policies (continued)

(iii) Basis of translating transactions and balances

Foreign currency transactions are translated into the functional currency using the rates of exchange prevailing at the date of transactions. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at year end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognized in the statement of comprehensive income.

 

Non-operating foreign exchange gains and losses mainly arise on fluctuations of the exchange rate between United States Dollars and Zambian Kwacha. Due to the instability of the exchange rate, which may result in significant variances of foreign exchange related assets and liabilities, these gains and losses have been presented below operating profit in the statement of comprehensive income.

 

(iv) Basis of translating foreign operations

In the consolidated financial statements the financial statements of the foreign subsidiaries originally presented in their local currency have been translated into Zambian Kwacha. Assets and liabilities have been translated into Zambian Kwacha at the exchange rates ruling at the period end. Statement of comprehensive income items have been translated at an average monthly rate for the period. Any differences arising from this procedure are taken to the foreign exchange reserve.

 

The following exchange rates have been applied:

 

Average Closing

ZMW:Nigeria Naira exchange rate exchange rate

6 months ended 31 March 2016 17.92 17.62

Year ended 30 September 2016 29.09 31.47

6 months ended 31 March 2017 31.74 32.32

 

Average Closing

ZMW:Ghana Cedi exchange rate exchange rate

6 months ended 31 March 2016 0.35 0.35

Year ended 30 September 2016 0.36 0.40

6 months ended 31 March 2017 0.44 0.44

 

(e) General information and basis of preparation

The condensed interim consolidated financial statements are for the six months ended 31 March 2017 and are presented in Zambian Kwacha and United States Dollars. They have been prepared in accordance with IAS 34 Interim Financial Reporting. They do not include all of the information required in annual financial statements in accordance with IFRS and should be read in conjunction with the consolidated financial statements of the Group for the year ended 30 September 2016.

 

(f) Significant accounting policies

The interim financial statements have been prepared in accordance with the accounting policies adopted in the Group's last annual financial statements for the year ended 30 September 2016.

 

3. Critical accounting estimates and judgements

The Group makes estimates and assumptions that affect the reported amounts of assets and liabilities within the next financial year. Estimates and judgements are continually evaluated and based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

 

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2017 (CONTINUED)

 

3. Critical accounting estimates and judgements (continued)

In the process of applying the Group's accounting policies, management has made judgements in determining:

(a) the classification of financial assets;

(b) whether assets are impaired;

(c) estimation of provision and accruals;

(d) recoverability of trade and other receivables; and

(e) valuation of biological assets and inventory.

 

4. Significant events and transactions

The Group's management believes that the Group is well positioned in an improving economy. Factors contributing to the Group's strong position are:

 

(a) Growth in the Zambian economy leading to higher disposable incomes.

(b) Increase in the retail foot print of the Group.

(c) Increase in production facilities of the Group leading to higher volumes available for retail.

(d) Improvements in the management team across various areas of the Group leading to positive reinforcement of strong operational synergies.

 

Overall, the Group is in a strong position and has sufficient capital and liquidity to service its operating activities and debt. The Group's objectives and policies for managing capital credit risk and liquidity risk should be read in conjunction with the consolidated financial statements of the Group for the year ended 30 September 2015.

 

5. Segmental reporting

An operating segment is a distinguishable component of the Group that engages in business activities from which it may earn revenues and incur expenses, whose operating results are regularly reviewed by the Group's Board of Directors ('BoD') to make decisions about the allocation of resources and assessment of performance about which discrete financial information is available. Gross margin information is sufficient for the BoD to use for such purposes. The BoD reviews information regarding the operating divisions which match the main external revenues earned by the Group, and management information regarding the operating assets and liabilities of the main business divisions within the Group.

 

During the six month period to 31 March 2017, there have been no changes from prior periods in the measurement methods used to determine operating segments and reported segment profit or loss.

 

The revenues and gross profit generated by each of the Group's operating segments and segment assets are summarised as follows:

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2017 (CONTINUED)

 

5. Segmental reporting (continued)

Period ended 31 March 2017

(i) in Zambian Kwacha

 

Segment

Revenue

Gross Profit

 

ZMW'000s

ZMW'000s

Retailing - Zambia

731,070

61,432

Master Meats (Nigeria)

73,857

13,053

Master Meats (Ghana)

14,036

3,706

Retailing West Africa

87,893

16,759

Total Retailing

818,963

78,191

Beef

232,432

66,568

Chicken

149,472

32,562

Pork

126,417

18,584

Milk

86,378

16,859

Fish

30,482

5,737

Eggs

28,630

3,680

Total Cold Chain Food Production

653,811

143,990

Stock Feed

324,701

62,830

Crops - row crops

201,901

79,745

Mill

59,578

10,429

Leather

13,355

3,590

Edible oils

6,076

(1,151)

Total Other

79,009

12,868

Total

2,078,385

377,624

Less: intra/inter group Sales

(917,067)

-

Group total

1,161,318

377,624

 

 

 

Central operating costs

 

(333,464)

Operating profit

 

44,160

Foreign exchange gains

 

6,748

Finance costs

 

(45,128)

Profit before tax

 

5,780

 

 

Operating assets/(liabilities)

 

 

 

 

 

 

 

Zambeef

Retailing

Master Pork

Zampalm

Other

Total

 

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

Property plant and equipment and plantation development expenditure

1,105,237

212,287

65,705

149,980

405,009

1,938,218

Biological assets and inventories

565,505

45,835

21,651

51,541

113,264

797,796

Cash, cash equivalents and bank overdrafts

(207,229)

(82,828)

4,195

432

34,037

(251,393)

 

 

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2017 (CONTINUED)

 

5. Segmental reporting (continued)

Period ended 31 March 2017

(ii) in US Dollars

 

Segment

Revenue

Gross Profit

 

USD '000s

USD '000s

Retailing - Zambia

74,523

6,262

Master Meats (Nigeria)

7,529

1,331

Master Meats (Ghana)

1,431

378

Retailing West Africa

8,960

1,708

Total Retailing

83,483

7,971

Beef

23,693

6,786

Chicken

15,237

3,319

Pork

12,887

1,894

Milk

8,805

1,719

Fish

3,107

585

Eggs

2,918

375

Total Cold Chain Food Production

66,647

14,678

Stock Feed

33,099

6,395

Crops - row crops

20,581

8,139

Mill

6,073

1,062

Leather

1,361

366

Edible oils

619

(117)

Total Other

8,053

1,311

Total

211,863

38,494

Less: intra/inter group sales

(93,482)

-

Group total

118,381

38,494

 

 

 

Central operating costs

 

(33,992)

Operating profit

 

4,502

Foreign exchange gains

 

688

Finance costs

 

(4,600)

Profit before tax

 

590

 

Operating assets/(liabilities)

 

 

 

 

 

 

 

Zambeef

Retailing

Master Pork

Zampalm

Other

Total

 

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

Property plant and equipment and plantation development expenditure

114,414

21,976

6,802

15,526

41,926

200,644

Biological assets and inventories

58,541

4,745

2,241

5,336

11,725

82,588

Cash, cash equivalents and bank overdrafts

(21,452)

(8,574)

434

45

3,523

(26,024)

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2017 (CONTINUED)

 

 

5. Segmental reporting (continued)

Period ended 31 March 2016

(i) in Zambian Kwacha

 

Revenue

Gross Profit

Segment

ZMW'000s

ZMW'000s

Beef

249,347

89,293

Chicken

118,135

36,153

Pork

109,369

19,993

Crops - Row Crops

129,404

105,667

Stock feed

364,176

104,846

Eggs

15,672

6,275

Fish

24,267

9,229

Milk and dairy

60,114

31,301

Edible oils

40,380

23,149

Mill

49,768

11,456

Leather and shoe

17,298

3,688

Master Meats Nigeria

90,894

21,736

Master Meats Ghana

17,597

4,660

Total

1,286,421

467,446

Less: intra/inter group Sales

(164,816)

 

Group total

1,121,605

467,446

 

 

 

Central operating costs

 

(312,145)

Operating profit

 

155,301

Foreign exchange losses

 

15,602

Finance costs

 

(60,357)

Profit before taxation

 

110,546

 

 

Operating assets/(liabilities)

 

 

 

 

 

 

 

Zambeef

Retailing

Master Pork

Zampalm

Other

Total

 

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

Property plant and equipment and plantation development expenditure

1,235,271

182,986

48,330

134,474

306,485

1,907,546

Biological assets and inventories

518,925

71,296

17,858

34,619

40,015

682,713

Cash, cash equivalents and bank overdrafts

(214,158)

(77,747)

70

359

21,357

(270,119)

 

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2017 (CONTINUED)

 

5. Segmental reporting (continued)

Period ended 31 March 2016

(ii) in US Dollars

 

 

Revenue

Gross Profit

Segment

USD'000s

USD'000s

Beef

21,970

7,866

Chicken

10,408

3,185

Pork

9,636

1,761

Crops - row crops

11,401

9,310

Stock feed

32,086

9,238

Eggs

1,381

553

Fish

2,138

813

Milk and dairy

5,296

2,758

Edible oils

3,558

2,041

Mill

4,385

1,009

Leather and shoe

1,524

325

Master Meats (Nigeria)

8,008

1,915

Master Meats (Ghana)

1,550

411

Total

113,341

41,185

Less: intra/inter group sales

(14,521)

 

Group total

98,820

41,185

 

 

 

Central operating costs

 

(27,502)

Operating profit

 

13,683

Foreign exchange losses

 

1,375

Finance costs

 

(5,318)

Profit before taxation

 

9,740

 

 

Operating assets/(liabilities)

 

 

 

 

 

 

 

Zambeef

Retailing

Master Pork

Zampalm

Other

Total

 

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

Property plant and equipment and plantation development expenditure

110,687

16,397

4,331

12,049

27,463

170,927

Biological assets and inventories

46,499

6,389

1,600

3,102

3,585

61,175

Cash, cash equivalents and bank overdrafts

(19,190)

(6,967)

6

33

1,914

(24,204)

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2017 (CONTINUED)

 

5. Segmental reporting (continued)

Year ended 30 September 2016

(i) in Zambian Kwacha

 

Segment

Revenue

Gross Profit

 

ZMW'000s

ZMW'000s

Beef

476,102

169,591

Chicken

245,101

51,744

Pork

223,810

43,934

Milk and dairy

126,585

65,913

Fish

48,319

18,385

Eggs

35,837

14,345

Total Cold Chain Food Products

1,155,754

363,912

Zamhatch

54,464

32,341

Stock feed

697,572

146,291

Crops

413,391

251,860

Master Meats (Nigeria)

182,825

39,421

Master Meats (Ghana)

33,710

9,406

Total West Africa

216,535

48,827

Mill and bakery

89,243

20,571

Leather and shoes

33,037

9,216

Edible oils

92,008

2,928

Total other

214,288

32,715

Total

2,752,004

875,946

Less: intra/inter group Sales

(375,856)

 

Group total

2,376,148

875,946

 

 

 

Central operating costs and other income

 

(688,353)

Operating profit

 

187,593

Foreign exchange gains

 

58,345

Finance costs

 

(111,346)

Profit before tax

 

134,592

 

Operating assets/(liabilities)

 

 

 

 

 

 

 

 Zambeef

 Retailing

Master Pork

Zampalm

Other

Total

 

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

Property plant and equipment

1,161,484

192,846

62,521

46,159

306,956

1,769,966

Biological assets and inventories

521,212

85,922

20,414

48,480

104,649

780,677

Cash, cash equivalents and bank overdrafts

37,193

7,991

232

738

18,652

64,806

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2017 (CONTINUED)

 

5. Segmental reporting (continued)

Year ended 30 September 2016

(ii) in US Dollars

Segment

Revenue

Gross Profit

 

USD'000s

USD'000s

Beef

43,960

15,658

Chicken

22,632

4,778

Pork

20,666

4,057

Milk and dairy

11,688

6,086

Fish

4,462

1,698

Eggs

3,309

1,325

Total Cold Chain Food Products

106,717

33,602

Zamhatch

5,029

2,986

Stock feed

64,411

13,508

Crops

38,171

23,256

Master Meats (Nigeria)

16,881

3,640

Master Meats (Ghana)

3,113

869

Total West Africa

19,994

4,509

Mill and bakery

8,240

1,899

Leather and shoes

3,051

851

Edible oils

8,496

271

Total other

19,787

3,021

Total

254,109

80,881

Less: intra/inter group sales

(34,705)

 

Group total

219,404

80,881

 

 

 

Central operating costs

 

(63,560)

Operating profit

 

17,321

Foreign exchange gains

 

5,387

Finance costs

 

(10,281)

Profit before tax

 

12,427

 

Operating assets/(liabilities)

 

 

 

 

 

 

 

 Zambeef

 Retailing

Master Pork

Zampalm

Other

Total

 

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

Property plant and equipment

116,032

19,265

6,246

4,612

30,665

176,820

Biological assets and inventories

58,360

8,584

2,039

4,843

4,120

77,946

Cash, cash equivalents and bank overdrafts

3,716

798

23

74

1,863

6,474

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2017 (CONTINUED)

 

5. Segmental reporting (continued)

 

The Group's revenue from external customers and its geographic allocation of non-current assets may be summarised as follows:

 

31 Mar 2017

 

31 Mar 2016

 

30 Sept 2016

 

Revenues

Non-current assets

 

Revenues

Non-current assets

 

Revenues

Non-current assets

 

ZMW'000s

ZMW'000s

 

ZMW'000s

ZMW'000s

 

ZMW'000s

ZMW'000s

 Zambia

1,059,419

2,178,848

 

953,826

1,953,114

 

1,977,148

2,081,055

 West Africa

87,893

18,725

 

108,491

29,319

 

306,296

17,981

 Rest of world

14,006

-

 

59,288

-

 

92,704

-

 

1,161,318

2,197,573

 

1,121,605

1,982,433

 

2,376,148

2,099,036

 

 

 

31 Mar 2017

 

31 Mar 2016

 

30 Sept 2016

 

Revenues

Non-current assets

 

Revenues

Non-current assets

 

Revenues

Non-current assets

 

USD'000s

USD'000s

 

USD'000s

USD'000s

 

USD'000s

USD'000s

 Zambia

107,993

225,555

 

84,037

175,011

 

182,562

207,898

 West Africa

8,960

1,938

 

9,559

2,627

 

28,282

1,796

 Rest of world

1,428

-

 

5,224

-

 

8,560

-

 

118,381

227,493

 

98,820

177,638

 

219,404

209,694

 

 

6. Taxation

 

 

 

 

March 2017

March 2016

September 2016

Income tax expense

 

ZMW'000s

ZMW'000s

ZMW'000s

(a)

Tax charge

 

 

 

 

 

Current tax:

 

 

 

 

 

Tax charge

 

8,612

8,924

17,896

 

Deferred tax:

 

 

 

 

 

Deferred taxation (note 6(e))

 

(8,056)

(97)

(7,098)

 

Tax charge/(credit) for the period

 

556

8,827

10,798

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2017 (CONTINUED)

 

6. Taxation (continued)

 

 

 

March 2017

March 2016

September 2016

 

 

 

ZMW'000s

ZMW'000s

ZMW'000s

(b)

Reconciliation of tax charge

 

 

 

 

 

 Profit/(loss) before taxation

 

5,780

110,546

134,592

 

 Taxation on accounting profit

 

2,243

16,389

19,210

 

 Effects of:

 

 

 

 

 

Permanent differences:

 

 

 

 

 

 Disallowable expenses

 

2,372

2,478

4,304

 

Timing differences:

 

 

 

 

 

 Capital allowances and depreciation

 

(3,643)

(6,223)

(167)

 

 Livestock and crop valuations adjustment

 

2,166

(1,123)

(3,174)

 

 Other income

 

(4)

(701)

2,907

 

 Unrealised exchange gains/(losses)

 

527

(1,102)

(6,999)

 

 Unrealised tax loss

 

4,951

(794)

1,815

 

 Tax charge for the period

 

8,612

8,924

17,896

 

 

 

 

 

 

(c)

Movement in taxation account

 

 

 

 

 

Taxation payable at 1 October

 

6,233

(2,983)

(2,983)

 

Charge for the period

 

8,612

8,924

17,896

 

Arising on discontinued operation

 

-

-

-

 

Taxation paid

 

(4,368)

(2,371)

(8,850)

 

Taxation payable/(recoverable) at the end of the period

 

10,477

3,570

6,063

 

 

 

 

 

 

 

Taxation payable

 

12,046

5,037

7,822

 

Taxation recoverable

 

(1,569)

(1,467)

(1,759)

 

Taxation payable as at 30 September

 

10,477

3,570

6,063

 

(d) Income tax returns have been filed with the ZRA for the tax year ended 31 December 2015. Quarterly tax returns for the period were made on the due dates.

 

(e) Deferred taxation

 

 

 

 

March 2017

March 2016

September 2016

 

 

 

ZMW'000s

ZMW'000s

ZMW'000s

 

Represented by:

 

 

 

 

 

Biological valuation

 

14,423

8,278

9,792

 

Accelerated tax allowances

 

39,827

39,587

39,295

 

Provisions

 

(4,624)

(3,122)

(4,580)

 

Tax loss

 

(82,009)

(62,069)

(68,834)

 

 

 

(32,383)

(17,326)

(24,327)

 

Analysis of movement:

 

 

 

 

 

Asset as at 1 October

 

(24,327)

(17,229)

(17,229)

 

Charge to profit and loss account (note 6(a))

 

(8,056)

(97)

(7,098)

 

(Asset)/liability as at the end of the period

 

(32,383)

(17,326)

(24,327)

 

Deferred tax asset

 

(41,013)

(24,569)

(28,366)

 

Deferred tax liability

 

8,630

7,243

4,039

 

 

 

(32,383)

(17,326)

(24,327)

 

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2017 (CONTINUED)

 

6. Taxation (continued)

 

 

Income tax expense

 

March 2017

March 2016

September 2016

 

 

USD'000s

USD'000s

USD'000s

(f)

Tax charge

 

 

 

 

 

 

 

 

 

 

 

Current tax:

 

 

 

 

 

Tax charge

 

878

786

1,652

 

Deferred tax:

 

 

 

 

 

Deferred taxation (note 6(j))

 

(821)

(8)

(655)

 

Tax (credit)/charge for the period

 

57

778

997

 

 

 

 

 

 

(g)

Reconciliation of tax charge

 

 

 

 

 

 Profit/(loss) before taxation

 

589

9,740

12,427

 

 Taxation on accounting profit

 

229

1,444

1,774

 

 Effects of:

 

 

 

 

 

Permanent differences:

 

 

 

 

 

 Disallowable expenses

 

242

220

397

 

Timing differences:

 

 

 

 

 

 Capital allowances and depreciation

 

(371)

(548)

(15)

 

 Livestock and crop valuations adjustment

 

219

(99)

(293)

 

 Other income

 

-

(62)

268

 

 Unrealised exchange (gains/losses

 

54

(99)

(646)

 

 Unrealised tax loss

 

505

(70)

167

 

 Tax charge for the period

 

878

786

1,652

 

 

 

 

 

 

(h)

 Movement in taxation account

 

 

 

 

 

Taxation payable at 1 October

 

605

(248)

(248)

 

Charge for the year

 

878

786

1,652

 

Taxation paid

 

(445)

(209)

(817)

 

Foreign exchange

 

47

(9)

18

 

Taxation payable as at the end of the period

 

1,085

320

605

 

 

 

 

 

 

 

Taxation payable

 

1,247

451

781

 

Taxation recoverable

 

(162)

(131)

(176)

 

Taxation payable as at 30 September

 

1,085

320

605

 

(i) Income tax returns have been filed with the ZRA for the year 31 December 2015. Quarterly tax returns for the period were made on the due dates.

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2017 (CONTINUED)

 

6. Taxation (continued)

 

 

 

 

March 2017

March 2016

September 2016

(j)

Deferred taxation

 

USD'000s

USD'000s

USD'000s

 

Represented by:

 

 

 

 

 

Biological valuation

 

1,493

742

978

 

Accelerated tax allowances

 

4,123

3,547

3,926

 

Provisions

 

(479)

(280)

(458)

 

Tax loss

 

(8,490)

(5,562)

(6,877)

 

 

 

(3,353)

(1,553)

(2,431)

 

Analysis of movement:

 

 

 

 

 

Liability as at 1 October

 

(2,431)

(1,433)

(1,433)

 

Charge to profit and loss account (note 6(f))

 

(821)

(8)

(655)

 

Foreign exchange

 

(101)

(112)

(343)

 

(Asset)/liability as at the end of period

 

(3,353)

(1,553)

(2,431)

 

 

 

 

 

 

 

Deferred tax asset

 

(4,246)

(2,202)

(2,834)

 

Deferred tax liability

 

893

649

403

 

 

 

(3,353)

(1,553)

(2,431)

7. Earnings per share

Basic and diluted earningsper share have been calculated in accordance with IAS 33 which requires that earnings should be based on the net profit or loss attributable to ordinary shareholders and the weighted average number of ordinary shares in issue during the period.

 

The calculation of the basic and diluted earnings per share is based on the earnings attributable to ordinary shareholders divided by the weighted average number of shares in issue during the period.

 

The calculation of the basic and diluted earnings/(loss) per share is shown below:

 

 

Mar 2017

 

Mar 2016

 

Sept 2016

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

 

ZMW'000s

USD '000s

 Basic earnings per share

 

 

 

 

 

 

 

 

Profit for the period

5,519

563

 

90,285

7,955

 

137,103

12,659

 

 

 

 

 

 

 

 

 

Weighted average number of ordinary shares for the purposes of basic and diluted earnings per share

300,580

300,580

 

247,978

247,978

 

250,170

250,170

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per share (Ngwee & US Cents)

1.84

0.19

 

36.41

3.21

 

54.80

5.06

From continued operations

1.84

0.19

 

22.86

2.02

 

41.38

3.82

From discontinued operations

-

-

 

13.55

1.19

 

13.42

1.24

 

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2017 (CONTINUED)

 

8. Biological assets

 

(a) 31 March 2017

Biological assets comprise standing crops, feedlot and standing cattle, dairy cattle, pigs, chickens and palm oil plantation. At 31 March 2017 there were 9,255 cattle (6,865 feedlot cattle, nil standing cattle and 2,390 dairy cattle) and 618,235 chickens (343,184 layers and 275,051 broilers), and 4,668 pigs. A total of 9,307 feedlot cattle, 315 dairy cattle, 4,812 pigs and 3,463,400 chickens were culled during the period. The palm plantation is in developmental stage with current plantation size of 2,911 hectares.

 

(i) in Zambian Kwacha

 

 

As at

Increase due to

Gains arising

Gains arising

Decrease due to

As at 31

 

1 October 2016

purchases

from fair value

from fair value

harvest/

Mar 2017

 

 

 

attributable to

attributable to

transferred

 

 

 

 

physical changes

price changes

to inventory

 

 

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

Standing Crops

60,377

137,602

266,533

-

(201,901)

262,611

Feedlot cattle

52,871

68,858

28,648

-

(114,831)

35,546

Dairy Cattle

46,103

12,670

1,570

-

(16,659)

43,684

Pigs

4,034

5,029

1,440

(91)

(6,570)

3,842

Chickens

23,641

141,464

7,910

-

(145,418)

27,597

Palm Plantation

48,480

3,061

-

-

-

51,541

Total

235,506

368,684

306,101

(91)

(485,379)

424,821

Less: non-current biological assets

(48,480)

(3,061)

-

-

-

(51,541)

Total

187,026

365,623

306,101

(91)

(485,379)

373,280

 

(ii) in US Dollars

 

As at 1

October 2016

Foreign

exchange

Increase

due to

purchases

Gains arising

From fair value attributable to physical changes

Gains arising

from fair value attributable to price changes

Decrease due to

 to harvest/ transferred to inventory

As at

31 March

2017

 

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

Standing Crops

6,031

539

14,027

27,170

-

(20,581)

27,186

Feedlot cattle

5,282

164

7,019

2,920

-

(11,705)

3,680

Dairy Cattle

4,606

163

1,292

160

-

(1,698)

4,523

Pigs

403

14

513

147

(9)

(670)

398

Chickens

2,362

92

14,420

806

-

(14,825)

2,855

Palm Plantation

4,843

180

313

-

-

-

5,336

Total

23,527

1,152

37,584

31,203

(9)

(49,479)

43,978

Less: non-current biological assets

(4,843)

(180)

(313)

-

-

-

(5,336)

Total

18,684

972

37,271

31,203

(9)

(49,479)

38,642

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2016 (CONTINUED)

 

8. Biological assets (continued)

 

(b) 31 March 2016

Biological assets comprise standing crops, feedlot and standing cattle, dairy cattle, pigs, chickens and palm oil plantation. At 31 March 2016 there were 8,235 cattle (6,027 feedlot cattle, nil standing cattle and 2,208 dairy cattle) and 289,955 chickens (204,316 layers and 85,639 broilers), and 4,694 pigs. A total of 14,784 feedlot cattle, 514 dairy cattle, 4,471 pigs and 3,313,494 chickens were culled during the period. The palm plantation is in developmental stage with current plantation size of 2,623 hectares.

 

(i) in Zambian Kwacha

 

 

As at 1 Oct 2015

Increase due to purchases

Gains/(losses) arising from fair value attributable to physical changes

Gains arising from fair value attributable to price changes

Decrease due to harvest/ transferred to inventory

As at

31 March 2016

 

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

Standing Crops

38,940

140,645

244,298

(5,596)

(148,784)

269,503

Feedlot cattle

53,189

60,761

21,868

-

(104,349)

31,469

Dairy Cattle

50,361

14,010

(760)

-

(14,821)

48,790

Pigs

3,383

5,038

1,036

-

(5,687)

3,770

Chickens

9,319

98,832

2,187

23,026

(116,611)

16,753

Palm Plantation

34,006

613

-

-

-

34,619

Total

189,198

319,899

268,629

17,430

(390,252)

404,904

Less: non-current biological assets

(34,006)

(613)

-

-

-

(34,619)

Total

155,192

319,286

268,629

17,430

(390,252)

370,285

 

(ii) in US Dollars

 

 

As at 1 Oct 2015

Foreign exchange

Increase due to purchases

Gains/(losses) arising from fair value attributable to physical changes

Gains arising from fair value attributable to price changes

Decrease due to harvest/ transferred to inventory

As at 31 March 2016

 

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

Standing Crops

3,239

596

12,392

21,524

(493)

(13,109)

24,149

Feedlot cattle

4,425

309

5,353

1,927

-

(9,194)

2,820

Dairy Cattle

4,190

320

1,234

(67)

-

(1,306)

4,372

Pigs

282

22

444

91

-

(501)

338

Chickens

775

71

8,708

193

2,029

(10,274)

1,501

Palm Plantation

2,829

219

54

-

-

-

3,102

Total

15,740

1,537

28,185

23,668

1,536

(34,383)

36,282

Less: non-current biological assets

(2,829)

(219)

(54)

-

-

-

(3,102)

Total

12,911

1,318

28,131

23,668

1,536

(34,383)

33,180

 

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2017 (CONTINUED)

 

8. Biological assets (continued)

 

(c) 30 September 2016

Biological assets comprise standing crops, feedlot and standing cattle, dairy cattle, pigs, chickens and palm oil plantation. At 30 September 2016 there were 12,536 cattle (10,191 feedlot cattle and 2,345 dairy cattle) and 628,633 chickens (418,316 layers and 210,317 broilers), and 4,784 pigs. A total of 32,015 feedlot cattle, 679 dairy cattle, 9,065 pigs and 6,935,909 chickens were culled during the year. The palm plantation is in developmental stage with current plantation size of 2,765 hectares.

 

(i) in Zambian Kwacha

 

 

As at 1

Increase due to

Gains/(losses) arising

Gains arising

Decrease due to

As at 30

 

October 2015

purchases

from fair value

from fair value

harvest/

Sept 2016

 

 

 

attributable to

attributable to

transferred

 

 

 

 

physical changes

price changes

to inventory

 

 

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

Standing Crops

38,940

267,586

121,993

12,587

(380,729)

60,377

Feedlot Cattle

53,189

166,603

45,850

-

(212,771)

52,871

Dairy Cattle

50,361

29,208

(1,638)

-

(31,828)

46,103

Pigs

3,383

10,138

1,523

670

(11,680)

4,034

Chickens

9,319

240,274

81,741

-

(307,693)

23,641

Palm oil plantation

34,006

15,340

-

-

(866)

48,480

Total

189,198

729,149

249,469

13,257

(945,567)

235,506

Less: Non-current biological assets

(34,006)

(15,340)

-

-

866

(48,480)

Total

155,192

713,809

249,469

13,257

(944,701)

187,026

 

(ii) in US Dollars

 

 

As at 1 October 2015

Foreign exchange

Increase due to purchases

Gains/ (losses) arising from fair value

attributable to physical changes

Gains arising from fair value attributable to price changes

Decrease due to harvest / transferred to inventory

As at 30 September 2016

 

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

Standing Crops

3,239

813

24,708

11,264

1,162

(35,155)

6,031

Feedlot Cattle

4,425

886

15,383

4,234

-

(19,646)

5,282

Dairy Cattle

4,190

809

2,697

(151)

-

(2,939)

4,606

Pigs

282

61

936

141

62

(1,079)

403

Chickens

775

264

22,186

7,548

-

(28,411)

2,362

Palm oil plantation

2,829

678

1,416

-

-

(80)

4,843

Total

15,740

3,511

67,326

23,036

1,224

(87,310)

23,527

Less: Non-current biological assets

(2,829)

(678)

(1,416)

-

-

80

(4,843)

Total

12,911

2,833

65,910

23,036

1,224

(87,230)

18,684

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2017 (CONTINUED)

9. Cash and cash equivalents

 

 

March 2017

 

March 2016

 

September 2016

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

Cash in hand and at bank

56,416

5,840

 

64,539

5,783

 

95,747

9,565

Bank overdrafts

(307,809)

(31,864)

 

(334,658)

(29,987)

 

(30,941)

(3,091)

 

(251,393)

(26,024)

 

(270,119)

(24,204)

 

64,806

6,474

 

(a) Banking facilities

 

The Group has overdraft facilities totalling ZMW35.137 million (2016: ZMW35.137 million) and USD5.1 million (2016: USD5.1 million) with Citibank Zambia Limited. The Citibank overdrafts bear interest rates of 2.5 per cent. above the 182 day Treasury Bill for the Kwacha facility and 1 year USD LIBOR rate plus 5.5 per cent. for the USD facility.

 

The Group has overdraft facilities totalling ZMW30 million (2016: ZMW30 million) and USD2 million (2016: USD2 million) with Standard Chartered Bank Zambia Plc. The Standard Chartered Bank overdrafts bear interest rates of Bank of Zambia Policy rate plus 12 per cent. on the Kwacha facilities and 1 month USD LIBOR rate plus 6 per cent on the USD facilities.

 

The Group has overdraft facilities totalling ZMW98.3 million (2016: ZMW98.3 million) and no USD facility (2016: USDnil million) with Zanaco Bank Plc. The Zanaco Bank overdraft bears an interest rate of Bank of Zambia Policy rate plus 11.5 per cent. on the Kwacha facility.

 

The Group has overdraft facilities totalling ZMW54.7 million (2016: ZMW42 million) and USD6.3 million (2016: USD6.3 million) with Stanbic Bank Zambia Limited. The Stanbic Bank overdrafts bear interest rate of Bank of Zambia Policy rate plus 13.5 per cent. on the Kwacha facility and 3 month USD LIBOR rate plus 5.92 per cent. on the USD facility.

 

(b) Bank overdrafts

 

March 2017

 

March 2016

 

September 2016

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

Bank overdrafts represented by:

 

 

 

 

 

 

 

 

Zanaco Bank PLC

(85,398)

(8,840)

 

(96,032)

(8,604)

 

(14,753)

(1,474)

Citibank Zambia Limited

(71,690)

(7,422)

 

(85,402)

(7,653)

 

(1,999)

(200)

Stanbic Bank Zambia Limited

(100,942)

(10,449)

 

(108,120)

(9,688)

 

(14,189)

(1,417)

Standard Chartered Bank Zambia PLC

(49,779)

(5,153)

 

(45,104)

(4,042)

 

-

-

 

(307,809)

(31,864)

 

(334,658)

(29,987)

 

(30,941)

(3,091)

 

(i) The Zambeef Products Plc Company bank overdrafts are secured by a first floating charge/ debenture over all the assets of the Company. The floating charge/ debenture ranks pari passu between Standard Chartered Bank Zambia Plc (USD5 million), Citibank Zambia Limited (USD10 million and ZMW 8 million), Zanaco Bank Plc (USD4 million and ZMW58 million), and Stanbic Bank Zambia Limited (ZMW112.5 million).

 

All overdrafts are annual revolving facilities.

 

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2017 (CONTINUED)

 

10. Interest bearing liabilities

 

 

31 Mar 2017

 

31 Mar 2016

 

30 September 2016

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

 

ZMW'000s

USD'000s

DEG - Deutsde Investitious

GUD Entwicklungsgesellschift MBH (note (a))

99,643

10,315

 

171,473

15,365

 

128,228

12,810

 

 

Zanaco Bank Plc (note (b))

26,571

2,751

 

33,214

2,975

 

33,214

3,318

International Finance Corporation (note (d))

184,681

19,118

 

256,463

22,981

 

216,515

21,630

Standard Chartered Bank Zambia PLC (note (c))

68,008

7,040

 

89,522

8,022

 

118,849

11,873

 

378,903

39,224

 

550,672

49,343

 

496,806

49,631

Less: short term portion of long term funding (repayable within next 12 months)

(145,314)

(15,043)

 

(170,715)

(15,297)

 

(235,072)

(23,484)

 

233,589

24,181

 

379,957

34,046

 

261,734

26,147

 

 

 

 

 

 

 

 

 

(a) (i) DEG Term Loan 2

The Group has a loan facility of USD1.795 million (2016: USD5.365 million and original amount of USD25 million) from DEG. Interest on the loan is 4.55 per cent. above the 6 month USD LIBOR rate per annum payable six-monthly in arrears. The principal is repayable in 14 bi-annual instalments of USD1,785,000 commencing November 2010 and expiring in May 2017.

 

The USD25 million DEG term loan is secured by:

• First ranking legal mortgage over Farm No. 4906, Lot No. 18835/M and Lot No. 18836/M (Sinazongwe farm); and

• First ranking legal mortgage over Farm No. 10097, Farm No. R/E 5063 and Lot No. 8409/M (Chiawa farm).

 

(ii) DEG Term Loan 3

The group obtained a loan facility of USD8.25 million (2016: USD:10 million and original amount of USD10 million). Interest on the loan is 4.25 per cent. above the 6 month USD LIBOR rate per annum payable 6 monthly in arrears. The capital is repayable in 14 biannual instalments of USD710,000 commencing May 2016 and expiring in November 2022.

 

The USD10 million DEG term loan is secured by:

• Second ranking legal mortgage over Farm No. 4906, Lot No. 18835/M and Lot No. 18836/M (Sinazongwe farm); &

• Second ranking legal mortgage over Farm No. 10097, Farm No. R/E 5063 and Lot No. 8409/M (Chiawa farm).

 

(b) Zanaco Bank Plc

The Group has a loan facility of ZMW33.2 million (2016: ZMW33.2 million) with Zanaco Bank Plc. Interest on the loan is 13.5 per cent. above the Bank of Zambia policy rate per annum payable monthly in arrears. The principal is repayable in 7 annual instalments of ZMW6,642,857 commencing December 2014 and expiring in December 2020.

 

The loan is secured by a first ranking legal mortgage over Stand No. 4970, Industrial Area, Lusaka (Head Office).

 

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2017 (CONTINUED)

 

10. Interest bearing liabilities (continued)

 

(c) Standard Chartered Bank Zambia Plc

The Group has structured agricultural facilities with an annual revolving limit totalling USD20 million (2016: USD15 million) with Standard Chartered Bank Zambia Plc. The purpose of the facilities is the financing of wheat, soya beans, and maize under collateral management agreements and is for 270 days. The balance on the facilities at period end was USD7.04 million (2016: USD6.79 million). Interest on the facilities is 3 month USD LIBOR rate plus 5.5 per cent. per annum calculated on the daily overdrawn balances.

 

(d) International Finance Corporation Loan

 

(i) International Finance Corporation Loan 1

The Group has a loan facility of USD2.76 million (USD0.636 million in Zambia and USD0.284 million in Nigeria) [2016: USD1.909 million in Zambia and USD0.851 million in Nigeria and original amount of USD10 million] from IFC. Interest on the loan is 4.75 per cent. above the 6 month USD LIBOR rate per annum payable six-monthly in arrears. The principal is repayable in 11 equal bi-annual instalments of USD636,364 (Zambeef) and USD283,634 (Nigeria) commencing June 2012 and expiring in June 2017.

 

The portion of the loan attributable to Zambia is secured through a first ranking legal mortgage over Plot 9070, 9071 and 9074, off Mumbwa Road, Lusaka, (Novatek stock feed premises) and the portion of the loan attributable to the Nigerian operations is secured by a floating charge over all assets of Master Meat and Agro Production Co of Nigeria Limited and a parental guarantee from Zambeef Products PLC.

 

(ii) International Finance Corporation Loan 2

The company has a loan facility of USD14.483 million and ZMW35.917 (2016: USD17.241 million in USD and ZMW42.759 million). Interest on the loan is 4.75 per cent. above the 6 month USD LIBOR rate per annum for the USD facility and 4.45 per cent. above the 91 day Treasury Bill rate plus a variable swap margin for the Kwacha facility payable quarterly in arrears. The principal is repayable in 29 equal quarterly instalments of USD689,655 and ZMW1,710,345 commencing June 2015 and expiring in June 2022.

 

The loan is secured through a first ranking legal mortgage over Farm No. 4450, 4451 & 5388 (Mpongwe farm).

 

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2017 (CONTINUED)

 

 

11. Events subsequent to reporting date

There has not arisen since the end of the 6 months period any item, transaction or event of a material and unusual nature likely, in the opinion of the directors of the Company, to affect substantially the operations of the economic entity, the results of those operations or the state of affairs of the economic entity in the subsequent financial years.

 

12. Fair value measurement

Fair value measurement of financial instruments

Financial assets and financial liabilities measured at fair value in the statement of financial position are grouped into three Levels of a fair value hierarchy. The three Levels are defined based on the observability of significant inputs to the measurement, as follows:

 

· Level 1: quoted prices (unadjusted) in active markets for identical assets or liabilities

· Level 2: inputs other than quoted prices included within Level 1 that are observable for the asset or liability, either directly or indirectly

· Level 3: unobservable inputs for the asset or liability.

 

The following table shows the Levels within the hierarchy of financial assets and liabilities measured at fair value on a recurring basis at 31 March 2017 and 30 September 2016.

 

 

31 March 2017

Level 1

ZMW'000

Level 2

ZMW'000

Level 3

ZMW'000

Total

ZMW'000

Financial Assets

 

 

 

 

Other forwards exchange contracts inventory (CMA)

 

-

 

68,008

 

-

68,008

Total Assets

-

68,008

-

68,008

 

 

 

 

 

Financial Liabilities

 

 

 

 

US-dollar loans

-

-

(245,825)

(245,825)

Total Liabilities

-

-

(245,825)

(245,825)

 

 

 

 

 

Net fair value

-

68,008

(245,825)

(177,817)

 

 

30 September 2016

Level 1

ZMW'000

Level 2

ZMW'000

Level 3

ZMW'000

Total

ZMW'000

Financial Assets

 

 

 

 

Other forwards exchange contracts inventory (CMA)

 

-

 

118,849

 

-

118,849

Total Assets

-

118,849

-

118,849

 

 

 

 

 

Financial Liabilities

 

 

 

 

US-dollar loans

-

-

(377,957)

(377,957)

Total Liabilities

-

-

(377,957)

(377,957)

 

 

 

 

 

Net fair value

-

118,849

(377,957)

(259,108)

 

 

31 March 2017

Level 1

USD'000

Level 2

USD'000

Level 3

USD'000

Total

USD'000

Financial Assets

 

 

 

 

Other forwards exchange contracts inventory (CMA)

 

-

 

7,040

 

-

 

7,040

Total Assets

-

7,040

-

7,040

 

 

 

 

 

Financial Liabilities

 

 

 

 

US-dollar loans

-

-

(25,448)

(25,448)

Total Liabilities

-

-

(25,448)

(25,448)

 

 

 

 

 

Net fair value

-

7,040

(25,448)

(18,408)

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2017 (CONTINUED)

 

12. Fair value measurement (continued)

 

 

30 September 2016

Level 1

USD'000

Level 2

USD'000

Level 3

USD'000

Total

USD'000

Financial Assets

 

 

 

 

Other forwards exchange contracts inventory (CMA)

 

-

 

11,873

 

-

 

11,873

Total Assets

-

11,873

-

11,873

 

 

 

 

 

Financial Liabilities

 

 

 

 

US-dollar loans

-

-

(37,758)

(37,758)

Total Liabilities

-

-

(37,758)

(37,758)

 

 

 

 

 

Net fair value

-

11,873

(37,758)

(25,885)

 

 

There were no transfers between Level 1 and Level 2 in 2017 or 2016.

 

Measurement of fair value of financial instruments

The Group's finance team performs valuations of financial items for financial reporting purposes, including Level 3 fair values, in consultation with third party valuation specialists for complex valuations. Valuation techniques are selected based on the characteristics of each instrument, with the overall objective of maximising the use of market-based information. The finance team reports directly to the Chief Financial Officer (CFO) and to the audit committee.

 

Valuation processes and fair value changes are discussed among the audit committee and the valuation team at least every year, in line with the Group's reporting dates. The valuation techniques used for instruments categorised in Levels 2 and 3 are described below:

 

Foreign currency forward contracts (Level 2)

The Group's foreign currency forward contracts are not traded in active markets. These have been fair valued using observable forward exchange rates and interest rates corresponding to the maturity of the contract. The effects of non-observable inputs are not significant for foreign currency forward contracts.

 

US-dollar loans (Level 2)

The fair values of the US-dollar loans are estimated using a discounted cash flow approach, which discounts the contractual cash flows using discount rates derived from observable market interest rates of similar loans with similar risk. The interest rate used for this calculation is 4.81% (2016: 4.81%).

 

Contingent consideration (Level 3)

The group did not have any contingent consideration during the year.

 

Fair value measurement of non-financial assets

The following table shows the Levels within the hierarchy of non-financial assets measured at fair value on a recurring basis at 31 March 2017 and 30 September 2016:

 

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2017 (CONTINUED)

 

13. Fair value measurement (Continued)

 

 

 

31 March 2017

Level 1

ZMW'000

Level 2

ZMW'000

Level 3

ZMW'000

Total

ZMW'000

Property, plant and equipment:

 

 

 

 

Land held for production in Zambia

-

397,316

-

397,316

Office building in Zambia

-

28,091

-

28,091

 

 

 

 

 

 

30 September 2016

Level 1

ZMW'000

Level 2

ZMW'000

Level 3

ZMW'000

Total

ZMW'000

Property, plant and equipment:

 

 

 

 

Land held for production in Zambia

-

397,060

-

397,060

Office building in Zambia

-

18,666

-

18,666

 

 

 

 

 

 

31 March 2017

Level 1

USD'000

Level 2

USD'000

Level 3

USD'000

Total

USD'000

Property, plant and equipment:

 

 

 

 

Land held for production in Zambia

-

41,130

-

41,130

Office building in Zambia

-

2,908

-

2,908

 

 

 

 

 

 

30 September 2016

Level 1

USD'000

Level 2

USD'000

Level 3

USD'000

Total

USD'000

Property, plant and equipment:

 

 

 

 

Land held for production in Zambia

-

39,666

-

39,666

Office building in Zambia

-

1,865

-

1,865

 

 

 

 

 

 

 

Fair value of the Group's main property assets is estimated based on appraisals performed by independent, professionally-qualified property valuers. Fairworld Properties Limited. The significant inputs and assumptions are developed in close consultation with management. The valuation processes and fair value changes are reviewed by the Board of Directors and audit committee at each reporting date.

 

Further information is set out below.

 

Land held for production in Zambia (Level 2)

Land has been valued using the direct comparison method. This method has been adopted as the most appropriate for the purpose of this valuation as there are enough comparisons available on the open market for land. The land was revalued on 30 September 2013.

 

The significant unobservable input is the adjustment for factors specific to the land in question. The extent and direction of this adjustment depends on the number and characteristics of the observable market transactions in similar properties that are used as the starting point for valuation. Although this input is a subjective judgement, management considers that the overall valuation would not be materially affected by reasonably possible alternative assumptions.

 

The fair values of the office buildings are estimated by using the direct comparison method. This method has been adopted as the most appropriate for the purpose of this valuation as there are enough comparisons available on the open market for buildings.

 

 

 

 

 

 

 

 

 

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR DQLFBDQFZBBX
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.