Roundtable Discussion; The Future of Mineral Sands. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksZambeef Prod. Regulatory News (ZAM)

Share Price Information for Zambeef Prod. (ZAM)

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

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Interim Results

8 Jun 2016 07:12

RNS Number : 5637A
Zambeef Products PLC
08 June 2016
 

8 June 2016

 

 

Zambeef Products plc

("Zambeef" or "the Group")

 

SIGNIFICANT OPERATIONAL IMPROVEMENT SHOWS STRENGTH OF ZAMBEEF'S CORE BUSINESS

 

Unaudited Results for the Six Months ended 31 March 2016

 

Zambeef (AIM: ZAM), the fully integrated agri-business with operations in Zambia, Nigeria and Ghana, announces its results for the six month period ended 31 March 2016.

 

 

Key Financial Highlights:

 

USD (m)

H1 2016

USD (m)

H1 2015

Revenue

98.82

102.14

Gross Profit

41.19

44.62

Admin Expenses

(27.50)

(36.66)

Operating Profit

13.68

7.96

Finance costs

(5.32)

(4.14)

Exchange gain / (losses)

1.38

(7.61)

Profit / (loss) before tax

9.74

(3.79)

Adjusted profit / (loss) before tax

8.44

(0.31)

Tax

(0.78)

(0.60)

Profit from discontinued operations

-

1.03

Profit after tax

8.96

(3.36)

EBITDA

15.45

11.64

EBITDA Margin

15.64%

11.4%

Operating Profit Margin

13.85%

7.8%

Cost to income ratio

24.56%

31.5%

 

 

Highlights:

 

· Significant improvement in operational performance, driven by:

o Continued focus on the core business: production, processing, distribution and retailing of cold chain food products

o Aggressive expansion of the retail network

o Effective cost control

 

· Operating profit increased over 200% to ZMW 155.3m (2015: ZMW 51.4m), an increase of 72% in USD terms to USD 13.7m (2015: USD 8.0m)

 

· Final settlement reached with the Zambian Revenue Authority (ZRA) over the historical disputed Zamanita tax liability, leading to a write-back to the Profit and Loss Account of approximately ZMW34 million (USD3.5 million)

 

· Investment of ZMW 84 Million (USD7.4million) in the Zamhatch breeder farm and new stock feed facility, eliminating supply bottlenecks in the egg, pork, beef and chicken divisions and expanding the retail store network

 

· Two new macro outlet stores opened during the period and a further two stores have been upgraded and renovated to Zambeef macro outlet standards. A further five sites are currently under construction and another five sites have been acquired and are awaiting planning permission

 

· The Group continued to benefit from its concession agreement with Shoprite for in-store Meat Market butcheries in Zambia and West Africa. Shoprite has expanded with seven new stores in Zambia and West Africa. A further seven Shoprite stores are due to open before the end of the year

 

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

 

 

 

 

"The excellent interim operating performance, achieved within a challenging macro-economic environment, is a tribute to the hard work, skill, dedication and professionalism of all management and staff. I would like to register our gratitude. Their efforts, driven by the Board's clear strategic focus, will enable Zambeef to achieve its vision of becoming a major provider of cold chain food products to Zambia and the region.

 

"With the strong focus on the retailing operations, Zambeef is confident that this robust performance will continue, demonstrating the resilience of the Group's business model. As a consequence of this strong operational performance, the Board is confident of meeting full year expectations."

 

 

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

Joanna Scott

Raymond Greaves

Powerscourt

Tel: +44 (0)20 7250 1446

Nick Dibden

Sophie Moate

Nick Brown

 

 

About Zambeef Products Plc

Zambeef Products Plc is the largest integrated agribusiness and food processor in Zambia, involved in the primary production, processing, distribution and retailing of beef, chickens, pork, milk, eggs, dairy products, fish, flour and stock feed throughout Zambia. The Group has one of the largest cereal row cropping operations in Africa, with a total of 24,174 hectares planted during FY2015. The group is also in the process of rolling out its West Africa expansion in Nigeria and Ghana.

 

The Group has approximately 6,200 employees.

 

Further information can be found on www.zambeefplc.com

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

INTERIM CONSOLIDATED FINANCIAL STATEMENTS - 31 MARCH 2016

 

 

CHAIRMAN'S REPORT

 

Overview

 

I am pleased to report that the six-month period ended 31st March 2016 has seen the continuation of the improved operational performance reported in last year's Annual Financial Statements. This has been brought about by:

 

· Continued focus on Zambeef's strategic core business: the production, processing, distribution and retailing of its cold chain food products;

· Aggressive expansion of its retail network;

· Effective cost control throughout the Group.

 

As a result, operating profit has increased three-fold in Zambian Kwacha terms (72 per cent in US Dollar terms), from ZMW51.4 million to ZMW155.3 million (USD8.0 million to USD13.7million). Administrative costs as a percentage of turnover dropped to 24.6 per cent compared with 31.5 per cent in the same period in 2015, resulting in profit after tax of ZMW101.7 million (USD9 million), compared with a loss after tax in 2015 of ZMW21.7 million (USD3.4 million).

 

These results have been helped by the final settlement reached with the Zambian Revenue Authority (ZRA) over the historical disputed Zamanita tax liability, leading to a write-back to the Profit and Loss Account of approximately ZMW34 million (USD3.5 million).

 

Operating Environment

 

The global economic slowdown and decrease in demand for commodities such as copper, led to a lower Zambian GDP growth rate of 5 per cent in 2015 (5.6 per cent for 2014). This decline is expected to continue to around 3.3% for 2016 before increasing again in 2017.

 

After a highly volatile performance in the 2015 financial year, the Zambian Kwacha has shown stability during the period under review closing at ZMW11.16/USD on 31st March 2016 compared with ZMW12.02/USD at 30th September 2015. However, the average rate for the half-year was ZMW11.35/USD, compared with ZMW6.46/USD in 2015, which has had a significant negative impact on the Group's US Dollar turnover and gross profit growth comparisons against last year, for this period.

 

Inflation rates in Zambia have been running in single digits for a number of years. In the first half of this financial year we saw a rapid increase in inflation peaking at 22.9% in April 2016 before beginning to reduce. This has impacted spending power and it is encouraging to see this figure again falling.

 

The reduced rainfall in the last year has resulted in Zambia's hydroelectric power stations operating at well below capacity. This has resulted in load shedding which has impacted the economy in general. New capacity from a new Thermal power plant is expected to come on line in 2016 which will improve the power deficit.

 

Despite the challenges in the operating environment outlined above, the increase in operating profit and profit after tax is an indicator of the fundamental strength of Zambeef, and confirmation of the efficacy of the Group's strategic priorities.

 

Exercise of Put Option by RCL Foods Ltd.

 

As announced on 23rd March 2016, RCL Foods Ltd., Zambeef's joint venture partner in the Group's chicken operation, Zam Chick Ltd and the Group's day-old chick hatchery, Zamhatch Ltd exercised their put options in the two companies.

 

Under the terms of the options, Zambeef is obliged to purchase all of the partner's shares in the two companies. Once it does so, it will own 100 per cent of both companies. The put options must be settled by Zambeef by no later than 23rd September 2016.

 

The settlement consideration can, at the sole discretion of the Board, and subject to shareholder approval, be made wholly in cash, or by the issue of new Zambeef shares, or through a combination of the two methods.

 

If the settlement consideration is paid in cash, this will require a payment of USD16.25 million and the US Dollar equivalent of ZMW24.8 million and EUR3.3 million.

 

If the settlement consideration is met by the issue of new Zambeef shares, the number of which will be based on the share price at the time of settlement, this will result in a dilution of existing Zambeef shareholders.

 

The Zambeef Board will, in due course, advise shareholders as to how it proposes to pay the settlement consideration, and will call a meeting of shareholders in order to request the necessary approval.

 

Both Zam Chick and Zamhatch are important parts of Zambeef's core strategic operational strategy, and are expected to be significant contributors to future Group profitability.

 

Strategic Priorities

 

Zambeef's vision is to become a major provider of cold chain food products in Zambia and the Southern African Development Community (SADC) and Common Market for Eastern and Southern Africa (COMESA) region. In pursuit of this vision, the Group is pursuing a number of strategic priorities:

 

1. Expanding the production, processing, distribution and retailing of a range of cold chain products.

To this end, ZMW84 million (USD7.4 million) was invested in the period under review. Expenditure was made for the completion of Zamhatch's breeder farm and new stock feed facility; eliminating supply bottlenecks in our egg, pork, beef and chicken divisions; and expanding our retail store network.

 

In the six-month period, Shoprite, with which Zambeef has a concession agreement for their Meat Markets in Zambia and West Africa, opened three new stores in Zambia, and four in West Africa. Before the end of the financial year, a further three stores are expected to open in Zambia, and four in West Africa. In addition, four new Zambeef Macro Outlet stores have been opened, with a further five due to open before the end of the current financial year.

 

2. Reducing gearing, particularly exposure to US Dollar debt.

With the current high cost of Zambian kwacha debt, and the vulnerability of US Dollar debt to currency fluctuations, the reduction of gearing remains a priority.

This is being addressed through a two-pronged strategy of disposal of non-core assets, and the forging of strategic alliances and partnerships with industry leaders.

 

Conclusion and Outlook

 

Zambeef operates in a region (SADC/COMESA) with a population of 450 million. Its broad range of cold chain food products, distributed through a growing network of well-located stores, has positioned the Group to take advantage of this dynamic consumer market.

 

The excellent interim operating performance, achieved within a challenging macro-economic environment, is a tribute to the hard work, skill, dedication and professionalism of all management and staff. I would like to register our gratitude. Their efforts, driven by the Board's clear strategic focus, will enable Zambeef to achieve its vision of becoming a major provider of cold chain food products to Zambia and the region.

 

I would like to thank Adam Fleming, who retired from the Board during this period. Adam has been a non-executive director of Zambeef for 12 years. His valued contribution over this period has been greatly appreciated, and we wish him well in the future.

 

I would like to welcome Graham Clark, whose appointment to the Board was made during this period. Graham brings with him many years of experience in a wide range of industries, and is also familiar with Zambia, having served as CEO of Illovo Sugar Ltd during the period in which they acquired Zambia Sugar Plc. I look forward to working with Graham and to benefitting from his considerable knowledge and experience.

 

Finally, I would like to thank the entire Board for their support and commitment, as we begin to emerge from what has been a difficult period.

 

 

 

Dr Jacob Mwanza

Chairman

 

6 June 2016

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

JOINT CHIEF EXECUTIVES' REVIEW

 

Overview

 

The first six months of the 2016 financial year have seen a continuation of the strong operational performance of 2015. All parts of the business have performed well, resulting in an increase in operating profit by 202 per cent (USD72 per cent) from ZMW51.4 million to ZMW155.3 million (USD8.0 million to USD13.7 million). This has been achieved by maintaining margins while reducing administration costs as a percentage of turnover from 31.5 per cent in the same period in 2015 to 24.6 per cent in the current period, resulting in the Group's operating margin increasing from 7.8 per cent to 13.9 per cent. The Group will continue to pay strong attention to cost control.

 

The period has seen a stable exchange rate with the Kwacha appreciating from ZMW12.02/USD at 30th September 2015 to ZMW11.16 at 31st March 2016. This has helped Zambeef record a profit after tax of ZMW101.7 million (USD9 million), compared with a loss after tax in 2015 of ZMW21.7 million (USD3.4 million) for the 6 months to 31st March 2016. These outstanding results confirm the rationale of Zambeef's strategic focus on its core business of production, processing, distribution and retailing of cold chain food products, as well as the aggressive expansion of its retail network. This approach has been coupled with strong cost control at all levels of the business.

 

The strong results have been further buoyed by the settlement of a past disputed tax liability on its former Zamanita business. The settlement with the Zambian Revenue Authority (ZRA) resulted in a write-back of some ZMW34 million (USD3.5 million) in the Profit and Loss Account.

 

The continued focus and expansion of the Zambeef retailing network through the roll out of its new Zambeef macro outlets has resulted in significant growth in volumes in the cold chain food product divisions with beef volumes up 23 per cent, pork volumes up 21 per cent and dairy product volumes up 9 per cent. The roll out of these combined one-stop shopping complexes with multiple product ranges, including butchery, stockfeed and day-old chick points, is gaining momentum and puts the Zambeef Group in an exciting space; making it one of the fastest growing retailers in the region.

 

Expansion of Retail Network

In line with the strategic priorities set out in our 2015 Annual Report, the key capital expenditure item remains the roll out of the new Zambeef macro outlet stores. The performance from these store openings has exceeded our expectations and, since August 2015 two new macro stores have been completed and two other stores have been upgraded and renovated to Zambeef macro outlet standards. Five further sites are under construction, and an addition five sites have been acquired and are awaiting planning permission. Seven more sites are being considered. Once this phase has been completed, the number of macro outlets will have jumped from the current level of four to 25.

 

In addition to the expansion of the Zambeef retailing network it is pleasing that Shoprite, the South African supermarket giant with whom Zambeef has a concession agreement for its in-store Meat Market butcheries in Zambia and West Africa, has continued its rapid expansion programme. In the six month period under review, Shoprite has opened a further three stores in Zambia, taking the total stores in Zambia to 28, and a further four stores in West Africa, taking West Africa to 23 stores. A further three Shoprite stores are due to open before the end of the year in Zambia and a further five during 2017. In West Africa we expect a further four stores to open in 2016 with a further three in 2017.

 

Retailing is the key focus of Zambeef and the engine room that will be used to drive the business.

 

Settlement of Zamanita Tax Liability

On 31st March 2016, Zambeef and the Zambia Revenue Authority ("ZRA") entered into an agreement to settle a disputed tax liability at Zamanita which dates back to 2010. On the disposal of Zamanita to Cargill in 2015 this potential liability remained the responsibility of Zambeef and was fully provided for in the Zambeef accounts for the amount of ZMW49.15 million (approximately USD9.7 million at the time of assessment). Zambeef appealed against the assessment to the Tax Appeals Tribunal, which ruled in favor of Zambeef in November 2015. ZRA subsequently appealed to the Supreme Court.

 

The agreement provides that Zambeef will pay the ZRA a total of ZMW14.4 million (approximately USD1.5 million) in six equal monthly instalments beginning 30 April 2016. Approximately ZMW2 million of the ZMW14.4 million is recoverable VAT. So long as Zambeef adheres to this payment schedule, interest and penalties totalling ZMW3.1 million (approximately USD0.3 million) will be waived. This settlement has resulted in a write back of approximately ZMW34 million (USD3.5 million) to the Profit and Loss Account.

 

New Breeder Farm and Hatchery

The new breeder farm and hatchery, built under a joint venture with RCL Foods Ltd of South Africa, came on line in September 2015. This operation complements the existing Zambeef business well, with all day-old chicks for the Zamchick broiler operations now coming from this hatchery. In addition, day-old chicks are being sold alongside Novatek stock feed to both the formal and informal sector. This will be an exciting business going forward.

Exercise of Put Option by RCL Foods Ltd

Zambeef received formal notification from Rainbow Farms Investments Proprietary Limited ("RCL FOODS") on 23rd March 2016, that it wished to exercise the put options granted to it when it entered into two separate transactions with Zambeef relating to Zam Chick Limited ("ZamChick") and Zamhatch Limited ("Zamhatch") that were announced on 4 February 2013 and 30 May 2013 respectively.

Details of the put options were set out in the shareholders agreements between RCL FOODS and Zambeef, in respect of ZamChick on 1 February 2013 and RCL FOODS and Zamhatch on 29 May 2013.

Under the agreement, Zambeef is required to settle the put options, after which it will own 100 per cent of Zamhatch and ZamChick. The Board of Zambeef, with shareholder approval, has the choice as to whether to pay the settlement consideration in cash, new Zambeef shares, or a combination of the two. If the Board decides to pay the settlement consideration in cash then Zambeef calculates that it will be required to pay RCL FOODS USD16.25 million, the US Dollar equivalent of ZMW24.8 million and EUR3.3million on the date of settlement. If Zambeef settles the put options in shares, it will result in a dilution of Zambeef shareholders. The Board will advise shareholders as soon as it has a firm position on how it plans to settle these options.

 

OPERATIONAL REVIEW

Zambeef performed well for the six months to 31st March 2016 with EBITDA, excluding the ZRA write back, increasing by 88.5 per cent in Kwacha terms (7.3 per cent in US Dollar terms) from ZMW75 million to ZMW142 million (USD11.6 million to USD12.5 million) while the EBITDA margin increased from 11.4 per cent to 12.6 per cent. Operating profit margins, excluding the ZRA write-back, increased from 7.8 per cent to 10.8 per cent and the net profit margin increased to 6.1 per cent from a loss of 3.3 per cent in the same period of last year.

 

Zambeef hopes to build on these strong results by continuing to increase volumes and turnover, while maintaining gross profit margins and controlling administration costs in order to grow both operating profit margins and net profit margins. The strong performance, excluding the Zamanita tax write-back, is shown in the table below:

 

6 months to 31st March 2016

6 months to 31st March 2016

6 months to 31st March 2015

6 months to 31st March 2015

% Change

% Change

ZMW'm

USD'm

ZMW'm

USD'm

ZMW

USD

EBITDA

141.8

 12.5

75.22

11.644

88.5%

7.3%

Operating Profit

121.7

10.7

51.4

8.0

136.8%

34.0%

Profit After Tax

68.1

6.0

-21.8

-3.4

EBITDA Margin

12.6%

12.6%

11.4%

11.4%

Operating Profit Margin

10.8%

10.8%

7.8%

7.8%

Net Profit Margin

6.1%

6.1%

-3.3%

-3.3%

Cost to income ratio

25.6%

25.6%

31.5%

31.5%

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

JOINT CHIEF EXECUTIVES' REVIEW (CONTINUED)

 

ADMINISTRATION COSTS

 

A key focus during this period has been strong administration cost control. The administration costs, excluding the ZRA write-back, increased by 37 per cent in Zambian Kwacha, from ZMW237 million to ZMW324 million. However in USD terms these costs reduced by 22 per cent from USD37m to USD29m. It is pleasing to see the administration cost, excluding depreciation, as a percentage of turnover reducing from 31.5 per cent to 25.6 per cent. This has been achieved by strong cost control across the business ensuring that the growth in administration costs is well below the growth in revenue of 70 per cent.

 

INTEREST COSTS

 

This period has seen a large increase in interest costs for the Group. The average Kwacha exchange rate depreciated by 76 per cent from ZMW6.46K/USD in 2015 to ZMW11.35K/USD in 2016. This depreciation resulted in the US Dollar debt interest increasing significantly in Kwacha terms. At the same time the Bank of Zambia policy rate increased from 12.5 per cent at 31st March 2015 to to 15.5 per cent at 31st March 2016 and interest rate on Zambeef's Kwacha debt increased from between 14 per cent and 15.5 per cent to between 20 per cent and 25 per cent as of 31st March 2016. During this period Zambeef also converted US Dollar debt to Kwacha debt at significantly higher interest rates. The impact of these events has been for Zambeef's interest charge to increase by 126 per cent in Kwacha (29 per cent in US Dollars) from ZMW 27 million to ZMW 60 million (USD4.1 million to USD 5.3 million). The strategic objective of the Group remains to reduce gearing in the business going forward.

 

EXCHANGE RATES

 

After the rapid depreciation of the Zambian Kwacha in the second half of the 2015 financial year, it is pleasing to report that we have seen a period of relative stability in the currency for the second quarter of the 2016 financial year. The average exchange rates and exchange rates at the different period ends are detailed below:

 

· Closing Rate March 2015

 7.62K/$

· Closing Rate March 2016

 11.16K/$

· Closing Rate Y/E 2015

 12.02K/$

· Average Rate March 2015

 6.46K/$

· Average Rate March 2016

 11.35K/$

· Average Rate Y/E 2015

 7.06K/$

 

After 30th September 2015 the Kwacha continued to depreciate and peaked at just under ZMW15K/USD in November 2015. Since then we have seen an increase in Kwacha interest rates coupled with a reduction in Kwacha liquidity resulting in an appreciation of the Zambian Kwacha, which ended up at 31st March 2016 at ZMW11.16/USD. Since the end of the half-year the Kwacha has recorded a gradual appreciation. This period of stability has been welcomed and has allowed prices to readjust to the new exchange rate level.

 

The depreciation of the average exchange rate by 61 per cent from ZMW6.46/USD in the six months ended 31st March 2015 to ZMW11.35/USD for the six months ended 31st March 2016 has distorted the results when reported in US Dollars. The result is that our strong volume growth, is not accurately reflected in the US Dollar figures. On the positive side it must be noted that the depreciation of the currency has made our products more competitiveness across the region.

 

Capital expenditure

 

During the period, Zambeef invested ZMW84.0 million (USD7.4 million) of capital in the business. The largest area of capital expenditure during this period was in Zamhatch Ltd, where ZMW 26.0 million (USD2.3 million) was spent on the breeder farm and new stock feed plant operations.

 

The second largest amount of capital expenditure was spent on expanding our egg layer operations, with three new houses being completed, increasing point-of-lay birds from 153,000 to 273,000 and ensuring Zambeef can meet the strong increase in demand for eggs in its retailing operations. The expansion of this division further benefits the stock feed operations through increased stock feed use.

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

JOINT CHIEF EXECUTIVES' REVIEW (CONTINUED)

 

ADMINISTRATION COSTS

 

Zambeef's expanding retail network accounted for the third largest amount of capital expenditure, with a total of ZMW7.3 million (USD0.6 million) invested in expanding and updating the Zambeef retail network. Other material expenditure included ZMW5.5 million (USD0.5 million) on Masterpork, ZMW6.7 million (USD0.6 million) on ZamChick, ZMW4 million (USD0.3 million) on Mbala abattoir, and ZMW6.5 million (USD0.6 million) on Zampalm.

 

The Group will continue a clear focus on investing capital expenditure on high yielding parts of the business including the retailing network.

 

DIVISIONAL PERFORMANCE

 

The two tables below provide a summary of the segmental and divisional performance.

Table 1: Segmental and Divisional Turnover

 

 

2016

2015

2016

2015

Segment

Revenue

Revenue

%

Revenue

Revenue

%

Turnover

USD'000

USD'000

Change

ZMW'000

ZMW'000

Change

Beef

 21,970

 28,362

-22.54%

 249,347

 183,219

36.09%

Chicken

 10,408

 12,814

-18.77%

 118,135

 82,778

42.71%

Pork

 9,636

 11,439

-15.76%

 109,369

 73,894

48.01%

Milk

 5,296

 7,521

-29.58%

 60,114

 48,584

23.73%

Fish

 2,138

 2,570

-16.79%

 24,267

 16,599

46.19%

Eggs

 1,381

 2,386

-42.13%

 15,672

 15,413

1.68%

Cold Chain Food Products

 50,830

 65,091

-21.91%

 576,904

 420,487

37.20%

Stock Feed

 32,086

 22,942

39.85%

 364,176

 148,208

145.72%

Crop-Row Crops

 11,401

 25,333

-55.00%

 129,404

 163,654

-20.93%

Master Meats Nigeria

 8,008

 7,965

0.55%

 90,894

 51,452

76.66%

Master Meats Ghana

 1,550

 1,547

0.20%

 17,597

 9,995

76.05%

West Africa

 9,559

 9,512

0.49%

 108,491

 61,447

76.56%

Mill

 4,385

 4,736

-7.42%

 49,768

 30,594

62.67%

Leather

 1,524

 2,400

-36.50%

 17,298

 15,505

11.56%

Edible Oils

 3,558

 -

0.00%

 40,380

 -

0.00%

Other

 9,467

 7,136

32.66%

 107,446

 46,100

133.07%

 113,341

 130,015

-12.82%

 1,286,421

 839,896

53.16%

Less: Intra/Inter Group Sales

 14,521

 27,877

-47.91%

 164,816

 180,085

-8.48%

Group Total

 98,820

 102,138

-3.25%

 1,121,605

 659,811

69.99%

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

JOINT CHIEF EXECUTIVES' REVIEW (CONTINUED)

Table 2: Segmental and Divisional Gross Profits

 

2016

2015

2016

2015

Segment

Gross Profit

Gross Profit

%

Gross Profit

Gross Profit

%

Gross Profit

USD'000

USD'000

Change

ZMW'000

ZMW'000

Change

Beef

 7,866

 10,091

-22.05%

 89,293

 65,189

36.98%

Chicken

 3,185

 3,338

-4.58%

 36,153

 21,564

67.65%

Pork

 1,761

 2,225

-20.87%

 19,993

 14,372

39.11%

Milk

 2,758

 3,855

-28.46%

 31,301

 24,904

25.69%

Fish

 813

 910

-10.67%

 9,229

 5,880

56.95%

Eggs

 553

 916

-39.65%

 6,275

 5,918

6.03%

Cold Chain Food Products

 16,936

 21,335

-20.62%

 192,244

 137,827

39.48%

Stock Feed

 9,238

 3,957

133.43%

 104,846

 25,564

310.13%

Crop-Row Crops

 9,310

 15,132

-38.47%

 105,667

 97,750

8.10%

Master Meats Nigeria

 1,915

 1,968

-2.67%

 21,736

 12,711

71.00%

Master Meats Ghana

 411

 360

14.08%

 4,660

 2,325

100.44%

West Africa

 2,326

 2,328

-0.08%

 26,396

 15,036

75.55%

Mill

 1,009

 994

1.53%

 11,456

 6,422

78.39%

Leather

 325

 873

-62.77%

 3,688

 5,639

-34.59%

Edible Oils

 2,040

 -

0.00%

 23,149

 -

0.00%

Other

 3,374

 1,867

80.71%

 38,294

 12,061

217.50%

Group Total

 41,185

 44,619

-7.70%

 467,446

 288,238

62.17%

 

DIVISIONAL REVIEW

 

Taking each of our business areas in turn as follows:

 

Cold Chain Food Products

Six months to 31 March 2016

USD'000s

Six months to 31 March 2015

USD'000s

% change

Six months to 31 March 2016

ZMW'000s

Six months to 31 March 2015

ZMW'000s

% change

% of Group (2016)

Revenue

50,830

65,091

(22)

576,904

420,487

37

45

Gross profit

16,936

21,335

(21)

192,244

137,827

39

41

 

 

The cold chain food products divisions of Zambeef remain a key focus area and the strategic drive is to continue to grow these operations through the expansion of Zambeef's retail network with the rolling out of the new Zambeef macro outlets as well as continuing to run the butcheries within Shoprite supermarkets in Zambia and West Africa as Shoprite continues to roll out new stores.

 

The cold chain food products operations reduced in both turnover and gross profits in US Dollar terms by 22 per cent and 21 per cent respectively. However, in Kwacha the period saw strong growth, with turnover up by 37 per cent and gross profits up by 39 per cent accounting for 41 per cent of the Group's gross profits. The softening in US Dollar-denominated performance was due to the average exchange rate for the period depreciating by 61 per cent. These divisions have performed well despite the depreciation of the Kwacha, with margins being maintained and volumes growing. These divisions will continue to be a key focus of Zambeef.

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

JOINT CHIEF EXECUTIVES' REVIEW (CONTINUED)

 

The divisions making up the cold chain food products are looked at in more detail below.

 

Beef

Six months to 31 March 2016

USD'000s

Six months to 31 March 2015

USD'000s

% change

Six months to 31 March 2016

ZMW'000s

Six months to 31 March 2015

ZMW'000s

% change

% of Group (2016)

Revenue

21,970

28,362

(23)

249,347

183,219

36

19

Gross profit

7,867

10,091

(22)

89,293

65,189

37

19

 

The beef division has performed well during the period, with volumes up by 22.5 per cent from 6.4 million kgs to 7.8 million kgs, while margins were maintained at 36 per cent. During this period beef prices fell in real terms due to the depreciation of the Kwacha from ZMW6.46/USD to ZMW11.35/USD. This made our beef more competitive in the wider SADC/COMESA region and contributed strongly to the increase in volumes.

 

This has resulted in turnover in the beef division increasing in Kwacha terms by 36 per cent but decreasing in US Dollars by 23 per cent. Similarly gross profits increased by 19 per cent from ZMW183 million to ZMW249 million while decreasing in US Dollars by 22 per cent from USD10.1 million to USD7.9 million.

 

Demand for beef remains strong both in Zambia and the region and supply of beef also remains solid. As a result, beef volumes are expected to continue to grow. This will result in beef prices starting to increase in real terms as well. The outlook for the beef division remains strong and has been helped by the opening of Mbala abattoir in March 2016 which has further increased supply. The continued expansion of the Zambeef distribution and retailing network will continue to drive growth in this division.

 

Chicken & Egg

Six months to 31 March 2016

USD'000s

Six months to 31 March 2015

USD'000s

% change

Six months to 31 March 2016

ZMW'000s

Six months to 31 March 2015

ZMW'000s

% change

% of Group (2016)

Revenue

11,789

15,200

(22)

133,807

98,191

36

10

Gross profit

3,738

4,254

(12)

42,428

27,482

54

9

 

Demand for chicken remains strong and ZamChick Ltd has been operating close to full capacity for the last year. As a result, volumes have remained fairly constant with around 5.1 million chickens being slaughtered in both the current period and the same period last year. Margins have increased from 26 per cent to 30 per cent while chicken prices have reduced in real terms from the rapid depreciation of the Kwacha. As a result, turnover and gross profit increased strongly in Kwacha by 36 per cent and 54 per cent respectively while reducing in US Dollar terms by 22 per cent and 12 per cent

 

Once RCL Foods Ltd has exercised its put option, ZamChick Ltd will become a 100 per cent subsidiary of Zambeef once more. Zambeef then intends to increase the capacity of ZamChick Ltd in order to get volume growth back into this business and meet the increased demand both in Zambia and neighboring countries. As a result, this division is expected to show modest growth for the next six months until new capacity comes on line.

 

Demand for eggs remains very strong and Zambeef has been unable to meet demand. During the next six months we will increase our layer numbers from 165,000 to 285,000, which will result in strong growth in the egg operations. This will also increase demand for stockfeed from Novatek and hence will help the Novatek operations as well.

 

Demand for eggs has exceeded expectations and Zambeef has been unable to meet the surge in demand. During the next six months we will increase our layer numbers from 165,000 to 285,000, which will result in strong growth in the egg operations. Consequently this will result in increased demand for stockfeed from Novatek and further supporting operations.

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

JOINT CHIEF EXECUTIVE'S REVIEW (CONTINUED)

 

Pork

Six months to 31 March 2016

USD'000s

Six months to 31 March 2015

USD'000s

% change

Six months to 31 March 2016

ZMW'000s

Six months to 31 March 2015

ZMW'000s

% change

% of Group (2016)

Revenue

9,636

11,439

(16)

109,369

73,894

48

9

Gross profit

1,761

2,225

(21)

19,993

14,372

39

4

 

Masterpork has continued to grow, with volumes increasing by 21 per cent from 3.8 million kgs to 4.6 million kgs. Despite this strong growth in volumes, turnover and gross profit have decreased in US Dollar terms by 16 per cent and 21 per cent respectively while increasing strongly in Kwacha terms by 48 per cent and 39 per cent. The decrease in US Dollar figures can again be attributed to the depreciation of the Kwacha.

 

The Masterpork processing plant has seen a large increase in capacity and is now a world-class facility with cutting-edge technology. As a result, this division can look forward to strong growth and is looking to increase its volumes both within Zambia and into the region.

 

Milk and Dairy

Six months to 31 March 2016

USD'000s

Six months to 31 March 2015

USD'000s

% change

Six months to 31 March 2016

ZMW'000s

Six months to 31 March 2015

ZMW'000s

% change

% of Group (2016)

Revenue

5,296

7,521

(30)

60,114

48,584

24

5

Gross profit

2,758

3,855

(29)

31,301

24,904

26

7

 

The milk division continues to perform strongly with volumes increasing by 8.9 per cent from 6.0 million litres to 6.5 million litres. This division has again been impacted by the rapid depreciation in the Zambian Kwacha resulting in prices coming down in real terms. As a result, turnover and gross profit were up in Kwacha by 24 per cent and 26 per cent respectively while down in US Dollars by 30 per cent and 29 per cent.

The milk processing plant expansion is nearing completion and this has dramatically increased capacity in the plant. At the same time, milk production at Kalundu dairy continues to increase as the herd grows and the milk yield per cow improves. This dairy operation is now a world-class operation and Kalundu Dairy will be one of the lowest-cost dairy operations in the region. A new rotary parlor is being built that will not only increase the yield per cow but also ensure that Kalundu Dairy has the milking capacity to allow for the continued increase in the herd size. In addition, Zammilk has increased the volume of milk bought from third parties. The outlook for the dairy division remains positive, with increased volumes expected both within Zambia and into the region.

 

Fish

Six months to 31 March 2016

USD'000s

Six months to 31 March 2015

USD'000s

% change

Six months to 31 March 2016

ZMW'000s

Six months to 31 March 2015

ZMW'000s

% change

% of Group (2016)

Revenue

2,138

2,570

(17)

24,267

16,599

46

2

Gross profit

813

910

(11)

9,229

5,880

57

2

 

Fish volumes fell for the period from 1.1 million kgs to 0.9 million kgs due to the rapid rise in imported fish prices. This drove a consumer shift from fish to the other proteins, where prices came down in real terms following the devaluation of the Kwacha.

 

With the more recent stabilization of the Kwacha fish demand is again increasing. Zambeef has also expanded its own fish farming operations at Chiawa Farm using the large water storage facilities for irrigation at the farm. It is expected that the next six months will again see growth in demand for fish. 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

JOINT CHIEF EXECUTIVES' REVIEW (CONTINUED)

 

Stock feed (Novatek)

Six months to 31 March 2016

USD'000s

Six months to 31 March 2015

USD'000s

% change

Six months to 31 March 2016

ZMW'000s

Six months to 31 March 2015

ZMW'000s

% change

% of Group (2016)

Revenue

32,086

22,942

40

364,176

148,208

146

29

Gross profit

9,238

3,957

133

104,846

25,564

310

23

 

Novatek has continued to grow and increase its market share by providing top quality stock feed at competitive prices. This division continues to widen its product range and its fish feed is now the fastest growing part of the business. Novatek has created a strong brand name not only in Zambia but in the surrounding region. Novatek is exporting stock feed into Zimbabwe, Botswana, Namibia, Democratic Republic of Congo and Malawi, and has received its first orders from Mozambique. The division benefited from the Zamhatch hatchery coming into operation in September 2015,enabling Zambeef to market stock feed and day-old chicks together. With the drought elsewhere in the region it is likely that demand for Novatek stock feed outside Zambia will remain strong.

 

During this period volumes increased from 64,500 tons to 72,700 tons and gross profits increased from USD4.0 million (ZMW25.6 million) to USD9.2 million (ZMW104.8 million). The outlook for this division remains positive and this is now the largest Zambeef division in terms of turnover and the second biggest in terms of gross profits. This division will be further strengthened by the new stock feed plant that has been constructed at Mpongwe coming on line later this year. The new stock feed plant has been built by Zamhatch Ltd. However, with RCL Foods Ltd having exercised its put option and thus Zambeef soon to own 100 per cent of Zamhatch Ltd, it is likely the new stock feed plant will become part of the Novatek operation.

 

Cropping

Six months to 31 March 2016

USD'000s

Six months to 31 March 2015

USD'000s

% change

Six months to 31 March 2016

ZMW'000s

Six months to 31 March 2015

ZMW'000s

% change

% of Group (2016)

Revenue

11,401

25,333

(55)

129,404

163,654

(21)

10

Gross profit

9,310

15,132

(38)

105,667

97,750

8

23

The cropping division remains the largest contributor to profits in Zambeef, accounting for 23 per cent of the Group's gross profit. The period saw gross profit fall in US Dollar terms by 38 per cent from USD15 million to USD9 million while in Kwacha terms gross profit increased by 8 per cent from ZMW98 million to ZMW106 million.

 

The reduction in revenue and gross profit in US Dollars reflected the impact of Zambeef selling a lot of its wheat before 30th September 2015 whereas in the previous year it was sold after 30th September 2014. Hence this results in the sale falling into a different accounting period. In addition the rapid depreciation of the Kwacha after 30th September 2015 resulted in a lot of the input costs being incurred at a very high exchange rate with the Kwacha reaching almost ZMK15/USD in November 2015. The Kwacha then appreciated to end at 31st March 2016 at ZMW11.16/USD. This resulted in input costs being inflated and the closing value of the summer crop being deflated.

 

The Zambeef farms performed well during this period despite a late start to the rains and power shortages. The soybean yields were ahead of forecasts, with the largest increase in yields being recorded at Kampembe and Chiawa Farms. Maize yields are expected to be on target, demonstrating a particularly outstanding performance in the context of the drought experienced elsewhere in the region. This performance demonstrates the quality of Zambeef farming assets and expertise, and the value of quality irrigation farming assets with secure water supplies.

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

JOINT CHIEF EXECUTIVES' REVIEW (CONTINUED)

 

 

Commodity prices are strong with the regions summer crop having been badly affected by drought. Zambeef planted 11,780 hectares of soybean yielding around 40,000 tons of soyas; 2,002 hectares of maize producing around 16,000 tons of maize, 864 hectares of maize silage producing around 27,000 tons of silage and 537 hectares of green crops consisting of Rhodes grass, sun hemp and pearl millet.

 

The farms are fully mechanised, using the latest precision farming techniques and are world-class farming assets. Zambia's abundance of water has enabled Zambeef to develop the irrigation potential of these farms and reduce the weather risk. Mpongwe Farm continues to produce yields comparable with any part of the world and these are operations which give Zambeef a competitive advantage in the region.

 

West Africa (Master Meats Nigeria and Master Meats Ghana)

Six months to 31 March 2016

USD'000s

Six months to 31 March 2015

USD'000s

% change

Six months to 31 March 2016

ZMW'000s

Six months to 31 March 2015

ZMW'000s

% change

% of Group (2016)

Revenue

9,559

9,512

0.5

108,491

61,447

77

8

Gross profit

2,326

2,328

0.1

26,396

15,036

76

6

 

Zambeef's West Africa operations continue to grow despite a challenging macroeconomic environment. Nigeria has seen a devaluation of its currency, severe fuel shortages and a shortage of foreign exchange, with revenue increasing by 0.5 per cent in US Dollars (77 per cent in Kwacha) from USD9.5 million (ZMW61 million) to USD9.6 million (ZMW108 million). During the period three new Shoprite stores have opened, with a further store opening in April 2016, taking the total Shoprite stores in West Africa to 23 stores (18 in Nigeria and five in Ghana), for which Zambeef operates the in-store butcheries. A further four stores are expected to open before the end of 2016 and Master Meats Nigeria has opened a further outlet of its own taking its outlets to seven.

 

Despite the challenging environment, Zambeef can be pleased with the performance of its West African operations. These operations are well positioned in this the largest market in Africa. These operations will continue to benefit from Shoprite's continued aggressive roll-out of new stores.

 

Other Divisions (Mill, Leather and edible oils)

Six months to 31 March 2016

USD'000s

Six months to 31 March 2015

USD'000s

% change

Six months to 31 March 2016

ZMW'000s

Six months to 31 March 2015

ZMW'000s

% change

% of Group (2016)

Revenue

9,467

7,136

33

107,446

46,100

133

5

Gross profit

3,374

1,867

81

38,294

12,061

217

8

 

 

Mill:

Milling gross profits increased in US Dollar terms by 1.53 per cent (ZMW 78.4 per cent) from USD0.99 million to USD1.01 million (ZMW6.4 million to ZMW11.5 million). This good performance was based on lower volumes being milled at a higher margin. The decision was made to sell larger volumes of wheat early as attractive prices were offered resulting in milling volumes being reduced.

 

Zamleather:

Zamleather profits were down in US Dollars by 62.8 per cent (ZMW 34.6 per cent) from USD0.9 million to USD0.3 million (ZMW5.6 million to ZMW3.7 million). This reduction was mainly due to a drop in international leather prices that affected margins. Zamleather continued to operate at close to capacity during this period with 50,720 hides processed, up from 48,999 in the same period in 2015. In addition, 42,564 shoes were sold, up slightly from 42,022 the previous year. Hide prices are expected to continue to be weak, however, with margins continuing to be tight as a result. 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

JOINT CHIEF EXECUTIVES' REVIEW (CONTINUED)

 

Edible Oils

Since the sale of Zamanita to Cargill in 2015, Zambeef has continued to sell Zamanita oil through its retail network taking a 4 per cent commission for the oil sales, which are rising. In addition, the reversal of the Zamanita tax provision, explained above, has contributed a further USD2 million (ZMW23 million) to gross profit in the sector.

Zampalm 

The palm project continues to make good progress. Zampalm currently has 2,773 hectares planted with a further 100 hectares due to be planted at the end of this year. The mill has been commissioned and the first 168 hectares of palms planted in 2011 are starting to fruit. Oil sales will commence in the second half of the current financial year.

 

Conclusion and outlook

Zambeef is pleased to have continued the strong operational performance of 2015, which has resulted in record interim results, giving a profit after tax of USD9.0 million (ZMW102 million). These record results have resulted from a strong operational performance across all divisions together with good cost control across the business.

 

The key focus remains the expansion of the retail network both through the rolling out of the new Zambeef macro outlets as well operating the in-store butcheries in the new Shoprite supermarkets opening in both Zambia and West Africa. This is having a strong pull effect on all the vertically integrated business units within Zambeef.

 

The new chicken breeder farm and hatchery have started production and this will be a good new profitable business, while the new stock feed plant will provisionally start operation before the end of the current financial year. Despite the drought and power shortages in the region, Zambeef farms have continued to perform well with yields slightly ahead of forecast.

 

During the period RCL Foods Ltd exercised its put options enabling Zambeef to acquire its entire shareholdings in ZamChick Ltd and Zamhatch Ltd either through the issue of Zambeef shares or cash. The Board is currently evaluating the optimal approach to settling these options, which fall due on 23rd September 2016.

 

With the strong focus on the retailing operations, Zambeef is confident that this robust performance will continue, demonstrating the resilience of the Group's business model. As a consequence of this strong operational performance, the Board is confident of meeting full year expectations for the current year.

 

 

 

 

 

 

Carl Irwin Francis Grogan

Joint Chief Executive Officer Joint Chief Executive Officer

 

 

Date: 6 June 2016

 

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 2016.

 

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 8,120 Ha of irrigated row crops and 8,480 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.

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 2016

30 September 2015

ZMW'000s

USD'000s

ZMW'000s

USD'000s

Authorised

400,000,000 ordinary shares of ZMW0.01 each

4,000

638

4,000

638

Issued and fully paid

247,978,195 ordinary shares of ZMW0.01 each

2,480

396

2,480

396

 

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 2016

31 March 2016

31 March 2015

31 March 2015

30 September 2015

30 September 2015

Group

ZMW'000s

USD'000s

ZMW'000s

USD'000s

ZMW'000s

USD'000s

Revenue

1,121,605

98,820

659,811

102,138

1,554,872

220,237

Profit/(Loss) before taxation

110,546

9,740

(24,491)

(3,789)

(35,575)

(5,038)

Taxation charge

(8,827)

(778)

(3,841)

(595)

(4,661)

(660)

Profit from assets held for sale

-

-

6,620

1,025

-

-

Loss from discontinued operations

-

-

-

-

(14,377)

(2,036)

Group profit/(loss) for the period

101,719

8,962

(21,712)

(3,359)

(54,613)

(7,734)

Group profit/(loss) attributable to:

Equity holders of the parent

90,285

7,955

(24,429)

(3,780)

(63,614)

(9,009)

Non-controlling interest

11,434

1,007

2,717

421

9,001

1,275

101,719

8,962

(21,712)

(3,359)

(54,613)

(7,734)

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 2016.

 

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

-

Managing Director - West Africa

Murray Moore

-

General Manager - National Retail

Alastair McLeod

-

General Manager - Zam Chick/Zamhatch Limited

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

Steven Hapelt

-

General Manager - Dairy

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, Zam Hatch Limited

Simon Nkhata

-

Finance Manager - Zambeef Retailing Limited

Baron Chisola

-

Financial Controller - Group Inventory

Eustace Bobo

-

Financial Controller - Group Fixed Assets

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

Francis Mulenga

-

Regional Manager - Shoprite

Noel Chola

-

Regional Manager - Shoprite

Rodgers Chinkuli

-

Regional Manager - Zambeef Outlets

John Stephenson

-

Regional Manager - Zambeef Outlets

Hillary Anderson

-

National Retail Manager - Nigeria

Lufeyo Nkhoma

-

Head of Retail - Ghana

Clement Mulenga

-

Head of Processing - Nigeria

 

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

REPORT OF THE DIRECTORS (CONTINUED)

 

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

Irene M. Muyenga

Charles Mpundu

-

Resigned on 23 October 2015

Adam Fleming

-

Resigned on March 18, 2016

Francis Grogan

-

Joint Chief Executive Officer

Dr. Carl Irwin

-

Joint Chief Executive Officer

Graham Clark

-

Appointed on March 18, 2016

Yusuf Koya

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 2016

30 September 2015

 

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

4,591,631

995,000

4,591,631

John Rabb

-

12,000,000

-

7,868,813

Dr. Lawrence S Sikutwa

-

-

-

12,000,000

Irene M Muyenga

13,129

-

13,129

-

Adam Fleming

-

22,797,537

-

9,179,180

Yusuf Koya

245,482

-

245,482

-

2,357,374

44,795,613

2,357,374

31,177,256

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

REPORT OF THE DIRECTORS (CONTINUED)

 

9. Directors' fees and remuneration

 

 

ZMW'000

Salary

Housing Allowance

Car Allowance

Air Fares Allowance

Medicals

Long Term Incentive Plan 2 (Shares)

NON-EXECUTIVE

Jacob Mwanza

861,341

-

-

-

-

Lawrence Sikutwa

353,644

-

-

-

-

Irene Muyenga

353,644

-

-

-

-

Adam Fleming

214,330

-

-

-

-

John Rabb

267,912

-

-

-

-

Graham Clark

-

-

-

-

-

EXECUTIVE

Francis Grogan

3,054,438

Company House

Company Car

480,462

Yes

6,250,000

Carl Irwin

3,446,071

-

Company Car

480,462

Yes

6,250,000

Yusuf Koya

3,548,569

-

-

400,385

Yes

275,000

Danny Museteka

2,583,247

-

-

-

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 2016, the Company has been advised of the following notifiable interests in its ordinary share capital:

 

Investor Name

 

Current Position

% of Shareholding

M & G Recovery Fund

44,113,908

17.8%

National Pension Scheme Authority (Zambia)

24,979,819

10.0%

Rhodora

22,797,537

9.2%

Six SIS

8,839,787

3.6%

Butterfield Bank (Guernsey) Limited

8,175,000

3.3%

Shaka Holdings

7,868,813

3.2%

.

11. Employees

The Group employed an average number of employees of 6,200 (30 September 2015 - 6,251; 31 March 2015 - 6,236) and total salaries and wages were ZMW139.3 million (USD12.3 million) for the six month period to 31 March 2016 (30 September 2015 - ZMW231 million [USD32.7 million], 31 March 2015 - ZMW112.18 million [USD17.4 million]).

 

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

 

October 2015

6,049

November 2015

6,162

December 2015

6,124

January 2016

6,114

February 2016

6,354

March 2016

6,397

 

 

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, except the outstanding tax liability, which the Company entered into a formal settlement agreement with ZRA dated March 31, 2016. The agreement provides that the Company pays ZMW14.4m in six equal instalments in settlement of the disputed tax assessment of ZMW49.15m and about ZMW2m of this settlement amount is recoverable as Vat. This agreement will result in the writing back of ZMW33.6m which was provided in the books as a result of the court process.

 

14. Gifts and donations

The Group made donations of ZMW1.27 million (USD0.11 million), (30 September 2015 - ZMW2.1 million [USD0.3 million], 31 March 2015 - ZMW1.19 million [USD0.19 million]) to a number of activities.

 

15. Export sales

The Group made exports of ZMW59.3 million (USD5.2 million) during the period (30 September 2015 - ZMW120.1 million [USD17 million], 31 March 2015 - ZMW61 million [USD9.4 million]).

 

16. Property, plant and equipment

Assets totalling ZMW84 million (USD7.4 million) were purchased by the Group during the period (30 September 2015 - ZMW246.7 million [USD34.9 million], 31 March 2015 - ZMW140.1 million [USD21.7 million]) which included expenditure on the palm plantation development during the period of ZMW6.5 million (USD0.57 million) (30 September 2015 - ZMW11.7 million [USD1.7 million], 31 March 2015 - ZMW9.059 million [USD1.4 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 2016

 

 

6 June 2016

 

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.

 

INDEPENDENT REVIEW REPORT OF ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES (CONTINUED)

 

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 2016.

 

 

 

Chartered Accountants

 

 

 

Christopher Mulenga (AUD/ F000178)

Name of Partner signing on behalf of the Firm

 

 

Lusaka

 

Date: 6 June 2016

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

FOR THE SIX MONTH PERIOD ENDED 31 MARCH 2016

 

Unaudited

Audited

Mar 2016

Mar 2015

Sept 2015

Group

Notes

ZMW'000s

ZMW'000s

ZMW'000s

Revenue

5(i)

1,121,605

659,811

1,554,872

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

8

17,430

(28,298)

(4,528)

Cost of sales

(671,589)

(343,274)

(883,631)

Gross profit

5(i)

467,446

288,239

666,713

Administrative expenses

(312,908)

(236,972)

(505,343)

Other income

763

121

708

Operating profit

155,301

51,388

162,078

Exchange losses on translating foreign currency transactions and balances

15,602

(49,162)

(142,358)

Finance costs

(60,357)

(26,717)

(55,295)

Profit/(loss) before taxation

5(i)

110,546

(24,491)

(35,575)

Taxation charge

6(a)

(8,827)

(3,841)

(4,661)

Group profit/(loss) for the period from continued operations

101,719

(28,332)

(40,236)

Profit for the period from assets held for disposal

11

-

6,620

-

Loss from discontinued operations

-

-

(14,377)

Total profit/(loss) for the period

101,719

(21,712)

(54,613)

Group profit/(loss) attributable to:

Equity holders of the parent

90,285

(24,429)

(63,614)

Non-controlling interest

11,434

2,717

9,001

101,719

(21,712)

(54,613)

Other comprehensive income

Exchange gains on translating presentational currency

(52,198)

22,587

186,567

Total comprehensive income for the period

49,521

875

131,954

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

Equity holders of the parent

36,692

(1,801)

121,212

Non-controlling interest

12,829

2,676

10,742

49,521

875

131,954

Earnings/(loss) per share

Ngwee

Ngwee

Ngwee

Basic and diluted earnings/(loss) per share from continued operations

7

36.41

(12.51)

(19.86)

Basic and diluted earnings/(loss) per share from discontinued operations

7

-

2.659

(5.80)

Total

7

36.41

(9.851)

(25.66)

 

 

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 2016

 

Unaudited

Audited

Mar 2016

Mar 2015

Sept 2015

Group

Notes

USD'000s

USD'000s

USD'000s

Revenue

5(ii)

98,820

102,138

220,237

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

8

1,536

(4,380)

(641)

Cost of sales

(59,171)

(53,137)

(125,160)

Gross profit

5(ii)

41,185

44,621

94,436

Administrative expenses

(27,569)

(36,683)

(71,578)

Other income

67

19

100

Operating profit

13,683

7,957

22,958

Exchange losses on translating foreign currency transactions and balances

1,375

(7,610)

(20,164)

Finance costs

(5,318)

(4,136)

(7,832)

Profit/(loss) before taxation

5(ii)

9,740

(3,789)

(5,038)

Taxation charge

6(f)

(778)

(595)

(660)

Group profit/(loss) for the period from continued operations

8,962

(4,384)

(5,698)

Profit for the period from assets held for disposal

11

-

1,025

-

Loss from discontinued operations

-

-

(2,036)

Total profit/(loss) for the period

8,962

(3,359)

(7,734)

Group profit/(loss) attributable to:

Equity holders of the parent

7,955

(3,780)

(9,009)

Non-controlling interest

1,007

421

1,275

8,962

(3,359)

(7,734)

Other comprehensive income

Exchange losses on translating presentational currency

4,973

(35,069)

(83,779)

Total comprehensive income/(loss) for the period

13,935

(38,428)

(91,513)

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

Equity holders of the parent

12,528

(37,535)

(90,626)

Non-controlling interest

1,407

(893)

(887)

13,935

(38,428)

(91,513)

Earnings/(loss) per share

Cents

Cents

Cents

Basic and diluted earnings/(loss) per share from continued operations

7

3.21

(1.94)

(2.81)

Basic and diluted earnings/(loss) per share from discontinued operations

7

-

0.41

(0.82)

Total

7

3.21

(1.52)

(3.63)

 

The accompanying notes form part of the financial statements.

 

23.

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF MOVEMENTS IN EQUITY

FOR THE SIX MONTH PERIOD ENDED 31 MARCH 2016

 

Share capital

Share premium

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

At 1 October 2014

2,480

506,277

513,620

3,506

294,114

1,319,997

23,341

1,343,338

Transactions with owners

(Loss)/profit for the period

-

-

-

-

(24,429)

(24,429)

2,717

(21,712)

Transfer of surplus depreciation

-

-

(7,309)

-

7,309

-

-

-

Consolidation of Zamhatch Limited

-

-

-

-

-

-

24,780

24,780

Other comprehensive income

Exchange gains on translating presentational currency

-

-

-

22,628

-

22,628

(41)

22,587

Total comprehensive income for the period

-

-

(7,309)

22,628

(17,120)

(1,801)

27,456

25,655

At 31 March 2015

2,480

506,277

506,311

26,134

276,994

1,318,196

50,797

1,368,993

Transactions with owners

(Loss)/ profit for the period

-

-

-

-

(39,185)

(39,185)

6,284

(32,901)

Transfer of surplus depreciation

-

-

(1,640)

1,640

-

-

-

Removal of Zamhatch Limited

-

-

-

-

-

-

(24,780)

(24,780)

Other comprehensive income:

Exchange gains/(losses) on translating presentational currency

-

-

-

162,198

-

162,198

1,782

163,980

Total comprehensive income for the period

(1,640)

162,198

(37,545)

123,013

(16,714)

106,299

At 30 September 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

24.

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF MOVEMENTS IN EQUITY

FOR THE SIX MONTH PERIOD ENDED 31 MARCH 2016

 

Share capital

Share premium

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

 

At 1 October 2014

396

123,283

101,777

(80,095)

65,165

210,526

3,723

214,249

 

(Loss)/profit for the period

-

-

-

-

(3,780)

(3,780)

421

(3,359)

 

Transfer of surplus depreciation

-

-

(1,131)

-

1,131

-

-

-

 

Consolidation of Zamhatch Limited

-

-

-

-

-

-

3,836

3,836

 

Other comprehensive income

 

Exchange losses on translating presentational currency

-

-

-

(33,755)

-

(33,755)

(1,314)

(35,069)

 

Total comprehensive income for the period

-

-

(1,131)

(33,755)

(2,649)

(37,535)

2,943

(34,592)

 

At 31 March 2015

396

123,283

100,646

(113,850)

62,516

172,991

6,666

179,657

 

Transactions with owners

 

(Loss)/ profit for the period

-

-

-

-

(5,229)

(5,229)

854

(4,375)

 

Transfer of surplus depreciation

-

-

(137)

-

137

-

-

-

 

Consolidation of Zamhatch Limited

-

-

-

-

-

-

(3,836)

(3,836)

 

Other comprehensive income:

 

Exchange losses on translating presentational currency

-

-

-

(47,862)

-

(47,862)

(848)

(48,710)

 

Total comprehensive income for the period

-

-

(137)

(47,862)

(5,092)

(53,091)

(3,830)

(56,921)

 

At 30 September 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

-

-

(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

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION ‑ 31 MARCH 2016

Unaudited

Audited

Notes

31 Mar 2016

31 Mar 2015

30 Sept 2015

ZMW'000s

ZMW'000s

ZMW'000s

ASSETS

Non - current assets

Goodwill

15,699

15,699

15,699

Property, plant and equipment

1,820,210

1,439,492

1,833,630

Plantation development expenditure

87,336

75,422

80,824

Assets held for disposal

11

-

198,604

-

Biological assets

8

34,619

29,197

34,006

Deferred tax assets

6(e)

24,569

28,343

25,344

1,982,433

1,786,757

1,989,503

Current assets

Biological assets

8

370,285

212,034

155,192

Inventories

277,809

243,802

412,239

Trade and other receivables

138,408

77,629

210,229

Assets held for disposal

11

-

120,357

-

Amounts due from related companies

5,569

-

8,893

Income tax recoverable

6(c)

1,467

4,804

4,571

793,538

658,626

791,124

Total assets

2,775,971

2,445,383

2,780,627

EQUITY AND LIABILITIES

Capital and reserves

Share capital

2,480

2,480

2,480

Share premium

506,276

506,277

506,277

Assets held for disposal - reserves

-

81,023

-

Reserves

969,145

728,416

932,452

1,477,901

1,318,196

1,441,209

Non-controlling interest

71,712

50,797

34,083

1,549,613

1,368,993

1,475,292

Non - current liabilities

Interest bearing liabilities

10

379,957

366,174

439,282

Obligations under finance leases

17,582

11,059

15,198

Amounts due to related companies

64,187

-

44,443

Deferred liability

9,366

7,842

9,254

Deferred taxation

6(e)

7,243

12,707

8,115

Assets held for disposal

11

-

38,012

-

478,335

435,794

516,292

Current liabilities

Interest bearing liabilities

10

94,927

55,095

120,943

Collateral management agreement

10

75,788

123,802

91,852

Obligations under finance leases

9,222

9,849

11,644

Trade and other payables

292,930

157,947

372,333

Assets held for disposal

11

-

125,905

-

Amounts due to related companies

-

17,471

35

Taxation payable

6(c)

5,037

3,764

1,588

Cash and cash equivalents

9

270,119

146,763

190,648

748,023

640,596

789,043

Total equity and liabilities

2,775,971

2,445,383

2,780,627

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 2016 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 2016

31 Mar 2015

30 Sept 2015

Notes

USD '000s

USD '000s

USD '000s

ASSETS

Non - current assets

Goodwill

1,407

2,060

1,306

Property, plant and equipment

163,101

188,910

152,548

Plantation development expenditure

7,826

9,924

6,724

Assets held for disposal

11

26,037

-

Biological assets

8

3,102

3,832

2,829

Deferred tax asset

6(j)

2,202

3,720

2,108

177,638

234,483

165,515

Current assets

Biological assets

8

33,180

27,826

12,911

Inventories

24,893

31,995

34,296

Trade and other receivables

12,402

10,187

17,491

Assets held for disposal

11

15,795

-

Amounts due from related companies

499

-

740

Income tax recoverable

6(h)

131

630

380

71,105

86,433

65,818

Total assets

248,743

320,916

231,333

EQUITY AND LIABILITIES

Capital and reserves

Share capital

396

396

396

Share premium

123,283

123,283

123,283

Assets held for disposal

10,633

-

Reserves

8,749

38,680

(3,779)

132,428

172,992

119,900

Non-controlling interest

6,428

6,666

2,836

138,856

179,658

122,736

Non - current liabilities

Interest bearing liabilities

10

34,046

48,054

36,546

Obligations under finance leases

1,575

1,451

1,264

Amounts due to related companies

5,752

-

3,697

Deferred liability

839

1,029

770

Deferred tax liability

6(j)

649

1,668

675

Assets held for disposal

11

-

4,988

-

42,861

57,190

42,952

Current liabilities

Interest bearing liabilities

10

8,506

7,230

10,062

Collateral management agreement

10

6,791

16,247

7,642

Obligations under finance leases

826

1,293

969

Trade and other payables

26,248

20,728

30,976

Assets held for disposal

11

-

16,523

-

Amounts due to related companies

-

2,293

3

Taxation payable

6(h)

451

494

132

Cash and cash equivalents

9

24,204

19,260

15,861

67,026

84,068

65,645

Total equity and liabilities

248,743

320,916

231,333

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 2016 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 2016

Unaudited

Audited

6 months to

6 months to

Year to

31 Mar 2016

31 Mar 2015

30 Sept 2015

ZMW'000s

ZMW'000s

ZMW'000s

Cash inflow from operating activities

Loss before taxation

110,546

(24,491)

(35,575)

Finance costs

60,357

26,717

59,585

Loss on disposal of property, plant and equipment

-

(3)

7,040

Depreciation

36,630

28,852

67,050

Fair value price adjustment

(17,430)

28,298

4,528

Net unrealised foreign exchange (gains)/losses

(14,738)

15,847

46,873

Earnings before interest, tax, depreciation and amortisation

175,365

75,220

149,501

Increase in biological assets

(205,546)

(79,028)

(26,995)

Decrease in inventory

124,271

18,277

32,214

Decrease /(increase) in trade and other receivables

47,830

16,877

(87,886)

Decrease in amount due from related companies

-

11,533

2,640

(Decrease)/increase in trade and other payables

(63,694)

11,569

154,036

Increase in amount due to related companies

11,891

17,471

44,478

Increase in deferred liability

112

399

1,781

Income tax paid

(2,371)

(1,792)

(6,144)

Cash inflow from assets held for sale

-

97,649

-

Net cash inflow from operating activities

87,858

168,175

263,625

Investing activities

Purchase of property, plant and equipment

(77,533)

(119,026)

(235,048)

Expenditure on plantation development

(6,512)

(9,059)

(11,654)

Movement in investments

-

23,827

23,827

Cash outflow from assets held for sale

-

(2,907)

-

Proceeds from sale of assets

623

3

3,352

Proceeds from the sale of Zamanita

-

-

197,809

Net cash outflow on investing activities

(83,422)

(107,162)

(21,714)

Net cash inflow before financing

4,436

61,013

241,911

Financing

Long term loans repaid

(56,420)

(26,782)

(97,578)

(Repayment)/ receipt of short term funding

(9,492)

43,042

(109,386)

Lease finance obtained/(repayment)

656

(369)

(1,993)

Finance costs including discontinued operations

(60,357)

(26,717)

(59,585)

Cash outflow from assets held for sale

-

(87,002)

-

Net cash outflow from financing

(125,613)

(97,828)

(268,542)

Decrease in cash and cash equivalents

(121,177)

(36,815)

(26,631)

Cash and cash equivalents at beginning of year

(190,648)

(147,868)

(147,868)

Effects of exchange rate changes on the balance of

cash held in foreign currencies

41,706

(6,606)

(16,149)

Cash and cash equivalents at end of year

(270,119)

(191,289)

(190,648)

Represented by:

Cash in hand and at bank

67,740

51,483

49,106

Bank overdrafts

(337,859)

(242,772)

(239,754)

(270,119)

(191,289)

(190,648)

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE SIX MONTH PERIOD ENDED 31 MARCH 2016

Unaudited

Audited

6 months to

6 months to

Year to

31 Mar 2016

31 Mar 2015

30 Sept 2015

USD'000s

USD'000s

USD'000s

Cash inflow from operating activities

Loss before taxation

9,740

(3,791)

(5,039)

Finance costs

5,318

4,136

8,440

Loss on disposal of property, plant and equipment

-

-

997

Depreciation

3,227

4,466

9,497

Fair value price adjustment

(1,536)

4,380

641

Net unrealised foreign (gains)/ exchange losses

(1,299)

2,453

6,639

Earnings before interest, tax, depreciation and amortisation

15,450

11,644

21,175

Increase in biological assets

(18,110)

(12,233)

(3,824)

Decrease in inventory

10,949

2,829

4,563

Decrease /(increase) in trade and other receivables

4,214

2,613

(12,448)

Decrease in amount due from related companies

-

1,785

374

(Decrease)/ increase in trade and other payables

(5,612)

1,791

21,818

Increase in amount due to related companies

1,048

2,704

6,300

Increase in deferred liability

10

62

252

Income tax paid

(209)

(277)

(870)

Cash inflow from assets held for sale

-

15,118

-

Net cash inflow from operating activities

7,740

26,036

37,340

Investing activities

Purchase of property, plant and equipment

(6,831)

(18,425)

(33,293)

Expenditure on plantation development

(574)

(1,402)

(1,651)

Movement in investments

-

3,800

3,375

Cash outflow from assets held for sale

-

(450)

-

Proceeds from sale of assets

55

-

474

Proceeds from the sale of Zamanita

-

-

27,037

Net cash outflow on investing activities

(7,350)

(16,477)

(4,058)

Net cash inflow before financing

390

9,559

33,282

Financing

Long term loans repaid

(4,971)

(4,146)

(13,821)

(Repayment)/ receipt of short term funding

(851)

5,670

(15,494)

Lease finance

58

(57)

(282)

Finance costs including discontinued operations

(5,318)

(4,136)

(8,440)

Cash inflow outflow from assets held for sale

-

(13,469)

-

Net cash outflow from financing

(11,082)

(16,138)

(38,037)

Decrease in cash and cash equivalents

(10,692)

(6,579)

(4,755)

Cash and cash equivalents at beginning of year

(15,861)

(23,583)

(23,583)

Effects of exchange rate changes on the balance of

cash held in foreign currencies

2,349

5,058

12,477

Cash and cash equivalents at end of year

(24,204)

(25,104)

(15,861)

Represented by:

Cash in hand and at bank

5,783

6,756

4,085

Bank overdrafts

(29,987)

(31,860)

(19,946)

(24,204)

(25,104)

(15,861)

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

NOTES TO THE INTERIM CONSOLIDATED FINANCIAL STATEMENTS ‑ 31 MARCH 2016

 

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 8,120 Ha of irrigated row crops and 8,480 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 ZMW179.9 million (USD16.1 million) [30 September 2015: ZMW224.4 million (USD18.7 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 2016 and 31 March 2015 do not constitute statutory accounts. The figures for the year ended 30 September 2015 have been extracted from the 2015 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 2016 (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 2015 6.46 7.62

Year ended 30 September 2015 7.06 12.02

6 months ended 31 March 2016 11.35 11.16

 

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 2016 (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 2015 27.35 26.25

Year ended 30 September 2015 27.20 16.64

6 months ended 31 March 2016 17.92 17.62

 

Average Closing

ZMW:Ghana Cedi exchange rate exchange rate

6 months ended 31 March 2015 0.51 0.50

Year ended 30 September 2015 0.52 0.32

6 months ended 31 March 2016 0.35 0.35

 

(e) General information and basis of preparation

The condensed interim consolidated financial statements are for the six months ended 31 March 2016 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 2015.

 

(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 2015.

 

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 2016 (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:

 

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

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

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

(g) 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 2016, 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 2016 (CONTINUED)

 

5. Segmental reporting (continued)

Period ended 31 March 2016

(i) in Zambian Kwacha

 

Segment

Revenue

Gross Profit

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

60,114

31,301

Edible oils

40,380

23,149

Mill

49,768

11,456

Leather

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 gains

15,602

Finance costs

(60,357)

Profit before tax

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 2016 (CONTINUED)

 

5. Segmental reporting (continued)

Period ended 31 March 2016

(ii) in US Dollars

 

Segment

Revenue

Gross Profit

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

5,296

2,758

Edible oils

3,558

2,040

Mill

4,385

1,009

Leather/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)

Loss before tax

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 2016 (CONTINUED)

 

 

5. Segmental reporting (continued)

Period ended 31 March 2015

(i) in Zambian Kwacha

Revenue

Gross Profit

Segment

ZMW'000s

ZMW'000s

Beef

183,219

65,189

Chicken

82,778

21,565

Pork

73,894

14,372

Crops - Row Crops

163,654

97,750

Stock feed

148,208

25,564

Eggs

15,413

5,918

Fish

16,599

5,880

Milk and dairy

48,584

24,904

Edible oils

-

-

Mill

30,594

6,422

Leather and shoe

15,505

5,639

Master Meats Nigeria

51,452

12,711

Master Meats Ghana

9,995

2,325

Total

839,895

288,239

Less: intra/inter group Sales

(180,084)

Group total

659,811

288,239

Central operating costs

(236,851)

Operating profit

51,388

Foreign exchange losses

(49,162)

Finance costs

(26,717)

Loss before taxation

(24,491)

 

 

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

958,735

160,295

43,085

124,072

228,927

1,515,114

Biological assets and inventories

343,625

52,218

9,795

29,198

50,197

485,033

Cash, cash equivalents and bank overdrafts

(153,447)

(23,341)

1,177

59

28,789

(146,763)

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

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

 

5. Segmental reporting (continued)

Period ended 31 March 2015

(ii) in US Dollars

 

Revenue

Gross Profit

Segment

USD'000s

USD'000s

Beef

28,362

10,091

Chicken

12,814

3,338

Pork

11,439

2,225

Crops - row crops

25,333

15,132

Stock feed

22,942

3,959

Eggs

2,386

916

Fish

2,570

910

Milk and dairy

7,521

3,855

Edible oils

-

-

Mill

4,736

994

Leather and shoe

2,400

873

Master Meats (Nigeria)

7,965

1,968

Master Meats (Ghana)

1,547

360

Total

130,015

44,621

Less: intra/inter group sales

(27,877)

Group total

102,138

44,621

Central operating costs

(36,664)

Operating profit

7,957

Foreign exchange losses

(7,610)

Finance costs

(4,136)

Loss before taxation

(3,789)

 

 

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

125,818

21,036

5,654

16,282

30,044

198,834

Biological assets and inventories

45,095

6,853

1,285

3,832

6,588

63,653

Cash, cash equivalents and bank overdrafts

(20,137)

(3,063)

154

8

3,778

(19,260)

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

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

 

5. Segmental reporting (continued)

Year ended 30 September 2015

(i) in Zambian Kwacha

 

Segment

Revenue

Gross Profit

ZMW'000s

ZMW'000s

Beef

391,950

135,995

Chicken

179,622

42,980

Pork

167,730

32,900

Crops

397,125

253,326

Stock feed

407,867

74,602

Eggs

29,031

11,371

Fish

36,547

13,832

Milk and dairy

101,617

52,904

Edible oils

218,918

40,367

Mill

56,430

12,867

Leather and shoe

32,213

12,345

Master Meats (Nigeria)

109,064

26,536

Master Meats (Ghana)

20,887

4,588

Total

2,149,001

714,613

Less: intra/inter group Sales

(340,686)

Less: discontinued operations

(253,443)

(47,900)

Group total

1,554,872

666,713

Central operating costs

(504,635)

Operating profit

162,078

Foreign exchange losses

(142,358)

Finance costs

(55,295)

Loss before tax

(35,575)

 

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

1,291,810

175,370

44,838

47,820

273,792

1,833,630

Biological assets and inventories

460,152

65,094

15,400

34,006

26,785

601,437

Cash, cash equivalents and bank overdrafts

(140,855)

(71,875)

874

268

20,940

(190,648)

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

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

 

5. Segmental reporting (continued)

Year ended 30 September 2015

(ii) in US Dollars

Segment

Revenue

Gross Profit

USD'000s

USD'000s

Beef

55,517

19,263

Chicken

25,442

6,088

Pork

23,758

4,660

Crops

56,250

35,882

Stock feed

57,772

10,567

Eggs

4,112

1,611

Fish

5,177

1,959

Milk and dairy

14,393

7,493

Edible oils

31,008

5,718

Mill

7,993

1,823

Leather and shoe

4,563

1,748

Master Meats (Nigeria)

15,448

3,759

Master Meats (Ghana)

2,958

650

Total

304,391

101,221

Less: intra/inter group sales

(48,256)

Less: discontinued operations

(35,898)

(6,785)

Group total

220,237

94,436

Central operating costs

(71,478)

Operating profit

22,958

Foreign exchange losses

(20,164)

Finance costs

(7,832)

Loss before tax

(5,038)

 

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

107,472

14,590

3,730

3,978

22,778

152,548

Biological assets and inventories

38,283

5,415

1,281

2,829

2,228

50,036

Cash, cash equivalents and bank overdrafts

(11,718)

(5,980)

73

22

1,742

(15,861)

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

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

31 Mar 2015

30 Sept 2015

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

953,826

1,953,114

537,407

1,766,939

1,304,862

1,959,862

 West Africa

108,491

29,319

61,447

19,818

129,951

29,641

 Rest of world

59,288

-

60,957

-

120,059

-

1,121,605

1,982,433

659,811

1,786,757

1,554,872

1,989,503

 

 

31 Mar 2016

31 Mar 2015

30 Sept 2015

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

84,037

175,011

83,190

231,882

184,825

163,049

 West Africa

9,559

2,627

9,512

2,601

18,407

2,466

 Rest of world

5,224

-

9,436

-

17,005

-

98,820

177,638

102,138

234,483

220,237

165,515

 

 

6. Taxation

 

March 2016

March 2015

September 2015

Income tax expense

ZMW'000s

ZMW'000s

ZMW'000s

(a)

Tax charge

Current tax:

Tax charge

8,924

2,082

4,491

Deferred tax:

Deferred taxation (note 6(e))

(97)

1,759

170

Tax charge/(credit) for the period

8,827

3,841

4,661

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

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

 

6. Taxation (continued)

March 2016

March 2015

September 2015

ZMW'000s

ZMW'000s

ZMW'000s

(b)

Reconciliation of tax charge

 Profit/(loss) before taxation

110,546

(24,491)

(35,575)

 Taxation on accounting profit

16,389

(5,078)

(5,283)

 Effects of:

Permanent differences:

 Disallowable expenses

2,478

1,744

2,810

Timing differences:

 Capital allowances and depreciation

(6,223)

(4,027)

565

 Livestock and crop valuations adjustment

(1,123)

1,660

1,063

 Other income

(701)

(750)

(8,266)

 Unrealised exchange gains/(losses)

(1,102)

4,802

6,658

 Unrealised tax loss

(794)

3,731

6,944

 Tax charge for the period

8,924

2,082

4,491

(c)

Movement in taxation account

Taxation payable at 1 October

(2,983)

(1,330)

(1,067)

Charge for the period

8,924

2,082

4,491

Arising on discontinued operation

-

-

(263)

Taxation paid

(2,371)

(1,792)

(6,144)

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

3,570

(1,040)

(2,983)

Taxation payable

5,037

3,764

1,588

Taxation recoverable

(1,467)

(4,804)

(4,571)

Taxation payable as at 30 September

3,570

(1,040)

(2,983)

 

(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 2016

March 2015

September 2015

ZMW'000s

ZMW'000s

ZMW'000s

Represented by:

Biological valuation

8,278

6,255

7,012

Accelerated tax allowances

39,587

47,820

37,588

Provisions

(3,122)

(2,998)

(4,178)

Unrealised exchange losses

-

-

-

Tax loss

(62,069)

(66,713)

(57,651)

(17,326)

(15,636)

(6,729)

Analysis of movement:

Liability as at 1 October

(17,229)

(17,395)

(6,729)

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

(97)

1,759

170

Arising on discontinued operation

-

-

(10,670)

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

(17,326)

(15,636)

(17,229)

Deferred tax asset

(24,569)

(28,343)

(25,344)

Deferred tax liability

7,243

12,707

8,115

(17,326)

(15,636)

(17,229)

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

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

 

6. Taxation (continued)

 

Income tax expense

March 2016

March 2015

September 2015

USD'000s

USD'000s

USD'000s

(f)

Tax charge

Current tax:

Tax charge

786

323

636

Deferred tax:

Deferred taxation (note 6(j))

(9)

272

24

Tax (credit)/charge for the period

778

595

660

(g)

Reconciliation of tax charge

 Profit/(loss) before taxation

9,740

(3,789)

(5,038)

 Taxation on accounting profit

1,444

(786)

(748)

 Effects of:

Permanent differences:

 Disallowable expenses

220

271

398

Timing differences:

 Capital allowances and depreciation

(548)

(623)

80

 Livestock and crop valuations adjustment

(99)

257

151

 Other income

(62)

(116)

(1,171)

 Unrealised exchange (gains/losses

(99)

743

942

 Unrealised tax loss

(70)

577

984

 Foreign exchange

-

-

-

 Tax charge for the period

786

323

636

(h)

 Movement in taxation account

Taxation payable at 1 October

(248)

(213)

(171)

Charge for the year

786

323

636

Arising on discontinued operations

-

-

(37)

Taxation paid

(209)

(277)

(870)

Foreign exchange

(9)

31

194

Taxation payable as at the end of the period

320

(136)

(248)

Taxation payable

451

494

132

Taxation recoverable

(131)

(630)

(380)

Taxation payable as at 30 September

320

(136)

(248)

 

(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 2016 (CONTINUED)

 

6. Taxation (continued)

 

March 2016

March 2015

September 2015

(j)

Deferred taxation

USD'000s

USD'000s

USD'000s

Represented by:

Biological valuation

742

821

583

Accelerated tax allowances

3,547

6,276

3,127

Provisions

(280)

(394)

(348)

Unrealised exchange losses

-

-

-

Tax loss

(5,562)

(8,755)

(4,795)

(1,553)

(2,052)

(1,433)

Analysis of movement:

Liability as at 1 October

(1,433)

(2,775)

(1,074)

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

(9)

272

24

Arising on discontinued operations

-

-

(1,511)

Foreign exchange

(111)

451

1,128

(Asset)/liability as at the end of period

(1,553)

(2,052)

(1,433)

Deferred tax asset

(2,202)

(3,720)

(2,108)

Deferred tax liability

649

1,668

675

(1,553)

(2,052)

(1,433)

7. Earnings/(loss) per share

Basic and diluted earnings/(loss) per 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/(loss) 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 2016

Mar 2015

Sept 2015

ZMW'000s

USD'000s

ZMW'000s

USD'000s

ZMW'000s

USD '000s

 Basic earnings per share

Loss for the period

90,285

7,955

(24,429)

(3,780)

(63,614)

(9,009)

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

247,978

247,978

247,978

247,978

247,978

247,978

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

36.41

3.21

(9.851)

(1.52)

(25.66)

(3.63)

From continued operations

36.41

3.21

(12.51)

(1.94)

(19.86)

(2.81)

From discontinued operations

-

-

2.659

0.41

(5.80)

(0.82)

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

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

 

 

 

8. Biological assets

 

(a) 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

Increase due to

Gains arising

Gains arising

Decrease due to

As at 31

1 October 2015

purchases

from fair value

from fair value

harvest/

Mar 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

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

October 2015

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

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 2016 (CONTINUED)

 

8. Biological assets (continued)

 

(b) 31 March 2015

Biological assets comprise standing crops, feedlot and standing cattle, dairy cattle, pigs, chickens and palm oil plantation. At 31 March 2015 there were 7,863 cattle (5,180 feedlot cattle, 637 standing cattle and 2,146 dairy cattle) and 455,286 chickens (184,220 layers and 271,066 broilers), and 4,238 pigs. A total of 12,527 feedlot cattle, 491 dairy cattle, 4,234 pigs and 1,158,129 chickens were culled during the period. The palm plantation is in developmental stage with current plantation size of 2,612 hectares.

 

(i) in Zambian Kwacha

 

As at 1 Oct 2014

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 2015

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

ZMW'000s

Standing Crops

35,430

98,016

147,199

(28,298)

(111,807)

140,540

Feedlot cattle

70,874

34,749

10,156

-

(86,901)

28,878

Dairy Cattle

24,934

7,838

10,887

-

(12,634)

31,025

Pigs

2,750

2,978

1,737

-

(4,549)

2,916

Chickens

8,013

66,654

20,572

-

(86,564)

8,675

Palm Plantation

20,202

9,059

-

-

(64)

29,197

Total

162,203

219,294

190,551

(28,298)

(302,519)

241,231

Less: non-current biological assets

(20,202)

(9,059)

-

-

64

(29,197)

Total

142,001

210,235

190,551

(28,298)

(302,455)

212,034

 

(ii) in US Dollars

 

As at 1 Oct 2014

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 2015

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

Standing Crops

5,651

(3,478)

15,173

22,786

(4,380)

(17,308)

18,444

Feedlot cattle

11,304

(1,013)

5,379

1,572

-

(13,452)

3,790

Dairy Cattle

3,976

(848)

1,212

1,685

-

(1,956)

4,069

Pigs

439

(82)

463

269

-

(704)

385

Chickens

1,278

(241)

10,318

3,185

-

(13,400)

1,140

Palm Plantation

3,222

(784)

1,402

-

-

(10)

3,830

Total

25,870

(6,446)

33,947

29,497

(4,380)

(46,830)

31,658

Less: non-current biological assets

(3,222)

784

(1,404)

-

-

10

(3,832)

Total

22,648

(5,662)

32,543

29,497

(4,380)

(46,820)

27,826

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

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

 

8. Biological assets (continued)

 

(c) 30 September 2015

Biological assets comprise standing crops, feedlot and standing cattle, dairy cattle, pigs, chickens and palm oil plantation. At 30 September 2015 there were 12,492 cattle (9,909 feedlot cattle, 514 standing cattle and 2,069 dairy cattle) and 480,336 chickens (198,168 layers and 282,168 broilers), and 4,546 pigs. A total of 29,166 feedlot cattle, 1,802 dairy cattle, 8,478 pigs and 6,747,406 chickens were culled during the year. The palm plantation is in developmental stage with current plantation size of 2,623 hectares.

 

(i) in Zambian Kwacha

 

As at 1

Increase due to

Gains/(losses) arising

Gains arising

Decrease due to

As at 30

October 2014

purchases

from fair value

from fair value

harvest/

Sept 2015

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

35,430

245,306

147,487

(4,904)

(384,379)

38,940

Feedlot Cattle

70,874

132,139

38,347

-

(188,171)

53,189

Dairy Cattle

24,934

19,701

33,033

-

(27,307)

50,361

Pigs

2,750

6,261

3,409

376

(9,413)

3,383

Chickens

8,013

144,157

41,803

-

(184,654)

9,319

Palm oil plantation

20,202

13,869

-

-

(65)

34,006

Total

162,203

561,433

264,079

(4,528)

(793,989)

189,198

Less: Non-current biological assets

(20,202)

(13,869)

-

-

65

(34,006)

Total

142,001

547,564

264,079

(4,528)

(793,924)

155,192

 

(ii) in US Dollars

 

As at 1 October 2014

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 2015

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

USD'000s

Standing Crops

5,651

(2,910)

34,746

20,891

(694)

(54,445)

3,239

Feedlot Cattle

11,304

(4,374)

18,717

5,431

-

(26,653)

4,425

Dairy Cattle

3,976

(3,388)

2,791

4,679

-

(3,868)

4,190

Pigs

439

(247)

887

483

53

(1,333)

282

Chickens

1,278

(688)

20,419

5,921

-

(26,155)

775

Palm oil plantation

3,222

(2,348)

1,964

-

-

(9)

2,829

Total

25,870

(13,955)

79,524

37,405

(641)

(112,463)

15,740

Less: Non-current biological assets

(3,222)

2,348

(1,964)

-

-

9

(2,829)

Total

22,648

(11,607)

77,560

37,405

(641)

(112,454)

12,911

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

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

9. Cash and cash equivalents

 

March 2016

March 2015

September 2015

ZMW'000s

USD'000s

ZMW'000s

USD'000s

ZMW'000s

USD'000s

Cash in hand and at bank

64,539

5,783

51,483

6,756

49,106

4,085

Bank overdrafts

(334,658)

(29,987)

(198,246)

(26,016)

(239,754)

(19,946)

(270,119)

(24,204)

(146,763)

(19,260)

(190,648)

(15,861)

 

(a) Banking facilities

 

The Group has overdraft facilities totalling ZMW35.137 million (2015: ZMW35.137 million) and USD5.1 million (2015: USD5.1 million) with Citibank Zambia Limited. The Citibank overdrafts bear interest rates of Bank of Zambia Policy rate plus a Liquidity Premium (difference between the 182 day Treasury Bill and BOZ Policy Rate) plus 2.5 per cent. 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 (2015: ZMW24.5 million) and USD2 million (2015: USD7 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 3.6 per cent and 1 month USD LIBOR plus 6 per cent on the USD facilities.

 

The Group has overdraft facilities totalling ZMW98.3 million (2015: ZMW22.5 million) and USDnil million (2015: USD4 million) with Zanaco Bank Plc. The Zanaco Bank overdrafts bear interest rate of Bank of Zambia Policy rate plus 12 per cent. on the Kwacha facility.

 

The Group has overdraft facilities totalling ZMW42 million (2015: ZMW42 million) and USD6.3 million (2015: USD1 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 2016

March 2015

September 2015

ZMW'000s

USD'000s

ZMW'000s

USD'000s

ZMW'000s

USD'000s

Bank overdrafts represented by:

Zanaco Bank PLC

(96,032)

(8,604)

(49,882)

(6,545)

(64,280)

(5,348)

Citibank Zambia Limited

(85,402)

(7,653)

(73,592)

(9,658)

(90,518)

(7,530)

Stanbic Bank Zambia Limited

(108,120)

(9,688)

(46,833)

(6,146)

(54,108)

(4,502)

Standard Chartered Bank Zambia PLC

(45,104)

(4,042)

(27,939)

(3,667)

(30,848)

(2,566)

(334,658)

(29,987)

(198,246)

(26,016)

(239,754)

(19,946)

 

(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 plus ZMW 8 million), Zanaco Bank Plc (USD4 million and ZMW57.5 million), Stanbic Bank Zambia Limited (ZMW112 million).

 

All overdrafts are annual revolving facilities.

 

 

47.

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

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

 

10. Interest bearing liabilities

 

31 Mar 2016

31 Mar 2015

30 September 2015

ZMW'000s

USD'000s

ZMW'000s

USD'000s

ZMW'000s

USD'000s

DEG - Deutsde Investitious

GUD Entwicklungsgesellschift MBH (note (a))

171,473

15,365

144,285

18,935

206,143

17,150

Zanaco Bank Plc (note (b))

33,214

2,975

39,931

5,240

39,857

3,316

International Finance Corporation (note (d))

256,463

22,981

237,052

31,109

314,225

26,142

Standard Chartered Bank Zambia PLC (note (c))

89,522

8,022

123,803

16,247

91,852

7,642

550,672

49,343

545,071

71,532

652,077

54,250

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

(170,715)

(15,297)

(178,897)

(23,477)

(212,795)

(17,704)

379,957

34,046

366,174

48,054

439,282

36,546

(a) (i) DEG Term Loan 2

The Group has a loan facility of USD5.365 million (2015: USD8.935 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 USD10 million for the palm project from DEG. 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 (2015: ZMW39.9 million) with Zanaco Bank Plc. Interest on the loan is 4.75 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 2016 (CONTINUED)

 

10. Interest bearing liabilities (continued)

 

(c) Standard Chartered Bank Zambia Plc

The Group has structured agricultural facilities with an annual revolving limit totalling USD15 million (2015: USD59 million) with Standard Chartered Bank Zambia Plc. The purpose of the facilities is the financing of wheat, soya beans, maize and barley under collateral management agreements (CMA)/facilities against warehouse receipts (FAWR) and is for 180 days. The balance on the facilities at period end was USD6.79 million (2015: USD18.68 million). Interest on the facilities is 3 month USD LIBOR rate plus 5.5 per cent. per annum.

 

(d) International Finance Corporation Loan

 

(i) International Finance Corporation Loan 1

The Group has a loan facility of USD2.76 million (USD1.909 million in Zambia and USD0.851 million in Nigeria) [2015: USD3.182 million in Zambia and USD1.418 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 USD17.241 million and ZMW42.759 (2015: USD20 million in USD and ZMW49.6 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 2016 (CONTINUED)

 

11. Assets held for sale

During the previous period management decided to sell a 100% owned subsidiary, Zamanita Limited (Zamanita). The sale was concluded on 1 June 2015. As such the assets and liabilities of Zamanita are disclosed in accordance with IFRS 5.

 

The income generated by assets held for sale was generated as follows:

March 2015 ZMW'000

March 2015 USD'000

Revenue

184,267

28,524

Cost of sales

(149,024)

(23,069)

Administration costs

(24,570)

(3,802)

Other income

1

-

Operating profit

10,674

1,653

Finance Costs

(3,337)

(517)

Exchange losses

(2,419)

(374)

Profit from discontinued operation before tax

4,918

762

Tax (expense)/credit

1,702

263

Profit for the year

6,620

1,025

 

The assets and liabilities of the unit held for sale are as follows:

March 2015 ZMW'000

March 2015 USD'000

Property, plant and equipment

198,604

26,037

Total non-current assets

198,604

26,037

Inventories

87,494

11,482

Trade and other receivables

32,863

4,313

Total current assets

120,357

15,795

Interest bearing liabilities

28,968

3,802

Deferred liability

80

10

Deferred income tax

8,964

1,176

Total non-current liabilities

38,012

4,988

Collateral management agreement

18,547

2,434

Trade and other payables

62,569

8,211

Taxation payable

263

35

Cash and cash equivalents

44,526

5,843

Total current liabilities

125,905

16,523

 

The cash flow effects of the unit held for sale are as follows:

March 2015 ZMW'000

March 2015 USD'000

Cash inflow from operating activities

97,649

15,118

Cash outflow from investing activities

(2,907)

(450)

Cash outflow from financing activities

(87,002)

(13,469)

 

12. 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.

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

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

13. 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 2016 and 30 September 2015.

 

 

31 March 2016

Level 1

ZMW'000

Level 2

ZMW'000

Level 3

ZMW'000

Total

ZMW'000

Financial Assets

Other forwards exchange contracts inventory (CMA)

 

-

 

38,501

 

-

 

38,501

Total Assets

-

38,501

-

38,501

Financial Liabilities

US-dollar loans

-

-

(394,689)

(394,689)

Total Liabilities

-

-

(394,689)

(394,689)

Net fair value

-

38,501

(394,689)

(356,188)

 

 

30 September 2015

Level 1

ZMW'000

Level 2

ZMW'000

Level 3

ZMW'000

Total

ZMW'000

Financial Assets

Other forwards exchange contracts inventory (CMA)

 

-

 

41,435

 

-

 

41,435

Total Assets

-

41,435

-

41,435

Financial Liabilities

US-dollar loans

-

-

(474,197)

(474,197)

Total Liabilities

-

-

(474,197)

(474,197)

Net fair value

-

41,435

(474,197)

(432,762)

 

 

31 March 2016

Level 1

USD'000

Level 2

USD'000

Level 3

USD'000

Total

USD'000

Financial Assets

Other forwards exchange contracts inventory (CMA)

 

-

 

3,450

 

-

 

3,450

Total Assets

-

3,450

-

3,450

Financial Liabilities

US-dollar loans

-

-

(35,366)

(35,366)

Total Liabilities

-

-

(35,366)

(35,366)

Net fair value

-

3,450

(35,366)

(31,916)

 

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

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

 

13. Fair value measurement (continued)

 

 

30 September 2015

Level 1

USD'000

Level 2

USD'000

Level 3

USD'000

Total

USD'000

Financial Assets

Other forwards exchange contracts inventory (CMA)

 

-

 

3,447

 

-

 

3,447

Total Assets

-

3,447

-

3,447

Financial Liabilities

US-dollar loans

-

-

(39,451)

(39,451)

Total Liabilities

-

-

(39,451)

(39,451)

Net fair value

-

3,447

(39,451)

(36,004)

 

 

There were no transfers between Level 1 and Level 2 in 2016 or 2015.

 

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% (2014: 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 2016 and 30 September 2015:

 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

 

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

 

13. Fair value measurement (Continued)

 

 

 

31 March 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

-

398,378

-

398,378

Office building in Zambia

-

17,590

-

17,590

 

30 September 2015

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

-

393,825

-

393,825

Office building in Zambia

-

17,284

-

17,284

 

31 March 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

-

35,697

-

35,697

Office building in Zambia

-

1,576

-

1,576

 

30 September 2015

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

-

62,811

-

62,811

Office building in Zambia

-

2,757

-

2,757

 

 

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 QVLBBQQFBBBD
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.