Lucky Cement Ld - 3rd Quarter Results
RNS Number : 8211K Lucky Cement Limited 24 April 2020 LCK/ANNOUNCE/2019-20 April 23, 2020
| The General Manager Pakistan Stock Exchange Limited Karachi | The Deputy Chief Securities & Exchange Commission of Pakistan Islamabad | The London Stock Exchange 10 Paternoster Square, London |
| LUCKY CEMENT LIMITED | ||||||||||
| Unconsolidated Condensed Interim Statement of Financial Position | ||||||||||
| As at March 31, 2020 | ||||||||||
| (Un-audited) | (Audited) | |||||||||
| March 31, | June 30, | |||||||||
| 2020 | 2019 | |||||||||
| (PKR in'000') | ||||||||||
| ASSETS | ||||||||||
| NON-CURRENT ASSETS | ||||||||||
| Fixed assets | ||||||||||
| Property, plant and equipment | 60,856,953 | 57,276,184 | ||||||||
| Intangible assets | 14,205 | 18,152 | ||||||||
| 60,871,158 | 57,294,336 | |||||||||
| Long-term investments | 44,044,485 | 34,313,588 | ||||||||
| Long-term loans and advances | 91,213 | 99,316 | ||||||||
| Long-term deposits | 3,175 | 3,175 | ||||||||
| 105,010,031 | 91,710,415 | |||||||||
| CURRENT ASSETS | ||||||||||
| Stores and spares | 7,598,535 | 6,809,724 | ||||||||
| Stock-in-trade | 2,802,882 | 4,253,020 | ||||||||
| Trade debts | 2,613,238 | 2,058,719 | ||||||||
| Loans and advances | 523,370 | 686,525 | ||||||||
| Trade deposits and short term prepayments | 81,672 | 74,223 | ||||||||
| Accrued return | 105,409 | 113,869 | ||||||||
| Other receivables | 2,547,157 | 2,130,907 | ||||||||
| Tax refunds due from the Government | 538,812 | 538,812 | ||||||||
| Short term investment | 2,917,749 | 1,055,754 | ||||||||
| Cash and bank balances | 11,803,046 | 15,657,246 | ||||||||
| 31,531,870 | 33,378,799 | |||||||||
| TOTAL ASSETS | 136,541,901 | 125,089,214 | ||||||||
| EQUITY AND LIABILITIES | ||||||||||
| SHARE CAPITAL AND RESERVES | ||||||||||
| Share Capital | 3,233,750 | 3,233,750 | ||||||||
| Reserves | 95,369,371 | 91,084,667 | ||||||||
| 98,603,121 | 94,318,417 | |||||||||
| NON-CURRENT LIABILITIES | ||||||||||
| Long-term deposits | 230,597 | 90,264 | ||||||||
| Deferred liabilities | 7,131,996 | 7,102,483 | ||||||||
| 7,362,593 | 7,192,747 | |||||||||
| CURRENT LIABILITIES | ||||||||||
| Trade and other payables | 21,170,544 | 19,195,617 | ||||||||
| Short term borrowings | 7,846,639 | 2,900,000 | ||||||||
| Unclaimed dividend | 55,989 | 53,953 | ||||||||
| Unpaid dividend | 23,706 | 91,119 | ||||||||
| Taxation - net | 1,479,309 | 1,337,361 | ||||||||
| 30,576,187 | 23,578,050 | |||||||||
| 37,938,780 | 30,770,797 | |||||||||
| TOTAL EQUITY AND LIABILITIES | 136,541,901 | 125,089,214 | ||||||||
| LUCKY CEMENT LIMITED | |||||||||||
| Unconsolidated Condensed Interim Statement of Profit or Loss and Other Comprehensive Income | |||||||||||
| For the nine months ended March 31, 2020 (Un-audited) | |||||||||||
| Nine Months Ended | Quarter Ended | ||||||||||
| March 31, | March 31, | March 31, | March 31, | ||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||
| (PKR in'000') | (PKR in '000') | ||||||||||
| Gross sales | 47,947,798 | 52,314,992 | 16,852,237 | 17,429,651 | |||||||
| Less: | Sales tax and federal excise duty | 14,688,143 | 14,061,754 | 5,327,336 | 4,577,359 | ||||||
| Rebates, incentive and commission | 811,609 | 732,154 | 288,235 | 286,283 | |||||||
| 15,499,752 | 14,793,908 | 5,615,571 | 4,863,642 | ||||||||
| Net sales | 32,448,046 | 37,521,084 | 11,236,666 | 12,566,009 | |||||||
| Cost of sales | (27,921,847) | (26,261,232) | (9,934,705) | (8,730,172) | |||||||
| Gross profit | 4,526,199 | 11,259,852 | 1,301,961 | 3,835,837 | |||||||
| Distribution cost | (2,931,117) | (2,101,175) | (1,036,697) | (726,666) | |||||||
| Administrative expenses | (922,872) | (870,017) | (325,544) | (312,270) | |||||||
| Finance cost | (92,421) | (11,671) | (44,475) | (9,773) | |||||||
| Other expenses | (290,758) | (875,770) | (96,447) | (305,168) | |||||||
| Other income | 2,989,318 | 2,349,194 | 1,280,287 | 742,623 | |||||||
| Profit before taxation | 3,278,349 | 9,750,413 | 1,079,085 | 3,224,583 | |||||||
| Taxation | |||||||||||
| -current | (568,205) | (2,203,674) | (201,522) | (770,084) | |||||||
| -deferred | 225,272 | 747,199 | 121,277 | 338,650 | |||||||
| (342,933) | (1,456,475) | (80,245) | (431,434) | ||||||||
| Profit after taxation | 2,935,416 | 8,293,938 | 998,840 | 2,793,149 | |||||||
| Other comprehensive income: | |||||||||||
| Other comprehensive (loss) / income which will not be reclassified to statement of profit or loss in subsequent periods | |||||||||||
| Unrealized (loss) / income on remeasurement of equity instrument at fair value through other comprehensive income | (9,027) | (5,912) | (8,107) | 5,026 | |||||||
| Deferred tax thereon | 1,354 | 887 | 1,216 | (753) | |||||||
| (7,673) | (5,025) | (6,891) | 4,273 | ||||||||
| Total comprehensive income for the period | 2,927,743 | 8,288,913 | 991,949 | 2,797,422 | |||||||
| (PKR) | (PKR) | ||||||||||
| Earnings per share - basic and diluted | 9.08 | 25.65 | 3.09 | 8.64 | |||||||
| LUCKY CEMENT LIMITED | ||||||||||
| Condensed Interim Consolidated Statement of Financial Position | ||||||||||
| As at March 31, 2020 | ||||||||||
| (Un-audited) | (Audited) | |||||||||
| March 31, | June 30, | |||||||||
| 2020 | 2019 | |||||||||
| (PKR in '000') | ||||||||||
| ASSETS | ||||||||||
| NON-CURRENT ASSETS | ||||||||||
| Fixed assets | ||||||||||
| Property, plant and equipment | 178,659,389 | 135,475,796 | ||||||||
| Intangible assets | 7,419,549 | 7,653,720 | ||||||||
| Right of use assets | 216,195 | - | ||||||||
| 186,295,133 | 143,129,516 | |||||||||
| Long-term investments | 22,276,009 | 18,554,210 | ||||||||
| Long-term loans and advances | 615,517 | 551,354 | ||||||||
| Long-term deposits and prepayments | 54,473 | 51,076 | ||||||||
| 209,241,132 | 162,286,156 | |||||||||
| CURRENT ASSETS | ||||||||||
| Stores, spares and consumables | 9,209,749 | 8,193,401 | ||||||||
| Stock-in-trade | 20,113,865 | 18,299,229 | ||||||||
| Trade debts | 6,009,864 | 4,508,468 | ||||||||
| Loans and advances | 2,252,453 | 1,997,339 | ||||||||
| Trade deposits and short-term prepayments | 1,580,020 | 2,092,112 | ||||||||
| Other receivables | 7,460,469 | 6,935,242 | ||||||||
| Tax refunds due from the Government | 538,812 | 538,812 | ||||||||
| Taxation receivable | 2,131,056 | 2,687,513 | ||||||||
| Accrued return | 114,364 | 156,948 | ||||||||
| Short term investments | 2,917,749 | 1,055,754 | ||||||||
| Cash and bank balances | 23,129,582 | 18,270,313 | ||||||||
| 75,457,983 | 64,735,131 | |||||||||
| TOTAL ASSETS | 284,699,115 | 227,021,287 | ||||||||
| EQUITY AND LIABILITIES | ||||||||||
| SHARE CAPITAL AND RESERVES | ||||||||||
| Share capital | 3,233,750 | 3,233,750 | ||||||||
| Reserves | 108,755,713 | 105,787,478 | ||||||||
| Attributable to the owners of the Holding Company | 111,989,463 | 109,021,228 | ||||||||
| Non-controlling interests | 17,575,976 | 16,249,228 | ||||||||
| Total equity | 129,565,439 | 125,270,456 | ||||||||
| NON-CURRENT LIABILITIES | ||||||||||
| Long-term finances | 69,904,395 | 32,771,993 | ||||||||
| Long-term deposits | 230,597 | 90,264 | ||||||||
| Deferred liabilities | 11,225,328 | 11,431,338 | ||||||||
| Lease Liabilities | 178,620 | - | ||||||||
| Other long term liabilities | 5,289,042 | 5,078,003 | ||||||||
| 86,827,982 | 49,371,598 | |||||||||
| CURRENT LIABILITIES | ||||||||||
| Current portion of long-term finances | 1,551,006 | 1,694,503 | ||||||||
| Trade and other payables | 48,061,360 | 36,059,184 | ||||||||
| Provision for taxation | 1,865,540 | 1,699,742 | ||||||||
| Accrued return | 347,602 | 619,500 | ||||||||
| Short-term borrowings and running finance | 16,272,116 | 12,161,232 | ||||||||
| Current portion of liabilities against assets subject to finance lease | 39,845 | - | ||||||||
| Unclaimed dividend | 144,519 | 53,953 | ||||||||
| Unpaid dividend | 23,706 | 91,119 | ||||||||
| 68,305,694 | 52,379,233 | |||||||||
| 155,133,676 | 101,750,831 | |||||||||
| CONTINGENCIES AND COMMITMENTS | ||||||||||
| TOTAL EQUITY AND LIABILITIES | 284,699,115 | 227,021,287 | ||||||||
| LUCKY CEMENT LIMITED | ||||||||||||||||||
| Condensed Interim Consolidated Statement of Profit or Loss and Other Comprehensive Income | ||||||||||||||||||
| For the 3rd quarter and nine months ended March 31, 2020 (Un-audited) | ||||||||||||||||||
| Nine Months Ended | Quarter Ended | |||||||||||||||||
| March 31, | March 31, | March 31, | March 31, | |||||||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||||||||
| (PKR in '000') | ||||||||||||||||||
| Revenue | 123,988,042 | 103,320,389 | 44,429,995 | 35,466,328 | ||||||||||||||
| Less: Sales tax and excise duty | 24,234,883 | 16,764,874 | 8,783,377 | 5,463,025 | ||||||||||||||
| Rebates, incentives and commission | 5,319,131 | 4,489,902 | 1,951,896 | 1,657,541 | ||||||||||||||
| 29,554,014 | 21,254,776 | 10,735,273 | 7,120,566 | |||||||||||||||
| 94,434,028 | 82,065,613 | 33,694,722 | 28,345,762 | |||||||||||||||
| Cost of sales | (79,678,132) | (63,799,985) | (28,585,408) | (21,779,033) | ||||||||||||||
| Gross profit | 14,755,896 | 18,265,628 | 5,109,314 | 6,566,729 | ||||||||||||||
| Distribution cost | (5,799,983) | (4,296,137) | (2,050,617) | (1,458,307) | ||||||||||||||
| Administrative expenses | (3,185,645) | (2,308,421) | (1,147,744) | (776,794) | ||||||||||||||
| Finance cost | (2,015,548) | (1,151,277) | (830,024) | (376,944) | ||||||||||||||
| Other expenses | (603,830) | (1,313,476) | (208,580) | (411,496) | ||||||||||||||
| Other income | 4,066,636 | 3,061,838 | 1,274,347 | 1,138,122 | ||||||||||||||
| Profit before taxation | 7,217,526 | 12,258,155 | 2,146,696 | 4,681,310 | ||||||||||||||
| Taxation | ||||||||||||||||||
| - current | (2,005,596) | (3,332,147) | (603,474) | (1,209,033) | ||||||||||||||
| - deferred | 469,905 | 1,071,569 | 215,798 | 388,038 | ||||||||||||||
| (1,535,691) | (2,260,578) | (387,676) | (820,995) | |||||||||||||||
| Profit after taxation | 5,681,835 | 9,997,577 | 1,759,020 | 3,860,315 | ||||||||||||||
| Attributable to: | ||||||||||||||||||
| Owners of the Holding Company | 4,650,969 | 9,260,243 | 1,438,851 | 3,464,738 | ||||||||||||||
| Non-controlling interests | 1,030,866 | 737,334 | 320,169 | 395,577 | ||||||||||||||
| 5,681,835 | 9,997,577 | 1,759,020 | 3,860,315 | |||||||||||||||
| Other comprehensive income for the period | ||||||||||
| Other comprehensive (loss) / income which may be reclassified to statement of profit or loss in subsequent periods | ||||||||||
| Foreign exchange differences on translation of foreign operations | 557,938 | 1,339,539 | 933,363 | 138,983 | ||||||
| Other comprehensive (loss) / income which will not be reclassified to statement of profit or loss in subsequent periods | ||||||||||
| Unrealized (loss) / gain on remeasurement of equity investment at fair value through other comprehensive income | (9,027) | (5,912) | (8,107) | 5,026 | ||||||
| Deferred tax thereon | 1,354 | 887 | 1,216 | (753) | ||||||
| (7,673) | (5,025) | (6,891) | 4,273 | |||||||
| Total comprehensive income for the period | 6,232,100 | 11,332,091 | 2,685,492 | 4,003,571 | ||||||
| Attributable to: | ||||||||||
| Owners of the Holding Company | 5,201,234 | 10,594,757 | 2,365,323 | 3,607,994 | ||||||
| Non-controlling interests | 1,030,866 | 737,334 | 320,169 | 395,577 | ||||||
| 6,232,100 | 11,332,091 | 2,685,492 | 4,003,571 | |||||||
| (PKR) | (PKR) | |||||||||
| Earnings per share - basic and diluted | 14.38 | 28.64 | 4.45 | 10.71 | ||||||
| Clinker Production | 5,058 | 5,448 | (7.2%) |
| Cement Production | 4,969 | 5,183 | (4.1%) |
| Cement Sales | 4,964 | 5,183 | (4.2%) |
| Clinker Sales | 837 | 771 | 8.6% |
| The standalone financial performance of your Company for the nine months ended March 31, 2020, as compared to the same period last year is presented below: | ||
| Revenue During the nine months of 2019-20 under review, your Company's overall gross sales revenue declined by 8.3% as compared to the same period last year. Where, although the export sales revenue showed an increase of 18.6% (PKR 9.87 billion vs PKR 8.32 billion) but the local sales revenue decline of 13.4% (PKR 38.08 billion vs PKR 43.99 billion) lead to the overall drop of 8.3% in the gross sales revenue. This was mainly due to lower sales volumes as a result of competition arising from new capacities and low retentions due to higher transportation and logistics costs. | Cost of Sales Moreover, during the nine months under review, per ton cost of sales of your Company increased by 9.1% as compared to the same period last year. The increase was mainly attributable to exceptional increase in gas and other fuel prices, higher fixed costs absorption (due to lower volumes) and higher transportation costs on input materials. | |
| Gross Profit In view of the lower sales volumes & retentions and higher input costs, as mentioned above, Gross profit margins of the company for the nine months under review were 13.9% as compared to 30.0% reported during the same period last year. | |
| Net Profit Similarly, your Company achieved a profit before tax of PKR 3,278.3 million during the nine months under review as compared to PKR 9,750.4 million reported during the same period last year. Accordingly, after tax profit of PKR 2,935.4 million was achieved during the nine months under review as compared to PKR 8,293.9 million reported during the same period last year. | |
| Earnings per share As a result of factors discussed above, the earnings per share of your Company for the nine months ended March 31, 2020 was PKR 9.08 in comparison to PKR 25.65 reported during the same period last year. |
Recent news on Lucky Cement
See all newsPakistan's Lucky Motors partners with China's GAC as it bets fuel shock will drive EV switch
At least nine people was killed as gunmen attacked mining site in Pakistan (updated)
Brief: One Person Killed, Nine Injured In Blast On Vehicle Carrying Employees Of Lucky Cement - Rescue Official
Pakistan receives three bids for privatisation of national airline PIA
Pakistan finance minister sees staff deal on $1.2 billion IMF payout this week (updated)