REG - Zambeef Products PLC - Final Results
21 November 2018
Zambeef Products plc
("Zambeef" or the "Group")
Full year results for the year ended 30 September 2018
ROBUST FIGURES AND STRONG MARGIN GROWTH AS GROUP EXECUTES ON STRATEGY
Zambeef (AIM: ZAM), the fully integrated cold chain foods and retail business with operations in Zambia, Nigeria and Ghana, today announces its audited results for the year ended 30 September 2018.
Financial Highlights
(Figures in 000's)
2018
2017
%
2018
2017
%
USD
USD
Change
ZMW
ZMW
Change
Revenue
280,301
255,796
9.6%
2,780,589
2,435,182
14.2%
Gross Profit
96,689
83,890
15.3%
959,159
798,631
20.1%
Admin Expenses
(84,767)
(74,788)
(13.3%)
(840,889)
(711,978)
(18.1%)
Operating Profit
11,922
9,102
31.0%
118,270
86,653
36.5%
Finance Costs
(7,078)
(9,234)
23.3%
(70,215)
(87,904)
20.1%
Exchange Gains/(Losses)
(1,945)
704
(376.3%)
(19,302)
6,701
(388.0%)
Profit/(Loss) Before Tax
2,899
572
406.8%
28,753
5,450
427.6%
Tax
(429)
(110)
(289.5%)
(4,257)
(1,049)
(305.8%)
Profit from Continuing Operations
2,470
462
434.6%
24,496
4,401
456.6%
Profit/(Loss) from Discontinued Operations
(1,337)
(119)
N/A
(13,261)
(1,133)
N/A
Loss from Investment in Zampalm
(75)
-
N/A
(742)
-
N/A
Profit After Discontinued Operations
1,058
343
208.5%
10,493
3,268
221.1%
Adjusted Profit Before Tax (*)
5,151
109
NA
51,096
1,040
NA
EBITDA
23,071
18,239
26.5%
228,864
173,629
31.8%
Gross Profit Margin
34.5%
32.8%
34.5%
32.8%
EBITDA Margin
8.2%
7.1%
8.2%
7.1%
Debt/Equity (Gearing)
22.0%
21.8%
22.0%
21.8%
Debt-To-EBITDA
2.4
3.5
3.0
3.6
(*) adjusted to exclude unrealised foreign exchange differences and losses.
Performance Overview
· The Group has delivered a solid financial performance, driven by:
o Good volume and margin growth in the Retail and Cold Chain Food Products division and Stockfeed division
o Return to profitability at the Masterpork, Nigeria and Wheat Mill operations
o Continued divestment of non-core assets to reduce debt (as evidenced by the reduction in the Debt-To-EBITDA ratio) and provide for additional cash to invest in the Group's operations
· As planned, 10 new Zambeef Macro retail stores were successfully opened across strategic locations in Zambia and three in-store Shoprite butcheries were opened
· 18 sites were purchased for development with plans to open 10 new Macro outlets each year over the next three years
· The Group closed 14 small retail stores as part of its ongoing drive to optimise revenue and efficiencies across the division
· Key capital expenditure operations throughout the period focused on:
o The expansion of the retail network
o The commissioning of the new Copperbelt processing and distribution hub to improve efficiencies in the Copperbelt and North Western Province operations
o Completing the expansion of the breeding farm and hatcheries to increase day-old chick production from 344,000 to 430,000 birds per week
o Completing the new stock feed plant at Mpongwe to ensure additional stock feed capacity
· Strategic priorities for the Group in FY19 remain unchanged:
o Continue the strong start to the year which has delivered revenue, margin and volume growth through expanding retail network and addressing supply constraints in the CCFP and stockfeed operations
o Committed to employing EBITDA to fund working capital, capital expenditure for financially viable projects and to service debt
o Further reducing gearing and dollar debt, in order to help to mitigate foreign exchange and interest rate risk exposures
o Continue works on E&S/Food Safety strategies
o Improving cash conversion from strong working capital control and tight control on Capex with effective managerial responsibility - no further debt is intended to be raised in the near future, and the Group expects to generate positive free cash flow in FY19
Commenting on these results, Chairman Dr. Jacob Mwanza said:
"Zambia's economy remained relatively stable for the majority of the financial year to September 30, 2018. However, September saw the Kwacha suffer significant depreciation as economic conditions weakened amid wide concerns for emerging markets. Notwithstanding this downturn the Group's results were encouraging, with revenue in Zambian Kwacha increasing by 14.2% year-on-year. The Group experienced robust volume and margin growth in the Retail and Cold Chain Food Products division and Stockfeed division, which together underpinned revenue growth."
"Despite these temporary macro concerns, which are now abating, the new financial year has started well for Zambeef with continued revenue, margin and volume growth. The Group expects to continue to grow US$ earnings in 2019, and generate positive free cash in the financial year. It remains committed to employing EBITDA to fund working capital, capital expenditure for financially viable projects, and to service debt and, as a result, the Group does not intend to raise further debt in the near future. In line with its stated strategic objectives, it plans to continue to reduce its debt levels in the medium term, which will help to mitigate foreign exchange and interest rate risk exposures."
For further information, please contact:
Zambeef Products plc
Tel: +260 (0) 211 369003
Francis Grogan, Chief Executive Officer
Craig Harris
Strand Hanson Limited
Tel: +44 (0) 20 7409 3494
James Spinney
Ritchie Balmer
Frederick Twist
finnCap
Tel: +44 (0) 20 7220 0500
Chris Raggett
Powerscourt
Tel: +44 (0)20 7250 1446
Nick Dibden
Jana Tsiligiannis
Notes to Editors
The Zambeef Group is one of the largest integrated cold chain food producers in Zambia, involved in the production, processing, distribution and retailing of beef, chicken, pork, milk, eggs, dairy products, fish, flour and stock feed. The Group also has large cereal row cropping operations (principally maize, soya beans and wheat), with approximately 7,971 hectares of row crops under irrigation, which are planted twice a year and a further 8,623 hectares of rain-fed/dry-land crops available for planting each year.
Further information can be found on www.zambeefplc.com
ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES
CHAIRMAN'S REPORT
Volume and margin growth in the Retail and Cold Chain Food Products division and Stockfeed division reflects continued success in the execution of the Group strategy.
THE ENVIRONMENT
Zambia's economy remained relatively stable for the majority of the financial year to September 30, 2018.
GDP grew by 3.9% in the 2017 calendar year (2016: 3.8%), helped by rising copper prices, a good crop harvest in the previous season, and moderating inflation. The economy is forecast to grow by 4% in 2019.
However, in September 2018 the Kwacha suffered significant depreciation as economic conditions weakened amid wide concerns for emerging markets. The Kwacha weakened during the period with the exchange rate ending the period at around ZMW 12.24/USD, having started the period under review at ZMW9.67/USD.
Notwithstanding the downturn in economic conditions in the second half of this financial year, the Group's results were encouraging, with revenue in Zambian Kwacha increasing by 14.2% year-on-year. The Group experienced robust volume and margin growth in the Retail and Cold Chain Food Products division and Stockfeed division, which together underpinned revenue growth.
As previously reported, Zambeef faced a number of external challenges during the year.
An outbreak of cholera during the rainy December and January months caused temporary closure of several Zambeef retail stores, along with those of other retailers, as part of the Zambian government's wider measures to control the disease. The financial impact on the Group was limited and Zambeef honoured its commitment to support local communities in partnering with the Ministry of Health donating chlorine, other disinfectants and cleaning materials to combat the spread of the disease.
In April 2018, an outbreak of Foot and Mouth Disease (FMD) was announced by the Ministry of Fisheries and Livestock. The Group's Kalundu Dairy was affected by the disease resulting in the loss of 175 cattle. The disease was contained and the herd declared FMD free on 12 July 2018. Zambeef confirmed at the time that the volume of milk being produced by the dairy herd had recovered to previous levels.
The financial impact of FMD was provided for in March 2018 and the Group received USD240,000 in insurance compensation for the 175 cattle lost.
In the second half of 2018, the common bacterial disease, Bacterial Leaf Streak (BLS), was detected in its winter wheat crop. As a result of the disease, wheat yields during the September 2018 harvest were lower than initial management expectation. However, commodity sales contracts during 2018 were concluded at higher than budgeted prices per ton, offsetting the financial losses resulting from BLS and resulting in the Cropping division's financial performance for the 2018 financial year exceeding original management expectation.
TRADING RESULTS
The Group achieved a Profit After Tax (excluding discontinued operations) of ZMW24.5 million (USD2.5 million) versus ZMW4.4 million (USD0.5 million) in the prior corresponding financial period. Volumes and gross margins increased in our core divisions of Retail and Cold Chain Food Products (CCFP) and Stockfeed.
This performance was encouraging given the significant increase in overheads during the period as a result of the Government's move to eliminate subsidies on fuel and electricity. We have also seen an increase in labour costs and costs from road tolls, licence fees, and levies on livestock and crops.
Retail and Cold Chain Food Products (CCFP)
Zambeef's chain of 206 retail outlets - both own-brand and within Shoprite supermarkets - remain at the heart of the business, with demand from consumers driving supply.
During the period, 10 new Zambeef Macro retail stores were successfully opened across strategic locations in Zambia and the Group closed 14 small retail stores as part of its ongoing drive to optimise revenue and efficiencies across the division.
The Retail and Cold Chain Food Products division delivered a very satisfactory EBITDA of ZMW193.5 million (2017: ZMW132.7 million) orUSD19.5 million (2018: USD13.9 million), generating an EBITDA margin of 9.7% (2017: 7.0%).
The growth of this division will remain a core focus for the Group and supports its strategic ambitions to drive Cold Chain Food Products and Stockfeed volumes through the expanding retail stores network.
The group is pleased to report a return to profitability for the Masterpork and Master Meats Nigeria divisions in the last quarter of the 2018 financial year following management and operational restructuring.
Stockfeed
Zambeef's stockfeed operations continued to grow during the year, and the division remains a significant contributor to Group performance.
The Stockfeed division produced 200,846 tons of feed in 2018 compared to 155,795 tons in 2017, representing a 28.9% increase.
The new Novatek stockfeed plant in Mpongwe, which opened in 2017, has reached 44.4% capacity, compared with a target of 30%.
The Stockfeed division Gross Profit margin reduced from 25.2% to 23.2% compared to the prior corresponding financial period which was largely caused by an increase in soft commodity prices in H2 of 2018. This resulted in a reduction in Gross Profit from ZMW166.9 million to ZMW163.4 million (USD17.5 million to USD16.5 million).
Cropping
The Cropping division finished the year ahead of management expectations, despite the Bacterial Leaf Streak outbreak.
The Group is one of the largest cereal row cropping operations in Zambia, with approximately 7,787 hectares of row crops under irrigation, which are planted twice a year, and a further 8,694 hectares of rainfed/dry-land crops available for planting each year.
The Cropping division Gross Profit margin increased from 26.6% to 36.8% compared to the prior period. This resulted in an increase in Gross Profit from ZMW134.6 million to ZMW189.6 million (USD14.1 million to USD19.1 million).
The Cropping division delivered a strong EBITDA margin increase from 3.2% to 13.7% compared to the prior period. This resulted in an increase in EBITDA from ZMW16.4 million to ZMW70.9 million (USD1.7 million to USD7.1 million). This was as a result of an improved gross profit performance as well as improved cost control.
Other
Zamleather and Zambeef's wheat mill were tracking behind management expectation during the year, however wheat mill production increased significantly in the fourth quarter with the introduction of new management.
INVESTMENT
Capital expenditure was under budget for the 2018 financial year, with USD14.5 million spent on continuing operations (The budget was USD16 million).
USD4.2 million was spent on the continued rollout of new modern Macro retail outlets across Zambia, with 10 new stores opened during the financial year.
These new world-class outlets are proving popular, with like-for-like sales increasing by 37.8% from the prior period. Their success has accelerated our review of legacy stores to phase out poorer performing outlets to optimise marginal contribution. This approach will help improve in both distribution and further cost efficiencies.
Outlets in border towns have continued to outperform, enabling the Company to realise its long-held strategy of meeting growing regional demand. One border town outlet opening is planned for the 2019 financial year.
In October 2017, Zambeef welcomed the Zambian President, H.E. Edgar Chagwa Lungu, to Mpongwe Farm on the Copperbelt to formally commission the Company's USD30 million hatchery and stockfeed mill which is now the largest agricultural investment in the province.
Zambeef completed the sale of 90% of Zambeef's shareholding in its wholly owned subsidiary Zampalm Limited, to the state-owned Industrial Development Corporation (IDC) for a cash consideration of USD16 million on 6 April 2018, in line with the Group's ongoing strategic focus on reducing Group debt. Zambeef continues to oversee the operation under a management agreement that includes a rollout of an outgrower scheme to develop further the remote rural communities of Muchinga, where the plantation is located.
DIVIDEND POLICY
It remains the Board's intention to return the Group to annual dividend payments once cash flow permits. Reducing Group debt levels as well as the cost of debt is an important prerequisite to achieving this objective. In particular, the redemption of the preference shares held by CDC is a significant consideration, as although they rank as equity, the redemption value of the shares escalates at an annual compounded rate of 12%, which is significantly higher than the average cost of the Group's US Dollar debt, which is approximately 7%. The Board is therefore considering, as a priority, various strategic options that would enable the preference shares to be redeemed.
LEADERSHIP SUCCESSION
Leadership of the Group will transition to a new management team by 31st December 2019, with the retirement of the current Chief Executive Officer, Mr Francis Grogan effective from that date.
Mr. Grogan, assisted by the Board's Remuneration and Succession Committee, is actively managing this transition process. Deputy Managing Director, Mr Walter Roodt, has been identified by the Board to succeed Mr Grogan, and is working closely with him to ensure a successful and smooth transition. Furthermore, Mr. Grogan is working closely with Mike Lovett, the Group's Chief Operating Officer and Director of Agriculture, who will take over operational responsibilities from January 2019.
BOARD CHANGES
As we enter into a renewed period of growth for Zambeef, I would like to thank co-founder and former Joint Chief Executive Officer Dr Carl Irwin, who retired from the Group on 31 March, 2018, after 23 years of service, during which time he and Francis Grogan grew the Company to the impressive heights it has reached today.
On 24 May 2018, Tim Pollock, Joint Chief Executive Officer, announced his resignation from the Board for personal reasons. We wish to thank Tim for his contribution to the Company.
Frank Braeken joined the Board as a Non-Executive Director on July 27, 2018, as the second nominee of CDC Group. Frank is a Belgian national with extensive experience in the Fast Moving Consumer Goods ("FMCG") sector, including 26 years with Unilever where he lived and worked in nine countries on four continents.
OUTLOOK
The macro-economic climate is anticipated to be more challenging for Zambia in 2019, including high national debt levels and an increasingly volatile Kwacha exchange rate, which could impact on the growth of the Zambian economy.
Despite these macro concerns, the new financial year has started well for Zambeef with continued revenue, margin and volume growth. The Group expects to continue to grow US$ earnings in 2019, and generate positive free cash in the financial year. It remains committed to employing EBITDA to fund working capital, capital expenditure for financially viable projects, and to service debt and, as a result, the Group does not intend to raise further debt in the near future. In line with its stated strategic objectives, it plans to continue to reduce its debt levels in the medium term, which will help to mitigate foreign exchange and interest rate risk exposures.
In conclusion, I wish to thank all Management and Staff in the Group for their on-going commitment and professionalism during what has been another challenging year. Their contribution, at every level, is greatly appreciated, and helps make Zambeef one of the pre-eminent Zambian companies. I would also like to thank my Board colleagues for their wisdom and guidance, and look forward to working with them in the coming year.
Dr Jacob Mwanza
Chairman
20 November 2018
ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES
CHIEF EXECUTIVE OFFICER'S REVIEW
OVERVIEW
Zambeef's Retail and Cold Chain Food Products (CCFP) and Stockfeed divisions have consolidated their positions as the Group's core engines of growth.
These two focus areas remain at the heart of operations and continue to contribute strong cash flow to the Group, enabling management to focus on some of the underperforming divisions.
Our turnaround strategy at the Masterpork, Nigeria and wheat mill operations has resulted in a return to profitability for those divisions, increasing their contributions to the overall business.
The Group has achieved Profit After Tax (excluding discontinued operations) of ZMW24.5 million (USD2.5 million) (2017: ZMW4.4 million or USD0.5 million). Volumes and gross margins have increased in our core divisions of Retail and Cold Chain Food Products and Stockfeed.
This positive performance was achieved despite a significant increase in overheads during the period as a result of the Government's move to phase out subsidies on fuel and electricity, with overheads increasing by 16.9% in ZMW (12.2% in USD) during the period. We have also seen an increase in manpower costs and costs from road tolls, license fees, and levies on livestock and crops.
STRATEGIC FOCUS AREAS
Zambeef remains unwavering in its strategic focus on the core divisions that generate strong cash flows: Retail and Cold Chain Food Products, and Stockfeed.
During the period, we continued our divestment of non-core assets to reduce our debt further and generate additional cash, concluding the sale of our 90% shareholding in Zampalm Limited to the Industrial Development Corporation (IDC) for a cash consideration of USD16 million, as previously announced.
Retail and Cold Chain Food Products
The growth in market demand, and associated development of Zambeef's retail chain, continues to drive cold chain food production as we add value and provide linkages between small-scale, emerging and commercial farmers and end consumers.
During the period, 10 new Zambeef Macro retail stores were successfully opened across strategic locations in Zambia, along with three in-store Shoprite butcheries.
The new outlet in Nakonde is in line with our approach of targeting border towns to tap into the growing regional demand for our products.
This growth emphasises the Group's market-driven, vertically integrated approach, through which retail demand drives production along our value chain.
The Macro stores, which sell our full range of cold chain food products, including Zamhatch's day old chicks, Novatek stockfeed, and in some instances Zamleather's Zamshu brand footwear, are bringing world-class standards of hygiene, service, security and affordability to our traditional markets in low- and medium-density urban and peri-urban areas.
Revenue from Macro outlets grew 54.4% in Kwacha terms (48.2% in USD) compared with the previous year.
Our Zambeef-branded outlets account for 83% of retail sales, while our operation of in-store butcheries at all Shoprite supermarkets across Zambia accounts for 17% of retail turnover. This balance has remained relatively unchanged in recent years and ensures a diversification of exposure across retail segments.
The Group closed 14 small retail stores during the period to optimise efficiencies and concentrate on outlets with higher marginal contribution.
Cold Chain Food Product volume increased by 5.7%, driven by strong performances in the chicken and beef sectors.
Beef volumes increased by 7.6% from 16.8 million kgs to 18.1 million kgs.
Chicken volumes rose by 9.1% from 11.7 million kgs to 12.8 million kgs, with some 70% of chickens supplied by outgrower farmers. As demand outstrips supply, Zambeef continues to formalise a market that remains largely driven by the informal sector, presenting significant opportunities for growth.
Day Old Chick volumes increased by 34.6% from 12.6 thousand to 16.9 thousand.
Dairy volumes decreased by 3.9% from 20.0 million litres to 19.2 million litres.
Pork volumes decreased by 8.1% from 10.8 million kgs to 9.9 million kgs during the period under review.
In April 2018, an outbreak of Foot and Mouth Disease (FMD) was announced by the Ministry of Fisheries and Livestock. The Group's Kalundu Dairy was affected by the disease resulting in the biological value of the dairy cattle reducing by approximately USD690,000 and a loss of 175 cattle. The disease was rapidly contained and the herd declared FMD free on 12 July 2018.
The financial impact of FMD was provided for in March 2018 and the Group received USD240,000 in insurance compensation.
Zambeef is pleased to confirm that the volume of milk being produced by the dairy herd has recovered to previous levels.
Stockfeed
Zambeef's Stockfeed operation trades under the brand name Novatek. Its second stockfeed plant was commissioned at Mpongwe Farm in the Copperbelt in October, 2017. The second stockfeed plant has already produced 58,617 tons (44.4% of capacity) of the total of 200,846 tons.
Zambeef is one of the largest buyers of soyabeans and maize from local farmers. It bought 160,724 tons this year, which was used in the stockfeed operations.
Poultry feed accounts for three-quarters of stockfeed production, creating an opportunity for growth linked to the chicken segment.
Some 20.9% of Novatek's stockfeed production was sold through Zambeef outlets, compared with 8.3% in 2017. A further 27.4% of the stockfeed production is consumed in the Company's Cold Chain Food Products divisions. The remaining 51.7% is sold to third-party distributors.
The Mpongwe stockfeed mill continues to perform ahead of expectation. The stockfeed division is expected to continue to increase volumes and contribute materially to the Group.
Cropping
Zambeef's Mpongwe Farm continues to live up to its reputation as one of the most fertile and productive farms in the region, and remains at the heart of the Group's cropping operations.
However, in the second half of 2018, Bacterial Leaf Streak (BLS) was detected in our winter wheat crop and, as a result, wheat yields during the September harvest were approximately 44,300 tons, 15.8% lower than the 52,600 tonnes initially budgeted. However, commodity sales contracts were concluded at higher than budgeted prices per ton, offsetting some of the financial losses resulting from BLS.
The Group harvested approximately 44,730 tons of soybeans during the current financial period, compared with approximately 43,000 in the previous corresponding financial period.
Overall EBITDA in the division increased by 332% from ZMW16.4 million to ZMW70.9 million (USD1.7 million to USD7.1 million).
Zamhatch
Demand for day-old chicks produced by Zambeef's Zamhatch subsidiary is currently exceeding supply. This reinforces that Zambeef is an integral part of the nation's agricultural supply chain, with more than half of our chicks sold to small-scale farmers and entrepreneurs who then serve the traditional live-bird market, which still accounts for 75 % of the poultry industry.
Zamhatch incubates approximately 400,000 eggs a week, with an industry-standard 86 % success rate, producing 344,000 day-old chicks. We are working on increasing capacity to 500,000 eggs per week in 2019 and then 600,000 eggs per week in 2020 to meet demand. The cost of this expansion will be approximately USD2 million per year.
Outlook
Zambeef's management will continue to focus resources on the Group's profitable business divisions, while improving those divisions that need additional attention to ensure that all areas of the business contribute fully to Group profitability.
As part of its on-going process of divesting non-core assets, the Group is actively seeking buyers for its Chiawa and Sinazongwe Farms, proceeds of which will further reduce debt levels and supplement capital expenditure where returns are justified.
Zambeef's clear long-term strategy is translating into improved results. We will remain steadfast in our plans going forward, which include:
• Consistent revenue growth through expansion of our retail network, driving our cold chain food product and stockfeed operations;
• Margin improvements leveraged from continued capital investment in the most high-performing areas of the business, coupled with stringent control of administration costs;
• Cash generation through improved margins, cost control, working capital management and prudent capital expenditure;
• De-risking the business by reducing gearing levels; and
• Continued divestment of non-core assets.
The Group has ended the financial year with a renewed sense of optimism. The continued dedication of our management and staff, supported by a strong Board, remain key to this as we progress into an exciting new phase of growth.
Francis Grogan
Chief Executive Officer
20 November 2018
ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES
OPERATIONAL AND FINANCIAL REVIEW
The 2018 financial year has seen the Zambeef Group continue to grow. Robust revenue figures and strong margin growth have been the main contributors. Revenue for the Group increased by 14.2% in ZMW and 9.6% in USD, while Gross Profit margins increased from 32.8% to 34.5%, resulting in Gross Profit increasing by 20.1% in ZMW from ZMW798.6m to ZMW959.2m (15.3% in USD from USD83.9m to USD96.7m). Overheads increased by 16.9% in ZMW (12.2% in USD) from ZMW628.7m to ZMW735.1m (USD66.0m to USD74.1m). The strong Gross Profit performance enabled the Group to achieve Operating profits of ZMW118.3m versus ZMW86.7m (USD11.9m vs USD9.1m), which represents a 36.5% increase in ZMW and a 31.0% increase in USD.
Interest costs reduced by 20.1% in ZMW (23.3% in USD) as a result of lower interest rates, largely due to the reduction in the Bank of Zambia Policy Rate, which decreased our ZMW interest rates significantly compared with the prior period. As a result, Zambeef's PAT excluding discontinued operations increased from ZMW4.4m to ZMW24.5m (USD0.5m to USD2.5m).
The highlight of this period was the 6.5% (in ZMW) revenue growth in the Retail and Cold Chain Food Products (CCFP) division with a strong increase of 23.1% (in ZMW) in gross profits. Gross margins increased from 25.0% in 2017 to 28.9% in 2018. Zambeef continues to establish itself as best-in-class in terms of its production, distribution and retailing of the Cold Chain Food Products delivering a very satisfactory EBITDA margin of 9.7% compared to 7.0% in 2017.
Strategic priorities FY19:
· Consistent revenue growth through expanding the retail network and addressing supply constraints in the CCFP and Stockfeed operations;
· De-risking the business through reducing gearing and dollar debt and E&S/Food Safety strategies; and
· Improving cash conversion from strong working capital control and tight control on Capex with effective managerial responsibility.
Exchange rate movements
This period has seen a 26.6% depreciation of the ZMW with the exchange rate, starting the period at 9.67 ZMW/USD and closing the period at 12.24 ZMW/USD. The table below shows the comparative exchange rates over the periods:
ZMW/USD
Closing Rate 30th September 2017
9.67
Closing Rate 30th September 2018
12.24
Average Rate for year ended 30th September 2017
9.52
Average Rate for year ended 30th September 2018
9.92
The depreciating currency has resulted in the Group reporting exchange losses of ZMW19.3m (USD1.9m) for the year.
ADMINISTRATION AND OVERHEAD COSTS
As mentioned above, overheads have increased by 16.9% (in ZMW). The following are contributing factors:
· Fuel prices increased from ZMW10.72/l in September 2017 to ZMW11.09/l and again to ZMW12.01/l in January 2018 representing a total increase of 12%;
· Electricity tariffs were increased by 50% in May 2017 and a further 15% in September 2017;
· With inflation at approximately 7%, an average increase of approximately 10% was agreed for all union workers resulting in higher payroll costs;
· Levy and slaughter fees have continued to increase during the year;
· Road toll fees, which were introduced in the previous financial period, are increasing as more toll gates are opened; and
· Repairs and Maintenance costs were incurred in Zambeef Outlets as a result of the outbreak of Cholera in January 2018.
CAPITAL EXPENDITURE
Total capital expenditure on continuing operations during the period was ZMW144.0 million (USD14.5 million) against an anticipated capital expenditure of ZMW157.3 (USD16m) for the year.
The main capital expenditure during the period included:
· USD4.2m on rollout of new Zambeef Macro outlets
· USD2.5m on new Mpongwe stockfeed plant
· USD1.5m on expansion of Zamhatch hatchery and breeder farm
· USD1.2m for expansion of Zam Chick processing plant
· USD1.8m for farming replacement Capex
· USD0.8m on the new processing and distribution hub in Kitwe
The capex incurred in 2018 was focused on:
· The expansion of the retail network (ten Zambeef Macros and three Shoprite stores opened in 2018);
· The commissioning of the new Copperbelt processing and distribution hub which will increase capacity and improve efficiencies in the Copperbelt and North Western Province operations;
· Completing the expansion of the breeding farm and hatchery to increase day-old chick production from 344,000 to 430,000 birds per week; and
· Completing the new stock feed plant at Mpongwe to ensure additional stock feed capacity.
FINANCING
· The finance costs for the Group decreased by 20.1% in ZMW from ZMW 87.9 million to ZMW 70.2 million (USD 9.2 million to USD 7.1 million). The reduction was a result of a reduction in net debt following the receipt of USD 15 million from IDC on the completion of the Zampalm transaction.
· Net debt at the end of the 2018 financial year was USD 56 million compared to USD 64 million at the end of 2017.
· No additional term finance was sourced in 2018.
DIVISIONAL PERFORMANCE
Table 1: Segmental Financial summary in ZMW'000s
Division
Revenue 2018 ZMW'000
Revenue 2017 ZMW'000
Gross Profit 2018 ZMW'000
Gross Profit 2017 ZMW'000
Overheads 2018 ZMW'000
Overheads 2017 ZMW'000
EBITDA 2018 ZMW'000
EBITDA 2017 ZMW'000
Retail & Cold Chain Foods
2,004,711
1,882,955
578,987
470,417
(385,484)
(337,693)
193,503
132,724
Stock Feed
706,008
662,068
163,442
166,884
(82,460)
(50,300)
80,982
116,584
Cropping
515,585
505,738
189,601
134,556
(118,729)
(118,152)
70,872
16,404
Others
141,452
161,387
27,129
26,774
(18,521)
(15,014)
8,608
11,760
Total
3,367,756
3,212,148
959,159
798,631
(605,194)
(521,159)
353,965
277,472
Less: Intra/Inter Group Sales
(587,167)
(776,966)
-
-
-
-
-
-
less Central Overhead
-
-
-
-
(129,907)
(107,520)
(129,907)
(107,520)
Group Total
2,780,589
2,435,182
959,159
798,631
(735,101)
(628,679)
224,058
169,952
Table 2: Segmental Financial summary in USD'000s
Division
Revenue 2018 USD'000
Revenue 2017 USD'000
Gross Profit 2018 USD'000
Gross Profit 2017 USD'000
Overheads 2018
USD'000
Overheads 2017
USD'000
EBITDA 2018
USD'000
EBITDA 2017
USD'000
Retail & Cold Chain Foods
202,088
197,789
58,366
49,414
(38,859)
(35,472)
19,507
13,942
Stock Feed
71,170
69,545
16,476
17,530
(8,313)
(5,284)
8,163
12,246
Crop-Row Crops
51,974
53,124
19,113
14,134
(11,969)
(12,411)
7,144
1,723
Others
14,259
16,952
2,735
2,812
(1,867)
(1,577)
868
1,235
Total
339,491
337,410
96,690
83,890
(61,008)
(54,744)
35,682
29,146
Less: Intra/Inter Group Sales
(59,190)
(81,614)
-
-
-
-
less Central Overhead
-
-
-
-
(13,095)
(11,294)
(13,095)
(11,294)
Group Total
280,301
255,796
96,690
83,890
(74,103)
(66,038)
22,587
17,852
RETAIL AND COLD CHAIN FOOD PRODUCTS
2018 ZMW'000
2017 ZMW'000
% Change
2018 USD'000
2017 USD'000
% Change
Revenue
2 004 711
1 882 955
6.5%
202 088
197 789
2.2%
Gross Profit
578 987
470 417
23.1%
58 366
49 414
18.1%
Overheads
(385 484)
(337 693)
14.2%
(38 859)
(35 472)
9.5%
EBITDA
193 503
132 724
45.8%
19 507
13 942
39.9%
Revenue in the Retail and Cold Chain Food Products division increased by 6.5% in ZMW and 2.2% in USD. Gross profit grew by 23.1% in ZMW and 18.1% in USD.
Overhead costs increased by 14.2% in ZMW and 9.5% in USD mainly due to rises in transport, energy and employment costs.
EBITDA in ZMW rose 45.8% from ZMW132.7m to ZMW193.5m, whilst in USD it increased by 39.9% from USD13.9m to USD19.5m. The business has generated a pleasing EBITDA margin of 9.7 per cent. (compared to prior year period 7.0%).
The Retail and Cold Chain Food Products division includes the beef, chicken, pork, dairy, egg and fish production and processing activities which primarily supply the Zambeef and Shoprite retail chains.
The division delivered strong volume growth of 5.7% while increasing gross profits.
Highlights:
- Good volume Growth
- Strong GP Growth
- Strong EBITDA growth
Challenges: An outbreak of Cholera in January 2018 led to a number of outlets being closed for a period due to their proximity to the epidemic. The epidemic had a negative effect on the sale of beef heads, bones and offal fat, but overall the financial impact on the Group was immaterial.
RETAIL EXPANSION
During the period, Zambeef opened 10 Macro outlets. The Group purchased a further 18 sites for development, and plans to open 10 new Macro outlets every year over the next 3 years.
STOCK FEED (NOVATEK)
2018 ZMW'000
2017 ZMW'000
% Change
2018 USD'000
2017 USD'000
% Change
Revenue
706 008
662 068
6.6%
71 170
69 545
2.3%
Gross Profit
163 442
166 884
-2.1%
16 476
17 530
-6.0%
Overheads
(82 460)
(50 300)
63.9%
(8 313)
(5 284)
57.3%
EBITDA
80 982
116 584
-30.5%
8 163
12 246
-33.3%
Volume (Tons)
200 846
155 795
28.9%
The Stockfeed division has increased its market share and market leadership with volumes increasing by 28.9% from 155,795 M.T. to 200,846 M.T. Gross profit margins have decreased from 25.2% to 23.2%, due mainly to high raw material prices from the 2018 crop. The Mpongwe plant continues to perform ahead of expectation, while the Stockfeed division exceeded its budget for 2018.
Overheads increased by 63.9% due mainly to the new stockfeed plant in Mpongwe.
The Mpongwe plant produced 58,617 tons of 200,846 tons during the period. This represents approximately 44.4% of the capacity of the plant.
CROPPING
2018 ZMW'000
2017 ZMW'000
% Change
2018 USD'000
2017 USD'000
% Change
Revenue
515 585
505 738
1.9%
51 974
53 124
-2.2%
Gross Profit
189 601
134 556
40.9%
19 113
14 134
35.2%
Overheads
(118 729)
(118 152)
0.5%
(11 969)
(12 411)
-3.6%
EBITDA
70 872
16 404
332.0%
7 144
1 723
314.6%
The Cropping division delivered improved results in 2018. Approximately 44,000 M.T. of Soya Beans were harvested from the summer crop compared to approximately 43,000 tons in 2017. Approximately 44,300 tons of wheat was harvested from the winter crop compared to approximately 41,700 tons in 2017. This is in spite of the fact that Bacteria Leaf Streak (BLS) reduced the budgeted tons of wheat of approximately 52,600 tons by 15.8%. Soya, wheat and maize prices increased from USD360/M.T., USD410/M.T. and USD115/M.T. respectively in September 2017 to USD410/M.T., USD430/M.T. and USD150/M.T. respectively in September 2018.
Overheads remained similar to 2017, mainly as a result of reduced manpower costs. This resulted in EBITDA increasing from ZMW16.4 in 2017 to ZMW70.9 in 2018 (USD1.7m to USD7.1m).
OTHER BUSINESSES
2018 ZMW'000
2017 ZMW'000
% Change
2018 USD'000
2017 USD'000
% Change
Revenue
141 452
161 387
-12.4%
14 259
16 952
-15.9%
Gross Profit
27 129
26 774
1.3%
2 735
2 812
-2.8%
Overheads
(18 521)
(15 014)
23.4%
(1 867)
(1 577)
18.4%
EBITDA
8 608
11 760
-26.8%
868
1 235
-29.8%
The Other divisions delivered a decrease in EBITDA of 26.8% from ZMW11.8m to ZMW8.6m (USD1.2m to USD0.9m) compared to the prior period.
Flour Milling:
The mill performance was satisfactory with sale volumes stable as Zambeef continues to sell flour through its retail network.
Zamleather:
The shoe division performed well over the period. However, there was a decrease in world-wide hide prices and the market for lower-grade hides is currently stagnant.
ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 30 SEPTEMBER 2018
Group
Note
2018
ZMW'000s2018
USD'000s2017
ZMW'000s2017
USD'000sRevenue
5
2,780,589
280,301
2,435,182
255,796
Net gain/(loss) arising from price changes in fair value of biological assets
16
(15,245)
(1,537)
(3,491)
(367)
Cost of sales
(1,806,185)
(182,075)
(1,633,060)
(171,540)
Gross profit
959,159
96,689
798,631
83,889
Administrative expenses
(841,319)
(84,810)
(714,746)
(75,078)
Other income
6
430
43
2,768
291
Operating profit
7
118,270
11,922
86,653
9,102
Exchange gains on translating foreign currency transactions and balances
(19,302)
(1,946)
6,701
704
Finance costs
9
(70,215)
(7,078)
(87,904)
(9,234)
Profit before taxation
28,753
2,898
5,450
572
Taxation charge
10
(4,257)
(429)
(1,049)
(110)
Group income for the year from continuing operations
24,496
2,469
4,401
462
(Loss)/profit from discontinued operations
34
(14,003)
(1,412)
(1,133)
(119)
Group income for the year
10,493
1,057
3,268
343
ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
Note
2018
ZMW'000s
ZMW'000s2018
USD'000s
2017
ZMW'000s
2017
USD'000s
Group income/(loss) attributable to:
Equity holders of the parent
10,601
1,068
4,037
424
Non-controlling interest
(108)
(11)
(769)
(81)
10,493
1,057
3,268
343
Other comprehensive income:
Exchange (losses)/gains on translating presentational currency
206,425
(46,089)
(31,190)
4,243
Total comprehensive (loss)/ income for the year
(216,918)
(45,032)
(27,922)
4,586
Total comprehensive (loss)/ income for the year attributable to:
Equity holders of the parent
217,297
(45,021)
(27,257)
4,681
Non-controlling interest
(379)
(11)
(665)
(95)
216,918
(45,032)
(27,922)
4,586
Ngwee
Cents
Ngwee
Cents
Earnings per share
Basic earnings per share - continued operations
12
8.19
0.82
1.72
0.18
Basic earnings per share - discontinued operations
12
(4.66)
(0.47)
(0.38)
(0.04)
Total Basic earnings per share
12
3.53
0.35
1.34
0.14
ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2018
(i) In Zambian Kwacha
Issued share capital
ZMW'000s
Share premium
ZMW'000s
Preference share capital
ZMW'000s
Foreign exchange reserve
ZMW'000s
Revaluation reserve
ZMW'000s
Retained earnings
ZMW'000s
Total attributable to owners of the parent ZMW'000s
Non- controlling interest
ZMW'000s
Total equity
ZMW'000s
At 1 October 2016
3,006
1,125,012
1,000
103,521
485,765
417,635
2,135,939
(7,616)
2,128,323
Profit for the year
-
-
--
-
-
4,037
4,037
(769)
3,268
Transfer of surplus depreciation
-
-
-
-
(23,418)
23,418
-
-
-
Other comprehensive income:
Exchange losses on translating presentational currency
-
-
-
(31,294)
-
-
(31,294)
104
(31,190)
Revaluation
-
-
-
-
789,795
-
789,795
-
789,795
Total comprehensive income
-
-
-
(31,294)
766,377
27,455
762,538
(665)
761,873
At 30 September 2017
3,006
1,125,012
1,000
72,227
1,252,142
445,090
2,898,477
(8,281)
2,890,196
Profit for the year
-
-
-
-
-
10,601
10,601
(108)
10,493
Transfer of surplus depreciation
-
-
-
-
(23,418)
23,418
Other comprehensive income:
Exchange (loss)/gain on translating presentational currency
206,696
-
-
206,696
(271)
206,425
Total comprehensive income
-
-
-
206,696
(23,418)
34,019
217,297
(379)
216,918
At 30 September 2018
3,006
1,125,012
1,000
278,923
1,228,724
479,109
3,115,774
(8,660)
3,107,114
ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
(ii) In US Dollar
Issued share capital
USD'000s
Preference share capital
USD'000s
Share premium
USD'000s
Foreign exchange reserve
USD'000s
Revaluation reserve
USD'000s
Retained earnings
USD'000s
Total attributable to owners of the parent USD'000s
Non- controlling interest
USD'000s
Total equity
USD'000s
At 1 October 2016
449
100
185,095
(144,898)
98,763
73,875
213,381
(761)
212,623
Profit for the year
-
-
-
-
-
424
424
(81)
343
Transfer of surplus depreciation
-
-
-
-
(2,460)
2,460
-
-
-
Other comprehensive income:
Exchange gains on translating presentational currency
-
-
-
4,257
-
-
4,257
(14)
4,243
Revaluation
-
-
-
-
81,675
-
81,675
-
81,675
Total comprehensive income
-
-
-
4,257
79,215
2,884
86,356
(95)
86,261
At 30 September 2017
449
100
185,095
(140,641)
177,978
76,759
299,740
(856)
298,884
Profit for the year
1,068
1,068
(11)
1,057
Transfer of surplus depreciation
(2,361)
2,361
Other comprehensive income:
Exchange gains/ (losses) on translating presentational currency
(46,248)
(46,248)
159
(46,089)
Total comprehensive income
-
-
-
(46,248)
(2,361)
3,429
(45,180)
148
(45,032)
At 30 September 2018
449
100
185,095
(186,889)
175,617
80,188
254,560
(708)
253,852
ZAMBEEF PRODUCTS PLC
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2018
(i) In Zambian Kwacha
Issued share capital ZMW'000s
Preference share capital ZMW'000s
Share premium ZMW'000s
Revaluation reserve ZMW'000s
Retained earnings ZMW'000s
Total equity
ZMW'000s
At 1 October 2016
3,006
1,000
1,125,012
280,981
504,681
1,914,680
Profit for the year
-
-
-
-
24,003
24,003
Transfer of surplus depreciation
-
-
-
(14,605)
14,605
-
Other comprehensive income
Surplus on revaluation
-
-
-
651,521
-
651,521
Exchange gains on translating presentational currency
-
-
-
-
(31,682)
(31,682)
Total comprehensive income
-
-
-
636,916
6,926
643,842
At 30 September 2017
3,006
1,000
1,125,012
932,502
497,002
2,558,522
Profit for the year
-
-
-
-
15,155
15,155
Loss from associate
-
-
-
-
(742)
(742)
Transfer of surplus depreciation
-
-
-
(27,562)
27,562
-
Other comprehensive income:
Surplus on revaluation
-
-
-
5,394
-
5,394
Exchange loss on translating presentational currency
-
-
-
211,973
211,973
Total comprehensive income
-
-
-
(22,168)
253,948
231,780
At 30 September 2018
3,006
1,000
1,125,012
910,334
750,950
2,790,302
ZAMBEEF PRODUCTS PLC
COMPANY STATEMENT OF CHANGES IN EQUITY
FOR THE YEAR ENDED 30 SEPTEMBER 2018 (CONTINUED)
(ii) In US Dollar
Issued share capital
USD'000s
Preference share capital
USD'000s
Share premium
USD'000s
Revaluation reserve
USD'000s
Foreign exchange reserve USD'000s
Retained earnings
USD'000s
Total equity
USD'000s
At 1 October 2016
449
100
185,095
54,163
(122,706)
74,203
191,304
Profit for the year
-
-
-
-
-
2,522
2,522
Other comprehensive income:
Exchange losses on translating presentational currency
-
-
-
68,437
-
-
68,437
Transfer of Surplus depreciation
-
-
-
-
2,321
-
2,321
Total comprehensive income
-
-
-
68,437
2,321
2,522
73,280
At 30 September 2017
449
100
185,095
122,600
(120,385)
76,725
264,584
Profit for the year
1,528
1,528
Loss from associate
-
-
-
-
-
(75)
(75)
Transfer of surplus depreciation
-
-
-
-
-
-
-
Other comprehensive income:
-
-
-
-
-
-
-
Surplus on revaluation
-
-
-
543
-
-
543
Transfer of surplus depreciation
-
-
-
(3,904)
-
3,904
Exchange gain on translating presentational currency
-
-
-
-
(38,614)
-
(38,614)
Total comprehensive income
-
-
-
(3,361)
(38,614)
5,357
(36,618)
At 30 September 2018
449
100
185,095
119,239
(158,999)
82,082
227,966
ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES
CONSOLIDATED STATEMENT OF FINANCIAL POSITION ‑ 30 SEPTEMBER 2018
ASSETS
Note
2018
ZMW'000s2018
USD'000s2017
ZMW'000s2017
USD'000sNon-current assets
Goodwill
13
166,801
13,628
166,801
17,249
Property, plant and equipment
14
2,902,221
237,110
2,610,488
269,958
Investment in associate
15
15,412
1,259
-
-
Assets held for disposal
34
-
-
221,087
22,863
Deferred tax asset
10(e)
47,854
3,910
43,368
4,485
3,132,288
255,907
3,041,744
314,555
Current assets
Biological assets
16
181,674
14,843
167,857
17,359
Inventories
17
639,811
52,272
516,418
53,404
Trade and other receivables
18
156,314
12,771
90,792
9,390
Assets held for disposal
34
-
-
91
9
Amounts due from related companies
19
50,272
4,107
11,422
1,181
Income tax recoverable
10(c)
3,885
317
1,376
142
1,031,956
84,310
787,956
81,485
Total assets
4,164,244
340,217
3,829,700
396,040
EQUITY AND LIABILITIES
Capital and reserves
Share capital
21
3,006
449
3,006
449
Preference share capital
21
1,000
100
1,000
100
Share premium
22
1,125,012
185,095
1,125,012
185,095
Other reserves
1,986,756
68,916
1,769,459
114,096
3,115,774
254,560
2,898,477
299,740
Non-controlling interest
(8,660)
(708)
(8,281)
(856)
3,107,114
253,852
2,890,196
298,884
ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES
Note
2018
ZMW'000s2018
USD'000s2017
ZMW'000s2017
USD'000sNon-current liabilities
Interest bearing liabilities
23
308,312
25,189
328,238
33,944
Obligations under finance leases
24
20,163
1,647
27,915
2,887
Deferred liability
25
22,611
1,847
16,756
1,733
Deferred tax liability
10(e)
6,909
565
7,212
746
357,995
29,248
380,121
39,310
Current liabilities
Interest bearing liabilities
23
95,247
7,782
78,080
8,074
Collateral management agreement
23
107,213
8,759
60,248
6,230
Obligations under finance leases
24
18,248
1,491
19,916
2,060
Trade and other payables
26
339,527
27,737
291,843
30,179
Assets held for disposal
34
-
-
1,079
111
Amounts due to related companies
27
232
19
81
9
Taxation payable
10(c)
2,925
239
2,988
309
Cash and cash equivalents
20
135,743
11,090
105,148
10,874
699,135
57,117
559,383
57,846
Total equity and liabilities
4,164,244
340,217
3,829,700
396,168
ZAMBEEF PRODUCTS PLC
COMPANY STATEMENT OF FINANCIAL POSITION ‑ 30 SEPTEMBER 2018
ASSETS
Note
2018
ZMW'000s2018
USD'000s2017
ZMW'000s2017
USD'000sNon-current assets
Property, plant and equipment
14
2,154,822
176,048
1,915,760
198,114
Investments in subsidiaries
15
245,807
20,082
245,807
25,420
Investment in associates
15
15,412
1,259
-
-
Deferred tax asset
10(e)
24,792
2,025
26,566
2,747
2,440,833
199,414
2,188,133
226,281
Current assets
Biological assets
16
158,349
12,937
150,087
15,521
Inventories
17
481,319
39,324
411,841
42,590
Cash and cash equivalents
20
-
-
-
-
Asset held for disposal
-
-
56,835
5,877
Trade and other receivables
18
91,381
7,466
37,169
3,844
Amounts due from related companies
19
796,506
65,073
655,060
67,741
Income tax recoverable
10(c)
2,510
205
-
-
1,530,065
125,005
1,310,992
135,573
Total assets
3,970,898
324,419
3,499,125
361,854
EQUITY AND LIABILITIES
Capital and reserves
Share capital
21
3,006
449
3,006
449
Preference share capital
21
1,000
100
1,000
100
Share premium
22
1,125,012
185,095
1,125,012
185,095
Other reserves
1,661,284
42,322
1,429,504
78,940
2,790,302
227,966
2,558,522
264,584
ZAMBEEF PRODUCTS PLC
COMPANY STATEMENT OF FINANCIAL POSITION ‑ 30 SEPTEMBER 2018 (CONTINUED)
Note
2018
ZMW'000s2018
USD'000s2017
ZMW'000s2017
USD'000sNon-current liabilities
Interest bearing liabilities
23
308,312
25,189
328,238
33,945
Obligations under finance leases
24
12,503
1,022
17,195
1,778
Deferred liability
25
5,059
413
3,659
378
Deferred tax liability
10(e)
4,034
330
4,169
431
329,908
26,954
353,261
36,532
Current liabilities
Interest bearing liabilities
23
202,460
16,541
138,328
14,305
Obligations under finance leases
24
11,841
967
13,272
1,373
Trade and other payables
26
230,783
18,854
164,843
17,046
Amounts due to related companies
27
328,633
26,849
243,876
25,220
Taxation payable
10(c)
-
-
1,588
164
Cash and cash equivalents
20
76,971
6,288
25,435
2,630
850,688
69,499
587,342
60,738
Total equity and liabilities
3,970,898
324,419
3,499,125
361,854
ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES
CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 SEPTEMBER 2018
Note
2018
ZMW'000s2018
USD'000s2017
ZMW'000s2017
USD'000sCash inflow from operating activities
Profit before taxation
28,753
2,898
5,450
572
Finance costs
9
70,215
7,078
87,904
9,234
(Profit)/ loss on disposal of property, plant and equipment
(220)
(22)
(974)
(102)
Depreciation
14
105,789
10,665
83,301
8,750
(Loss)/ profit on discontinued operations
(13,261)
(1,337)
(1,133)
(119)
Fair value price adjustment
16
15,245
1,537
3,491
367
Net unrealised foreign exchange losses
22,343
2,252
(4,410)
(463)
Earnings before interest, tax, depreciation and amortisation, fair value adjustments and net unrealised foreign exchange losses
228,864
23,071
173,629
18,239
Decrease/ (increase) in biological assets
48,923
4,932
19,169
2,014
Decrease/ (increase)/ in inventory
(123,393)
(12,439)
28,321
2,975
Decrease in trade and other receivables
(64,071)
(6,459)
22,503
2,363
Increase in amounts due from related companies
(40,361)
(4,069)
(1,158)
(122)
Decrease in trade and other payables
45,776
4,615
(33,308)
(3,499)
Increase/ (decrease)/ in amounts due to related companies
151
15
4,113
432
Increase in deferred liability
5,855
590
6,314
663
Cash outflow from assets held for disposal
-
-
(14,226)
(1,494)
Income tax paid
10(c)
(11,618)
(1,171)
(17,329)
(1,820)
Net cash inflow from operating activities
90,126
9,085
188,028
19,751
Investing activities
Purchase of property, plant and equipment
14
(144,022)
(14,518)
(195,610)
(20,547)
Expenditure on plantation development
14
(6,034)
(608)
(13,805)
(1,450)
Movement in investments
(8,879)
(933)
Proceeds from the sale of Zampalm
151,680
15,290
-
-
Net cash (outflow)/ inflow (on)/ from investing activities
1,624
164
(218,294)
(22,930)
ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES
CONSOLIDATED STATEMENT OF CASH FLOWS
Note
2018
ZMW'000s2018
USD'000s2017
ZMW'000s2017
USD'000sNet cash (outflow)/inflow before financing activities
91,750
9,249
(30,266)
(3,179)
Financing activities
Long term loans repaid
(79,873)
(8,052)
(104,768)
(11,005)
Receipt of long term loans
-
-
140,100
15,000
Receipt/(repayment) of short term funding
25,088
2,529
(55,292)
(5,808)
Lease finance (repayment)/ obtained
(12,044)
(1,214)
(3,551)
(373)
Finance costs
9
(70,215)
(7,078)
(87,904)
(9,234)
Net cash outflow on financing activities
(137,044)
(13,815)
(111,415)
(11,420)
(Decrease)/ increase in cash and cash equivalents
(45,294)
(4,566)
(141,681)
(14,599)
Cash and cash equivalents at beginning of the year
(105,148)
(10,874)
64,806
6,474
Effects of exchange rate changes on the balance of cash held in foreign currencies
14,699
4,350
(28,273)
(2,749)
Cash and cash equivalents at end of the year
20
(135,743)
(11,090)
(105,148)
(10,874)
Represented by:
Cash in hand and at bank
20
101,123
8,262
62,518
6,465
Bank overdrafts
20
(236,866)
(19,352)
(167,666)
(17,339)
(135,743)
(11,090)
(105,148)
(10,874)
ZAMBEEF PRODUCTS PLC
COMPANY STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 30 SEPTEMBER 2018
Note
2018
ZMW'000s2018
USD'000s2017
ZMW'000s2017
USD'000sCash inflow from operating activities
Profit before taxation
22,877
2,307
37,735
3,964
Finance costs
54,900
5,534
67,744
7,116
Depreciation
14
61,376
6,187
41,706
4,381
Fair value price adjustment
16
15,299
1,542
3,452
363
(Profit)/ loss on disposal of property, plant and equipment
1,457
147
(825)
(87)
(Profit)/ loss on disposal of investment
1,431
144
-
-
Net unrealised foreign exchange differences
19,255
1,941
3,871
407
Earnings before interest, tax, depreciation and amortisation
176,595
17,802
153,683
16,144
Decrease/ (increase) in biological assets
(8,262)
(833)
20,424
2,144
Decrease/ (increase) in inventory
(69,478)
(7,004)
1,829
192
Decrease/( increase) in trade and other receivables
(53,151)
(5,358)
8,697
913
Increase in amounts due from related companies
(142,507)
(14,365)
(191,946))
(20,160)
Increase/ (decrease) in trade and other payables
65,940
6,647
376
39
Increase in amounts due to related companies
84,757
8,544
243,551
25,583
Increase in deferred liability
1,400
141
1,393
146
Income tax paid
10(c)
(10,182)
(1,026)
(13,484)
(1,416)
Net cash inflow/(outflow) from/ (on) operating activities
45,112
4,548
224,523
23,585
Investing activities
Purchase of property, plant and equipment
14
(49,415)
(4,982)
(154,880)
(16,269)
Proceeds from the issue of shares
-
-
-
-
Movements in investments
15
41,423
4,176
(8,879)
(933)
Proceeds from disposal of investment
144,161
14,532
-
-
Proceeds from sale of assets
345
35
1,239
130
Net cash inflow from investing activities
136,514
13,761
(162,520)
(17,072)
ZAMBEEF PRODUCTS PLC
COMPANY STATEMENT OF CASH FLOWS
Note
2018
ZMW'000s2018
USD'000s2017
ZMW'000s2017
USD'000sNet cash inflow before financing activities
181,626
18,309
62,003
6,513
Financing activities
Long term loans repaid
(79,873)
(8,052)
(99,663)
(10,468)
Receipt from term loans
-
-
140,100
14,716
Short term funding (repaid)/obtained
25,559
2,576
(55,292)
(5,808)
Lease finance (repayment)/ obtained
(10,415)
(1,050)
(3,551)
(374)
Interest paid
(54,900)
(5,534)
(67,744)
(7,116)
Net cash outflow on financing activities
(119,629)
(12,060)
(86,150)
(9,050)
(Decrease)/ increase in cash and cash equivalents
61,997
6,249
(24,147)
(2,537)
Cash and cash equivalents at beginning of the year
(25,435)
(2,631)
37,193
3,716
Effects of exchange rate changes on the balance of cash held in foreign currencies
(113,533)
(9,906)
(38,481)
(3,810)
Cash and cash equivalents at end of the year
20
(76,971)
(6,288)
(25,435)
(2,631)
Represented by:
Cash in hand and at bank
20
54,357
4,441
16,509
1,707
Bank overdrafts
20
(131,328)
(10,729)
(41,944)
(4,338)
(76,971)
(6,288)
(25,435)
(2,631)
NOTES TO THE FINANCIAL STATEMENTS - 30 SEPTEMBER 2018
Notes can be read via the following link to the full Financial Statements:
http://www.rns-pdf.londonstockexchange.com/rns/0406I_1-2018-11-21.pdf
This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.ENDFR FEUSWFFASEFF
Recent news on Zambeef Products
See all newsREG - Zambeef Products PLC - Trading Update
AnnouncementREG - Zambeef Products PLC - Further Cautionary Announcement
AnnouncementREG - Zambeef Products PLC - Result of AGM
AnnouncementREG - Zambeef Products PLC - Posting of Annual Report and Notice of AGM
AnnouncementREG - Zambeef Products PLC - Full Year Results
Announcement