31st Jul 2015 11:44
To: Business Editor 31st July 2015
For immediate release
Jardine Cycle & Carriage Limited
2015 Half Year Financial Statements and Dividend Announcement
The following announcement was issued today by the Company's 74%-owned subsidiary, Jardine Cycle & Carriage Limited.
For further information, please contact:
Jardine Matheson Limited
Neil M McNamara (852) 2843 8227
Brunswick Group Limited
Karin Wong (852) 3512 5077
31st July 2015
JARDINE CYCLE & CARRIAGE LIMITED
2015 HALF YEAR FINANCIAL STATEMENTS AND DIVIDEND ANNOUNCEMENT
Highlights
· Underlying earnings per share down 12%
· Lower rupiah earnings in Astra further reduced on translation into US dollars
· Improved performance from Direct Motor Interests
· 24.9% interest acquired in Siam City Cement for US$615 million
· US$749 million rights issue fully subscribed
"Astra's earnings in the half year were lower in the face of reduced domestic consumption, intense competition in the car sector and lower commodity prices in Indonesia, and its contribution to the Group was reduced further by a weaker rupiah exchange rate. While the timing of a recovery is uncertain, our businesses are well-positioned once momentum is regained, and remain soundly underpinned by the strength of our balance sheets."
Ben Keswick, Chairman
31st July 2015
Group Results |
|
|
|
|
| |||
| Six months ended 30th June |
| ||||||
| 2015 US$m | 2014 US$m | Change % | 2015 S$m | ||||
Revenue | 8,237 | 9,502 | -13 | 11,120 | ||||
Profit after tax | 791 | 1,019 | -22 | 1,068 | ||||
Underlying profit attributable to |
|
|
|
| ||||
shareholders(1) | 364 | 413 | -12 | 491 | ||||
Profit attributable to shareholders | 362 | 433 | -16 | 488 | ||||
| US¢ | US¢ |
| S¢ | ||||
Underlying earnings per share(1) (2) | 99.34 | 112.82 | -12 | 134.10 | ||||
Earnings per share(2) | 98.88 | 118.39 | -16 | 133.48 | ||||
Interim dividend per share(3) | 18.00 | 18.00 | - | 24.25 | ||||
| At 30.6.2015 | At 31.12.2014 |
| At 30.6.2015 | ||||
| US$m | US$m |
| S$m | ||||
Shareholders' funds | 4,440 | 4,623 | -4 | 5,983 | ||||
| US$ | US$ |
| S$ | ||||
Net asset value per share(2) | 12.13 | 12.63 | -4 | 16.35 | ||||
The exchange rate of US$1=S$1.35 (31st December 2014: US$1=S$1.32) was used for translating assets and liabilities at the balance sheet date and US$1=S$1.35 (30th June 2014: US$1=S$1.26) was used for translating the results for the period.The financial results for the six months ended 30th June 2015 have been prepared in accordance with the International Financial Reporting Standards. These results have not been audited or reviewed by the independent auditor.
(1) A reconciliation of profit attributable to shareholders and underlying profit is showin in Note 4 of this report.
(2) The earnings per share and net asset value per share have been adjusted to reflect the effect of the rights issue completed in July 2015.
(3) The S$ equivalent is an estimate as the actual amount of the interim dividend will be determined on Books Closure Date referred to in Note 11.
CHAIRMAN'S STATEMENT
Overview
The Group's underlying profit in the first six months of the year was lower due to the reduced contribution from Astra's businesses, particularly the automotive operations and agribusiness, partly compensated for by improved results in the Group's Direct Motor Interests and an initial contribution from Other Interests.
Performance
The Group's revenue for the first half declined by 13% to US$8.2 billion. Underlying profit and underlying earnings per share were both 12% lower at US$364 million and US¢99.34, respectively. Profit attributable to shareholders was US$362 million after accounting for a small non-trading loss, and was 16% lower than the previous year which had benefited from a net gain of US$20 million due largely to the recognition of negative goodwill arising on the acquisition of a 50% interest in Astra Aviva Life in 2014.
Astra's contribution to the Group's underlying profit was lower at US$294 million as a 13% decline in its rupiah results was translated into a 23% fall in US dollar terms, as the rupiah was on average 10% weaker than in the first half of 2014. The Group's Direct Motor Interests contributed an 88% increase in underlying profit at US$69 million, while the Group's Other Interests contributed US$12 million.
In April this year, the Company completed the purchase of a 24.9% interest in publicly-listed Siam City Cement Public Company Limited ("Siam City Cement"), the second largest cement manufacturer in Thailand, for US$615 million. Following this investment, the Company's net debt increased from US$47 million at the end of 2014 to US$659 million at the end of June, while the Group's consolidated net debt (excluding borrowings within Astra's financial services subsidiaries) rose from US$239 million to US$784 million. Net debt within Astra's financial services subsidiaries was US$3.5 billion at the end of June, compared to US$3.7 billion at the end of last year.
In July 2015, the Company completed a one for nine renounceable rights issue, which was fully subscribed, raising gross proceeds of approximately US$749 million. The proceeds of the rights issue were used primarily to repay borrowings taken on to fund the investment in Siam City Cement as well as for general corporate purposes.
The Board has declared an interim one-tier tax exempt dividend of US¢18 per share (2014: US¢18 per share).
Group Review
Astra International
Economic growth in Indonesia slowed, impacted by the soft global demand and weak commodity prices. Astra reported a net profit equivalent to US$619 million under Indonesian accounting standards, 18% down in its reporting currency with reduced contributions from all its businesses with the exception of heavy equipment and mining.
Automotive
Overall automotive demand weakened during the first half due to a general slow-down in the economy. In addition, discounting in the car market caused by manufacturing overcapacity continued to have a negative impact on earnings.
The wholesale market for cars fell by 18% to 525,000 units. Astra's car sales fell by 21% to 263,000 units, with its market share decreasing from 52% to 50% during the first half. The group launched nine new models and five revamped models during the period.
The wholesale market for motorcycles decreased by 24% to 3.2 million units. Astra Honda Motor's sales were reduced by 19% to 2.1 million units, with its market share increasing from 62% to 67%. Astra Honda Motor launched eight new models and three revamped models during the period.
Astra Otoparts, the group's 80%-owned component manufacturing business, saw net income fall by 67% to US$12 million, due to lower volumes and a weaker rupiah, alongside lower manufacturing margins.
Financial Services
Net income from the group's financial services businesses decreased by 16% to US$160 million. Excluding the one-time gain arising from the acquisition of the 50% stake in Astra Aviva Life in May 2014, net income from the group's financial services businesses rose by 2%. Earnings growth across most of the financial services portfolio, including Asuransi Astra Buana, Permata Bank and Federal International Finance, was offset by a decline in contribution from SAN Finance, Komatsu Astra Finance and Astra Sedaya Finance.
The consumer finance sector saw increased activity and Astra's automotive-focused operations increased their market shares, growing the amount financed by 2% to US$2.4 billion, including balances financed through joint bank financing without recourse. The car-focused Astra Sedaya Finance recorded net income 8% lower at US$39 million, while motorcycle-focused Federal International Finance's net income was up 8% at US$51 million. The amount financed through the heavy equipment-focused finance operations increased by 8% to US$164 million due to the sales mix.
Astra's 45%-held joint venture, Permata Bank, reported net income 4% higher at US$64 million, on modest loan growth and an improved funding environment.
Group insurance company, Asuransi Astra Buana, recorded higher earnings due to an increase in the contribution from investment earnings.
The group's new life insurance joint venture with Aviva plc, which markets its products and services as "Astra Life powered by Aviva", performed in line with expectations during the first half, gaining 8,700 customers and more than 98,000 new participants under the employee benefit and corporate business.
Heavy Equipment and Mining
United Tractors, which is 60%-owned, reported a 9% decrease in revenue, although net income rose 4% to US$262 million with the benefit of a weaker rupiah on its US dollar denominated income.
In the construction machinery business, revenue declined 14%, reflecting a 38% reduction in Komatsu heavy equipment sales to 1,375 units, which was partly offset by higher parts and services revenue.
The contract mining operations of subsidiary, Pamapersada Nusantara, reported a 9% decrease in revenue as contract coal production declined 8% to 52 million tonnes, with contract overburden removal down 8% at 372 million bank cubic metres on lower stripping ratios.
United Tractors' mining subsidiaries reported a decline in revenue of 18%, in line with the 18% lower coal sales at 2.8 million tonnes. United Tractors and its subsidiaries own interests in nine coal mines with combined reserves estimated at 403 million tonnes.
During the second quarter, United Tractors acquired a further 10.1% interest in listed construction group Acset Indonusa, raising its shareholding to 50.1%. Acset Indonusa is active in a range of construction activities including foundations, civil works and mechanical engineering services. The earnings contribution during the first half was negligible.
Agribusiness
Astra Agro Lestari, which is 80%-held, reported net income of US$34 million, down 68%. Average crude palm oil prices achieved were 12% lower compared with the same period last year, and crude palm oil sales were 18% lower at 551,000 tonnes, while olein sales increased by 109% to 194,000 tonnes.
Infrastructure, Logistics and Others
Net income from infrastructure, logistics and others fell by 60% to US$5 million, mainly due to initial losses arising on the commencement of operations of section 1 of the Kertosono-Mojokerto toll road.
The 72.5 km Tangerang-Merak toll road, operated by 79%-owned Marga Mandalasakti, reported an 8% increase in traffic volumes to 22 million vehicles. Construction continues at the wholly-owned greenfield 40.5 km Kertosono-Mojokerto toll road near Surabaya. Section 1, which is 14.7 km long, began operations in October 2014 and further stages are expected to become operational during 2016, subject to the timely completion of land acquisitions. Taken together with Astratel's 40% interest in the greenfield 11.2 km Kunciran-Serpong toll road on Jakarta's outer ring-road, the Group has an interest in 124.2 km of toll roads.
Serasi Autoraya's revenue declined due to a 9% decrease in the number of vehicles under contract at its TRAC car rental business to 27,000. Net income decreased by 63% to US$2 million.
Anandamaya Residences, the group's 60%-held luxury residential development project located in Jakarta's Central Business District, continues to achieve market leading pricing and strong buyer interest with close to 90% of the units sold.
Information Technology
Astra Graphia, 77%-owned, which is active in the area of document information and communication technology solutions and is the sole distributor of Fuji Xerox office equipment in Indonesia, reported net income of US$7 million, down 11%.
Direct Motor Interests
The profit from the Group's Direct Motor Interests rose 88% to US$69 million. There was a strong performance from Truong Hai Auto Corporation in Vietnam, which benefited from significantly higher unit sales alongside good margins. The contribution from the Singapore motor operations saw an improvement as unit sales were higher following an increase in the government vehicle quota. In Malaysia, Cycle & Carriage Bintang's earnings rose in response to strong sales and improved margins. In Indonesia, Tunas Ridean's profit declined due to lower motor car sales and lower contribution from its rental operations, partly offset by an improved contribution from its 49%-owned financing associate, which benefited from a larger loan portfolio.
Other Interests
The Group's Other Interests comprise two new associates, 24.9%-held Siam City Cement in Thailand and 22%-held Refrigeration Electrical Engineering Corporation ("REE") in Vietnam. They have been equity accounted from the second quarter and contributed US$12 million. Siam City Cement is the second largest cement manufacturer in Thailand, while REE is involved in mechanical and electrical engineering, real estate and strategic investment in power and water utility infrastructure.
Outlook
Astra's earnings in the first half were lower in the face of reduced domestic consumption, intense competition in the car sector and lower commodity prices in Indonesia, and its contribution to the Group was reduced further by a weaker rupiah exchange rate. While the timing of a recovery is uncertain, our businesses are well-positioned once momentum is regained, and remain soundly underpinned by the strength of our balance sheets.
Ben Keswick
Chairman
31st July 2015
Statement pursuant to Rule 705(5) of the Listing Manual
The directors confirm that, to the best of their knowledge, nothing has come to the attention of the Board of Directors which may render the accompanying unaudited interim financial results for the six months ended 30th June 2015 to be false or misleading in any material respect.
On behalf of the Directors
Ben Keswick
Director
Hassan Abas
Director
31st July 2015
Jardine Cycle & Carriage Limited Consolidated Profit and Loss Account for the six months ended 30th June 2015 |
|
|
| Three months ended |
|
| Six months ended |
|
| ||||
|
|
| 30.6.2015 |
| 30.6.2014 | Change % | 30.6.2015 |
| 30.6.2014 | Charge | ||
| Note |
| US$m |
| US$m | US$m |
| US$m | % |
Revenue |
|
| 4,217.7 |
| 4,830.6 | -13 |
| 8,237.3 |
| 9,502.3 | -13 | |||||
Net operating costs | 2 |
| (3,831.8) |
| (4,339.6) | -12 |
| (7,482.4) |
| (8,533.7) | -12 | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating profit | 2 |
| 385.9 |
| 491.0 | -21 |
| 754.9 |
| 968.6 | -22 | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Financing income |
|
| 25.8 |
| 28.9 | -11 |
| 49.3 |
| 53.1 | -7 | |||||
Financing charges |
|
| (25.7) |
| (22.6) | 14 |
| (50.5) |
| (42.7) | 18 | |||||
Net financing income/(charges) |
|
| 0.1 |
| 6.3 | -98 |
| (1.2) |
| 10.4 | nm | |||||
Share of associates' and joint |
|
|
|
|
|
|
|
|
|
|
| |||||
ventures' results after tax |
|
| 121.9 |
| 164.8 | -26 |
| 233.2 |
| 301.5 | -23 | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Profit before tax |
|
| 507.9 |
| 662.1 | -23 |
| 986.9 |
| 1,280.5 | -23 | |||||
Tax | 3 |
| (103.1) |
| (144.2) | -29 |
| (195.7) |
| (261.3) | -25 | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Profit after tax |
|
| 404.8 |
| 517.9 | -22 |
| 791.2 |
| 1,019.2 | -22 | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Profit attributable to: |
|
|
|
|
|
|
|
|
|
|
| |||||
Shareholders of the Company |
|
| 183.7 |
| 215.0 | -15 |
| 361.8 |
| 433.2 | -16 | |||||
Non-controlling interests |
|
| 221.1 |
| 302.9 | -27 |
| 429.4 |
| 586.0 | -27 | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
| 404.8 |
| 517.9 | -22 |
| 791.2 |
| 1,019.2 | -22 | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
| US¢ |
| US¢ |
| US¢ |
| US¢ |
| ||||||
Earnings per share | 4 |
| 50.20 |
| 58.76 | -15 |
| 98.88 |
| 118.39 | -16 | |||||
nm - not meaningful
Jardine Cycle & Carriage Limited Consolidated Statement of Comprehensive Income for the six months ended 30th June 2015 |
Three months ended Six months ended | ||||||||
| 30.6.2015 |
| 30.6.2014 |
| 30.6.2015 |
| 30.6.2014 | |
| US$m |
| US$m |
| US$m |
| US$m | |
|
|
|
| |||||
Profit for the period | 404.8 |
| 517.9 |
| 791.2 |
| 1,019.2 | |
|
|
|
|
|
|
|
| |
Items that will not be reclassified to profit or loss: |
|
|
|
|
|
|
| |
Defined benefit pension plans |
|
|
|
|
|
|
| |
- actuarial gain/(loss) arising during the period | - |
| (0.3) |
| 2.7 |
| 5.6 | |
Tax on items that will not be reclassified | - |
| 0.3 |
| (0.7) |
| (1.2) | |
Share of other comprehensive income/(expense) |
|
|
|
|
|
|
| |
of associates and joint ventures, net of tax | 0.1 |
| 0.8 |
| (1.7) |
| 2.1 | |
| 0.1 |
| 0.8 |
| 0.3 |
| 6.5 | |
|
|
|
|
|
|
|
| |
Items that may be reclassified subsequently to profit or loss: |
|
|
|
|
|
|
| |
Translation difference |
|
|
|
|
|
|
| |
- gain/(loss) arising during the period | (207.7) |
| (480.3) |
| (710.5) |
| 155.3 | |
|
|
|
|
|
|
|
| |
Available-for-sale investments |
|
|
|
|
|
|
| |
- gain/(loss) arising during the period | (9.2) |
| (10.5) |
| (25.8) |
| 4.7 | |
- transfer to profit and loss | 0.1 |
| - |
| (8.5) |
| - | |
|
|
|
|
|
|
|
| |
Cash flow hedges |
|
|
|
|
|
|
| |
- loss arising during the period | (0.4) |
| (28.3) |
| (7.9) |
| (76.0) | |
- transfer to profit and loss | 16.0 |
| 10.8 |
| 40.6 |
| 45.3 | |
|
|
|
|
|
|
|
| |
Tax relating to items that may be reclassified | (4.1) |
| 3.7 |
| (8.3) |
| 7.2 | |
|
|
|
|
|
|
|
| |
Share of other comprehensive income/(expense) |
|
|
|
|
|
|
| |
of associates and joint ventures, net of tax | (0.4) |
| (4.8) |
| 5.0 |
| (5.2) | |
| (205.7) |
| (509.4) |
| (715.4) |
| 131.3 | |
|
|
|
|
|
|
|
| |
Other comprehensive income/(expense) for the | (205.6) |
| (508.6) |
| (715.1) |
| 137.8 | |
period |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
Total comprehensive income for the period | 199.2 |
| 9.3 |
| 76.1 |
| 1,157.0 | |
|
|
|
|
|
|
|
| |
Attributable to: |
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
Shareholders of the Company | 80.5 |
| (5.7) |
| 34.7 |
| 488.1 | |
|
|
|
|
|
|
|
| |
Non-controlling interests | 118.7 |
| 15.0 |
| 41.4 |
| 668.9 | |
|
|
|
|
|
|
|
| |
| 199.2 |
| 9.3 |
| 76.1 |
| 1,157.0 | |
Jardine Cycle & Carriage Limited Consolidated Balance Sheet at 30th June 2015 | |||||||
|
|
|
|
|
|
|
|
|
|
|
| At |
| At |
|
|
| Note |
| 30.6.2015 |
| 31.12.2014 |
|
|
|
|
| US$m |
| US$m |
|
| Non-current assets |
|
|
|
|
|
|
| Intangible assets |
|
| 932.7 |
| 922.3 |
|
| Leasehold land use rights |
|
| 583.7 |
| 618.3 |
|
| Property, plant and equipment |
|
| 3,376.2 |
| 3,548.1 |
|
| Investment properties |
|
| 204.6 |
| 203.7 |
|
| Plantations |
|
| 887.6 |
| 907.6 |
|
| Interests in associates and joint ventures |
|
| 3,119.8 |
| 2,624.4 |
|
| Non-current investments |
|
| 452.3 |
| 525.0 |
|
| Non-current debtors |
|
| 2,897.5 |
| 2,898.6 |
|
| Deferred tax assets |
|
| 225.1 |
| 231.6 |
|
|
|
|
| 12,679.5 |
| 12,479.6 |
|
| Current assets |
|
|
|
|
|
|
| Current investments |
|
| 25.6 |
| 17.8 |
|
| Stocks |
|
| 1,428.0 |
| 1,538.1 |
|
| Current debtors |
|
| 4,557.0 |
| 4,704.9 |
|
| Current tax assets |
|
| 126.5 |
| 109.7 |
|
| Bank balances and other liquid funds |
|
|
|
|
|
|
| - non-financial services companies |
|
| 1,333.1 |
| 1,389.9 |
|
| - financial services companies |
|
| 255.8 |
| 382.1 |
|
|
|
|
| 1,588.9 |
| 1,772.0 |
|
|
|
|
| 7,726.0 |
| 8,142.5 |
|
|
|
|
|
|
|
| |
| Total assets |
|
| 20,405.5 |
| 20,622.1 |
|
|
|
|
|
|
|
| |
| Non-current liabilities |
|
|
|
|
|
|
| Non-current creditors |
|
| 231.3 |
| 280.0 |
|
| Provisions |
|
| 88.9 |
| 89.2 |
|
| Long-term borrowings | 5 |
|
|
|
|
|
| - non-financial services companies |
|
| 511.4 |
| 448.3 |
|
| - financial services companies |
|
| 2,248.1 |
| 2,176.3 |
|
|
|
|
| 2,759.5 |
| 2,624.6 |
|
| Deferred tax liabilities |
|
| 363.7 |
| 401.7 |
|
| Pension liabilities |
|
| 204.7 |
| 210.1 |
|
|
|
|
| 3,648.1 |
| 3,605.6 |
|
| Current liabilities |
|
|
|
|
|
|
| Current creditors |
|
| 3,111.7 |
| 2,983.9 |
|
| Provisions |
|
| 62.0 |
| 55.7 |
|
| Current borrowings | 5 |
|
|
|
|
|
| - non-financial services companies |
|
| 1,605.3 |
| 1,180.7 |
|
| - financial services companies |
|
| 1,556.7 |
| 1,891.8 |
|
|
|
|
| 3,162.0 |
| 3,072.5 |
|
| Current tax liabilities |
|
| 88.2 |
| 105.8 |
|
|
|
|
| 6,423.9 |
| 6,217.9 |
|
|
|
|
|
|
|
|
|
| Total liabilities |
|
| 10,072.0 |
| 9,823.5 |
|
|
|
|
|
|
|
|
|
| Net assets |
|
| 10,333.5 |
| 10,798.6 |
|
|
|
|
|
|
|
|
|
| Equity |
|
|
|
|
|
|
| Share capital | 6 |
| 632.6 |
| 632.6 |
|
| Revenue reserve | 7 |
| 4,957.5 |
| 4,813.7 |
|
| Other reserves | 8 |
| (1,150.0) |
| (823.1) |
|
| Shareholders' funds |
|
| 4,440.1 |
| 4,623.2 |
|
| Non-controlling interests | 9 |
| 5,893.4 |
| 6,175.4 |
|
| Total equity |
|
| 10,333.5 |
| 10,798.6 |
|
Jardine Cycle & Carriage Limited Consolidated Statement of Changes in Equity for the three months ended 30th June 2015 |
| Attributable to shareholders of the Company |
|
|
Sharecapital |
| Revenuereserve |
| Assetrevaluation reserve |
| Translationreserve |
| Fair valueand otherreserves |
| Total |
| Attributableto non-controllinginterests |
| Totalequity |
| US$m |
| US$m |
| US$m |
| US$m |
| US$m |
| US$m |
| US$m |
| US$m |
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 1st April | 632.6 |
| 5,011.5 |
| 347.0 |
| (1,402.4) |
| 8.6 |
| 4,597.3 |
| 6,118.4 |
| 10,715.7 |
Total comprehensive income | - |
| 183.7 |
| - |
| (104.5) |
| 1.3 |
| 80.5 |
| 118.7 |
| 199.2 |
Dividend paid by the Company | - |
| (237.5) |
| - |
| - |
| - |
| (237.5) |
| - |
| (237.5) |
Dividends paid to non-controlling |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
interests | - |
| - |
| - |
| - |
| - |
| - |
| (343.1) |
| (343.1) |
Issue of shares to non-controlling |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
interests | - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.6 |
Change in shareholding | - |
| (0.2) |
| - |
| - |
| - |
| (0.2) |
| 0.2 |
| - |
Acquisition of subsidiary | - |
| - |
| - |
| - |
| - |
| - |
| (5.7) |
| (5.7) |
Other | - |
| - |
| - |
| - |
| - |
| - |
| 3.3 |
| 3.3 |
Balance at 30th June | 632.6 |
| 4,957.5 |
| 347.0 |
| (1,506.9) |
| 9.9 |
| 4,440.1 |
| 5,893.4 |
| 10,333.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 1st April | 632.6 |
| 4,571.7 |
| 338.8 |
| (810.2) |
| 42.9 |
| 4,775.8 |
| 6,392.7 |
| 11,168.5 |
Total comprehensive income | - |
| 215.3 |
| - |
| (198.9) |
| (22.1) |
| (5.7) |
| 15.0 |
| 9.3 |
Dividend paid by the Company | - |
| (317.6) |
| - |
| - |
| - |
| (317.6) |
| - |
| (317.6) |
Dividends paid to non-controlling |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
interests | - |
| - |
| - |
| - |
| - |
| - |
| (344.3) |
| (344.3) |
Change in shareholding | - |
| 23.7 |
| - |
| - |
| - |
| 23.7 |
| 24.3 |
| 48.0 |
Balance at 30th June | 632.6 |
| 4,493.1 |
| 338.8 |
| (1,009.1) |
| 20.8 |
| 4,476.2 |
| 6,087.7 |
| 10,563.9 |
Jardine Cycle & Carriage Limited Consolidated Statement of Changes in Equity for the six months ended 30th June 2015 |
| Attributable to shareholders of the Company |
|
| Sharecapital |
| Revenuereserve |
| Assetrevaluationreserve |
| Translationreserve |
| Fair valueand otherreserves |
| Total |
| Attributableto non-controllinginterests |
| Totalequity |
| US$m |
| US$m |
| US$m |
| US$m |
| US$m |
| US$m |
| US$m |
| US$m |
2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 1st January | 632.6 |
| 4,813.7 |
| 347.0 |
| (1,196.0) |
| 25.9 |
| 4,623.2 |
| 6,175.4 |
| 10,798.6 |
Total comprehensive income | - |
| 361.6 |
| - |
| (310.9) |
| (16.0) |
| 34.7 |
| 41.4 |
| 76.1 |
Dividend paid by the Company | - |
| (237.5) |
| - |
| - |
| - |
| (237.5) |
| - |
| (237.5) |
Dividends paid to non-controlling |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
interests | - |
| - |
| - |
| - |
| - |
| - |
| (344.0) |
| (344.0) |
Issue of shares to non-controlling |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
interests | - |
| - |
| - |
| - |
| - |
| - |
| 1.6 |
| 1.6 |
Change in shareholding | - |
| 19.7 |
| - |
| - |
| - |
| 19.7 |
| (19.7) |
| - |
Acquisition of subsidiary | - |
| - |
| - |
| - |
| - |
| - |
| 30.7 |
| 30.7 |
Other | - |
| - |
| - |
| - |
| - |
| - |
| 8.0 |
| 8.0 |
Balance at 30th June | 632.6 |
| 4,957.5 |
| 347.0 |
| (1,506.9) |
| 9.9 |
| 4,440.1 |
| 5,893.4 |
| 10,333.5 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 1st January | 632.6 |
| 4,329.9 |
| 338.8 |
| (1,078.8) |
| 38.6 |
| 4,261.1 |
| 5,621.9 |
| 9,883.0 |
Total comprehensive income | - |
| 436.2 |
| - |
| 69.7 |
| (17.8) |
| 488.1 |
| 668.9 |
| 1,157.0 |
Dividend paid by the Company | - |
| (317.6) |
| - |
| - |
| - |
| (317.6) |
| - |
| (317.6) |
Dividends paid to non-controlling |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
interests | - |
| - |
| - |
| - |
| - |
| - |
| (345.3) |
| (345.3) |
Change in shareholding | - |
| 44.7 |
| - |
| - |
| - |
| 44.7 |
| 142.3 |
| 187.0 |
Other |
|
| (0.1) |
| - |
| - |
| - |
| (0.1) |
| (0.1) |
| (0.2) |
Balance at 30th June | 632.6 |
| 4,493.1 |
| 338.8 |
| (1,009.1) |
| 20.8 |
| 4,476.2 |
| 6,087.7 |
| 10,563.9 |
Jardine Cycle & Carriage Limited Company Balance Sheet at 30th June 2015 |
|
|
|
|
|
| ||
|
|
| At |
| At | ||
| Note |
| 30.6.2015 |
| 31.12.2014 | ||
|
|
| US$m |
| US$m | ||
Non-current assets |
|
|
|
|
| ||
Property, plant and equipment |
|
| 35.0 |
| 35.7 | ||
Interests in subsidiaries |
|
| 1,313.0 |
| 1,339.7 | ||
Interests in associates |
|
| 751.4 |
| 124.1 | ||
Non-current investment |
|
| 8.7 |
| 8.9 | ||
|
|
| 2,108.1 |
| 1,508.4 | ||
|
|
|
|
|
| ||
Current assets |
|
|
|
|
| ||
Current debtors |
|
| 44.8 |
| 50.3 | ||
Bank balances and other liquid funds |
|
| 20.9 |
| 2.6 | ||
|
|
| 65.7 |
| 52.9 | ||
|
|
|
|
|
| ||
Total assets |
|
| 2,173.8 |
| 1,561.3 | ||
|
|
|
|
|
| ||
Non-current liabilities |
|
|
|
|
| ||
Deferred tax liabilities |
|
| 0.2 |
| 0.2 | ||
|
|
| 0.2 |
| 0.2 | ||
|
|
|
|
|
| ||
Current liabilities |
|
|
|
|
| ||
Current creditors |
|
| 28.9 |
| 20.2 | ||
Current borrowings |
|
| 679.6 |
| 49.2 | ||
Current tax liabilities |
|
| 1.5 |
| 1.6 | ||
|
|
| 710.0 |
| 71.0 | ||
|
|
|
|
|
| ||
Total liabilities |
|
| 710.2 |
| 71.2 | ||
|
|
|
|
|
| ||
Net assets |
|
| 1,463.6 |
| 1,490.1 | ||
|
|
|
|
|
| ||
Equity |
|
|
|
|
| ||
|
|
|
|
|
| ||
Share capital | 6 |
| 632.6 |
| 632.6 | ||
Revenue reserve | 7 |
| 509.1 |
| 505.8 | ||
Other reserves | 8 |
| 321.9 |
| 351.7 | ||
Total equity |
|
| 1,463.6 |
| 1,490.1 | ||
|
|
|
|
|
| ||
Net asset value per share(1) |
|
| US$4.00 |
| US$4.07 | ||
(1) The net asset value per share has been adjusted to reflect the effect of the rights issue completed in July 2015.
Jardine Cycle & Carriage Limited Company Statement of Comprehensive Income for the six months ended 30th June 2015 |
| Three months ended |
| Six months ended | ||||
| 30.6.2015 |
| 30.6.2014 |
| 30.6.2015 |
| 30.6.2014 |
| US$m |
| US$m |
| US$m |
| US$m |
|
|
|
|
|
|
|
|
Profit for the period | 246.4 |
| 251.1 |
| 240.8 |
| 247.0 |
|
|
|
|
|
|
|
|
Item that will be reclassified subsequently to profit or loss: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Translation difference | 30.5 |
| 14.1 |
| (29.8) |
| 20.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income for the period | 30.5 |
| 14.1 |
| (29.8) |
| 20.0 |
|
|
|
|
|
|
|
|
Total comprehensive income for the period | 276.9 |
| 265.2 |
| 211.0 |
| 267.0 |
Jardine Cycle & Carriage Limited Company Statement of Changes in Equity for the six months ended 30th June 2015 |
For the three months ended 30th June 2015
|
Share capital |
|
Revenue reserve |
|
Translation reserve |
| Fair value and other reserves |
|
Total equity | |
| US$m |
| US$m |
| US$m |
| US$m |
| US$m | |
|
|
|
|
|
|
|
|
|
| |
2015 |
|
|
|
|
|
|
|
|
| |
Balance at 1st April | 632.6 |
| 500.2 |
| 289.7 |
| 1.7 |
| 1,424.2 | |
|
|
|
|
|
|
|
|
|
| |
Total comprehensive income | - |
| 246.4 |
| 30.5 |
| - |
| 276.9 | |
|
|
|
|
|
|
|
|
|
| |
Dividend paid | - |
| (237.5) |
| - |
| - |
| (237.5) | |
|
|
|
|
|
|
|
|
|
| |
Balance at 30th June | 632.6 |
| 509.1 |
| 320.2 |
| 1.7 |
| 1,463.6 | |
|
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
|
|
| |
2014 |
|
|
|
|
|
|
|
|
| |
Balance at 1st April | 632.6 |
| 521.0 |
| 420.6 |
| 0.1 |
| 1,574.3 | |
|
|
|
|
|
|
|
|
|
| |
Total comprehensive income | - |
| 251.1 |
| 14.1 |
| - |
| 265.2 | |
|
|
|
|
|
|
|
|
|
| |
Dividend paid | - |
| (317.6) |
| - |
| - |
| (317.6) | |
|
|
|
|
|
|
|
|
|
| |
Balance at 30th June | 632.6 |
| 454.5 |
| 434.7 |
| 0.1 |
| 1,521.9 | |
For the six months ended 30th June 2015
|
Share capital |
|
Revenue reserve |
|
Translation reserve |
| Fair value and other reserves |
|
Total equity |
| US$m |
| US$m |
| US$m |
| US$m |
| US$m |
|
|
|
|
|
|
|
|
|
|
2015 |
|
|
|
|
|
|
|
|
|
Balance at 1st January | 632.6 |
| 505.8 |
| 350.0 |
| 1.7 |
| 1,490.1 |
|
|
|
|
|
|
|
|
|
|
Total comprehensive income | - |
| 240.8 |
| (29.8) |
| - |
| 211.0 |
|
|
|
|
|
|
|
|
|
|
Dividend paid | - |
| (237.5) |
| - |
| - |
| (237.5) |
|
|
|
|
|
|
|
|
|
|
Balance at 30th June | 632.6 |
| 509.1 |
| 320.2 |
| 1.7 |
| 1,463.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2014 |
|
|
|
|
|
|
|
|
|
Balance at 1st January | 632.6 |
| 525.1 |
| 414.7 |
| 0.1 |
| 1,572.5 |
|
|
|
|
|
|
|
|
|
|
Total comprehensive income | - |
| 247.0 |
| 20.0 |
| - |
| 267.0 |
|
|
|
|
|
|
|
|
|
|
Dividend paid | - |
| (317.6) |
| - |
| - |
| (317.6) |
|
|
|
|
|
|
|
|
|
|
Balance at 30th June | 632.6 |
| 454.5 |
| 434.7 |
| 0.1 |
| 1,521.9 |
Jardine Cycle & Carriage Limited Consolidated Statement of Cash Flows for the six months ended 30th June 2015 |
|
|
| Three months ended |
| Six months ended | ||||
|
|
| 30.6.2015 |
| 30.6.2014 |
| 30.6.2015 |
| 30.6.2014 |
| Note |
| US$m |
| US$m |
| US$m |
| US$m |
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
Cash generated from operations | 10 |
| 393.2 |
| 560.6 |
| 1,184.7 |
| 881.3 |
|
|
|
|
|
|
|
|
|
|
Interest paid |
|
| (15.4) |
| (16.5) |
| (30.1) |
| (33.3) |
Interest received |
|
| 27.2 |
| 30.4 |
| 49.6 |
| 53.0 |
Other finance costs paid |
|
| (8.8) |
| (5.3) |
| (17.8) |
| (9.3) |
Income tax paid |
|
| (143.4) |
| (170.7) |
| (271.7) |
| (271.0) |
|
|
|
|
|
|
|
|
|
|
|
|
| (140.4) |
| (162.1) |
| (270.0) |
| (260.6) |
|
|
|
|
|
|
|
|
|
|
Net cash flows from operating activities |
|
| 252.8 |
| 398.5 |
| 914.7 |
| 620.7 |
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
Sale of land use rights |
|
| 0.7 |
| - |
| 0.7 |
| - |
Sale of property, plant and equipment |
|
| 2.9 |
| 7.3 |
| 8.7 |
| 18.3 |
Sale of investments |
|
| 1.6 |
| 5.6 |
| 59.7 |
| 11.6 |
Purchase of intangible assets |
|
| (55.8) |
| (34.1) |
| (89.5) |
| (73.1) |
Purchase of leasehold land use rights |
|
| (9.5) |
| (28.3) |
| (15.5) |
| (42.2) |
Purchase of property, plant and equipment |
|
| (145.8) |
| (202.3) |
| (251.9) |
| (360.6) |
Purchase of investment properties |
|
| (6.5) |
| (5.1) |
| (11.2) |
| (8.3) |
Additions to plantations |
|
| (21.8) |
| (14.1) |
| (39.7) |
| (26.9) |
Purchase of subsidiaries, net of cash |
|
|
|
|
|
|
|
|
|
acquired |
|
| (13.3) |
| - |
| (60.5) |
| - |
Purchase of shares in associates and joint |
|
|
|
|
|
|
|
|
|
ventures |
|
| (628.9) |
| (2.4) |
| (647.5) |
| (85.2) |
Purchase of investments |
|
| (80.6) |
| (16.0) |
| (97.6) |
| (33.8) |
Capital repayment of investments |
|
| 4.4 |
| 6.0 |
| 4.4 |
| 7.0 |
Dividends received from associates and |
|
|
|
|
|
|
|
|
|
joint ventures (net) |
|
| 239.3 |
| 259.9 |
| 239.3 |
| 259.9 |
|
|
|
|
|
|
|
|
|
|
Net cash flows used in investing activities |
|
| (713.3) |
| (23.5) |
| (900.6) |
| (333.3) |
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
Drawdown of loans |
|
| 2,164.2 |
| 1,582.2 |
| 3,308.9 |
| 2,772.8 |
Repayment of loans |
|
| (1,429.4) |
| (1,528.6) |
| (2,887.0) |
| (2,767.1) |
Changes in controlling interests in |
|
|
|
|
|
|
|
|
|
subsidiaries |
|
| - |
| 48.0 |
| - |
| 187.0 |
Investments by non-controlling interests |
|
| 1.6 |
| - |
| 1.6 |
| - |
Dividends paid to non-controlling interests |
|
| (343.1) |
| (344.3) |
| (344.0) |
| (345.3) |
Dividend paid by the Company |
|
| (237.5) |
| (317.6) |
| (237.5) |
| (317.6) |
|
|
|
|
|
|
|
|
|
|
Net cash flows from/(used in) financing |
|
|
|
|
|
|
|
|
|
activities |
|
| 155.8 |
| (560.3) |
| (158.0) |
| (470.2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents |
|
| (304.7) |
| (185.3) |
| (143.9) |
| (182.8) |
Cash and cash equivalents at the |
|
|
|
|
|
|
|
|
|
beginning of the period |
|
| 1,892.6 |
| 1,695.3 |
| 1,758.1 |
| 1,601.0 |
Effect of exchange rate changes |
|
| (5.1) |
| (40.5) |
| (31.4) |
| 51.3 |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at the end of |
|
|
|
|
|
|
|
|
|
the period |
|
| 1,582.8 |
| 1,469.5 |
| 1,582.8 |
| 1,469.5 |
Jardine Cycle & Carriage Limited Notes to the financial statements for the six months ended 30th June 2015 |
1 Basis of preparation
The financial statements are consistent with those set out in the 2014 audited accounts which have been prepared in accordance with International Financial Reporting Standards ("IFRS"). There have been no changes to the accounting policies described in the 2014 audited accounts except for the adoption of the following amendments:
Amendments to IAS 19 | Defined Benefit Plans: Employee Contributions |
Annual improvements to IFRSs | 2010 - 2012 Cycle |
Annual improvements to IFRSs | 2011 - 2013 Cycle |
The adoption of these amendments did not have any impact on the results of the Group.
The preparation of financial statements in conformity with IFRS requires the use of certain critical accounting estimates. It also requires management to exercise its judgment in the process of applying the Group's accounting policies. Estimates and judgments used in preparing the financial statements are regularly evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. The resulting accounting estimates will, by definition, seldom equal the related actual results.
The exchange rates used for translating assets and liabilities at the balance sheet date are US$1=S$1.3474 (2014: US$1=S$1.3205), US$1=RM3.7840 (2014: US$1=RM3.4928), US$1=IDR13,332 (2014: US$1=IDR12,440) and US$1=VND21,813 (2014: US$1=VND21,388).
The exchange rates used for translating the results for the period are US$1=S$1.3499 (2014: US$1 =S$1.2608), US$1=RM3.6550 (2014: US$1=RM3.2645), US$1=IDR13,009 (2014: US$1=IDR11,729) and US$1=VND21,579 (2014: US$1=VND21,148).
2 Net operating costs and operating profit
|
| Group |
|
|
| |||
| Three months ended |
| Six months ended |
| ||||
| 30.6.2015 |
| 30.6.2014 | Change | 30.6.2015 |
| 30.6.2014 | Change |
| US$m |
| US$m | % | US$m |
| US$m | % |
|
|
|
|
|
|
|
|
|
Cost of sales | (3,445.2) |
| (3,953.3) | -13 | (6,742.6) |
| (7,773.8) | -13 |
Other operating income | 64.5 |
| 76.1 | -15 | 137.5 |
| 144.7 | -5 |
Selling and distribution expenses | (208.3) |
| (206.7) | 1 | (404.8) |
| (411.5) | -2 |
Administrative expenses | (218.5) |
| (241.8) | -10 | (447.1) |
| (463.3) | -3 |
Other operating expenses | (24.3) |
| (13.9) | 75 | (25.4) |
| (29.8) | -15 |
Net operating costs | (3,831.8) |
| (4,339.6) | -12 | (7,482.4) |
| (8,533.7) | -12 |
Operating profit is determined after including: |
| ||||||||
Depreciation of property, plant |
|
|
|
|
|
|
|
| |
and equipment | (128.3) |
| (147.8) | -13 | (266.1) |
| (293.9) | -9 | |
Amortisation of leasehold land |
|
|
|
|
|
|
|
| |
use rights and intangible assets | (32.6) |
| (22.4) | 46 | (64.6) |
| (42.8) | 51 | |
Profit/(loss) on disposal of: |
|
|
|
|
|
|
|
| |
- property, plant and equipment | 1.9 |
| 6.0 | -68 | 5.2 |
| 12.1 | -57 | |
- investments | (0.1) |
| (0.2) | -50 | 7.2 |
| (0.2) | nm | |
- associate and joint venture | (1.7) |
| 8.6 | nm | (1.7) |
| 8.6 | nm | |
Loss on disposal/write-down of |
|
|
|
|
|
|
|
| |
of repossessed assets | (18.5) |
| (11.7) | 58 | (33.2) |
| (22.1) | 50 | |
Dividend and interest income |
|
|
|
|
|
|
|
| |
from investments | 10.8 |
| 8.4 | 29 | 18.3 |
| 19.0 | -4 | |
Write-down of stocks | (6.3) |
| (12.7) | -50 | (9.5) |
| (12.7) | -25 | |
Impairment of debtors | (28.2) |
| (31.0) | -9 | (50.4) |
| (55.3) | -9 | |
Net exchange loss | (8.6) |
| (11.1) | -23 | (1.7) |
| (2.8) | -39 | |
nm - not meaningful
3 Tax
The provision for income tax is based on the statutory tax rates of the respective countries in which the companies operate after taking into account non-deductible expenses and group tax relief.
4 Earnings per share
| Group | ||||||
| Three months ended |
| Six months ended | ||||
| 30.6.2015 |
| 30.6.2014 |
| 30.6.2015 |
| 30.6.2014 |
| US$m |
| US$m |
| US$m |
| US$m |
Basic earnings per share |
|
|
|
|
|
|
|
Profit attributable to shareholders | 183.7 |
| 215.0 |
| 361.8 |
| 433.2 |
Weighted average number of shares |
|
|
|
|
|
|
|
in issue (millions)* | 365.9 |
| 365.9 |
| 365.9 |
| 365.9 |
Basic earnings per share | US¢50.20 |
| US¢58.76 |
| US¢98.88 |
| US¢118.39 |
Diluted earnings per share | US¢50.20 |
| US¢58.76 |
| US¢98.88 |
| US¢118.39 |
|
|
|
|
|
|
|
|
Underlying earnings per share |
|
|
|
|
|
|
|
Underlying profit attributable to |
|
|
|
|
|
|
|
shareholders | 185.4 |
| 194.6 |
| 363.5 |
| 412.8 |
Weighted average number of shares |
|
|
|
|
|
|
|
in issue (millions)* | 365.9 |
| 365.9 |
| 365.9 |
| 365.9 |
Basic earnings per share | US¢50.67 |
| US¢53.18 |
| US¢99.34 |
| US¢112.82 |
Diluted earnings per share | US¢50.67 |
| US¢53.18 |
| US¢99.34 |
| US¢112.82 |
* The weighted average number of shares in issue has taken into account the effect of the rights issue in accordance with IAS 33 Earnings per Share.
A reconciliation of the profit attributable to shareholders and underlying profit attributable to shareholders is as follows:
| Group | ||||||
| Three months ended |
| Six months ended | ||||
| 30.6.2015 |
| 30.6.2014 |
| 30.6.2015 |
| 30.6.2014 |
| US$m |
| US$m |
| US$m |
| US$m |
Profit attributable to shareholders |
|
|
|
|
|
|
|
Less: | 183.7 |
| 215.0 |
| 361.8 |
| 433.2 |
Non-trading items (net of tax and non- |
|
|
|
|
|
|
|
controlling interests) |
|
|
|
|
|
|
|
Negative goodwill on acquisition of |
|
|
|
|
|
|
|
business | - |
| 18.8 |
| - |
| 18.8 |
Gain on disposal of a joint venture | - |
| 3.1 |
| - |
| 3.1 |
Loss on dilution of interest in an |
|
|
|
|
|
|
|
associate | (1.7) |
| (1.5) |
| (1.7) |
| (1.5) |
| (1.7) |
| 20.4 |
| (1.7) |
| 20.4 |
|
|
|
|
|
|
|
|
Underlying profit attributable to shareholders | 185.4 |
| 194.6 |
| 363.5 |
| 412.8 |
5 Borrowings
|
|
| Group |
|
| At |
| At |
| 30.6.2015 |
| 31.12.2014 |
| US$m |
| US$m |
Long-term borrowings: |
|
|
|
- secured | 2,004.2 |
| 2,254.2 |
- unsecured | 755.3 |
| 370.4 |
| 2,759.5 |
| 2,624.6 |
|
|
|
|
Current borrowings: |
|
|
|
- secured | 1,568.5 |
| 1,928.3 |
- unsecured | 1,593.5 |
| 1,144.2 |
| 3,162.0 |
| 3,072.5 |
|
|
|
|
Total borrowings | 5,921.5 |
| 5,697.1 |
Certain subsidiaries of the Group have pledged their assets in order to obtain bank facilities from financial institutions. The value of assets pledged was US$2,172.7 million (31st December 2014: US$2,555.8 million).
6 Share capital
|
|
| Company |
|
| 2015 |
| 2014 |
| US$m |
| US$m |
Three months ended 30th June |
|
|
|
Issued and fully paid: |
|
|
|
Balance at 1st April and 30th June |
|
|
|
- 355,712,660 (2014: 355,712,660) ordinary shares | 632.6 |
| 632.6 |
|
|
|
|
Six months ended 30th June |
|
|
|
Issued and fully paid: |
|
|
|
Balance at 1st January and 30th June |
|
|
|
- 355,712,660 (2014: 355,712,660) ordinary shares | 632.6 |
| 632.6 |
|
|
|
|
The Company did not hold any treasury shares as at 30th June 2015 (30th June 2014: Nil).
The Company did not have any unissued shares under convertibles as at 30th June 2015 (30th June 2014: Nil).
There were no rights, bonus or equity issues during the period between 1st April 2015 and 30th June 2015.
7 Revenue reserve
|
|
| Group |
| Company |
Three months ended 30th June | 2015 |
| 2014 |
| 2015 |
| 2014 |
| US$m |
| US$m |
| US$m |
| US$m |
Movements: |
|
|
|
|
|
|
|
Balance at 1st April | 5,011.5 |
| 4,571.7 |
| 500.2 |
| 521.0 |
Defined benefit pension plans |
|
|
|
|
|
|
|
- actuarial loss | - |
| (0.1) |
| - |
| - |
- deferred tax | - |
| 0.1 |
| - |
| - |
Share of associates' and joint ventures' actuarial |
|
|
|
|
|
|
|
gain on defined benefit pension plans, |
|
|
|
|
|
|
|
net of tax | - |
| 0.3 |
| - |
| - |
Profit attributable to shareholders | 183.7 |
| 215.0 |
| 246.4 |
| 251.1 |
Dividend paid by the Company | (237.5) |
| (317.6) |
| (237.5) |
| (317.6) |
Change in shareholding | (0.2) |
| 23.7 |
| - |
| - |
Balance at 30th June | 4,957.5 |
| 4,493.1 |
| 509.1 |
| 454.5 |
|
|
| Group |
| Company |
Six months ended 30th June | 2015 |
| 2014 |
| 2015 |
| 2014 |
| US$m |
| US$m |
| US$m |
| US$m |
Movements: |
|
|
|
|
|
|
|
Balance at 1st January | 4,813.7 |
| 4,329.9 |
| 505.8 |
| 525.1 |
Defined benefit pension plans |
|
|
|
|
|
|
|
- actuarial gain | 1.1 |
| 2.2 |
| - |
| - |
- deferred tax | (0.3) |
| (0.5) |
| - |
| - |
Share of associates' and joint ventures' actuarial |
|
|
|
|
|
|
|
gain/(loss) on defined benefit pension plans, |
|
|
|
|
|
|
|
net of tax | (1.0) |
| 1.3 |
| - |
| - |
Profit attributable to shareholders | 361.8 |
| 433.2 |
| 240.8 |
| 247.0 |
Dividend paid by the Company | (237.5) |
| (317.6) |
| (237.5) |
| (317.6) |
Change in shareholding | 19.7 |
| 44.7 |
| - |
| - |
Other | - |
| (0.1) |
| - |
| - |
Balance at 30th June | 4,957.5 |
| 4,493.1 |
| 509.1 |
| 454.5 |
8 Other reserves
|
|
| Group |
| Company |
| 2015 |
| 2014 |
| 2015 |
| 2014 |
| US$m |
| US$m |
| US$m |
| US$m |
Composition: |
|
|
|
|
|
|
|
Asset revaluation reserve | 347.0 |
| 338.8 |
| - |
| - |
Translation reserve | (1,506.9) |
| (1,009.1) |
| 320.2 |
| 434.7 |
Fair value reserve | 6.1 |
| 29.5 |
| 1.7 |
| 0.1 |
Hedging reserve | 0.5 |
| (12.0) |
| - |
| - |
Other reserve | 3.3 |
| 3.3 |
| - |
| - |
Balance at 30th June | (1,150.0) |
| (649.5) |
| 321.9 |
| 434.8 |
|
|
|
|
|
|
|
|
Three months ended 30th June |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Movements: |
|
|
|
|
|
|
|
Asset revaluation reserve |
|
|
|
|
|
|
|
Balance at 1st April and 30th June | 347.0 |
| 338.8 |
| - |
| - |
|
|
|
|
|
|
|
|
Translation reserve |
|
|
|
|
|
|
|
Balance at 1st April | (1,402.4) |
| (810.2) |
| 289.7 |
| 420.6 |
Translation difference | (104.5) |
| (198.9) |
| 30.5 |
| 14.1 |
Balance at 30th June | (1,506.9) |
| (1,009.1) |
| 320.2 |
| 434.7 |
|
|
|
|
|
|
|
|
Fair value reserve |
|
|
|
|
|
|
|
Balance at 1st April | 11.0 |
| 41.5 |
| 1.7 |
| 0.1 |
Available-for-sale investments |
|
|
|
|
|
|
|
- fair value changes | (4.2) |
| (11.8) |
| - |
| - |
- deferred tax | (0.1) |
| (0.1) |
| - |
| - |
Share of associates' and joint ventures' fair |
|
|
|
|
|
|
|
value changes of available-for-sale investments, |
|
|
|
|
|
|
|
net of tax | (0.6) |
| (0.1) |
| - |
| - |
Balance at 30th June | 6.1 |
| 29.5 |
| 1.7 |
| 0.1 |
|
|
|
|
|
|
|
|
Hedging reserve |
|
|
|
|
|
|
|
Balance at 1st April | (5.7) |
| (1.9) |
| - |
| - |
Cash flow hedges |
|
|
|
|
|
|
|
- fair value changes | (0.3) |
| (15.4) |
| - |
| - |
- deferred tax | (1.9) |
| 2.2 |
| - |
| - |
- transfer to profit and loss | 8.0 |
| 5.4 |
| - |
| - |
Share of associates' and joint ventures' fair |
|
|
|
|
|
|
|
value changes of cash flow hedges net of tax | 0.4 |
| (2.3) |
| - |
| - |
Balance at 30th June | 0.5 |
| (12.0) |
| - |
| - |
|
|
|
|
|
|
|
|
Other reserve |
|
|
|
|
|
|
|
Balance at 1st April and 30th June | 3.3 |
| 3.3 |
| - |
| - |
|
|
| Group |
| Company |
| 2015 |
| 2014 |
| 2015 |
| 2014 |
| US$m |
| US$m |
| US$m |
| US$m |
Six months ended 30th June |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Movements: |
|
|
|
|
|
|
|
Asset revaluation reserve |
|
|
|
|
|
|
|
Balance at 1st January and 30th June | 347.0 |
| 338.8 |
| - |
| - |
|
|
|
|
|
|
|
|
Translation reserve |
|
|
|
|
|
|
|
Balance at 1st January | (1,196.0) |
| (1,078.8) |
| 350.0 |
| 414.7 |
Translation difference | (310.9) |
| 69.7 |
| (29.8) |
| 20.0 |
Balance at 30th June | (1,506.9) |
| (1,009.1) |
| 320.2 |
| 434.7 |
|
|
|
|
|
|
|
|
Fair value reserve |
|
|
|
|
|
|
|
Balance at 1st January | 36.1 |
| 31.1 |
| 1.7 |
| 0.1 |
Available-for-sale investments |
|
|
|
|
|
|
|
- fair value changes | (25.0) |
| (2.3) |
| - |
| - |
- deferred tax | - |
| (0.1) |
| - |
| - |
- transfer to profit and loss | (4.1) |
| - |
| - |
| - |
Share of associates' and joint ventures' fair value |
|
|
|
|
|
|
|
changes of available-for-sale investments, |
|
|
|
|
|
|
|
net of tax | (0.9) |
| 0.8 |
| - |
| - |
Balance at 30th June | 6.1 |
| 29.5 |
| 1.7 |
| 0.1 |
|
|
|
|
|
|
|
|
Hedging reserve |
|
|
|
|
|
|
|
Balance at 1st January | (13.5) |
| 4.2 |
| - |
| - |
Cash flow hedges |
|
|
|
|
|
|
|
- fair value changes | (6.0) |
| (39.5) |
| - |
| - |
- deferred tax | (3.7) |
| 4.0 |
| - |
| - |
- transfer to profit and loss | 20.3 |
| 22.7 |
| - |
| - |
Share of associates' and joint ventures' fair |
|
|
|
|
|
|
|
value changes of cash flow hedges net of tax | 3.4 |
| (3.4) |
| - |
| - |
Balance at 30th June | 0.5 |
| (12.0) |
| - |
| - |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other reserve |
|
|
|
|
|
|
|
Balance at 1st January and 30th June | 3.3 |
| 3.3 |
| - |
| - |
|
|
|
|
|
|
|
|
9 Non-controlling interests
|
|
| Group |
|
Three months ended 30th June | 2015 |
| 2014 |
| US$m |
| US$m |
|
|
|
|
Balance at 1st April | 6,118.4 |
| 6,392.7 |
Available-for-sale investments |
|
|
|
- fair value changes | (5.0) |
| 1.3 |
- deferred tax | (0.1) |
| (0.2) |
- transfer to profit and loss | 0.1 |
| - |
Share of associates' and joint ventures' fair value changes of |
|
|
|
available-for-sale investments, net of tax | (0.6) |
| (0.1) |
Cash flow hedges |
|
|
|
- fair value changes | (0.1) |
| (12.9) |
- deferred tax | (2.0) |
| 1.8 |
- transfer to profit and loss | 8.0 |
| 5.4 |
Share of associates' and joint ventures' fair value changes of cash |
|
|
|
flow hedges, net of tax | 0.4 |
| (2.3) |
Defined benefit pension plans |
|
|
|
- actuarial loss | - | (0.2) | |
- deferred tax | - | 0.2 | |
Share of associates' and joint ventures' actuarial gain on |
|
|
|
defined benefit pension plans, net of tax | 0.1 |
| 0.5 |
Translation difference | (103.2) |
| (281.4) |
Profit for the period | 221.1 |
| 302.9 |
Dividends paid | (343.1) |
| (344.3) |
Issue of shares to non-controlling interests | 1.6 |
| - |
Change in shareholding | 0.2 |
| 24.3 |
Acquisition of subsidiary | (5.7) |
| - |
Other | 3.3 |
| - |
Balance at 30th June | 5,893.4 |
| 6,087.7 |
|
|
|
|
Six months ended 30th June |
|
|
|
|
|
|
|
Balance at 1st January | 6,175.4 |
| 5,621.9 |
Available-for-sale investments |
|
|
|
- fair value changes | (0.8) |
| 7.0 |
- deferred tax | - |
| (0.2) |
- transfer to profit and loss | (4.4) |
| - |
Share of associates' and joint ventures' fair value changes of |
|
|
|
available-for-sale investments, net of tax | (0.9) |
| 0.8 |
Cash flow hedges |
|
|
|
- fair value changes | (1.9) |
| (36.5) |
- deferred tax | (4.6) |
| 3.5 |
- transfer to profit and loss | 20.3 |
| 22.6 |
Share of associates' and joint ventures' fair value changes of cash |
|
|
|
flow hedges, net of tax | 3.4 |
| (3.4) |
Defined benefit pension plans |
|
|
|
-actuarial gain | 1.6 | 3.4 | |
- deferred tax | (0.4) | (0.7) | |
Share of associates' and joint ventures' actuarial gain/(loss) on |
|
|
|
defined benefit pension plans, net of tax | (0.7) |
| 0.8 |
Translation difference | (399.6) |
| 85.6 |
Profit for the period | 429.4 |
| 586.0 |
Dividends paid | (344.0) |
| (345.3) |
Issue of shares to non-controlling interests | 1.6 |
| - |
Change in shareholding | (19.7) |
| 142.3 |
Acquisition of subsidiary | 30.7 |
| - |
Other | 8.0 |
| (0.1) |
Balance at 30th June | 5,893.4 |
| 6,087.7 |
10 Cash flows from operating activities
| Group | ||||||
| Three months ended |
| Six months ended | ||||
| 30.6.2015 |
| 30.6.2014 |
| 30.6.2015 |
| 30.6.2014 |
| US$m |
| US$m |
| US$m |
| US$m |
|
|
|
|
|
|
|
|
Profit before tax | 507.9 |
| 662.1 |
| 986.9 |
| 1,280.5 |
|
|
|
|
|
|
|
|
Adjustments for: |
|
|
|
|
|
|
|
Financing income | (25.8) |
| (28.9) |
| (49.3) |
| (53.1) |
Financing charges | 25.7 |
| 22.6 |
| 50.5 |
| 42.7 |
Share of associates' and joint ventures' results after tax | (121.9) |
| (164.8) |
| (233.2) |
| (301.5) |
Depreciation of property, plant and equipment | 128.3 |
| 147.8 |
| 266.1 |
| 293.9 |
Amortisation of leasehold land use rights and intangible |
|
|
|
|
|
|
|
assets | 32.6 |
| 22.4 |
| 64.6 |
| 42.8 |
(Profit)/loss on disposal of: |
|
|
|
|
|
|
|
- leasehold land use rights | (0.6) |
| - |
| (0.6) |
| - |
- property, plant and equipment | (1.9) |
| (6.0) |
| (5.2) |
| (12.1) |
- plantations | - |
| 1.2 |
| - |
| - |
- investments | 0.1 |
| 0.2 |
| (7.2) |
| 0.2 |
- associate and joint venture | 1.7 |
| (8.6) |
| 1.7 |
| (8.6) |
Loss on disposal/write-down of repossessed assets | 18.5 |
| 11.7 |
| 33.2 |
| 22.1 |
Write-down of stocks | 6.3 |
| 12.7 |
| 9.5 |
| 12.7 |
Impairment of debtors | 28.2 |
| 31.0 |
| 50.4 |
| 55.3 |
Changes in provisions | 8.9 |
| 6.5 |
| 15.8 |
| 14.6 |
Foreign exchange loss | 16.6 |
| 3.6 |
| 23.7 |
| 17.4 |
| 116.7 |
| 51.4 |
| 220.0 |
| 126.4 |
Operating profit before working capital changes | 624.6 |
| 713.5 |
| 1,206.9 |
| 1,406.9 |
|
|
|
|
|
|
|
|
Changes in working capital: |
|
|
|
|
|
|
|
Stocks | 77.0 |
| (233.3) |
| (24.6) |
| (416.3) |
Financing debtors(1) | (120.3) |
| (147.7) |
| (136.3) |
| (277.4) |
Debtors | (151.5) |
| (64.6) |
| (12.8) |
| (468.2) |
Creditors (2) | (39.9) |
| 287.1 |
| 140.6 |
| 625.3 |
Pensions | 3.3 |
| 5.6 |
| 10.9 |
| 11.0 |
| (231.4) |
| (152.9) |
| (22.2) |
| (525.6) |
Cash flows from operating activities | 393.2 |
| 560.6 |
| 1,184.7 |
| 881.3 |
|
|
|
|
|
|
|
|
(1) Increase in debtors balance due mainly to higher lending activities
(2) Increase in creditors balance due mainly to higher accrued operating expenses and purchase of certain stocks to support sales
11 Dividend and closure of books
The Board has declared an interim one-tier tax exempt dividend of US¢18 per share (2014: US¢18 per share).
NOTICE IS HEREBY GIVEN that the Transfer Books and the Register of Members will be closed from 5.00 pm on Friday, 28th August 2015 ("Books Closure Date") up to, and including Monday, 31st August 2015 for the purpose of determining shareholders' entitlement to the interim dividend.
Duly completed transfers of shares in physical scrip received by Jardine Cycle & Carriage Limited's Share Registrar, M&C Services Private Limited at 112 Robinson Road #05-01, Singapore 068902 up to 5.00 pm on the Books Closure Date will be registered before entitlements to the interim dividend are determined. Shareholders (being Depositors) whose securities accounts with The Central Depository (Pte) Limited are credited with shares as at the Books Closure Date will rank for the interim dividend.
The interim dividend will be paid on or about Thursday, 8th October 2015. Shareholders will have the option to receive the interim dividend in Singapore dollars and in the absence of an election, the interim dividend will be paid in US dollars. Details on this elective will be furnished to shareholders in due course.
12 Interested person transactions
|
| Aggregate value of all interested person transactions (excluding transactions less than S$100,000 and transactions conducted under shareholders' mandate pursuant to Rule 920) |
| Aggregate value of all interested person transactions conducted under shareholders' mandate pursuant to Rule 920 (excluding transactions less than S$100,000) | ||||
Name of interested person |
| US$m |
|
| US$m |
| ||
|
|
|
|
|
|
| ||
Three months ended 30th June 2015 |
|
|
|
|
|
| ||
Jardine Matheson Limited |
|
|
|
|
|
| ||
- management support services |
| - |
|
| 1.1 |
| ||
PT Hero Supermarket Tbk |
|
|
|
|
|
| ||
- provision of transportation services |
| - |
|
| 0.3 |
| ||
|
| - |
|
| 1.4 |
| ||
Six months ended 30th June 2015 |
|
|
|
|
|
Jardine Matheson Limited |
|
|
|
|
|
- management support services |
| - |
|
| 2.2 |
PT Hero Supermarket Tbk |
|
|
|
|
|
- provision of transportation services |
| - |
|
| 0.6 |
Hongkong Land (Singapore) Pte Ltd |
|
|
|
|
|
- sale of a motor vehicle |
| - |
|
| 0.2 |
Director of the Company, Michael Kok |
|
|
|
|
|
- sale of a motor vehicle |
| - |
|
| 0.2 |
|
| - |
|
| 3.2 |
13 Additional information
|
| Group |
|
|
| ||||
| Three months ended |
| Six months ended |
| |||||
| 30.6.2015 |
| 30.6.2014 | Change |
| 30.6.2015 |
| 30.6.2014 | Change |
| US$m |
| US$m | % |
| US$m |
| US$m | % |
Astra International |
|
|
|
|
|
|
|
|
|
Automotive | 65.0 |
| 79.5 | -18 |
| 125.1 |
| 165.1 | -24 |
Financial services | 33.9 |
| 45.2 | -25 |
| 80.3 |
| 87.0 | -8 |
Heavy equipment and mining | 40.6 |
| 44.1 | -8 |
| 78.9 |
| 85.0 | -7 |
Agribusiness | 8.8 |
| 20.0 | -56 |
| 13.6 |
| 46.6 | -71 |
Infrastructure, logistics |
|
|
|
|
|
|
|
|
|
and others | 1.2 |
| 3.6 | -67 |
| 2.6 |
| 7.3 | -64 |
Information technology | 1.5 |
| 1.3 | 15 |
| 2.9 |
| 2.4 | 21 |
| 151.0 |
| 193.7 | -22 |
| 303.4 |
| 393.4 | -23 |
Less: Withholding tax on dividend | (9.0) |
| (12.2) | -26 |
| (9.0) |
| (12.2) | -26 |
| 142.0 |
| 181.5 | -22 |
| 294.4 |
| 381.2 | -23 |
Direct Motor Interests |
|
|
|
|
|
|
|
|
|
Singapore | 10.9 |
| 7.6 | 43 |
| 19.3 |
| 16.1 | 20 |
Malaysia | 3.5 |
| 0.4 | 775 |
| 4.6 |
| 0.7 | 557 |
Indonesia (Tunas Ridean) | 1.5 |
| 2.3 | -35 |
| 4.2 |
| 5.2 | -19 |
Vietnam | 22.3 |
| 7.5 | 197 |
| 41.0 |
| 14.9 | 175 |
Myanmar | (0.3) |
| (0.1) | 200 |
| (0.2) |
| (0.2) | - |
| 37.9 |
| 17.7 | 114 |
| 68.9 |
| 36.7 | 88 |
|
|
|
|
|
|
|
|
|
|
Other Interests | 11.9 |
| - | nm |
| 11.9 |
| - | nm |
|
|
|
|
|
|
|
|
|
|
Corporate costs | (6.4) |
| (4.6) | 39 |
| (11.7) |
| (5.1) | 129 |
|
|
|
|
|
|
|
|
|
|
Underlying profit attributable to |
|
|
|
|
|
|
|
|
|
shareholders | 185.4 |
| 194.6 | -5 |
| 363.5 |
| 412.8 | -12 |
14 Others
The results do not include any pre-acquisition profits and have not been affected by any item, transaction or event of a material or unusual nature other than the non-trading items shown in Note 4 of this report.
On 18th June 2015, the Company announced that it was proposing to undertake a renounceable underwritten rights issue. At the close of the rights issue on 15th July 2015, the rights issue was fully subscribed and gross proceeds of approximately US$749 million were raised. On 23rd July 2015, 39,523,628 new ordinary shares were allotted and issued by the Company.
No significant event or transaction other than as contained in this report has occurred between 1st July 2015 and the date of this report.
| - end - |
|
|
For further information, please contact:
Jardine Cycle & Carriage Limited
Ho Yeng Tat
Tel: 65 64708108
The full text of the Financial Statements and Dividend Announcement for the period ended 30th June 2015 can be accessed through the internet at 'www.jcclgroup.com'.
Corporate Profile
Jardine Cycle & Carriage ("JC&C") is a leading Singapore-listed company and a member of the Jardine Matheson Group. It has an interest of just over 50% in Astra International ("Astra"), a premier listed Indonesian conglomerate, as well as Direct Motor Interests and Other Interests in Southeast Asia. Together with its subsidiaries and associates, JC&C employs around 255,000 people across Indonesia, Vietnam, Singapore, Thailand, Malaysia and Myanmar.
Astra is the largest independent automotive group in Southeast Asia, with further interests in financial services, heavy equipment and mining, agribusiness, infrastructure, logistics and others, and information technology. JC&C's Direct Motor Interests operate in Singapore, Malaysia and Myanmar under the Cycle & Carriage banner, and through Tunas Ridean in Indonesia and Truong Hai Auto Corporation in Vietnam. JC&C's Other Interests comprise interests in market leading businesses in the region through which JC&C gains exposure to key economies by supporting such businesses in their long term development.
Jardine Matheson is a diversified business group focused principally on Asia. Its businesses comprise a combination of cash generating activities and long-term property assets. In addition to its 74% shareholding in the Company, the Jardine Matheson Group's interests include Jardine Pacific, Jardine Motors, Jardine Lloyd Thompson, Hongkong Land, Dairy Farm and Mandarin Oriental. These companies are leaders in the fields of engineering and construction, transport services, motor vehicles, insurance broking, property investment and development, retailing, restaurants and luxury hotels.
Related Shares:
Jardine Math.srJDS.L