M.P. EVANS GROUP PLC
M.P. Evans Group PLC ("M.P. Evans" or "the Group"), a producer of sustainable Indonesian palm oil, announces its unaudited interim results for the six months ended 30 June 2023.
highlights
§ 2% increase in total crop processed to 721,100 tonnes (2022 - 705,700 tonnes)
§ 3% increase in total production of crude palm oil to 166,200 tonnes (2022 - 160,800 tonnes)
§ 27% decrease in mill-gate CPO price to
§ 7% increase in certified sustainable production to 96,500 tonnes (2022 90,500 tonnes)
§ 26% increase in cost of Group palm product to
§ 62% decrease in operating profit to
§ 61% decrease in earnings per share to 24.8p (2022 - 63.3p)
§ Maintained interim dividend per share at 12.5p (2022 - 12.5p)
§ Maintained net cash position - 2023 net cash
POST PERIOD-END HIGHLIGHTS
§ Increase in cropping levels, with total crop processed 318,800 tonnes in two months to August 2023
§ Agreement signed to acquire 8,350 planted hectares in
M.P. Evans chairman, Peter Hadsley-Chaplin, commented: "The Group continues to increase output, notably from its own production facilities, following the commissioning of the Musi Rawas mill this February. We are delighted to be reporting further strategic increases in planted hectarage, both at Simpang Kiri earlier this year, and the recently announced agreement to acquire over 8,000 planted hectares in
11 September 2023
Enquiries:
M.P. Evans Group PLC |
Telephone: 01892 516333 |
Peter Hadsley-Chaplin - Executive chairman |
|
Matthew Coulson - Chief executive Luke Shaw - Chief financial officer |
|
|
|
Peel Hunt LLP (Nomad and joint broker) |
Telephone: 020 7418 8900 |
Adrian Trimmings, Andrew Clark, Lalit Bose |
|
|
|
finnCap (Joint broker) |
Telephone: 020 7220 0500 |
Tim Redfern, Harriet Ward |
|
|
|
Hudson Sandler (Communications consultants) |
Telephone: 020 7796 4133 |
Charlie Jack, Charlotte Cobb, Francis Kerrigan |
|
An analysts' meeting will be held today at 9:30am at the offices of Hudson Sandler, 25 Charterhouse Square,
Overview
The Group has continued to deploy its strategy in the first half of 2023 as a producer of certified sustainable palm oil. In February of this year, the Group opened its sixth palm-oil mill, at its Musi Rawas estate in
During the early part of the year, as was the case for many Indonesian producers, the Group experienced a relatively low-cropping period in several of its estates, and this had an impact on the crop harvested from both the Group's majority-owned areas, as well as that from its associated scheme smallholders. As the year has progressed, crops have improved, markedly so towards the end of the first half and moving into the beginning of the second half of 2023. The Group has continued to work hard to secure additional crop from independent suppliers to be processed in its mills, particularly as Group milling capacity has continued to increase this year. Total Group production of crude palm oil ("CPO") increased in the first half of the year by 3% to 166,200 tonnes. Encouragingly, production from the Group's own mills rose by 13% to 159,100 tonnes following the commissioning of the Musi Rawas mill during the period.
By historic standards, CPO pricing remained robust in the first half of 2023, with an average cif
Total production costs per tonne of CPO fell during the first half of the year, as the Group was able to purchase crop from independent suppliers at a lower price, resulting in a total cost per tonne of
The lower CPO price environment for the first half of the year resulted in lower margins, but the Group has continued to be cash generative, with cash from operating activities of
Post balance-sheet event
On 7 September 2023, the Group announced that it had signed a conditional agreement to acquire a further 8,350 planted hectares in
Dividends
Given the Group's continuing ability to generate profits and cash, and in light of the strategic progress made in the first half, and moving into the second half of 2023, the board is maintaining the interim dividend at 12.5p per share (2022 - 12.5p per share).
The Group has an unbroken track record over more than thirty years, of at least maintaining, or whenever possible increasing, ordinary dividends. The board believes that the ongoing trend of increasing yields from the Group's estates, combined with the increasing milling capacity, forms a firm foundation for continuing strong cash flows, which in turn supports the Group's progressive dividend policy.
Results for the period
Crops and production
Details of the Group's crops, production extraction rates and average selling prices for the first half of 2023 are shown in the following table:
|
6 months ended |
|
6 months ended |
Year ended |
|
|
30 June |
Increase/ |
30 June |
31 December |
|
|
2023 |
(decrease) |
2022 |
2022 |
|
|
Tonnes |
% |
Tonnes |
Tonnes |
|
Own crops |
|
|
|
|
|
Kota Bangun |
110,900 |
4 |
106,200 |
219,400 |
|
Bangka |
57,900 |
(30) |
82,900 |
167,200 |
|
Pangkatan group |
78,200 |
(13) |
89,900 |
192,500 |
|
Bumi Mas |
75,200 |
(6) |
80,000 |
166,700 |
|
Musi Rawas |
61,600 |
26 |
49,000 |
107,600 |
|
Simpang Kiri |
24,300 |
8 |
22,400 |
52,000 |
|
|
408,100 |
(5) |
430,400 |
905,400 |
|
Scheme-smallholder crops |
|
|
|
|
|
Kota Bangun |
46,500 |
6 |
44,000 |
91,000 |
|
Bangka |
34,500 |
(22) |
44,400 |
91,200 |
|
Pangkatan Group |
700 |
75 |
400 |
900 |
|
Bumi Mas |
13,400 |
- |
13,400 |
30,600 |
|
Musi Rawas |
29,800 |
23 |
24,200 |
52,000 |
|
|
124,900 |
(1) |
126,400 |
265,700 |
|
Independent crops purchased |
|
|
|
|
|
Kota Bangun |
66,300 |
(30) |
95,200 |
191,700 |
|
Bangka |
48,100 |
89 |
25,500 |
62,800 |
|
Pangkatan group |
29,400 |
137 |
12,400 |
39,100 |
|
Bumi Mas |
30,500 |
93 |
15,800 |
47,000 |
|
Musi Rawas |
13,800 |
- |
- |
- |
|
|
188,100 |
26 |
148,900 |
340,600 |
|
|
721,100 |
2 |
705,700 |
1,511,700 |
|
Production |
|
|
|
|
|
Crude palm oil |
|
|
|
|
|
Kota Bangun |
51,200 |
(8) |
55,400 |
112,800 |
|
Bangka |
31,700 |
(13) |
36,600 |
75,100 |
|
Pangkatan group |
24,300 |
2 |
23,800 |
53,300 |
|
Bumi Mas |
28,000 |
12 |
25,100 |
56,200 |
|
Musi Rawas |
23,900 |
- |
- |
- |
|
|
159,100 |
13 |
140,900 |
297,400 |
|
Musi Rawas |
1,600 |
(89) |
14,900 |
32,600 |
|
Simpang Kiri |
5,500 |
10 |
5,000 |
11,700 |
|
|
7,100 |
(64) |
19,900 |
44,300 |
|
|
166,200 |
3 |
160,800 |
341,700 |
|
Palm kernels |
|
|
|
|
|
Kota Bangun |
10,900 |
(11) |
12,200 |
23,800 |
|
Bangka |
7,900 |
(10) |
8,800 |
18,400 |
|
Pangkatan group |
5,300 |
(4) |
5,500 |
12,200 |
|
Bumi Mas |
4,700 |
12 |
4,200 |
9,600 |
|
Musi Rawas |
4,300 |
- |
- |
- |
|
|
33,100 |
8 |
30,700 |
64,000 |
|
Musi Rawas |
400 |
(88) |
3,400 |
7,500 |
|
Simpang Kiri |
1,100 |
10 |
1,000 |
2,300 |
|
|
1,500 |
(66) |
4,400 |
9,800 |
|
|
34,600 |
(1) |
35,100 |
73,800 |
|
|
|
|
|
|
|
Extraction rate |
% |
|
% |
% |
Crude palm oil |
|
|
|
|
Group mills |
|
|
|
|
Kota Bangun - Bumi Permai |
23.9 |
3 |
23.3 |
23.3 |
Kota Bangun - Rahayu |
21.3 |
- |
21.4 |
21.2 |
Bangka |
22.6 |
(5) |
23.9 |
23.4 |
Pangkatan group |
22.4 |
(3) |
23.2 |
22.9 |
Bumi Mas |
23.5 |
2 |
23.1 |
23.0 |
Musi Rawas |
24.6 |
- |
- |
- |
|
23.1 |
- |
23.1 |
22.9 |
Third party mills |
|
|
|
|
Musi Rawas |
20.5 |
- |
20.4 |
20.4 |
Simpang Kiri |
22.5 |
- |
22.5 |
22.5 |
|
|
|
|
|
Palm kernels |
|
|
|
|
Group mills |
|
|
|
|
Kota Bangun - Bumi Permai |
5.4 |
2 |
5.3 |
5.1 |
Kota Bangun - Rahayu |
4.2 |
(2) |
4.3 |
4.2 |
Bangka |
5.6 |
(5) |
5.9 |
5.7 |
Pangkatan group |
4.9 |
(8) |
5.3 |
5.2 |
Bumi Mas |
4.0 |
5 |
3.8 |
3.9 |
Musi Rawas |
4.4 |
- |
- |
- |
|
4.8 |
(6) |
5.1 |
4.9 |
Third party mills |
|
|
|
|
Musi Rawas |
4.7 |
- |
4.7 |
4.7 |
Simpang Kiri |
4.5 |
- |
4.5 |
4.5 |
|
|
|
|
|
Average selling prices |
|
|
US$ |
US$ |
CPO (cif |
986 |
(39) |
1,622 |
1,345 |
CPO - Group mill gate |
755 |
(27) |
1,035 |
854 |
Palm-kernel oil |
915 |
(54) |
1,968 |
1,073 |
Palm kernels - Group mill gate |
410 |
(51) |
830 |
611 |
Mill-gate prices
CPO prices were exceptionally high during the first half of 2022, as commodity markets responded to the outbreak of war between
The increase in palm-kernel prices had been even more marked than the CPO price increase in the first half of 2022, and so the Group similarly experienced a reduction in the average price achieved for its PK sales during the period to June 2023. The average price for PK sales to June 2023 was
Sustainability
Being a producer of certified sustainable CPO and PK remains a core part of the Group's strategy, and brings with it a significant financial benefit. In the first half of the year, the Group's sustainability income was
As reported in the 2022 annual report, the Group has started to follow the guidelines laid down by the Taskforce on Climate-related Financial Disclosures ("TCFD") to determine its greenhouse gas emissions. The Group set 2021 as its baseline year for reporting, and in that year calculated a total of 2.72 million tonnes of CO2 equivalent emissions, including both direct (scope 1 and 2) and indirect (scope 3) emissions. At the time of publishing the 2022 annual reporting, scope 3 emissions for 2022 were still being collated, but the Group can now report a 2022 total of 2.38 million tonnes of CO2 equivalents, a 12% reduction from the previous year. The fall in emissions is mainly as a result of opening the Group's fifth palm-oil mill in 2022, reducing scope 3 emissions from processing Group crop in outside mills. The Group can expect a further reduction from this source of emissions in 2023 due to the opening of the Group's sixth mill.
The Group is scheduled to be publishing a detailed, standalone, TCFD report in September 2023, a copy of which will be available on the Group's website. In addition, a separate report on wider environmental, sustainability and governance ("ESG") matters will be published later this year, and will also be available on the Group website.
Costs
The cost per tonne of palm product produced from the Group's own areas increased in the first half of the year to
Moving into the second half of the year, unit costs are expected to fall as production increases, and also as fertiliser costs start to fall. The Group has already secured its fertiliser supplies for the remainder of 2023 at a lower cost than those applied in the first half.
The Group purchases ffb to process in its mills, both from its associated scheme smallholders and from independent suppliers. The price paid to purchase crop is linked to the CPO commodity price, and so the Group was able to secure ffb in the first half of 2023 at a lower price than in the same period in 2022. This helped to reduce the Group's overall cost of production to
Planting
The Group continued to plant at its Musi Rawas estate in
New land
The Group's long-standing strategy has been to continue to increase its planted hectarage, both through further planting at existing properties, and by acquiring additional planted land. In March 2023, the Group was successful in acquiring 2,100 planted hectares adjacent to its Simpang Kiri estate in
In addition, after the end of the period, the Group announced that it had signed a conditional agreement for the acquisition of a further 8,350 planted hectares, inclusive of 1,686 scheme-smallholder hectares, in
Associated companies
The Group's 40%-held Malaysian property joint venture, Bertam Properties Sdn Berhad ("Bertam Properties") again traded profitably in the first half of 2023 as it continues to develop high-quality and affordable homes within its market in
Result
Overall, the Group recorded revenue of
CURRENT TRADING AND PROSPECTS
The total crop processed in the two months to 31 August 2023 was 318,800 tonnes, an increase of 18% from the 270,700 tonnes processed in the same period of 2022. This brings the total for the year to date to 1,039,900 tonnes as shown in the following table:
|
8 months ended |
|
8 months ended |
|
|
31 August |
|
31 August |
|
|
2023 |
Decrease |
2022 |
|
|
Tonnes |
% |
Tonnes |
|
Own crops |
593,700 |
(2) |
604,200 |
|
Scheme-smallholder crops |
179,100 |
1 |
176,600 |
|
Independent crops purchased |
267,100 |
37 |
195,600 |
|
|
1,039,900 |
7 |
976,400 |
|
During the two months to August 2023, the crops harvested from the Group's majority-owned areas and from its associated scheme-smallholder areas were significantly higher than in the first half of the year, averaging 119,900 tonnes, 35% higher than the 88,800-tonne average in the first half of the year. As a result, crop from majority-owned areas continued to reduce the gap to prior-year amounts, and is expected to go beyond prior-year levels in the coming months, as has crop from scheme-smallholder areas. Crop from independent suppliers continues to be significantly in excess of prior-year levels.
The Group was delighted to report, in September 2023, that it had signed a conditional agreement for the acquisition of a further 8,350 planted hectares in
Since the end of the end of the first half, CPO has traded between
The board remains firmly of the view that, with the Group's increased hectarage and prospects for continued increases in crop and production, as a producer of sustainable palm oil, the Group is in a strong position to continue to deliver healthy cash flows, and attractive shareholder returns.
UNAUDITED CONSOLIDATED INCOME STATEMENT
For the six months ended 30 June 2023
|
|
6 months |
6 months |
|
|
|
ended |
ended |
Year ended |
|
|
30 June |
30 June |
31 December |
|
|
2023 |
2022 |
2022 |
|
Note |
US$'000 |
US$'000 |
US$'000 |
Continuing operations |
|
|
|
|
Revenue |
3 |
134,469 |
170,282 |
326,917 |
Cost of sales |
|
(111,331) |
(105,516) |
(217,707) |
Gross profit |
3 |
23,138 |
64,766 |
109,210 |
Gain/(loss) on biological assets |
|
1,025 |
233 |
(1,431) |
Foreign-exchange gains/(losses) |
|
582 |
(1,864) |
(3,444) |
Other administrative expenses |
|
(2,590) |
(2,290) |
(4,614) |
Other income |
|
1,223 |
856 |
1,865 |
Operating profit |
|
23,378 |
61,701 |
101,586 |
Finance income |
|
600 |
679 |
1,395 |
Finance costs |
|
(1,683) |
(1,154) |
(2,731) |
Profit before taxation |
|
22,295 |
61,226 |
100,250 |
Tax on profit on ordinary activities |
|
(5,267) |
(14,218) |
(24,073) |
Profit after tax |
|
17,028 |
47,008 |
76,177 |
Share of associated companies' profit after tax |
3 |
786 |
1,197 |
2,184 |
Profit for the period |
|
17,814 |
48,205 |
78,361 |
|
|
|
|
|
Attributable to: |
|
|
|
|
Owners of M.P. Evans Group PLC |
|
16,586 |
45,004 |
73,060 |
Non-controlling interests |
|
1,228 |
3,201 |
5,301 |
|
|
17,814 |
48,205 |
78,361 |
|
|
|
|
|
|
|
|
|
|
|
|
US cents |
US cents |
US cents |
Continuing operations |
|
|
|
|
Basic earnings per 10p share |
|
30.8 |
82.3 |
133.9 |
Diluted earnings per 10p share |
|
30.7 |
82.0 |
133.4 |
|
|
|
|
|
|
|
Pence |
Pence |
Pence |
Basic earnings per 10p share |
|
|
|
|
Continuing operations |
|
24.8 |
63.3 |
108.0 |
UNAUDITED CONSOLIDATED BALANCE SHEET
As at 30 June 2023
|
|
30 June |
30 June |
31 December |
|
|
2023 |
2022 |
2022 |
|
Note |
US$'000 |
US$'000 |
US$'000 |
Non-current assets |
|
|
|
|
Goodwill |
|
11,767 |
11,767 |
11,767 |
Other intangible assets |
|
1,077 |
1,139 |
1,167 |
Property, plant and equipment |
|
427,936 |
403,578 |
411,658 |
Investments in associates |
|
11,654 |
13,440 |
11,795 |
Investments |
|
58 |
61 |
61 |
Deferred-tax asset |
|
1,020 |
1,246 |
989 |
Trade and other receivables |
|
9,232 |
15,226 |
9,146 |
|
|
462,744 |
446,457 |
446,583 |
Current assets |
|
|
|
|
Biological assets |
|
4,114 |
4,753 |
3,089 |
Inventories |
|
28,567 |
36,109 |
23,112 |
Trade and other receivables |
|
29,905 |
26,931 |
32,681 |
Current-tax asset |
|
5,740 |
2,673 |
2,290 |
Cash and cash equivalents |
|
42,882 |
69,977 |
82,503 |
|
|
111,208 |
140,443 |
143,675 |
Total assets |
|
573,952 |
586,900 |
590,258 |
Current liabilities |
|
|
|
|
Borrowings |
|
19,001 |
16,130 |
17,364 |
Trade and other payables |
|
29,080 |
30,727 |
24,410 |
Current-tax liabilities |
|
294 |
5,335 |
4,455 |
|
|
48,375 |
52,192 |
46,229 |
Net current assets |
|
62,833 |
88,251 |
97,446 |
Non-current liabilities |
|
|
|
|
Borrowings |
|
21,364 |
40,366 |
31,675 |
Deferred-tax liability |
|
13,478 |
12,391 |
13,538 |
Retirement-benefit obligations |
|
11,199 |
12,803 |
9,972 |
|
|
46,041 |
65,560 |
55,185 |
Total liabilities |
|
94,416 |
117,752 |
101,414 |
Net assets |
|
479,536 |
469,148 |
488,844 |
Equity |
|
|
|
|
Share capital |
6 |
9,124 |
9,228 |
9,179 |
Other reserves |
|
54,642 |
57,630 |
54,543 |
Retained earnings |
|
397,605 |
386,796 |
407,460 |
Equity attributable to the |
|
|
|
|
owners of M.P. Evans Group PLC |
|
461,371 |
453,654 |
471,182 |
Non-controlling interests |
|
18,165 |
15,494 |
17,662 |
Total equity |
|
479,536 |
469,148 |
488,844 |
UNAUDITED STATEMENT OF CHANGES IN CONSOLIDATED EQUITY
For the six months ended 30 June 2023
|
|
|
|
|
|
|
|
6 months |
6 months |
Year |
|
|
|
ended |
ended |
ended |
|
|
|
30 June |
30 June |
31 December |
|
|
|
2023 |
2022 |
2022 |
|
|
|
US$'000 |
US$'000 |
US$'000 |
|
Profit for the period |
|
17,814 |
48,205 |
78,361 |
|
Other comprehensive expense for the period |
|
(1,352) |
(1,459) |
(542) |
|
Total comprehensive income for the period |
|
16,462 |
46,746 |
77,819 |
|
Issue of share capital |
|
- |
191 |
191 |
|
Share buybacks |
|
(5,129) |
(798) |
(4,902) |
|
Dividends paid |
|
(20,760) |
(22,121) |
(29,732) |
|
Credit to equity for equity-settled share-based payments |
|
119 |
82 |
420 |
|
Transactions with owners |
|
(25,770) |
(22,646) |
(34,023) |
|
At 1 January |
|
488,844 |
445,048 |
445,048 |
|
Balance at period end |
|
479,536 |
469,148 |
488,844 |
|
UNAUDITED CONSOLIDATED CASH-FLOW STATEMENT
For the six months ended 30 June 2023
|
|
6 months |
6 months |
Year |
|
|
|
ended |
ended |
ended |
|
|
|
30 June |
30 June |
31 December |
|
|
|
2023 |
2022 |
2022 |
|
|
Note |
US$'000 |
US$'000 |
US$'000 |
|
Net cash generated by operating activities |
7 |
20,411 |
50,642 |
102,288 |
|
Investing activities |
|
|
|
|
|
Purchase of property, plant and equipment |
|
(23,824) |
(13,920) |
(33,714) |
|
Purchase of intangible assets |
|
- |
- |
(116) |
|
Interest received |
|
227 |
405 |
622 |
|
(Increase)/decrease in receivables from smallholder |
|
|
|
|
|
co-operatives |
|
(2,973) |
3,943 |
1,714 |
|
Proceeds on disposal of property, plant and equipment |
|
66 |
137 |
3,055 |
|
Net cash used by investing activities |
|
(26,504) |
(9,435) |
(28,439) |
|
Financing activities |
|
|
|
|
|
Repayment of borrowings |
|
(8,674) |
(14,552) |
(22,009) |
|
Lease liability payments |
- |
(38) |
(38) |
||
Dividends paid to Company shareholders |
|
(20,035) |
(20,889) |
(28,500) |
|
Dividends paid to non-controlling interest |
|
(72) |
(123) |
(124) |
|
Issue of Company shares |
|
- |
- |
191 |
|
Buyback of Company shares |
|
(5,129) |
(798) |
(4,902) |
|
Net cash used by financing activities |
|
(33,910) |
(36,400) |
(55,382) |
|
Net (decrease)/increase in cash and cash equivalents |
|
(40,003) |
4,807 |
18,467 |
|
Cash and cash equivalents at 1 January |
|
82,503 |
65,609 |
65,609 |
|
Effect of foreign-exchange rates on cash and cash |
|
|
|
||
equivalents |
382 |
(439) |
(1,573) |
||
Net cash and cash equivalents at period end |
|
42,882 |
69,977 |
82,503 |
|
NOTES TO THE INTERIM STATEMENTS
For the six months ended 30 June 2023
Note 1 General information
The financial information for the six-month periods ended 30 June 2023 and 2022 has been neither audited nor reviewed by the Group's auditors and does not constitute statutory accounts within the meaning of section 434 of the Companies Act 2006. The financial information for the year ended 31 December 2022 is abridged from the statutory accounts. The 31 December 2022 statutory accounts have been reported on by the Group's auditors for that year, BDO LLP, and have been filed with the Registrar of Companies. The report of the auditors thereon was unqualified and did not contain a statement under section 498(2) or (3) of the Companies Act 2006, nor did it contain any matters to which the auditors drew attention without qualifying their audit report.
Note 2 Accounting policies
The consolidated financial results have been prepared in accordance with International Financial Reporting Standards (IFRS and IFRIC interpretations) issued by the International Accounting Standards Board (IASB), and with those parts of the Companies Act 2006 applicable to companies preparing accounts under IFRS.
The accounting policies of the Group follow those set out in the annual financial statements at 31 December 2022. The Group has made a number of critical accounting judgements and key estimates in the preparation of this interim report, and they remain consistent with those set out in note 3(r) to the 2022 annual financial statements.
Note 3 Segment information
The Group's reportable segments are distinguished by location and product: Indonesian oil-palm plantation products in
|
Plantation |
Property |
|
|
|
|
|
|
Other |
Total |
|
|
US$'000 |
US$'000 |
US$'000 |
US$'000 |
|
6 months ended 30 June 2023 |
|
|
|
|
|
Revenue |
134,469 |
- |
- |
134,469 |
|
Gross profit |
23,138 |
- |
- |
23,138 |
|
Share of associated companies' profit after tax |
545 |
241 |
- |
786 |
|
|
|
|
|
|
|
6 months ended 30 June 2022 |
|
|
|
|
|
Revenue |
170,282 |
- |
- |
170,282 |
|
Gross profit |
64,766 |
- |
- |
64,766 |
|
Share of associated companies' profit after tax |
1,108 |
89 |
- |
1,197 |
|
|
|
|
|
|
|
Year ended 31 December 2022 |
|
|
|
|
|
Revenue |
326,872 |
- |
45 |
326,917 |
|
Gross profit |
109,165 |
- |
45 |
109,210 |
|
Share of associated companies' profit after tax |
1,677 |
507 |
- |
2,184 |
|
Note 4 Dividends
|
6 months ended |
6 months ended |
Year ended |
|
30 June |
30 June |
31 December |
|
2023 |
2022 |
2022 |
|
US$'000 |
US$'000 |
US$'000 |
|
|
|
|
2021 final dividend - 25p per 10p share |
- |
17,227 |
17,227 |
2021 special dividend - 5p per 10p share |
- |
3,662 |
3,662 |
2022 interim dividend - 12.5p per 10p share |
- |
- |
7,611 |
2022 final dividend - 30p per 10p share |
20,035 |
- |
- |
|
20,035 |
20,889 |
28,500 |
Subsequent to 30 June 2023, the board has declared an interim dividend of 12.5p per 10p share. The dividend will be paid on or after 3 November 2023 to those shareholders on the register at the close of business on 13 October 2023.
Note 5 Acquisition
On 6 March 2023, the Group acquired 100% of the shares in two Indonesian companies, PT Teunggulon Raya and PT Dharma Agung for gross consideration of
The transaction has been treated as an asset acquisition, based on the concentration test guidelines in IFRS 3. Net consideration of
Note 6 Share capital
|
30 June |
30 June |
31 December |
30 June |
30 June |
31 December |
|
2023 |
2022 |
2022 |
2023 |
2022 |
2022 |
|
Number |
Number |
Number |
US$'000 |
US$'000 |
US$'000 |
Shares of 10p each |
|
|
|
|
|
|
At 1 January |
54,230,888 |
54,696,253 |
54,696,253 |
9,179 |
9,232 |
9,232 |
Issued |
50,000 |
30,000 |
30,000 |
6 |
4 |
4 |
Redeemed |
(492,792) |
(69,604) |
(495,365) |
(61) |
(8) |
(57) |
At period end |
53,788,096 |
54,656,649 |
54,230,888 |
9,124 |
9,228 |
9,179 |
Note 7 Analysis of movements in cash flow
|
6 months ended |
6 months ended |
Year ended |
|
|
30 June |
30 June |
31 December |
|
|
2023 |
2022 |
2022 |
|
|
US$'000 |
US$'000 |
US$'000 |
|
Operating profit |
23,378 |
61,701 |
101,586 |
|
Biological (gain)/loss |
(1,025) |
(233) |
1,431 |
|
Disposal of property, plant and equipment |
1 |
242 |
845 |
|
Release of deferred profit |
(36) |
(16) |
(40) |
|
Depreciation of property, plant and equipment |
11,840 |
10,968 |
21,931 |
|
Amortisation of intangible assets |
90 |
83 |
171 |
|
Retirement-benefit obligation |
115 |
(83) |
(586) |
|
Share-based payments |
119 |
272 |
420 |
|
Dividends from associated companies |
- |
- |
2,656 |
|
Operating cash flows before movements |
|
|
|
|
in working capital |
34,482 |
72,934 |
128,414 |
|
Increase in inventories |
(5,455) |
(14,355) |
(1,358) |
|
Decrease in receivables |
5,005 |
11,575 |
11,864 |
|
Increase/(decrease) in payables |
1,107 |
(435) |
(6,752) |
|
Cash generated by operating activities |
35,139 |
69,719 |
132,168 |
|
Income tax paid |
(13,045) |
(17,923) |
(27,149) |
|
Interest paid |
(1,683) |
(1,154) |
(2,731) |
|
Net cash generated by operating activities |
20,411 |
50,642 |
102,288 |
|
Note 8 Exchange rates
|
|
30 June |
30 June |
31 December |
|
|
2023 |
2022 |
2022 |
|
- average |
15,053 |
14,452 |
14,853 |
|
- period end |
14,993 |
14,898 |
15,568 |
|
- average |
4.46 |
4.27 |
4.40 |
|
- period end |
4.67 |
4.41 |
4.41 |
|
- average |
1.24 |
1.30 |
1.24 |
|
- period end |
1.27 |
1.21 |
1.20 |
Note 9 Post balance-sheet event
On 7 September 2023, the Group announced that it had signed a conditional agreement to acquire a further 8,350 planted hectares in