(Restated) # | |||||||
Result | 2023 | Result | 2022 | ||||
before | before | ||||||
BA | BA | BA | BA | ||||
Note | movement* | movement | Total | movement* | movement | Total | |
$000 | $000 | $000 | $000 | $000 | $000 | ||
Continuing operations | |||||||
Revenue | 3 | ||||||
Cost of sales | ( | ( | ( | ( | ( | ( | |
Gross profit | ( | ( | |||||
Administration expenses | ( | ( | ( | ( | |||
Gain / (loss) arising from fair value | 30 | ( | ( | ||||
Operating profit | ( | ( | |||||
Exchange gains | |||||||
Finance income | 4 | ||||||
Finance expense | 4 | ( | ( | ( | ( | ||
Profit before tax | 5 | ( | ( | ||||
Tax expense | 8 | ( | ( | ( | ( | ||
Profit for the year from continuing operations | ( | ( | |||||
Gain / (Loss) on discontinued | |||||||
operations, net of tax | 9 | ( | ( | ( | ( | ||
( | ( | ||||||
Profit for the year attributable to: | |||||||
- Owners of the parent | ( | ( | |||||
- Non-controlling interests | ( | ( | |||||
( | ( | ||||||
Profit for the year from continuing operations attributable to: | |||||||
- Owners of the parent | ( | ( | |||||
- Non-controlling interests | ( | ( | |||||
( | ( | ||||||
Earnings per share attributable to the owners of the parent | |||||||
during the year | |||||||
Profit | |||||||
- basic and diluted | 10 | ||||||
Profit from continuing operations | |||||||
- basic and diluted | 10 |
(Restated) | ||
2023 | 2022 # | |
$000 | $000 | |
Profit for the year | ||
Other comprehensive income / (expenses): | ||
Items may be reclassified to profit or loss: | ||
Profit / (loss) on exchange translation of foreign operations | ( | |
Recycling of foreign exchange on disposal | ( | |
Net other comprehensive income / (expenses) may be reclassified to profit or loss | ( | ( |
Items not to be reclassified to profit or loss: | ||
Remeasurement of retirement benefits plan, net of tax | ( | |
Net other comprehensive (expenses) / income not being reclassified to profit or loss | ( | |
Total other comprehensive income / (expenses) for the year, net of tax | ( | ( |
Total comprehensive income for the year | ||
Total comprehensive income for the year attributable to: | ||
- Owners of the parent | ||
- Non-controlling interests | ||
(Restated) | |||
31.12.2023 | 31.12.2022 # | ||
$000 | $000 | ||
Non-current assets | |||
Property, plant and equipment | 12 | ||
Investments | 30 | ||
Receivables | 13 | ||
Deferred tax assets | 14 | ||
Current assets | |||
Inventories | 15 | ||
Income tax receivables | 8 | ||
Other tax receivable | 8 | ||
Biological assets | 16 | ||
Trade and other receivables | 17 | ||
Short-term investments | 18 | ||
Cash and cash equivalents | 18 | ||
Assets in disposal groups classified as held for sale | 9 | ||
Current liabilities | |||
Trade and other payables | 19 | ( | ( |
Income tax liabilities | 8 | ( | ( |
Other tax liabilities | 8 | ( | ( |
Dividend payables | ( | ( | |
Lease liabilities | 20 | ( | ( |
( | ( | ||
Net current assets | |||
Non-current liabilities | |||
Deferred tax liabilities | 14 | ( | ( |
Retirement benefits - net liabilities | 21 | ( | ( |
Lease liabilities | 20 | ( | ( |
( | ( | ||
Net assets |
(Restated) | |||
31.12.2023 | 31.12.2022 # | ||
$000 | $000 | ||
Issued capital and reserves attributable to owners of the parent | |||
Share capital | 22 | ||
Treasury shares | 22 | ( | ( |
Share premium | |||
Capital redemption reserve | |||
Exchange reserves | ( | ( | |
Retained earnings | |||
Non-controlling interests | |||
Total equity |
Capital | Non- | |||||||||
Share | Treasury | Share | redemption | Exchange | Retained | controlling | Total | |||
Note | capital | shares | premium | reserve | reserves | earnings | Total | interests | equity | |
$000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | ||
Balance at 31 December 2021 | ( | ( | ||||||||
Items of other comprehensive (expenses) / income | ||||||||||
-Remeasurement of retirement benefit plan, net of tax | 21 | |||||||||
-Loss on exchange translation of foreign operations | ( | ( | ( | ( | ||||||
Total other comprehensive (expenses) / income | ( | ( | ( | ( | ||||||
Profit for the year | ||||||||||
Total comprehensive (expenses) / income for the year | ( | |||||||||
Acquisition of non-controlling interests | 31 | ( | ( | ( | ( | |||||
Dividends paid | ( | ( | ( | ( | ||||||
Balance at 31 December 2022 | ( | ( | ||||||||
Items of other comprehensive income / (expenses) | ||||||||||
-Remeasurement of retirement benefit plan, net of tax | 21 | ( | ( | ( | ( | |||||
- - Recycling of foreign exchange on disposal | ( | ( | ( | ( | ||||||
-Gain on exchange translation of foreign operations | ||||||||||
Total other comprehensive income / (expenses) | ( | ( | ( | ( | ||||||
Profit for the year | ||||||||||
Total comprehensive income for the year | ||||||||||
Acquisition of non-controlling interests | 31 | ( | ( | ( | ||||||
Share buy back | ( | ( | ( | |||||||
Dividends paid | ( | ( | ( | ( | ||||||
Balance at 31 December 2023 | ( | ( |
2023 | 2022 | |
$000 | $000 | |
Cash flows from operating activities | ||
Profit before tax from continuing operations | ||
Adjustments for: | ||
BA movement | ||
Gain on disposal of property, plant and equipment | ( | ( |
Depreciation | ||
Retirement benefit provisions | ||
Net finance income | ( | ( |
Unrealised gain in foreign exchange | ( | ( |
(Gain) / loss arising from fair value | ( | |
Property, plant and equipment written off | ||
Impairment losses | ||
Provision for expected credit loss | ||
Operating cash flows before changes in working capital | ||
Decrease / (Increase) in inventories | ( | |
Increase in non-current, trade and other receivables | ( | ( |
(Decrease) / Increase in trade and other payables | ( | |
Cash inflows from operations | ||
Retirement benefits paid | ( | ( |
Overseas tax paid | ( | ( |
Operating cash flows from continuing operations | ||
Operating cash flows used in discontinued operations | ( | ( |
Net cash generated from operating activities | ||
Investing activities | ||
Property, plant and equipment | ||
- purchases | ( | ( |
- sales | ||
Interest received | ||
Increase in receivables from cooperatives under plasma scheme | ( | ( |
Repayment from cooperatives under plasma scheme | ||
Investment in investment portfolio | ( | |
Disposal of subsidiaries | ||
Placement of fixed deposits with original maturity of more than three months | ( | ( |
Withdrawal of fixed deposits with original maturity of more than three months | ||
Cash generated from / (used in) investing activities from continuing operations | ( | |
Cash used in investing activities from discontinued operations | ( | ( |
Net cash generated from / (used in) investing activities | ( |
2023 | 2022 | ||
Note | $000 | $000 | |
Financing activities | |||
Dividends paid to the holders of the parent | ( | ( | |
Dividends paid to non-controlling interests | ( | ( | |
Repayment of lease liabilities - principal | ( | ( | |
Repayment of lease liabilities - interest | ( | ( | |
Acquisition of non-controlling interests | ( | ( | |
Share buy back | ( | ||
Cash used in financing activities from continuing operations | ( | ( | |
Cash used in financing activities from discontinued operations | |||
Net cash used in financing activities | ( | ( | |
Net (decrease) / increase in cash and cash equivalents | ( | ||
Cash and cash equivalents | |||
At beginning of year | |||
Exchange gains / (losses) | ( | ||
At end of year | |||
Comprising: | |||
Cash at end of year | 18 |
CPO, palm | |||||||
kernel and | Biomass | Biogas | |||||
Year to 31 December 2023 | FFB | Rubber | Shell nut | products | products | Others | Total |
$000 | $000 | $000 | $000 | $000 | $000 | $000 | |
Contract counterparties | |||||||
Government | - | - | - | - | 1,081 | - | 1,081 |
Non-government | |||||||
- Wholesalers | 363,967 | 529 | 4,844 | - | - | 541 | 369,881 |
363,967 | 529 | 4,844 | - | 1,081 | 541 | 370,962 | |
Timing of transfer of goods | |||||||
Delivery to customer premises | 6,784 | 529 | - | - | - | - | 7,313 |
Delivery to port of departure | - | - | - | - | - | - | - |
Customer collect from our mills / | |||||||
estates | 357,183 | - | 4,844 | - | - | - | 362,027 |
Upon generation / others | - | - | - | - | 1,081 | 541 | 1,622 |
363,967 | 529 | 4,844 | - | 1,081 | 541 | 370,962 | |
Year to 31 December 2022 | |||||||
Contract counterparties | |||||||
Government | - | - | - | - | 1,160 | - | 1,160 |
Non-government | |||||||
- Wholesalers | 437,247 | 630 | 5,438 | 24 | - | 3,120 | 446,459 |
437,247 | 630 | 5,438 | 24 | 1,160 | 3,120 | 447,619 | |
Timing of transfer of goods | |||||||
Delivery to customer premises | 5,359 | 630 | - | - | - | - | 5,989 |
Delivery to port of departure | - | - | - | 24 | - | - | 24 |
Customer collect from our mills / estates | 431,888 | - | 5,438 | - | - | - | 437,326 |
Upon generation / others | - | - | - | - | 1,160 | 3,120 | 4,280 |
437,247 | 630 | 5,438 | 24 | 1,160 | 3,120 | 447,619 |
2023 | 2022 | |
$000 | $000 | |
Finance income | ||
Interest receivable on: | ||
Credit bank balances and time deposits | 7,977 | 4,859 |
Finance expense | ||
Interest payable on: | ||
Interest expense on lease liabilities (note 20) | (45) | (12) |
Net finance income recognised in income statement | 7,932 | 4,847 |
2023 | 2022 | |
Expenses by nature: | $000 | $000 |
Purchase of FFB | 160,692 | 182,715 |
Depreciation (note 12): | ||
- continuing operations | 16,400 | 16,724 |
- discontinued operations | - | - |
16,400 | 16,724 | |
Impairment losses (note 12): | ||
- continuing operations | 35 | 617 |
- discontinued operations | - | - |
35 | 617 | |
Impairment loss on adjustments to fair value of assets held for sale | 1,376 | 5,034 |
Provision / (Reversal) for expected credit loss (note 17): | ||
- continuing operations | 331 | 1,665 |
- discontinued operations | 7 | (91) |
338 | 1,574 | |
Exchange gains | (163) | (994) |
Legal and professional fees | 1,426 | 1,289 |
Staff costs (note 7) | 64,823 | 62,390 |
Remuneration received by the Group’s auditor or associates of the Group’s auditor: | ||
- Audit of parent company | 5 | 5 |
- Audit of consolidated financial statements | 299 | 205 |
- Audit related assurance service | 10 | 9 |
- Audit of UK subsidiaries | 13 | 13 |
Total audit services | 327 | 232 |
Audit of overseas subsidiaries | ||
- Malaysia | 22 | 22 |
- Indonesia | 152 | 147 |
Total audit services | 174 | 169 |
Total auditor’s remuneration | 501 | 401 |
North | Total | Total from | South* | |||||||||
Sumatera | Indonesia | continuing | Sumatera | |||||||||
Bengkulu | Riau | Bangka | Kalimantan | Malaysia | UK | operations | ||||||
2023 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | ||
Total sales revenue (all external) | ||||||||||||
- | CPO, palm kernel and FFB | 120,788 | 100,998 | 53,193 | 3,315 | 83,630 | 361,924 | 2,043 | - | 363,967 | 3,810 | |
- | Rubber | 529 | - | - | - | - | 529 | - | - | 529 | - | |
- | Shell nut | 2,013 | 1,299 | 1,479 | - | 53 | 4,844 | - | - | 4,844 | - | |
- | Biomass products | - | - | - | - | - | - | - | - | - | - | |
- | Biogas products | 339 | 350 | - | - | 392 | 1,081 | - | - | 1,081 | - | |
- | Others | 369 | 49 | - | 33 | 54 | 505 | 14 | 22 | 541 | 122 | |
Total revenue | 124,038 | 102,696 | 54,672 | 3,348 | 84,129 | 368,883 | 2,057 | 22 | 370,962 | 3,932 | ||
Profit / (loss) before tax | 31,960 | 15,718 | 13,606 | (95) | 19,676 | 80,865 | (896) | (1,286) | 78,683 | (1,836) | ||
BA movement | (84) | (355) | (174) | 5 | (273) | (881) | 6 | - | (875) | (111) | ||
Profit / (loss) for the year before tax per consolidated income | statement | 31,876 | 15,363 | 13,432 | (90) | 19,403 | 79,984 | (890) | (1,286) | 77,808 | (1,947) | |
Interest income | 4,392 | 2,358 | 1,106 | 1 | 47 | 7,904 | 69 | 4 | 7,977 | 3 | ||
Interest expense | (26) | - | - | - | - | (26) | (11) | (8) | (45) | - | ||
Depreciation | (5,139) | (3,561) | (854) | (488) | (6,131) | (16,173) | (203) | (24) | (16,400) | - | ||
Impairment losses | - | - | - | - | - | - | (35) | - | (35) | - | ||
(Provision) / Reversal for expected credit loss | (17) | 57 | - | - | (387) | (347) | - | 16 | (331) | (7) | ||
Inter-segment transactions | (1,011) | (2,310) | (6,815) | (358) | 3,464 | (7,030) | 533 | 50 | (6,447) | 6,447 | ||
Inter-segmental revenue | 33,790 | 5,296 | - | - | 10,947 | 50,033 | - | - | 50,033 | 2,716 | ||
Tax (expense) / credit | (6,114) | (2,619) | (1,368) | 68 | (4,921) | (14,954) | 17 | (5,233) | (20,170) | (584) | ||
Total assets | 231,839 | 107,389 | 51,568 | 18,951 | 149,629 | 559,376 | 10,519 | 5,478 | 575,373 | - | ||
Non-current assets | 85,235 | 48,846 | 8,196 | 16,648 | 107,574 | 266,499 | 7,542 | 341 | 274,382 | - | ||
Non-current assets - additions | 9,792 | 10,612 | 1,100 | 1,945 | 10,041 | 33,490 | 496 | 365 | 34,351 | - | ||
North | Total | Total from | South* | |||||||||
Sumatera | Indonesia | continuing | Sumatera | |||||||||
Bengkulu | Riau | Bangka | Kalimantan | Malaysia | UK | operations | ||||||
2022 (restated) | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | ||
Total sales revenue (all external) | ||||||||||||
- | CPO, palm kernel and FFB | 146,044 | 124,480 | 77,688 | 2,554 | 84,198 | 434,964 | 2,283 | - | 437,247 | 9,192 | |
- | Rubber | 630 | - | - | - | - | 630 | - | - | 630 | - | |
- | Shell nut | 2,056 | 1,197 | 2,067 | - | 118 | 5,438 | - | - | 5,438 | - | |
- | Biomass products | 24 | - | - | - | - | 24 | - | - | 24 | - | |
- | Biogas products | 354 | 475 | - | - | 331 | 1,160 | - | - | 1,160 | - | |
- | Others | 141 | - | 2,662 | 33 | 264 | 3,100 | 20 | - | 3,120 | 114 | |
Total revenue | 149,249 | 126,152 | 82,417 | 2,587 | 84,911 | 445,316 | 2,303 | - | 447,619 | 9,306 | ||
Profit / (loss) before tax | 51,210 | 35,809 | 26,166 | 433 | 29,079 | 142,697 | (721) | (3,243) | 138,733 | (1,105) | ||
BA movement | (1,845) | (1,571) | (846) | (106) | (1,354) | (5,722) | (70) | - | (5,792) | (178) | ||
Profit / (loss) for the year before tax per consolidated income | statement | 49,365 | 34,238 | 25,320 | 327 | 27,725 | 136,975 | (791) | (3,243) | 132,941 | (1,283) | |
Interest income | 3,149 | 1,321 | 320 | - | 31 | 4,821 | 38 | - | 4,859 | 4 | ||
Interest expense | (5) | - | - | - | - | (5) | (7) | - | (12) | - | ||
Depreciation | (5,295) | (3,942) | (813) | (374) | (5,922) | (16,346) | (378) | - | (16,724) | - | ||
Impairment losses | - | - | - | - | (185) | (185) | (432) | - | (617) | - | ||
(Provision) / Reversal for expected credit loss | (169) | (57) | - | - | 12 | (214) | - | (1,451) | (1,665) | 91 | ||
Inter-segment transactions | 4,654 | (1,927) | (551) | (291) | (1,960) | (75) | 589 | 53 | 567 | (567) | ||
Inter-segmental revenue | 44,080 | 2,711 | - | - | 9,628 | 56,419 | - | - | 56,419 | 7,305 | ||
Tax (expense) / credit | (10,535) | (7,262) | 4,697 | (26) | (5,414) | (18,540) | (98) | (1,140) | (19,778) | 494 | ||
Total assets | 259,604 | 138,272 | 61,895 | 17,469 | 139,914 | 617,154 | 11,540 | 2,602 | 631,296 | 9,855 | ||
Non-current assets | 79,119 | 41,193 | 7,820 | 14,901 | 101,780 | 244,813 | 7601 | - | 252,414 | 5,704 | ||
Non-current assets - additions | 15,007 | 7,283 | 709 | 1,788 | 9,376 | 34,163 | 107 | - | 34,270 | 793 | ||
North | Total | South | ||||||||
Sumatera | Bengkulu | Riau | Bangka | Kalimantan | Indonesia | Malaysia | UK | Total | Sumatera | |
2023 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 |
Customer 1 | - | 15,001 | 25,203 | - | 24,565 | 64,769 | - | - | 64,769 | - |
Customer 2 | - | 53,607 | - | - | - | 53,607 | - | - | 53,607 | - |
Customer 3 | 41,735 | 1,362 | - | - | - | 43,097 | - | - | 43,097 | - |
Customer 4 | 32,738 | - | - | - | - | 32,738 | - | - | 32,738 | - |
74,473 | 69,970 | 25,203 | - | 24,565 | 194,211 | - | - | 194,211 | - | |
2022 | ||||||||||
Customer 1 | 8,694 | 46,280 | 30,750 | - | 60,630 | 146,354 | - | - | 146,354 | - |
Customer 2 | 51,854 | 4,039 | - | - | - | 55,893 | - | - | 55,893 | - |
Customer 3 | - | 33,151 | - | - | - | 33,151 | - | - | 33,151 | - |
Customer 4 | 27,583 | - | - | - | - | 27,583 | - | - | 27,583 | - |
88,131 | 83,470 | 30,750 | - | 60,630 | 262,981 | - | - | 262,981 | - | |
2023 | % | % | % | % | % | % | % | % | % | % |
Customer 1 | - | 4.0 | 6.8 | - | 6.6 | 17.4 | - | - | 17.4 | - |
Customer 2 | - | 14.5 | - | - | - | 14.5 | - | - | 14.5 | - |
Customer 3 | 11.3 | 0.4 | - | - | - | 11.7 | - | - | 11.7 | - |
Customer 4 | 8.8 | - | - | - | - | 8.8 | - | - | 8.8 | - |
20.1 | 18.9 | 6.8 | - | 6.6 | 52.4 | - | - | 52.4 | - | |
2022 | ||||||||||
Customer 1 | 1.9 | 10.3 | 6.9 | - | 13.5 | 32.6 | - | - | 32.6 | - |
Customer 2 | 11.6 | 0.9 | - | - | - | 12.5 | - | - | 12.5 | - |
Customer 3 | - | 7.4 | - | - | - | 7.4 | - | - | 7.4 | - |
Customer 4 | 6.2 | - | - | - | - | 6.2 | - | - | 6.2 | - |
19.7 | 18.6 | 6.9 | - | 13.5 | 58.7 | - | - | 58.7 | - |
2023 | 2022 | |
Average numbers employed (primarily overseas) during the year: | Number | Number |
- full-time | 7,515 | 7,873 |
- part-time field workers* | 7,812 | 8,384 |
15,327 | 16,257 |
2023 | 2022 | |
Staff costs (including Directors and discontinued operations) comprise: | $000 | $000 |
Wages and salaries | 57,173 | 55,775 |
Social security costs | 4,058 | 3,826 |
Retirement benefit costs | ||
- United Kingdom | - | - |
- Indonesia (note 21) | 3,543 | 2,736 |
- Malaysia | 49 | 53 |
64,823 | 62,390 |
2023 | 2022 | |
$000 | $000 | |
Directors’ emoluments | 321 | 194 |
2023 | 2022 | |
Remuneration expense for key management personnel comprise: | $000 | $000 |
Short-term employee benefits | 2,170 | 1,656 |
Post-employment benefits | - | - |
2,170 | 1,656 |
(Restated) | ||
2023 | 2022 | |
$000 | $000 | |
Foreign corporation tax - current year | 17,760 | 29,727 |
Foreign corporation tax - prior year | 308 | 7 |
Deferred tax adjustment - origination and reversal of temporary differences (note 14) | 2,049 | (10,851) |
Deferred tax - prior year (note 14) | 53 | 895 |
Total tax charge for year | 20,170 | 19,778 |
(Restated) | ||
2023 | 2022 | |
$000 | $000 | |
Profit before tax from continuing operations | 77,808 | 132,941 |
Profit before tax multiplied by standard rate of Indonesia corporation tax of 22% (2022: 22%) | 17,118 | 29,247 |
Effects of: | ||
Irrecoverable withholding tax | 5,183 | 1,205 |
Group accounting adjustments not subject to tax | (391) | (11,920) |
Expenses not allowable for tax | 970 | 1,213 |
Deferred tax assets not recognised | 84 | 69 |
Income not subject to tax | (1,737) | (1,063) |
Under provision of prior year income tax | 308 | 7 |
Utilisation of tax losses not previously recognised | (1,418) | 125 |
Under provision of prior year deferred tax | 53 | 895 |
Total tax charge for year | 20,170 | 19,778 |
2023 | 2022 | |
$000 | $000 | |
Tax Receivables | ||
Income tax | 19,169 | 4,122 |
Other taxes | 40,575 | 37,576 |
59,744 | 41,698 | |
Tax Liabilities | ||
Income tax | (2,951) | (10,230) |
Other taxes | (1,184) | (1,221) |
(4,135) | (11,451) |
Result | 2023 | Result | 2022 | ||||
before | before | ||||||
BA | BA | BA | BA | ||||
Note | movement | movement | Total | movement | movement | Total | |
$000 | $000 | $000 | $000 | $000 | $000 | ||
Discontinued operations | |||||||
Revenue | 6 | 3,932 | - | 3,932 | 9,306 | - | 9,306 |
Cost of sales | (5,707) | (111) | (5,818) | (10,389) | (178) | (10,567) | |
Gross loss | (1,775) | (111) | (1,886) | (1,083) | (178) | (1,261) | |
Administration expenses | (56) | - | (56) | (120) | - | (120) | |
Impairment loss | 12 | - | - | - | - | - | - |
(Provision) / Reversal for expected credit loss | 17 | (7) | - | (7) | 91 | - | 91 |
Operating loss | (1,838) | (111) | (1,949) | (1,112) | (178) | (1,290) | |
Exchange (loss) / gains | (1) | - | (1) | 3 | - | 3 | |
Finance income | 3 | - | 3 | 4 | - | 4 | |
Finance expense | - | - | - | - | - | - | |
Loss before tax | 5 | (1,836) | (111) | (1,947) | (1,105) | (178) | (1,283) |
Tax (expense) / credit | (608) | 24 | (584) | 455 | 39 | 494 | |
Loss for the year from discontinued operations | (2,444) | (87) | (2,531) | (650) | (139) | (789) | |
Impairment loss on adjustment to fair value | (1,376) | - | (1,376) | (5,034) | - | (5,034) | |
Recycling of foreign exchange on disposal | 10,431 | - | 10,431 | - | - | - | |
6,611 | (87) | 6,524 | (5,684) | (139) | (5,823) | ||
Attributable to: | |||||||
- Owners of the parent | 3,890 | (83) | 3,807 | (4,389) | (132) | (4,521) | |
- Non-controlling interests | 2,721 | (4) | 2,717 | (1,295) | (7) | (1,302) | |
6,611 | (87) | 6,524 | (5,684) | (139) | (5,823) | ||
Earnings per share attributable to the owners of the parent | |||||||
during the year | |||||||
- Basic and diluted EPS before BA movement | 9.83cts | (11.07)cts | |||||
- Basic and diluted EPS after BA movement | 9.62cts | (11.41)cts |
2023 | 2022 | |
$000 | $000 | |
Operating activities | (1,808) | (1,332) |
Investing activities | (1,786) | (1,865) |
Financing activities | - | - |
Net decrease in cash and cash equivalents from discontinued operations | (3,594) | (3,197) |
2023 | 2022 | |
$000 | $000 | |
Property, plant and equipment | 26,017 | 25,512 |
Impairment loss on adjustment to fair value | (26,017) | (24,547) |
Property, plant and equipment net of impairment losses | - | 965 |
Non-current receivables | 5,763 | 4,128 |
Impairment loss on adjustment to fair value | (230) | - |
Non-current receivables net of impairment losses | 5,533 | 4,128 |
Deferred tax assets | 2,821 | 3,306 |
Inventories | 108 | 213 |
Income tax receivable | 35 | 49 |
Biological assets | - | 107 |
Trade and other receivables | 3 | 232 |
Exchange differences | - | - |
Total assets held for sale | 8,500 | 9,000 |
$000 | |
Consideration received | 8,500 |
Property, plant and equipment net of impairment losses | - |
Non-current receivables | 5,533 |
Deferred tax assets | 2,821 |
Inventories | 108 |
Income tax receivable | 35 |
Trade and other receivables | 3 |
Net assets disposed | 8,500 |
Gain before reclassification adjustment | - |
Recycling of foreign exchange on disposal | 10,431 |
Gain on disposal of the subsidiaries | 10,431 |
Consideration received | 8,500 |
Less: cash and cash equivalent in the subsidiaries | - |
Net cash inflow from disposal of subsidiaries | 8,500 |
(Restated) | ||
2023 | 2022 | |
Total operations | $000 | $000 |
Profit for the year attributable to owners of the Company before BA movement | 55,414 | 92,820 |
BA movement | (644) | (3,904) |
Earnings used in basic and diluted EPS | 54,770 | 88,916 |
Continuing operations | ||
Profit for the year attributable to owners of the Company before BA movement | 51,524 | 97,209 |
BA movement | (561) | (3,772) |
Earnings used in basic and diluted EPS | 50,936 | 93,437 |
Discontinued operations | ||
Loss for the year attributable to owners of the Company before BA movement | 3,890 | (4,389) |
BA movement | (83) | (132) |
Earnings used in basic and diluted EPS | 3,807 | (4,521) |
Number | Number | |
Weighted average number of shares in issue in the year | ‘000 | ‘000 |
- used in basic EPS | 39,560 | 39,636 |
- dilutive effect of outstanding share options | - | - |
- used in diluted EPS | 39,560 | 39,636 |
Total operations | ||
- Basic and diluted EPS before BA movement | 140.07cts | 234.18cts |
- Basic and diluted EPS after BA movement | 138.44cts | 224.33cts |
Continuing operations | ||
- Basic and diluted EPS before BA movement | 130.24cts | 245.25cts |
- Basic and diluted EPS after BA movement | 128.82cts | 235.74cts |
Discontinued operations | ||
- Basic and diluted EPS before BA movement | 9.83cts | (11.07)cts |
- Basic and diluted EPS after BA movement | 9.62cts | (11.41)cts |
2023 | 2022 | |
$000 | $000 | |
Paid during the year | ||
Final dividend of 25.0cts per ordinary share for the year ended 31 December 2022 | ||
(2021: 5.0cts) | 9,909 | 1,982 |
Interim dividend of 15.0cts per ordinary share for the year ended 31 December 2023 | 5,945 | - |
Proposed final dividend of | ||
(2022: |
Leasehold | Estate plant, | Office plant, | Right-of-use | Construction | |||||
Plantations | Mill | land | Buildings | equipment & vehicle | equipment & vehicle | assets* | in progress | Total | |
Cost | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 |
At 1 January 2022 | 193,866 | 79,657 | 52,485 | 60,863 | 15,847 | 1,962 | 959 | 5,708 | 411,347 |
Exchange translations | (18,178) | (7,626) | (4,563) | (5,731) | (1,500) | (163) | (76) | (1,264) | (39,101) |
Reclassification | - | (31) | - | 2,191 | 31 | - | - | (2,191) | - |
Additions | - | 4,430 | 1,889 | 156 | 2,397 | 210 | - | 14,733 | 23,815 |
Development costs capitalised | 10,455 | - | - | - | - | - | - | - | 10,455 |
Disposal / Written off | (697) | (597) | (8) | (217) | (666) | (83) | - | - | (2,268) |
At 31 December 2022 | 185,446 | 75,833 | 49,803 | 57,262 | 16,109 | 1,926 | 883 | 16,986 | 404,248 |
Exchange translations | 3,062 | 1,506 | 345 | 1,036 | 209 | (1) | (5) | 302 | 6,454 |
Reclassification | - | 25 | - | 5,531 | 3 | (9) | - | (5,550) | - |
Additions | 4,430 | 5,935 | 2,159 | 419 | 1,580 | 439 | 1,160 | 9,862 | 25,984 |
Development costs capitalised | 7,545 | - | 819 | - | 3 | - | - | - | 8,367 |
Disposals / Written off | (1,717) | (1,799) | (3) | (277) | (642) | (234) | (466) | - | (5,138) |
At 31 December 2023 | 198,766 | 81,500 | 53,123 | 63,971 | 17,262 | 2,121 | 1,572 | 21,600 | 439,915 |
Accumulated depreciation and impairment | |||||||||
At 1 January 2022 | 75,114 | 31,749 | 3,746 | 25,746 | 12,507 | 1,144 | 809 | - | 150,815 |
Exchange translations | (7,002) | (3,146) | (240) | (2,522) | (1,144) | (84) | (70) | - | (14,208) |
Reclassification | - | (31) | - | - | 31 | - | - | - | - |
Charge for the year | 8,168 | 3,933 | 118 | 3,107 | 1,146 | 108 | 144 | - | 16,724 |
Impairment losses | - | - | 185 | - | 432 | - | - | - | 617 |
Disposal / Written off | (674) | (577) | - | (164) | (619) | (80) | - | - | (2,114) |
At 31 December 2022 | 75,606 | 31,928 | 3,809 | 26,167 | 12,353 | 1,088 | 883 | - | 151,834 |
Exchange translations | 860 | 628 | (113) | 442 | 139 | (11) | - | - | 1,945 |
Reclassification | - | 8 | - | - | (8) | - | - | - | - |
Charge for the year | 7,593 | 4,009 | 114 | 3,066 | 1,313 | 112 | 193 | - | 16,400 |
Impairment losses | - | - | - | - | 35 | - | - | - | 35 |
Disposal / Written off | (1,525) | (1,693) | - | (164) | (614) | (219) | (466) | - | (4,681) |
At 31 December 2023 | 82,534 | 34,880 | 3,810 | 29,511 | 13,218 | 970 | 610 | - | 165,533 |
Carrying amount | |||||||||
At 31 December 2021 | 118,752 | 47,908 | 48,739 | 35,117 | 3,340 | 818 | 150 | 5,708 | 260,532 |
At 31 December 2022 | 109,840 | 43,905 | 45,994 | 31,095 | 3,756 | 838 | - | 16,986 | 252,414 |
At 31 December 2023 | 116,232 | 46,620 | 49,313 | 34,460 | 4,044 | 1,151 | 962 | 21,600 | 274,382 |
2023 | 2022 | |||
Book value | Fair value | Book value | Fair value | |
$000 | $000 | $000 | $000 | |
Due from non-controlling interests | - | - | 1,549 | 797 |
Due from cooperatives under Plasma scheme | 20,306 | 14,757 | 17,414 | 11,729 |
20,306 | 14,757 | 18,963 | 12,526 |
Year | $000 |
2025 | 332 |
2027 | 349 |
2028 | 9,650 |
10,331 |
2023 | 2022 | |
$000 | $000 | |
Estate and mill consumables | 9,443 | 10,719 |
Processed produce for sale | 7,241 | 8,871 |
16,684 | 19,590 |
2023 | 2022 | |
$000 | $000 | |
As at 1 Jan | 19,590 | 14,316 |
(Charge to) / reversal from income statement | (3,543) | 7,226 |
Reversal / (Provision) of inventory write-down | 210 | (217) |
Exchange different | 80 | (1,735) |
16,684 | 19,590 |
2023 | 2022 | |
$000 | $000 | |
At 1 January | 6,161 | 12,803 |
Fair value loss recognised in the income statement for continuing operations | (875) | (5,792) |
Fair value gain recognised in the income statement for discontinued operations | - | - |
Exchange translations | 133 | (850) |
At 31 December | 5,419 | 6,161 |
2023 | 2022 | |
A deferred tax asset has not been recognised for the following items: | $000 | $000 |
Unutilised tax losses | 21,206 | 19,995 |
Item | Valuation approach | Inputs used | Inter-relationship between key unobservable inputs | ||
and fair value | |||||
Biological | assets - | Based | on FFB weight | FFB weight | The higher the weight, the higher the fair value |
Unharvested produce | multiplied by the sum of FFB | ||||
cost | selling price less harvesting | FFB selling price | The higher the selling price, the higher the fair value | ||
Harvesting cost | The higher the harvesting cost, the lower the fair value |
2023 | 2022 | |
$000 | $000 | |
Trade receivables | 1,040 | 461 |
Other receivables | 4,752 | 1,750 |
Prepayments and accrued income | 4,897 | 1,257 |
10,689 | 3,468 |
2023 | 2022 | |
$000 | $000 | |
At 1 January | 1,622 | 180 |
Loss provision during the year | 331 | 1,665 |
Written off during the year | (1,441) | (215) |
Exchange difference | (4) | (8) |
At 31 December | 508 | 1,622 |
2023 | 2022 | |
$000 | $000 | |
Cash at bank available on demand | 92,682 | 47,658 |
Short-term deposits | 60,289 | 173,802 |
Cash in hand | 13 | 16 |
As reported in statement of financial position | 152,984 | 221,476 |
Short-term investments | 14,076 | 55,566 |
167,060 | 277,042 |
2023 | 2022 | |
$000 | $000 | |
Property, plant and equipment purchased but not yet paid at year end | 53 | 466 |
Repayment of amounts due from cooperatives under the plasma scheme through the purchase | 6,776 | 7,401 |
of FFB |
Non-current | Current | ||
lease | lease | ||
liabilities | liabilities | Total | |
$000 | $000 | $000 | |
At 1 January 2023 | (31) | (73) | (104) |
Cash Flows | - | 288 | 288 |
Non-cash flows | |||
- Effect of foreign exchange | 1 | 3 | 4 |
- New lease | (709) | (443) | (1,152) |
- Lease liabilities classified as non-current at 31 December 2022 | |||
becoming current during 2023 | 30 | (30) | - |
- Interest accruing during the year | - | (45) | (45) |
- Write off | - | - | - |
(709) | (300) | (1,009) | |
Non-current | Current | ||
lease | lease | ||
liabilities | liabilities | Total | |
$000 | $000 | $000 | |
At 1 January 2022 | (110) | (240) | (350) |
Cash Flows | - | 231 | 231 |
Non-cash flows | |||
- Effect of foreign exchange | 6 | 21 | 27 |
- New lease | - | - | - |
- Lease liabilities classified as non-current at 31 December 2021 becoming | |||
current during 2022 | 73 | (73) | - |
- Interest accruing during the year | - | (12) | (12) |
- Write off | - | - | - |
(31) | (73) | (104) |
2023 | 2022 | |
$000 | $000 | |
Trade payables | 9,572 | 11,487 |
Other payables | 1,041 | 3,321 |
Advance receipts | 6,666 | 9,424 |
Accruals | 10,177 | 9,734 |
27,456 | 33,966 |
2023 | 2022 | |
Lease liabilities analysed as: | $000 | $000 |
Non-current | (709) | (31) |
Current | (300) | (73) |
(1,009) | (104) |
2023 | 2022 | |
$000 | $000 | |
Depreciation expense on right-of-use assets (note 12) | (193) | (144) |
Interest expense on lease liabilities | (45) | (12) |
Expense relating to short-term leases | (269) | (352) |
Expense relating to leases of low value assets | (4) | (4) |
(511) | (512) |
Land | Building | Total | |
$000 | $000 | $000 | |
At 1 January 2023 | - | - | - |
Additions | - | 1,160 | 1,160 |
Amortisation | - | (193) | (193) |
Impairment losses | - | - | - |
Effect of foreign exchange | - | (5) | (5) |
At 31 December 2023 | - | 962 | 962 |
Land | Building | Total | |
$000 | $000 | $000 | |
At 1 January 2022 | - | 150 | 150 |
Additions | - | - | - |
Amortisation | - | (144) | (144) |
Impairment losses | - | - | - |
Effect of foreign exchange | - | (6) | (6) |
At 31 December 2022 | - | - | - |
Land | Building | Total | |
$000 | $000 | $000 | |
At 1 January 2023 | (104) | - | (104) |
Additions | - | (1,152) | (1,152) |
Interest expense | (3) | (42) | (45) |
Lease payments | 73 | 215 | 288 |
Effect of foreign exchange | 4 | - | 4 |
At 31 December 2023 | (30) | (979) | (1,009) |
Land | Building | Total | |
$000 | $000 | $000 | |
At 1 January 2022 | (183) | (167) | (350) |
Additions | - | - | - |
Interest expense | (8) | (4) | (12) |
Lease payments | 76 | 155 | 231 |
Effect of foreign exchange | 11 | 16 | 27 |
At 31 December 2022 | (104) | - | (104) |
2023 | 2022 | |
Rate of increase in wages | 8.0% | 8.0% |
Discount rate | 6.8% | 7.3% |
Mortality rate* | 100% TMI4 | 100% TMI4 |
Disability rate | 10% TMI4 | 10% TMI4 |
2023 | 2022 | |
Service cost | $000 | $000 |
Current service cost | 1,539 | 1,522 |
Past service cost | 375 | - |
Adjustment due to change in attribution method | - | (1,556) |
Cost of termination | - | 780 |
Net interest expense | 616 | 687 |
Remeasurements on net defined benefit liability | 51 | (26) |
Total employee benefits expense | 2,581 | 1,407 |
2023 | 2022 | |
$000 | $000 | |
Included in other comprehensive income: | ||
Continuing operations | 375 | 147 |
Discontinued operations | - | 30 |
Remeasurement of retirement benefit plan, net of tax recognised in other comprehensive income | 375 | 177 |
Included in other comprehensive income: | ||
Remeasurement of retirement benefit plan | 468 | 225 |
Deferred tax on retirement benefits | (93) | (48) |
Remeasurement of retirement benefit plan, net of tax recognised in other comprehensive income | 375 | 177 |
Defined benefit obligation | Fair value of scheme assets | Net defined scheme liability | |||||||
Funded | Unfunded | Funded | Unfunded | Funded | Unfunded | ||||
scheme | scheme | Total | scheme | scheme | Total | scheme | scheme | Total | |
$000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | |
At 1 January 2022 | (4,569) | (8,177) | (12,746) | 1,247 | - | 1,247 | (3,322) | (8,177) | (11,499) |
Service cost - current | (377) | (1,145) | (1,522) | - | - | - | (377) | (1,145) | (1,522) |
Service cost - past | - | - | - | - | - | - | - | - | - |
Adjustment due to change in attribution method | 444 | 1,112 | 1,556 | - | - | - | 444 | 1,112 | 1,556 |
Cost of termination | - | (780) | (780) | - | - | - | - | (780) | (780) |
Interest (cost) / income | (272) | (507) | (779) | 92 | - | 92 | (180) | (507) | (687) |
Remeasurements on net defined benefit liability | - | 26 | 26 | - | - | - | - | 26 | 26 |
Included in income statement | (205) | (1,294) | (1,499) | 92 | - | 92 | (113) | (1,294) | (1,407) |
Remeasurement gain / (loss) | |||||||||
Actuarial gain / (loss) from: | |||||||||
Adjustments (experience) | 89 | 428 | 517 | - | - | - | 89 | 428 | 517 |
Financial assumptions | (72) | (172) | (244) | - | - | - | (72) | (172) | (244) |
Return on plan assets (exclude interest) | - | - | - | (48) | - | (48) | (48) | - | (48) |
Included in other comprehensive income | 17 | 256 | 273 | (48) | - | (48) | (31) | 256 | 225 |
Effect of movements in exchange rates | 429 | 803 | 1,232 | (135) | - | (135) | 294 | 803 | 1,097 |
Employer contribution | - | - | - | 317 | - | 317 | 317 | - | 317 |
Benefits paid | 117 | 314 | 431 | (38) | - | (38) | 79 | 314 | 393 |
Other movements | 546 | 1,117 | 1,663 | 144 | - | 144 | 690 | 1,117 | 1,807 |
At 31 December 2022 | (4,211) | (8,098) | (12,309) | 1,435 | - | 1,435 | (2,776) | (8,098) | (10,874) |
Defined benefit obligation | Fair value of scheme assets | Net defined scheme liability | |||||||
Funded | Unfunded | Funded | Unfunded | Funded | Unfunded | ||||
scheme | scheme | Total | scheme | scheme | Total | scheme | scheme | Total | |
$000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | |
At 1 January 2023 | (4,211) | (8,098) | (12,309) | 1,435 | - | 1,435 | (2,776) | (8,098) | (10,874) |
Service cost - current | (722) | (817) | (1,539) | - | - | - | (722) | (817) | (1,539) |
Service cost - past | (373) | (2) | (375) | - | - | - | (373) | (2) | (375) |
Adjustment due to change in attribution | |||||||||
method | (2,114) | 2,114 | - | - | - | - | (2,114) | 2,114 | - |
Interest (cost) / income | (370) | (351) | (721) | 105 | - | 105 | (265) | (351) | (616) |
Remeasurements on net defined benefit liability | - | (51) | (51) | - | - | - | - | (51) | (51) |
Included in income statement | (3,579) | 893 | (2,686) | 105 | - | 105 | (3,474) | 893 | (2,581) |
Remeasurement (loss) / gain | |||||||||
Actuarial (loss) / gain from: | |||||||||
Adjustments (experience) | (179) | 197 | 18 | - | - | - | (179) | 197 | 18 |
Financial assumptions | (242) | (232) | (474) | - | - | - | (242) | (232) | (474) |
Return on plan assets (exclude interest) | - | - | - | (12) | - | (12) | (12) | - | (12) |
Included in other comprehensive income | (421) | (35) | (456) | (12) | - | (12) | (433) | (35) | (468) |
Effect of movements in exchange rates | (53) | (193) | (246) | 26 | - | 26 | (27) | (193) | (220) |
Employer contribution | - | - | - | 742 | - | 742 | 742 | - | 742 |
Benefits paid | 689 | 324 | 1,013 | (516) | - | (516) | 173 | 324 | 497 |
Cost of termination - payment | - | 1,956 | 1,956 | - | - | - | - | 1,956 | 1,956 |
Cost of termination | 196 | (546) | (350) | - | - | - | 196 | (546) | (350) |
Other movements | 832 | 1,541 | 2,373 | 252 | - | 252 | 1,084 | 1,541 | 2,625 |
At 31 December 2023 | (7,379) | (5,699) | (13,078) | 1,780 | - | 1,780 | (5,599) | (5,699) | (11,298) |
2023 | 2022 | |
Bonds | $000 | $000 |
- Government bonds | 1,090 | 556 |
- Corporate bonds | - | - |
1,090 | 556 | |
Cash / deposits | 690 | 879 |
1,780 | 1,435 |
Issued and | Issued and | Issued and | ||||
Authorised | fully paid | Authorised | fully paid | Authorised | fully paid | |
Ordinary shares of 25p each | Number | Number | £000 | £000 | $000 | $000 |
Beginning and end of year | 60,000,000 | 39,976,272 | 15,000 | 9,994 | 23,865 | 15,504 |
Cost | Cost | |||||
2023 | 2022 | 2023 | 2022 | |||
Treasury shares: | Number | Number | $’000 | $’000 | ||
Beginning of year | 339,900 | 339,900 | (1,171) | (1,171) | ||
Share buy back | 75,926 | - | (676) | - | ||
End of year | 415,826 | 339,900 | (1,847) | (1,171) | ||
Market value of treasury shares: | $’000 | |||||
Beginning of year (800.0p/share) | 3,274 | |||||
End of year (670.0p/share) | 3,551 |
2023 | 2022 | |
Capital commitments at 31 December | $000 | $000 |
Contracted but not provided - normal estate operations | 282 | 1,310 |
Contracted but not provided – mill development | 23 | 16,058 |
Authorised but not contracted - plantation and mill development | 34,143 | 28,558 |
Fair value | Financial | Financial | ||
through profit | assets at | liabilities at | Total carrying | |
and loss | amortised cost | amortised cost | value | |
2023 | $000 | $000 | $000 | $000 |
Investment | 10,035 | - | - | 10,035 |
Non-current receivables | - | 20,306 | - | 20,306 |
Trade and other receivables | - | 5,792 | - | 5,792 |
Short-term investments | - | 14,076 | - | 14,076 |
Cash and cash equivalent | - | 152,984 | - | 152,984 |
Trade and other payables | - | - | (20,790) | (20,790) |
10,035 | 193,158 | (20,790) | 182,403 | |
Fair value | Financial assets | Financial | ||
through profit | at amortised | liabilities at | Total carrying | |
and loss | cost | amortised cost | value | |
2022 | $000 | $000 | $000 | $000 |
Investment | 42 | - | - | 42 |
Non-current receivables | - | 18,963 | - | 18,963 |
Trade and other receivables | - | 2,211 | - | 2,211 |
Short-term investments | - | 55,566 | - | 55,566 |
Cash and cash equivalent | - | 221,476 | - | 221,476 |
Trade and other payables | - | - | (24,542) | (24,542) |
42 | 298,216 | (24,542) | 273,716 |
Net foreign currency assets/(liabilities) | |||
US Dollar | Sterling | Total | |
Functional currency of Group operation | $000 | $000 | $000 |
2023 | |||
Rupiah | 6,538 | - | 6,538 |
US Dollar | - | 990 | 990 |
Ringgit | 306 | - | 306 |
Total | 6,844 | 990 | 7,834 |
2022 | |||
Rupiah | 12,976 | - | 12,976 |
US Dollar | - | 355 | 355 |
Ringgit | 166 | - | 166 |
Total | 13,142 | 355 | 13,497 |
2023 | 2022 | |||||
Carrying | -10% in | +10% in | Carrying | -10% in | +10% in | |
Amount | Rp : $ and | Rp : $ and | Amount | Rp : $ and | Rp : $ and | |
US$ | RM : $ | RM : $ | US$ | RM : $ | RM : $ | |
Financial Assets | $000 | $000 | $000 | $000 | $000 | $000 |
Non-current receivables | 20,306 | (1,846) | 2,256 | 18,963 | (1,583) | 1,935 |
Trade and other receivables | 5,792 | (206) | 252 | 2,211 | (196) | 239 |
Short-term investments | 14,076 | (1,280) | 1,564 | 55,566 | (5,051) | 6,174 |
Cash and cash equivalents | 152,984 | (13,763) | 16,822 | 221,476 | (20,047) | 24,502 |
Financial Liabilities | ||||||
Trade and other payables | (20,790) | 1,800 | (2,200) | (24,542) | 2,142 | (2,618) |
Total (decrease) / increase | (15,295) | 18,694 | (24,735) | 30,232 |
Less than | Between 1 | Between 2 | More than 5 | Total | |
1 year | and 2 years | and 5 years | years | ||
$000 | $000 | $000 | $000 | $000 | |
At 31 December 2023 | |||||
Trade and other payables | (10,613) | - | - | - | (10,613) |
Accruals | (10,177) | - | - | - | (10,177) |
Lease liabilities | (364) | (333) | (453) | - | (1,150) |
Financial guarantee contracts | (21,154) | (333) | (453) | - | (21,940) |
provided to Plasma | |||||
- loan repayment by Plasma | (366) | (379) | (202) | - | (947) |
(21,520) | (712) | (655) | - | (22,887) | |
At 31 December 2022 | |||||
Trade and other payables | (14,808) | - | - | - | (14,808) |
Accruals | (9,734) | - | - | - | (9,734) |
Lease liabilities | (76) | (32) | - | - | (108) |
Financial guarantee contracts provided | (24,618) | (32) | - | - | (24,650) |
to Plasma | |||||
- loan repayment by Plasma | (1,238) | (677) | (251) | - | (2,166) |
(25,856) | (709) | (251) | - | (26,816) |
2023 | 2022 | |||||
Carrying | -1% in | +1% in | Carrying | -1% in | +1% in | |
amount | interest rate | interest rate | amount | interest rate | interest rate | |
Financial Assets | $000 | $000 | $000 | $000 | $000 | $000 |
Short-term investments | 14,076 | (208) | 74 | 55,566 | (811) | 300 |
Cash and cash equivalents | 152,984 | (1,407) | 1,543 | 221,476 | (1,904) | 2,422 |
Total (decrease) / increase | (1,615) | 1,617 | (2,715) | 2,722 |
Total | Fixed rate | Variable rate | No interest | |
2023 | $000 | $000 | $000 | $000 |
Sterling | 1,313 | - | 62 | 1,251 |
US Dollar | 10,657 | - | 3,056 | 7,601 |
Rupiah | 178,540 | - | 156,274 | 22,266 |
Ringgit | 2,648 | - | 2,338 | 310 |
Total | 193,158 | - | 161,730 | 31,428 |
2022 | ||||
Sterling | 658 | - | 56 | 602 |
US Dollar | 15,181 | 1,549 | 9,341 | 4,291 |
Rupiah | 278,685 | - | 259,439 | 19,246 |
Ringgit | 3,692 | - | 3,370 | 322 |
Total | 298,216 | 1,549 | 272,206 | 24,461 |
Total | Fixed rate | Variable rate | No interest | |
2023 | $000 | $000 | $000 | $000 |
Sterling | - | - | - | - |
US Dollar | (852) | - | - | (852) |
Rupiah | (19,734) | - | - | (19,734) |
Ringgit | (204) | - | - | (204) |
Total | (20,790) | - | - | (20,790) |
2022 | ||||
Sterling | - | - | - | - |
US Dollar | (841) | - | - | (841) |
Rupiah | (23,500) | - | - | (23,500) |
Ringgit | (201) | - | - | (201) |
Total | (24,542) | - | - | (24,542) |
Country of | Non-controlling | ||||
incorporation and | Proportion of | interests ownership / | |||
principal place of | ownership interest at | voting interest at 31 | |||
Name | business | 31 December | December | ||
Principal sub-holding company | 2023 | 2022 | 2023 | 2022 | |
Anglo-Indonesian Oil Palms Limited*** | United Kingdom | 100% | 100% | - | - |
Management company | |||||
Anglo-Eastern Plantations Management Sdn Bhd*** | Malaysia | 100% | 100% | - | - |
PT Anglo-Eastern Plantations Management Indonesia | Indonesia | 100% | 100% | - | - |
Operating companies | |||||
Anglo-Eastern Plantations (M) Sdn Bhd*** | Malaysia | 55% | 55% | 45% | 45% |
All For You Sdn Bhd | Malaysia | 100% | 100% | - | - |
PT Alno Agro Utama* | Indonesia | 100% | 90% | - | 10% |
PT Anak Tasik | Indonesia | 100% | 100% | - | - |
PT Bangka Malindo Lestari | Indonesia | 95% | 95% | 5% | 5% |
PT Bina Pitri Jaya* | Indonesia | 100% | 80% | - | 20% |
PT Cahaya Pelita Andhika | Indonesia | 100% | 100% | - | - |
PT Empat Lawang Agro Perkasa** | Indonesia | - | 80% | - | 20% |
PT Hijau Pryan Perdana* | Indonesia | 100% | 80% | - | 20% |
PT Kahayan Agro Plantation* | Indonesia | 99.5% | 78% | 0.5% | 22% |
PT Karya Kencana Sentosa Tiga** | Indonesia | - | 81% | - | 19% |
PT Mitra Puding Mas* | Indonesia | 100% | 90% | - | 10% |
PT Musam Utjing* | Indonesia | 100% | 75% | - | 25% |
PT Riau Agrindo Agung** | Indonesia | - | 76% | - | 24% |
PT Sawit Graha Manunggal* | Indonesia | 100% | 86% | - | 14% |
PT Simpang Ampat | Indonesia | 100% | 100% | - | - |
PT Tasik Raja* | Indonesia | 100% | 80% | - | 20% |
PT United Kingdom Indonesia Plantations* | Indonesia | 100% | 75% | - | 25% |
Dormant companies | |||||
The Ampat (Sumatra) Rubber Estate (1913) Limited | United Kingdom | 100% | 100% | - | - |
Gadek Indonesia (1975) Limited | United Kingdom | 100% | 100% | - | - |
Mergerset (1980) Limited | United Kingdom | 100% | 100% | - | - |
Musam Indonesia Limited | United Kingdom | 100% | 100% | - | - |
Indopalm Services Limited*** | United Kingdom | 100% | 100% | - | - |
Subsidiaries by country | Registered address | ||
UK registered subsidiaries | Quadrant House, 6 th Floor | ||
4 Thomas More Square | |||
London E1W 1YW | |||
United Kingdom | |||
Malaysia registered subsidiaries | 7 th Floor, Wisma Equity | ||
150 | Jalan Ampang | ||
50450 | Kuala Lumpur | ||
Malaysia | |||
Indonesia registered subsidiaries | Sinar Mas Land Plaza, 3 rd Floor #301, Jl. Pangeran Diponegoro No. 18 | ||
Kelurahan Madras Hulu, Kecamatan Medan Polonia | |||
Medan | , North Sumatera | 20152 | |
Indonesia | |||
Entity | PT Tasik Raja | PT Mitra Puding Mas | PT Alno Agro Utama | PT Bina Pitri Jaya | PT Sawit Graha Manunggal |
NCI percentage | 20% | 10% | 10% | 20% | 14% |
Summarised income statement | |||||
For the year ended 31 December | 2022 | 2022 | 2022 | 2022 | 2022 |
$000 | $000 | $000 | $000 | $000 | |
Revenue | 98,634 | 52,774 | 82,196 | 77,688 | 84,008 |
Profit after tax | 20,520 | 9,965 | 16,142 | 19,309 | 20,236 |
Other comprehensive income / (expense) | (17,198) | (9,075) | (9,752) | (16,980) | (4,468) |
Total comprehensive income | 3,322 | 890 | 6,390 | 2,329 | 15,768 |
Profit allocated to NCI | 4,104 | 997 | 1,614 | 3,862 | 3,668 |
Other comprehensive (expenses) / income allocated | (3,440) | (908) | (975) | (3,396) | (610) |
to NCI | |||||
Total comprehensive income allocated to NCI | 664 | 89 | 639 | 466 | 3,058 |
Dividends paid to NCI | 570 | 372 | 247 | 621 | - |
Summarised statement of financial position | |||||
As at 31 December | 2022 | 2022 | 2022 | 2022 | 2022 |
$000 | $000 | $000 | $000 | $000 | |
Non-current assets | 79,864 | 41,958 | 48,883 | 105,308 | 73,771 |
Current assets | 79,622 | 46,189 | 50,828 | 46,071 | 18,820 |
Non-current liabilities | (704) | (1,116) | (2,280) | (1,077) | (28,647) |
Current liabilities | (12,273) | (5,010) | (5,442) | (6,007) | (10,948) |
Net assets | 146,509 | 82,021 | 91,989 | 144,295 | 52,996 |
Accumulated NCI | 29,302 | 8,202 | 9,199 | 28,859 | 7,232 |
Summarised cash flows | |||||
For the year ended 31 December | 2022 | 2022 | 2022 | 2022 | 2022 |
$000 | $000 | $000 | $000 | $000 | |
Cash flows from operating activities | 16,391 | 8,357 | 14,688 | 100,500 | 27,631 |
Cash flows used in investing activities | (2,373) | (8,645) | (14,328) | (75,523) | (5,514) |
Cash flows (used in) / from financing activities | (19,623) | 17,369 | (2,468) | (2,620) | (20,037) |
Net cash (outflows) / inflows | (5,605) | 17,081 | (2,108) | 22,357 | 2,080 |
2023 | 2022 | |
$000 | $000 | |
1 January | 42 | 49 |
Exchange differences | - | - |
Additions | 9,948 | - |
Change in fair value recognised in profit and loss | 45 | (7) |
31 December | 10,035 | 42 |
2023 | 2022 | |
$000 | $000 | |
Quoted: | ||
Equity securities – United Kingdom | 27 | 42 |
Unquoted: | ||
Investment portfolio - Luxembourg | 10,008 | - |
10,035 | 42 |
2023 | 2022 | |
$000 | $000 | |
Currency | ||
Sterling | 27 | 42 |
US Dollar | 10,008 | - |
10,035 | 42 |
2023 | |
$000 | |
Consideration paid to non-controlling shareholders | 87,808 |
Carrying value of the additional interest | (99,493) |
Difference recognised in retained earnings | (11,686) |
The total consideration of $86.6 million was in cash with the remaining $1.2 million being offset against an existing loan. Acquisition of additional interest in RAA, KKST, ELAP, CPA and SGM in 2022. On 10 October 2022, the Group acquired an additional 10% interest in the voting shares of CPA, increasing its ownership interest from 90% to 100%. At the same financial year on 30 November 2022, the Group also acquired an additional 5% interest in the voting shares of RAA, KKST, ELAP and SGM, increasing its ownership interest between 86% and 100%. Total consideration of $5,883,000 was paid to the non- controlling shareholders. The carrying value of the net assets of RAA, KKST, ELAP, CPA and SGM was $63,270,000. Following is the schedule of additional interest acquired in RAA, KKST, ELAP, CPA and SGM: |
2022 | |
$000 | |
Consideration paid to non-controlling shareholders | 5,833 |
Carrying value of the additional interest | 3,175 |
Difference recognised in retained earnings | 9,008 |
2022 | |
Impact on consolidated income statement | $000 |
Profit for the year | 95,657 |
Effect of change in restatement: | |
Tax expense | 11,683 |
11,683 | |
Profit for the year after restatement | 107,340 |
2022 | |
Impact on consolidated statement of comprehensive income | $000 |
Other comprehensive expenses for the year before restatement | (54,798) |
Effect of change in restatement: | |
Gain on exchange translation of foreign operations | (684) |
(684) | |
Other comprehensive income for the year after restatement | (55,482) |
Balance as | Restated | ||
reported | balance at | ||
31 December | Effect of | 31 December | |
2022 | restatement | 2022 | |
$000 | $000 | $000 | |
Impact on consolidated statement of financial position | |||
Deferred tax assets | 1,832 | 10,941 | 12,773 |
Deferred tax liabilities | (805) | 58 | (747) |
Exchange reserves | (288,891) | (543) | (289,434) |
Retained earnings | 712,919 | 9,272 | 722,191 |
Non-controlling interests | 109,595 | 2,270 | 111,865 |