Zambeef Products plc
("Zambeef", the "Company" or the "Group")
Full-year results for the year ended 30 September 2022
Zambeef (AIM: ZAM), the fully integrated cold chain foods and retail business with operations in Zambia, Nigeria and Ghana, today announces its audited results for the year ended 30 September 2022.
Financial Highlights
Figures in 000's |
| 2022 | 2021 | % | | 2022 | 2021 | % | |
|
| ZMW | ZMW | | USD | USD | |||
Revenue |
| 5,394,761 | 4,974,351 | 8% |
| 314,014 | 235,528 | 33% | |
Cost of sales | | (3,761,575) | (3,503,635) | 7% | | (218,951) | (165,891) | 32% | |
Gross profit |
| 1,633,186 | 1,470,716 | 11% |
| 95,063 | 69,637 | 37% | |
Administrative expenses | | (1,234,271) | (1,154,163) | 7% | | (71,843) | (54,648) | 31% | |
Distribution Expenses |
| (65,596) | (66,848) | -2% |
| (3,818) | (3,165) | 21% | |
Impairment of goodwill |
| (141,786) | - | 100% |
| (8,253) | - | 100% | |
Net impairment losses on financial assets |
| (17,869) | (3,306) | 441% |
| (1,040) | (156) | 564% | |
Operating profit |
| 173,664 | 246,399 | -30% |
| 10,108 | 11,667 | -34% | |
Share of loss equity accounted investment |
| (3,503) | (3,358) | 4% |
| (204) | (160) | 28% | |
Net finance costs |
| (114,997) | (71,019) | 62% |
| (6,694) | (3,363) | 99% | |
Profit before taxation |
| 55,164 | 172,022 | -68% |
| 3,210 | 8,145 | -61% | |
Taxation charge | | (63,283) | (31,953) | 98% | | (3,684) | (1,513) | 143% | |
Group income for the year from continuing operations |
| (8,119) | 140,069 | -106% |
| (474) | 6,481 | -107% | |
Profit/(Loss) from discontinued operations* | | 39,697 | 28,754 | 38% | | 2,311 | 1,364 | 70% | |
Group income for the year |
| 31,578 | 168,823 | -81% |
| 1,837 | 7,994 | -77% | |
|
|
|
|
|
|
|
|
| |
Normalised EBITDA** |
| 514,791 | 456,619 | 13% |
| 29,965 | 21,620 | 39% | |
Gross Profit Margin | | 30.27% | 29.57% |
| | 30.27% | 29.57% |
| |
EBITDA Margin | | 9.54% | 9.18% |
| | 9.54% | 9.18% |
| |
Debt/Equity (Gearing) | | 20.18% | 19.39% |
| | 20.18% | 19.39% |
| |
Debt-To-EBITDA |
| 1.45 | 1.56 | -7% | | 1.57 | 1.97 | -20% | |
*Profit from discontinued operations relate to profits from the Chiawa farm assets that are currently held for held forsale
** Normalised EBITDA is defined as Earnings before interest, tax, depreciation, amortisation, fair value adjustments, loss from equity accounted investments, loss on disposal and net unrealised foreign exchange losses.
PERFORMANCE OVERVIEW
The financial year ended 30 September 2022 saw macroeconomic fundamentals stabilise. The exchange rate remained largely stable and the inflation rate steadily reduced. However, constrained consumer spending negatively impacted volume growth in our Retail and Cold Chain Food Products, particularly in the first half of the financial year. In addition, the period saw the outbreaks of animal diseases such as contagious bovine pleuropneumonia(CBPP) and african swine fever(ASF), which respectively impacted our beef and pork divisions.
Despite these headwinds, performance in Cropping, Milling, and Stockfeed enabled the Group to achieve normalised EBITDA** in line with market expectations. This was mainly due to high grain prices, market share gains, and cost containment. The Group's performance demonstrates its ability to remain resilient in the evolving market and illustrates the strengths of its vertically integrated business model which is key to creating sustainable long-term shareholder value.
Despite the myriad of country and global deterrents directly affecting the business, through resilient financial and operational performance, Zambeef established itself, once again, as a dependable asset for our shareholders.
The Group remains committed to its strategic imperatives of focussing on core business and divestment from non-core assets to free up resources. As such, the Group exited pig and layer farming during the financial year.
KEY FINANCIAL HIGHLIGHTS
Revenue and gross profit increased by 8.5% and 11% respectively, in Kwacha. The marginal top line growth was mainly on account of volume pressures in Retail and cold chain food products.
The period saw a rise in input commodity prices, particularly crude oil, fertilisers and grain, escalated as a consequence of the Russia - Ukraine conflict. The resultant increase in input costs in the Cold chain business was offset by higher grain prices in Cropping. The higher grain prices in Cropping coupled with strong margins in the Stockfeed business drove the Group's performance.
The Group delivered a profit before tax of ZMW55 million (USD3 million), representing a decline of 68% in Kwacha (61% in US dollar terms), compared to ZMW172 million (USD8 million) in the prior year. The above results posted are after the recognition of goodwill impairment amounting to ZMW141.8 million on the fair value of Zamchick Limited's asset. Adjusting for this non-cash impairment, the Group delivered a profit before tax of ZMW197 million (USD11.5 million) representing a growth of 15%.
A higher tax expense and goodwill impairment loss resulted in profit after tax being K31.5 million (2021: K168.8 million).
STRATEGY
The Board remains committed to achieving the Group's strategic priorities while navigating the seasonal market and economic challenges. The following are the pillars on which the five-year strategy is underpinned:
§ Focus and strengthen our core business by investing in capacity and growing market share
§ Divestiture of non-core assets to free up resources
§ Develop a human capital strategy that aligns with business objectives
§ Strengthen our strategic partnerships
§ Enhancement of shareholders' value
Copies of Zambeef's Annual Report and Accounts for the year ended 30 September 2022 and Notice of AGM are now being sent to those shareholders registered to receive hard copies, and will also shortly today be available on the Group's website. The AGM will be held virtually on Tuesday 27 December 2022 at 10:00 a.m. CAT. The Notice of AGM includes instructions for virtual attendance at the meeting.
For further information, please visit www.zambeefplc.com or contact:
| ||||||||||||||||||
|
About Zambeef Products PLC
Zambeef Products plc is the largest integrated cold chain food products and agribusiness company in Zambia and one of the largest in the region, involved in the primary production, processing, distribution and retailing of beef, chicken, pork, milk, dairy products, fish, flour and stockfeed, throughout Zambia and the surrounding region, as well as Nigeria and Ghana.
It has 236 retail outlets throughout Zambia and West Africa.
The Company is one of the largest suppliers of beef in Zambia. Five beef abattoirs and three feedlots are located throughout Zambia, with a capacity to slaughter 230,000 cattle a year. It is also one of the largest chicken producers in Zambia, with a capacity of 8.8m broilers and 22.4 million-day-old chicks a year. It is one of the largest piggeries, pig abattoirs and pork processing plants in Zambia, with a capacity to slaughter 75,000 pigs a year, while its dairy has a capacity of 120,000 litres per day.
The Group is also one of the largest cereal row cropping operations in Zambia, with approximately 7,787 hectares of row crops under irrigation, which are planted twice a year, and a further 8,694 hectares of rainfed/dry-land crops available for planting each year.
CHAIRMAN'S REVIEW
Dear Shareholder,
I have the pleasure of presenting my report to you for the financial year ending 30th September 2022.
The financial year saw an improvement in economic sentiment following the successful holding of the general election in August 2021 and the peaceful transition of government. The Kwacha appreciated significantly and remained stable during the period. However, global economic headwinds contributed to the disruption of an otherwise positive trajectory for Zambia's macroeconomic environment. The spill-over effects of the Covid-19 pandemic related supply disruptions on international trade, added layers of production complexities to the business as lead times for imported goods increased. Commodity prices, particularly crude oil, fertilisers and grain, escalated as a result of the Russia - Ukraine conflict. In addition, the period saw the outbreak of animal diseases such as, the African Swine Fever and Contagious Bovine Pleuropneumonia (CBPP) which respectively impacted our pork and beef businesses.
Despite the headwinds, management worked tirelessly to keep the business performing by focusing on enhanced bio-security risk, cost management, revenue maximisation and market share growth. As a result, the business posted positive financial results and is well-positioned on the path to actualising its short to medium-term strategy.
The Group's performance demonstrates its ability to remain resilient in the evolving market and illustrates the strengths of its vertically integrated business model, which is key to creating sustainable long-term shareholder value.
Strategy
The Group's medium-term strategy is centred around optimising existing assets and investing in capacity for the future. It is with this in mind that the Group announced a US$100 million expansion programme during the year. This investment strategy is expected to increase the Groups various value chain capacities, and deliver developmental impact to the Zambian economy through job creation, increased tax revenue and supporting ancillary businesses such as small-scale farmers and small to medium-sized businesses. The expansion is expected to double the Mpongwe Farm row cropping capacity, and also to deliver significantly improved production efficiency and capacity through the downstream food value chains. The first crop from the expanded cropping operations is expected to be planted in the 2023/2024 financial with capacity upgrades to milling and processing facilities being run in parallel.
As part of the $100m expansion plan, we remain committed to maintaining a responsible business by building on the Environmental, Social and Governance (ESG) agenda. Therefore, the investment will see an improvement in the Group's carbon footprint and livestock health and welfare.
As part of the divesture of non-core and low-returning assets, the Group exited from pig farming, pullet rearing and egg production during the year. Chiawa farm remains an asset held for sale. These divestitures will enable the business to focus on becoming best in class and improve the Group's profitability.
The Board remains committed to achieving the Group's strategic priorities while navigating the seasonal market and economic challenges. The following are the pillars on which the five-year strategy is underpinned:
§ Focus and strengthen our core business by investing in capacity and growing market share
§ Divestiture of non-core assets to free up resources
§ Develop a human capital strategy that aligns with business objectives
§ Strengthen our strategic partnerships
§ Enhancement of shareholders' value
The Economic Environment
Despite the year 2022 being the second year since the outbreak of Covid-19, its impact on the economy compared to the prior year reduced tremendously due to the success of governments vaccination campaigns and the public's adherence to public health measures.
The economy rallied in comparison to the corresponding period under review and saw stability in macroeconomic fundamentals. The ZMW/USD exchange rate averaged 17.18 down by 19% compared to 21.12 averaged in the previous corresponding period. The local currency has seen a steady appreciation since the start of the financial year despite moments of volatility. A tight monetary policy which saw the Monetary Policy Rate remain stable at 9%, relatively high copper prices and market confidence arising from the peaceful transition of power have been key in keeping the currency stable.
Inflation reduced significantly during the period under review, closing at 9.9% compared to 22.1% in the previous year. This drop came as a result of currency appreciation and a reduction in food inflation despite the escalation in diesel and petrol pump prices. Customers disposable income remained under stress as the effect of stable macroeconomic fundamentals had not yet fully trickled down to the consumers. Inflation for the period under review averaged 13.4% compared to 21.7% for the previous corresponding period.
Outlook
We anticipate macro-economic stability to continue, supported by improved investor sentiment leading to increased foreign direct investment. The Kwacha is also expected to remain stable across the 2023 financial year. The copper prices, which is a major foreign exchange earner for the country, is expected to stabilise at current levels as the worst effects of the manufacturing slowdown have tapered off. The inflation rate is expected to remain stable, although the outcome of the Russia - Ukrainian tensions could lead to further rises in global food and energy prices which still pose a risk of higher inflation locally. Of key concern is the emergence of escalating cost of funding as foreign currency liquidity migrates to the United States of America and the United Kingdom, where interest rates are rising.
Executive Management Changes
I am pleased to advise that on 1 July 2022, Ms Faith Mukutu was appointed Chief Executive Officer. She succeeded Mr Walter Roodt who served as Chief Executive Officer since January 2020. Mr Roodt will continue full-time with the Company focussing on Large livestock and Strategic Projects in an executive capacity to support the expansion programme referred to above. To ensure a smooth transition, Walter remained on the Board until 1st December, 2022.
The appointment of Faith represents the confidence the Board has in her ability to lead the business through the new phase. Since joining the Group in September 2019, as the Chief Financial Officer, Faith has been instrumental in driving the realisation of commercial value from our business having introduced a cost control culture, restructuring the group balance sheet and streamlining finance operations and reporting.
I am delighted that at the date of this report, the Board had announced the appointment of M'boo John Mumba as Chief Financial Officer, Mboo has also been appointed as an Executive Director of the Board.
M'boo takes on the role, following the promotion of Faith Mukutu, to Chief Executive Officer (CEO) on 1 July 2022. He joined the Zambeef Group in May 2020 as Project Manager before he took up the role of Group Head of Treasury and Administration. He has brought to the Company skills which combine industry, financial and banking experience of more than 16 years. His established professional background and valuable expertise is an asset to the Group.
Acknowledgement
On behalf of the Company and the Board, I would like to express my sincere gratitude to Messrs; Yollard Kachinda and Frank Braeken who resigned from the board on 14 April 2022 and 27 May 2022, respectively. Their dedication and contributions to the business during the period they served as Directors will be greatly missed. I am also indebted to Walter Roodt who, after his reassignment to a new role remained on the Board for a smooth transition. He has played a significant role in the Group and we all wish him all the very best in his new role.
I also thank my fellow board members for steering the Group through the year and positioning it for the next phase of growth. To our management and staff, I express my gratitude for another solid performance, dedicated efforts, and resilience in the face of challenges. I am proud of our achievements to date and I am excited by the potential opportunities upon which we will build our future progress.
Michael M Mundashi
Chairman
CHIEF EXECUTIVE OFFICER'S REVIEW
Overview
It is my pleasure to give my inaugural report as Chief Executive Officer, to you, our esteemed shareholders. I wish to thank the Board for their confidence in my abilities to lead your Company through the next exciting phase of our growth strategy. I also wish to thank Mr Walter Roodt, my predecessor, for steering the Group through the challenging times of the last two years.
Without a doubt, this was another challenging year characterised by a difficult trading environment driven largely by reduced consumer spending and increased production and input costs, despite the stabilisation of the macroeconomic environment. Notwithstanding the headwinds, the Group's results exceeded market expectations, particularly the outstanding performance in the Cropping and Milling division.
Pressure on volumes and margins in the Retail and Cold Chain Food Products (CCFP) division on the back of reduced consumer spending negatively impacted performance, particularly in the first half of the year. An increase in raw material input costs, such as soya beans, precipitated a rise in feed prices, which affected production costs in our livestock business. In addition, the outbreak of African Swine Fever, over six weeks in Lusaka and in other parts of the country, affected the pork business negatively. Further, the outbreak of Contagious Bovine Pleuropneumonia (CBPP), a disease affecting cattle negatively affected our Beef business; with a cost to Company of K20.7 million.
The second half of the year saw volume recovery in volumes in the Retail and CCFP segments driven by price moderation. This coupled with cost control, enabled a recovery from the subdued first-half year performance.
Despite the challenges noted above, the Group posted strong results during the year in line with expectations mainly due to buoyed performance in our Cropping and Milling division.
The Group delivered a profit before tax of ZMW55 million (USD3 million), representing a decline of 68% in Kwacha (61% in US dollar terms), compared to ZMW172 million (USD8 million) in the prior year. The above results posted are after the recognition of goodwill impairment amounting to ZMW142 million (USD8.3m) on the fair value of Zamchick Limited assets. Adjusting for this non-cash impairment, the Group delivered a profit before tax of ZMW197 million (USD11.5 million) representing a growth of 15%.
The Group generated revenue of ZMW5.4 billion (USD314 million) and achieved a gross profit of ZMW1.6 billion (USD95 million), representing 8% and 11% above the prior year in kwacha terms, and up by 33% and 37% in US dollars, respectively.
Our diversified and vertically integrated business with strong brands, supportive partners and an experienced management team helped deliver encouraging results.
Strategic focus
Our strategic focus is to optimise existing assets and invest in the future. We remain committed to our strategy of focussing on our core businesses, in which we strive to be the best in class. The continued divestiture of non-core assets enables us to free up cash to invest in core businesses and therefore, deliver shareholder value. As part of delivering on our strategic imperatives and as announced during the financial year under review, our $100M expansion strategy will see increased profitability in the medium to long term, thus delivering increased value to our shareholders and positively impacting the communities in which we operate. As of 30th September 2022, a total of $7.3m out the $100m expansion plan was either spent or committed by the business.
Outlook
Our strong brands will help us maintain customer loyalty while the vertically integrated business model positions us well to secure both supply and a market for our products. The anticipated future recovery in the economy and a strong management team have positioned us well for shareholder value maximisation in the coming years. The Group will capitalise on the positive economic outlook and invest for the future in anticipation of improved consumer spending.
The Russia-Ukraine conflict poses risks but at the same time presents opportunities for our business. The consequent rise in input costs such as fertiliser and energy could negatively impact our profitability while the rise in commodity prices, such as wheat and soya, will benefit our Cropping and Milling division. Higher soya and maize prices would translate into higher stock feed costs which would negatively impact the profitability of our Retail and Cold Chain Food products business.
Consolidating our balance sheet through disposals of low-returning assets and expanding capacity remains a key focus to enhance shareholder value. In the coming years, the Group is set to make significant strides in our US$100 million expansion program with the Cropping and Milling segment set for expansion in the 2022/2023 financial year.
Divisional Performance
Table 1 (ZMW) and Table 2 (USD) below provide a summary of the consolidated performance of the key business divisions reported at an operating profit level.
Table 1: Divisional financial summary in ZMW'000
Table 2: Divisional financial summary in USD'000
Taking the performance of each of our key business areas in turn:
Retail and Cold Chain Food Products (CCFP)
Sales volumes came under pressure on the back of reduced consumer spending on proteins and oils, resulting from the trading down to cheaper nutritional alternatives. A price moderation strategy across all protein categories led to volume recovery in the second half of the year. The period saw the outbreak of African Swine Fever in Lusaka and other Provinces, which resulted in our pork processing operation being shut down and consequently impacted operations during the period of the animal movement ban. The year also saw the outbreak of CBPP which negatively impacted our beef business. Chicken sales volumes struggled as the price of chicken products remained relatively high compared with other proteins due to sustained high stock feed prices.
Given the above challenges, the Retail and CCFP business registered a revenue decline of 4% compared to the prior year. Higher input prices, particularly feed and fuel, resulted in a reduction of gross profit by 13% from the prior year.
The Retail and CCFP division generated an EBIT margin of 2.8% which decreased by 6.6% from the previous financial year to ZMW88 million (2021: ZMW216 million) in Kwacha terms.
Cropping and Milling (Cropping, Stockfeed, and Wheat Milling)
The division registered strong results owing to growth in stock feed revenues and higher grain prices in Cropping, despite lower soya bean yields across the country due to sporadic rainfall patterns.
The stockfeed business registered good growth due to improved supply chain planning. The export ban that existed in the first quarter of the year impacted export sales with an increase in demand for feed being noticeable in the period after the lifting of the ban.
The Cropping business saw margins improve on the back of higher grain prices despite an escalation in input costs, particularly fertiliser.
Revenue in the Cropping and Milling division grew by 18% in Kwacha terms and 46% in USD terms, while the operating profit grew by 70% to ZMW 449 million (2021: ZMW265 million) and by over 100% to USD26 million (2021: USD13 million) in dollar terms.
Finally, I would like to thank our Board of Directors and all staff and partners of Zambeef for their contribution to the continued success of the Group. I look forward to what we will be able to achieve in the coming year as we continue to implement our growth strategy.
Faith Mukutu
Chief Executive Officer
Zambeef Products Plc and its Subsidiaries
Statement of profit or loss and other comprehensive income
| Notes | Group | Company | ||
| | 2022 | 2021 | 2022 | 2021 |
| | K'000 | K'000 | K'000 | K'000 |
Revenue from contracts with customers | 5(ii) | 5,394,761 | 4,974,351 | 3,361,428 | 2,880,062 |
Change in fair value of biological assets | 16 | 349,462 | 828,361 | 338,052 | 545,343 |
Cost of sales of goods | 7 | (4,111,037) | (4,331,996) | (2,826,242) | (2,630,914) |
| | | |
|
|
Gross profit | | 1,633,186 | 1,470,716 | 873,238 | 794,491 |
| | | |
|
|
Other income/(expenses) | 6 | 2,491 | (8,445) | 17,325 | (10,410) |
Net impairment losses on financial assets | 4(b) | (17,869) | (3,306) | (7,876) | (1,188) |
Impairment of goodwill | 13 | (141,786) | - | - | - |
Impairment of investment in subsidiary | 14(a) | - | - | (141,786) | - |
Distribution expenses | 7 | (65,596) | (66,848) | (67,118) | - |
Administrative expenses | 7 | (1,236,762) | (1,145,718) | (658,635) | (636,152) |
| | | |
|
|
Operating profit | | 173,664 | 246,399 | 15,148 | 146,741 |
| | | | | |
Share of loss from equity investment | 15(ii) | (3,503) | (3,358) | (3,503) | (3,358) |
Finance income | 8 | 3,541 | 45,897 | 3,534 | 56,792 |
Finance costs | 8 | (118,538) | (116,916) | (91,009) | (84,980) |
| | | |
|
|
Profit/(loss) before income tax | | 55,164 | 172,022 | (75,830) | 115,195 |
| | | |
|
|
Income tax expense - continuing operations | 10 | (63,283) | (31,953) | (27,799) | (12,600) |
| | | |
|
|
(Loss)/profit from continuing operations | | (8,119) | 140,069 | (103,629) | 102,595 |
Profit from discontinued operations after tax | 20(i) | 39,697 | 28,754 | 39,697 | 28,754 |
| | | |
|
|
Profit/(loss) for the year | | 31,578 | 168,823 | (63,932) | 131,349 |
| | | |
|
|
Profit/(loss) attributable to: | | | |
|
|
Owners of Zambeef Products PLC | | 29,152 | 167,980 | (63,932) | 131,349 |
Non-controlling interests | | 2,426 | 843 | - | - |
| | 31,578 | 168,823 | (63,932) | 131,349 |
Other comprehensive income: | | | |
|
|
Items that maybe reclassified to profit or loss | | | |
|
|
Translation differences - foreign operations | 22 | (16,320) | (14,710) | - | - |
Translation differences - Mpongwe Farms | 22 | (10,847) | (271,935) | (10,847) | (271,935) |
Items not reclassified to profit or loss | | | |
|
|
Revaluation surplus | 23 | - | 192,403 | - | 40,125 |
Actuarial remeasurement losses | 26(i) | (3,150) | (2,813) | (1,058) | (1,408) |
Deferred income tax* | 25 | 6,394 | 21,199 | 3,018 | 826 |
Other comprehensive income for the year | | (23,923) | (75,856) | (8,887) | (232,392) |
| | | |
|
|
Total comprehensive income for the year | | 7,655 | 92,967 | (72,819) | (101,043) |
Zambeef Products Plc and its Subsidiaries
Statement of profit or loss and other comprehensive income
| Notes | Group | Company | ||
| | 2022 | 2021 | 2022 | 2021 |
| | K'000 | K'000 | K'000 | K'000 |
Total comprehensive income for the period is attributable to: | | | | | |
Owners of Zambeef Products Plc | | 4,970 | 95,066 | (72,819) | (73,849) |
Non-controlling interests | | 2,685 | (2,099) | - | - |
| | 7,655 | 92,967 | (72,819) | (73,849) |
| | | | | |
Basic earnings per share | | Ngwee | Ngwee | Ngwee | Ngwee |
Continued operations | 30 | (3.51) | 46.60 | (34.46) | 34.13 |
Discontinued operations | 30 | 13.21 | 9.57 | 13.21 | 9.57 |
Total basic earnings per share | | 9.70 | 56.17 | (21.25) | 43.70 |
| | | | | |
Diluted earnings per share | | | | | |
Continued operations | 30 | (2.63) | 34.96 | (25.85) | 25.61 |
Discontinued operations | 30 | 9.91 | 7.18 | 9.91 | 7.18 |
Total diluted earnings per share | | 7.28 | 42.14 | (15.94) | 32.79 |
Zambeef Products Plc and its Subsidiaries
Consolidated Statement of financial position
|
| 30-Sept-22 | Restated:30-Sept-21 | Restated:1-Oct-20 |
ASSETS | Notes | K'000 | K'000 | K'000 |
Non-current assets | |
| | |
Property, plant and equipment | 11 | 3,134,611 | 3,071,735 | 3,213,319 |
Right of use assets | 12(a) | 32,389 | 43,283 | 51,186 |
Goodwill | 13 | 25,015 | 166,801 | 166,801 |
Investment in associate | 15 | 36,965 | 40,468 | 43,826 |
Biological assets | 16 | 86,592 | 71,365 | 62,380 |
| | 3,315,572 | 3,393,652 | 3,537,512 |
Current assets | | | | |
Biological assets | 16 | 234,104 | 287,632 | 113,925 |
Inventories | 17 | 1,441,912 | 1,197,846 | 1,103,640 |
Trade and other receivables | 18 | 289,300 | 238,278 | 142,005 |
Cash and cash equivalents | 19 | 223,972 | 201,539 | 111,136 |
Assets classified as held for sale | 20(iii) | 170,091 | 170,550 | 175,654 |
Current income tax asset | 10 | - | - | 1,743 |
| | 2,359,379 | 2,095,845 | 1,648,103 |
Total assets | | 5,674,951 | 5,489,497 | 5,185,615 |
| | | | |
EQUITY | | | | |
Share capital | 21 | 3,006 | 3,006 | 3,006 |
Share premium | 21 | 1,125,012 | 1,125,012 | 1,125,012 |
Preference share capital | 21 | 1,000 | 1,000 | 1,000 |
Foreign currency translation reserve | 22 | 692,705 | 720,131 | 1,003,834 |
Revaluation reserve* | 23 | 1,113,119 | 1,160,653 | 1,034,388 |
Retained earnings* | | 758,489 | 678,559 | 468,453 |
Attributable to owners of parent entity | | 3,693,331 | 3,688,361 | 3,635,693 |
Non-controlling interests (NCI) | | 66 | (2,619) | (520) |
| | 3,693,397 | 3,685,742 | 3,635,173 |
LIBILITIES | | | | |
Non-current liabilities | | | | |
Lease liabilities | 12(b) | 12,597 | 7,253 | 19,750 |
Borrowings | 24 | 426,222 | 195,555 | 190,218 |
Deferred income tax* | 25 | 223,217 | 235,250 | 195,444 |
Defined benefit obligations | 26 | 3,654 | 8,891 | 11,389 |
|
| 665,690 | 446,949 | 416,801 |
Current liabilities |
| | | |
Lease liabilities | 12(b) | 5,046 | 12,418 | 23,259 |
Borrowings | 24 | 525,325 | 700,913 | 674,944 |
Trade and other payables | 27 | 649,573 | 514,205 | 337,766 |
Contract liabilities | 28 | 97,400 | 119,206 | 97,672 |
Current income tax | 10 | 38,520 | 10,064 | - |
|
| 1,315,864 | 1,356,806 | 1,133,641 |
Total equity and liabilities |
| 5,674,951 | 5,489,497 | 5,185,615 |
Zambeef Products Plc and its Subsidiaries
Company statement of financial position
|
| 30-Sept-22 | Restated:30-Sept-21 | Restated:1-Oct-20 |
ASSETS | Notes | K'000 | K'000 | K'000 |
Non-current assets | |
| | |
Property, plant and equipment | 11 | 2,158,021 | 2,143,680 | 2,453,920 |
Right of use assets | 12(a) | 23,591 | 22,803 | 22,474 |
Investment in subsidiaries | 14 | 104,020 | 245,807 | 245,807 |
Investment in associate | 15 | 36,965 | 40,468 | 43,826 |
Biological assets | 16 | 86,592 | 71,365 | 62,380 |
| | 2,409,189 | 2,524,123 | 2,828,407 |
Current assets | | | | |
Biological assets | 16 | 183,061 | 236,583 | 77,121 |
Inventories | 17 | 977,667 | 772,972 | 814,081 |
Trade and other receivables | 18 | 786,517 | 872,256 | 1,370,672 |
Cash and cash equivalents | 19 | 136,149 | 113,193 | 12,645 |
Assets classified as held for sale | 20(iii) | 170,091 | 170,550 | 175,654 |
Current income tax asset | 10 | - | 2,520 | 565 |
| | 2,253,485 | 2,168,074 | 2,450,738 |
Total assets | | 4,662,674 | 4,692,197 | 5,279,145 |
| | | | |
EQUITY | | | | |
Share capital | 21 | 3,006 | 3,006 | 3,006 |
Share premium | 21 | 1,125,012 | 1,125,012 | 1,125,012 |
Preference share capital | 21 | 1,000 | 1,000 | 1,000 |
Foreign currency translation reserve | 22 | 687,048 | 697,895 | 969,830 |
Revaluation reserve | 23 | 712,279 | 739,522 | 745,684 |
Retained earnings | | 739,665 | 774,394 | 597,340 |
| | 3,268,010 | 3,340,829 | 3,441,872 |
| | | | |
LIABILITIES | | | | |
Non-current liabilities | | | | |
Lease liabilities | 12(b) | 5,354 | 1,873 | 8,172 |
Borrowings | 24 | 426,222 | 195,555 | 190,218 |
Deferred income tax | 25 | 140,280 | 138,117 | 124,190 |
Defined benefit obligations | 26 | 366 | 2,124 | 3,356 |
|
| 572,222 | 337,669 | 325,936 |
Current liabilities |
| | | |
Lease liabilities | 12(b) | 4,878 | 6,597 | 14,461 |
Borrowings | 24 | 337,669 | 517,126 | 497,721 |
Trade and other payables | 27 | 367,814 | 395,491 | 906,879 |
Contract liabilities | 28 | 97,400 | 94,485 | 92,276 |
Current income tax | 10 | 14,681 | - | - |
|
| 822,442 | 1,013,699 | 1,511,337 |
Total equity and liabilities |
| 4,662,674 | 4,692,197 | 5,279,145 |
Zambeef Products Plc and its Subsidiaries
Consolidated statement of changes in equity
| Share Capital | Share premium | Preference share capital | Foreign currency translation reserve | Revaluation reserve | Retained earnings | Total attributable to owners of parent entity | Non-controlling interests | Total |
Year ended 30 September 2021 | K'000 | K'000 | K'000 | K'000 | K'000 | K'000 | K'000 | K'000 |
|
As previously presented | 3,006 | 1,125,012 | 1,000 | 1,003,834 | 1,167,713 | 470,174 | 3,770,739 | (520) | 3,770,219 |
Correction of error (Note 32) | - | - | - | - | (133,325) | (1,721) | (135,046) | - | (135,046) |
At start of year - restated | 3,006 | 1,125,012 | 1,000 | 1,003,834 | 1,034,388 | 468,453 | 3,635,693 | (520) | 3,635,173 |
Profit for the year | - | - | - | - | - | 167,980 | 167,980 | 843 | 168,823 |
Other comprehensive income: | | | | | | | | | |
Revaluation surplus | - | - | - | - | 192,403 | - | 192,403 | - | 192,403 |
Transfer of excess depreciation | - | - | - | - | (44,377) | 44,377 | - | - | - |
Actuarial remeasurement losses | - | - | - | - | - | (2,813) | (2,813) | - | (2,813) |
Deferred income tax (Note 25) | - | - | - | - | (21,761) | 562 | (21,199) | - | (21,199) |
Translation differences (Note 22) | - | - | - | (283,703) | - | - | (283,703) | (2,942) | (286,645) |
| - | - | - | (283,703) | 126,265 | 42,126 | (115,312) | (2,942) | (118,254) |
Total comprehensive income for the year | - | - | - | (283,703) | 126,265 | 210,106 | 52,668 | (2,099) | 50,569 |
| | | | | | | | | |
At start of year | 3,006 | 1,125,012 | 1,000 | 720,131 | 1,160,653 | 678,559 | 3,688,361 | (2,619) | 3,685,742 |
| | | | | | | | | |
Year ended 30 September 2022 | | | | | | | | | |
At start of year | 3,006 | 1,125,012 | 1,000 | 720,131 | 1,160,653 | 678,559 | 3,688,361 | (2,619) | 3,685,742 |
Profit for the year | - | - | - | - | - | 29,152 | 29,152 | 2,426 | 31,578 |
Other comprehensive income: | | | | | | | | | |
Transfer of excess depreciation | - | - | - | - | (53,928) | 53,92g8 | - | - | - |
Actuarial remeasurement losses | - | - | - | - | - | (3,150) | (3,150) | - | (3,150) |
Deferred income tax (Note 25) | - | - | - | - | 6,394 | - | 6,394 | - | 6,394 |
Translation differences (Note 22) | - | - | - | (27,426) | - | - | (27,426) | 259 | (27,167) |
| - | - | - | (27,426) | (47,534) | 50,778 | (24,182) | 259 | (23,923) |
Total comprehensive income for the year | - | - | - | (27,426) | (47,534) | 79,930 | 4,970 | 2,685 | 7,655 |
| | | | | | | | | |
At year end | 3,006 | 1,125,012 | 1,000 | 692,705 | 1,113,119 | 758,489 | 3,693,331 | 66 | 3,693,397 |
Company statement of changes in equity
| Share Capital | Share premium | Preference share capital | Foreign currency translation reserve | Revaluation reserve | Retained earnings | Total |
| K'000 | K'000 | K'000 | K'000 | K'000 | K'000 |
|
Year ended 30 September 2021 | | | | | | | |
As previously presented | 3,006 | 1,125,012 | 1,000 | 969,830 | 828,538 | 597,524 | 3,524,910 |
Correction of error (Note 32) | - | - | - | - | (82,854) | (184) | (83,038) |
At start of year - restated | 3,006 | 1,125,012 | 1,000 | 969,830 | 745,684 | 597,340 | 3,441,872 |
Profit for the year | - | - | - | - | - | 131,349 | 131,349 |
Other comprehensive income: | | | | | | | |
Revaluation surplus | - | - | - | - | 40,125 | - | 40,125 |
Transfer of excess depreciation | - | - | - | - | (46,972) | 46,972 | - |
Actuarial remeasurement losses | - | - | - | - | - | (1,408) | (1,408) |
Deferred income tax (Note 25) | - | - | - | - | 685 | 141 | 826 |
Translation losses on Mpongwe farms (Note 22) | - | - | - | (271,935) | - | - | (271,935) |
| - | - | - | (271,935) | (6,162) | 45,705 | (232,392) |
Total comprehensive income for the year | - | - | - | (271,935) | (6,162) | 177,054 | (101,043) |
| | | | | | | |
At start of year | 3,006 | 1,125,012 | 1,000 | 697,895 | 739,522 | 774,394 | 3,340,829 |
| | | | | | | |
Year ended 30 September 2022 | | | | | | | |
At start of year | 3,006 | 1,125,012 | 1,000 | 697,895 | 739,522 | 774,394 | 3,340,829 |
Profit for the year | - | - | - | - | - | (63,932) | (63,932) |
Other comprehensive income: | | | | | | | |
Transfer of excess depreciation | - | - | - | - | (30,155) | 30,155 | - |
Actuarial remeasurement losses | - | - | - | - | - | (1,058) | (1,058) |
Deferred income tax (Note 25) | - | - | - | - | 2,912 | 106 | 3,018 |
Translation losses on Mpongwe farms (Note 22) | - | - | - | (10,847) | - | - | (10,847) |
| - | - | - | (10,847) | (27,243) | 29,203 | (8,887) |
Total comprehensive income for the year | - | - | - | (10,847) | (27,243) | (34,729) | (72,819) |
| | | | | | | |
At year end | 3,006 | 1,125,012 | 1,000 | 687,048 | 712,279 | 739,665 | 3,268,010 |
Consolidated statement of cash flows
|
| Group | Company | ||
|
| 2022 | 2021 | 2022 | 2021 |
| Notes | K'000 | K'000 | K'000 | K'000 |
| | | | | |
| | | | | |
Cash generated from operations | 29(i) | 308,323 | 206,761 | 153,025 | 119,664 |
Interest paid on borrowings | 29(ii) | (53,473) | (38,998) | (53,473) | (35,380) |
Interest paid on leases | 29(ii) | (1,813) | (3,268) | (784) | (1,634) |
Benefits paid | 26(i) | (9,672) | (6,970) | (3,247) | (3,472) |
Income tax paid | 10 | (44,877) | (4,734) | (9,828) | (2,997) |
| | | | | |
Net cash inflow from operating activities | | 198,488 | 152,791 | 85,693 | 76,181 |
| | | | | |
Cash flows from investing activities | | | | | |
Purchase of property, plant and equipment | 11 | (222,135) | (103,051) | (109,858) | (37,394) |
Proceeds from disposal assets | | 2,819 | - | - | 124 |
| | | | | |
Net cash outflow from investing activities | | (219,316) | (103,051) | (109,858) | (37,270) |
| | | | | |
Cash flows from financing activities | | | | | |
Proceeds from borrowings | 29(ii) | 722,995 | 669,619 | 722,995 | 669,619 |
Principal repayments of borrowings | 29(ii) | (526,205) | (740,611) | (526,205) | (740,611) |
Principal elements of lease payments | 29(ii) | (14,965) | (30,879) | (7,322) | (14,163) |
| | | | | |
Net cash in/(out)flow from financing activities | | 181,825 | (101,871) | 189,468 | (85,155) |
| | | | | |
Net increase/(decrease) for the year |
| 160,997 | (52,131) | 165,303 | (46,244) |
| | | | | |
Movement in cash and cash equivalents | | | | | |
At start of year | | (288,665) | (236,909) | (193,224) | (158,177) |
Net increase /(decrease) | | 160,997 | (52,131) | 165,303 | (46,244) |
Exchange differences | | (40) | 375 | 45 | 11,197 |
| | | | | |
At year end | 19 | (127,708) | (288,665) | (27,876) | (193,224) |
Extracted from the Supplementary Information within the 2022 Annual Report. This information presented in USD does not form part of the Financial Statements and is therefore unaudited
Statement of profit or loss and other comprehensive income
| Group | Company | ||
| 2022 | 2021 | 2022 | 2021 |
| US$'000 | US$'000 | US$'000 | US$'000 |
Revenue from contracts with customers | 314,014 | 235,528 | 195,659 | 136,367 |
Change in fair value of biological assets | 18,567 | 39,222 | 17,903 | 25,821 |
Cost of sales of providing goods | (237,518) | (205,113) | (162,734) | (124,570) |
| | |
|
|
Gross profit | 95,063 | 69,637 | 50,828 | 37,618 |
| | | |
|
Other income/(expenses) | 145 | (400) | 1,008 | (493) |
Net impairment losses on financial assets | (1,040) | (556) | (458) | (56) |
Impairment of goodwill | (8,253) | - | (8,253) | - |
Distribution expenses | (3,818) | (3,165) | (3,907) | - |
Administrative expenses | (71,989) | (54,248) | (38,337) | (30,121) |
| | |
|
|
Operating profit | 10,108 | 11,667 | 881 | 6,948 |
| | | | |
Share of loss from equity investment | (204) | (160) | (204) | (160) |
Finance income | 206 | 2,173 | 206 | 2,689 |
Finance costs | (6,900) | (5,536) | (5,297) | (4,024) |
| | |
|
|
Profit before income tax | 3,210 | 8,145 | (4,414) | 5,453 |
| | |
|
|
Income tax expense | (3,684) | (1,664) | (1,618) | (597) |
| | |
|
|
(Loss)/profit from continuing operation | (474) | 6,481 | (6,032) | 4,858 |
Profit from asset held for sale | 2,311 | 1,513 | 2,311 | 1,360 |
Profit for the year | 1,837 | 7,994 | (3,721) | 6,218 |
| | |
|
|
Profit attributable to: | | |
|
|
Owners of Zambeef Products PLC | 1,696 | 7,954 | (3,721) | 6,218 |
Non-controlling interests | 141 | 40 | - | - |
| 1,837 | 7,994 | (3,721) | 6,218 |
Other comprehensive income: | | |
|
|
Items that maybe reclassified to profit or loss | | |
|
|
Translation losses on foreign operations | (946) | (696) | - | - |
Translation losses on Mpongwe Farms | (631) | (12,876) | (631) | (12,876) |
Items not reclassified to profit or loss | | |
|
|
Revaluation surplus | - | 9,110 | - | 1,900 |
Actuarial remeasurement losses | (183) | (133) | (62) | (67) |
Deferred income tax | 368 | (1,004) | 176 | 39 |
Other comprehensive income for the year | (1,392) | (5,599) | (517) | (11,004) |
| | |
|
|
Total comprehensive income for the year | 445 | 2,395 | (4,238) | (4,784) |
Statement of profit or loss and other comprehensive income (continued)
| Group | Company | ||
| 2022 | 2021 | 2022 | 2021 |
| US$'000 | US$'000 | US$'000 | US$'000 |
Total comprehensive income for the period is attributable to: | | | | |
Owners of Zambeef Products Plc | 289 | 2,494 | (4,238) | (4,784) |
Non-controlling interests | 156 | (99) | - | - |
| 445 | 2,395 | (4,238) | (4,784) |
| | | | |
Basic earnings per share | | | | |
Continued operations | (0.19) | 2.14 | (2.01) | 1.57 |
Discontinued operations | 0.77 | 0.50 | 0.77 | 0.50 |
Total basic earnings per share | 0.58 | 2.64 | (1.24) | 2.07 |
| | | | |
Diluted earnings per share | | | | |
Continued operations | (0.15) | 1.61 | (1.50) | 1.17 |
Discontinued operations | 0.58 | 0.38 | 0.58 | 0.38 |
Total diluted earnings per share | 0.43 | 1.99 | (0.92) | 1.55 |
Consolidated statement of financial position
| 30-Sept-22 | Restated:1-Oct-21 | Restated:1-Oct-20 |
ASSETS | US$'000 | US$'000 | US$'000 |
Non-current assets |
| | |
Property, plant and equipment | 198,393 | 183,497 | 159,549 |
Right of use assets | 2,050 | 2,586 | 2,542 |
Goodwill | 1,583 | 9,964 | 8,282 |
Investment in associate | 2,340 | 2,417 | 2,176 |
Biological assets | 5,480 | 4,263 | 3,097 |
| 209,846 | 202,727 | 175,646 |
Current assets | | | |
Biological assets | 14,817 | 17,182 | 5,657 |
Inventories | 91,260 | 71,556 | 54,798 |
Trade and other receivables | 18,310 | 14,235 | 7,052 |
Cash and cash equivalents | 14,175 | 12,039 | 5,518 |
Assets classified as held for sale | 10,765 | 10,188 | 8,722 |
Current income tax asset | - | - | 87 |
| 149,327 | 125,200 | 81,834 |
Total assets | 359,173 | 327,927 | 257,480 |
| | | |
EQUITY | | | |
Share capital | 449 | 449 | 449 |
Share premium | 185,095 | 185,095 | 185,095 |
Preference share capital | 100 | 100 | 100 |
Foreign currency translation reserve | 42,945 | 38,850 | 45,027 |
Revaluation reserve | 65,256 | 69,334 | 51,360 |
Retained earnings | (60,091) | (77,664) | (106,325) |
Attributable to owners of parent entity | 233,754 | 216,164 | 175,706 |
Non-controlling interests | 4 | (156) | (26) |
| 233,758 | 216,008 | 175,680 |
LIBILITIES | | | |
Non-current liabilities | | | |
Borrowings | 26,976 | 11,682 | 9,445 |
Lease liabilities | 797 | 433 | 981 |
Deferred income tax | 14,128 | 18,222 | 14,520 |
Defined benefit obligations | 231 | 531 | 565 |
| 42,132 | 30,868 | 25,511 |
Current liabilities | | | |
Borrowings | 33,248 | 41,871 | 33,513 |
Lease liabilities | 319 | 742 | 1,155 |
Trade and other payables | 41,113 | 30,716 | 16,771 |
Contract liabilities | 6,165 | 7,121 | 4,850 |
Current income tax | 2,438 | 601 | - |
| 83,283 | 81,051 | 56,289 |
Total equity and liabilities | 359,173 | 327,927 | 257,480 |
Company statement of financial position
| 30-Sept-22 | Restated:1-Oct-21 | Restated:1-Oct-20 |
ASSETS | US$'000 | US$'000 | US$'000 |
Non-current assets |
| | |
Property, plant and equipment | 136,584 | 128,057 | 121,843 |
Right of use assets | 1,493 | 1,362 | 1,116 |
Investment in subsidiaries | 6,584 | 14,684 | 12,205 |
Investment in associate | 2,340 | 2,417 | 2,176 |
Biological assets | 5,481 | 4,263 | 3,097 |
| 152,482 | 150,783 | 140,437 |
Current assets | | | |
Biological assets | 11,586 | 14,133 | 3,829 |
Inventories | 61,878 | 46,175 | 40,421 |
Trade and other receivables | 49,780 | 52,107 | 68,057 |
Cash and cash equivalents | 8,617 | 6,762 | 628 |
Assets classified as held for sale | 10,765 | 10,188 | 8,722 |
Current income tax asset | - | 151 | 28 |
| 142,626 | 129,516 | 121,685 |
Total assets | 295,108 | 280,299 | 262,122 |
| | | |
EQUITY | | | |
Share capital | 449 | 449 | 449 |
Share premium | 185,095 | 185,095 | 185,095 |
Preference share capital | 100 | 100 | 100 |
Foreign currency translation reserve | 39,096 | 37,521 | 43,339 |
Revaluation reserve | 45,081 | 44,177 | 37,025 |
Retained earnings | (62,986) | (71,939) | (99,926) |
| 206,835 | 195,403 | 166,082 |
| | | |
LIBILITIES | | | |
Non-current liabilities | | | |
Lease liabilities | 339 | 112 | 406 |
Borrowings | 26,976 | 11,682 | 9,445 |
Deferred income tax | 8,879 | 12,420 | 10,982 |
Defined benefit obligations | 23 | 126 | 166 |
| 36,217 | 24,340 | 20,999 |
Current liabilities | | | |
Lease liabilities | 309 | 394 | 718 |
Borrowings | 21,371 | 30,892 | 24,713 |
Trade and other payables | 23,282 | 23,626 | 45,028 |
Contract liabilities | 6,165 | 5,644 | 4,582 |
Current income tax | 929 | - | - |
| 52,056 | 60,556 | 75,041 |
Total equity and liabilities | 295,108 | 280,299 | 262,122 |
Consolidated statement of cash flows
|
| Group | Company |
| |||
|
| 2022 | 2021 | 2022 | 2021 | ||
| | $'000 | $'000 | $'000 | $'000 | ||
| | | | | | ||
Cash generated from operations | | 17,947 | 9,790 | 8,907 | 5,666 | ||
Interest paid on borrowings | | (3,113) | (1,846) | (3,113) | (1,675) | ||
Interest paid on leases | | (106) | (155) | (46) | (77) | ||
Benefits paid | | (563) | (330) | (189) | (164) | ||
Income tax paid | | (2,612) | (224) | (572) | (142) | ||
| | | | | | ||
Net cash inflow from operating activities | | 11,553 | 7,234 | 4,988 | 3,607 | ||
| | | | | | ||
Cash flows from investing activities | | | | | | ||
Purchase of property, plant and equipment | | (12,930) | (4,879) | (6,395) | (1,771) | ||
Proceeds from disposal assets | | 164 | - | - | 6 | ||
| | | | | | ||
Net cash outflow from investing activities | | (12,766) | (4,879) | (6,395) | (1,765) | ||
| | | | | | ||
Cash flows from financing activities | | | | | | ||
Proceeds from borrowings | | 42,084 | 31,705 | 42,084 | 31,705 | ||
Principal repayments of borrowings | | (30,629) | (35,067) | (30,629) | (35,067) | ||
Principal elements of lease payments | | (871) | (1,462) | (426) | (671) | ||
| | | | | | ||
Net cash in/(out)flow from financing activities | | 10,584 | (4,823) | 11,028 | (4,032) | ||
| | | | | | ||
Net increase/(decrease) for the year |
| 9,371 | (2,468) | 9,622 | (2,190) | ||
| | | | | | ||
Movement in cash and cash equivalents | | | | | | ||
At start of year | | (17,244) | (11,763) | (11,543) | (7,854) | ||
Net increase /(decrease) | | 9,371 | (2,468) | 9,622 | (2,190) | ||
Exchange differences | | (15,956) | (3,013) | 3,685 | (1,499) | ||
| | | | | | ||
At year end | | (7,434) | (17,244) | (1,764) | (11,543) | ||
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.