Company Announcements

Interim Results for six months ended 30 June 2023

Source: RNS
RNS Number : 3651K
Anglo-Eastern Plantations PLC
24 August 2023
 

Anglo-Eastern Plantations Plc

("AEP", "Group" or "Company")

 

Announcement of interim results for the six months ended 30 June 2023

 

The group, comprising Anglo-Eastern Plantations Plc and its subsidiaries (the "Group"), is a major producer of palm oil and rubber with plantations across Indonesia and Malaysia, has today released its results for the six months ended 30 June 2023.

 

Financial Highlights

 

Continuing operations

2023
6 months
to 30 June
$m

(unaudited)

 

2022
6 months
to 30 June
$m

(unaudited)


2022
12 months
to 31 December
$m

(audited)

Revenue

173.4


249.2


447.6

Profit before tax

 





 - before biological assets ("BA") movement

32.2


94.8


138.7

 - after BA movement

32.5


89.5


132.9

 

Basic Earnings per ordinary share ("EPS")

 





 - before BA movement

50.27cts


153.51cts


221.86cts

 - after BA movement

50.73cts


144.73cts


212.34cts

 

 

Enquiries:

 

Anglo-Eastern Plantations Plc


Dato' John Lim Ewe Chuan 

 +44 (0)20 7216 4621



Panmure Gordon (UK) Limited


Dominic Morley / Amrit Mahbubani

+44 (0)20 7886 2500

 

 

 

Chairman's Interim Statement

 

The interim results for the Group for the six months to 30 June 2023 are as follows:

 

Revenue from continuing operations for the six months to 30 June 2023 was $173.4 million, 30% lower than $249.2 million reported for the same period of 2022. The Group's gross profit from continuing operations was $33.2 million compared to $90.3 million for the first six months of 2022. Overall profit before tax, after biological assets ("BA") movement, from continuing operations for the first half of 2023 was 64% lower at $32.5 million against $89.5 million for the corresponding period in 2022. There was no reversal of impairment losses for the first half of 2023 compared to a net reversal of impairment losses of $0.2 million for the first half of 2022. The BA movement adjustment from continuing operations for the first half of 2023 was a credit of $0.3 million as compared to a debit of $5.3 million for the same period last year.  The lower profit was mainly attributed to lower Crude Palm Oil ("CPO") prices, as well as lower crop productions in Bengkulu and North Sumatra and lower third party crops.

 

Fresh Fruit Bunches ("FFB") production from continuing operations for the first half of 2023 was 5% lower at 522,700mt compared to 550,800mt for the same period in the previous year due to lower production in Bengkulu and North Sumatera regions. The harvest in Bengkulu was lower by 16% due primarily to the reduction of almost 1,300ha of matured area of which 985ha was replanted in 2022 while another 682ha was cleared for replanting in the first half of 2023. Production in Kalimantan continued to recover by registering a 10% increase in harvest with 500ha coming to maturity in the first half of 2023. Bought-in crops for the first half of 2023 decreased by 10% to 501,400mt from 557,600mt for the same period last year. The 20% increase in third party crops in Kalimantan could not off-set a 14% decrease in bought in crops in Bengkulu and North Sumatera. Lower crop trend faced by our estates in North Sumatera and Bengkulu was also experienced by local smallholders and farmers.

 

Operational and financial performance

 

For the six months ended 30 June 2023, gross profit margin from continuing operations decreased to 19.2% from 36.2% as the Group experienced lower CPO and palm kernel prices.

 

CPO price ex-Rotterdam averaged $991/mt for the first six months to 30 June 2023, 40% lower than $1,640/mt over the same period in 2022. The rally in the first three months of 2022 was built upon; speculation of unfavourable weather conditions in prime soybean-producing countries which have adversely affected the supply of soybean oil (of which CPO is the closest substitute), the gradual re-opening of the world economy after the ravage of Covid-19 and the disruption to supplies because of the Russia-Ukraine conflict. As a result, the Group's average ex-mill price was lower by 27% at $751/mt for the same period (H2 2022: $1,035/mt). The ex-mill prices are normally at a discount to ex-Rotterdam prices as buyers factor in logistic charges and Indonesian CPO tax and levy, which they have to bear. Palm kernel prices were also lower by 55% at the average price of $361/mt against $808/mt in the same period last year.

 

Profit after tax from continuing operations for the six months ended 30 June 2023 was 65% lower at $24.1 million, compared to a profit after tax from continuing operations of $68.8 million for the first six months of 2022.

 

The resulting basic earnings per share from continuing operations for the period was 50.73cts (H1 2022: 144.73cts).

 

The Group's balance sheet remains strong with no outstanding bank loans. Net assets as at 30 June 2023 were $605.5 million compared to $585.3 million as at 30 June 2022 and $573.0 million as at 31 December 2022. The increase in net assets from the last interim report was attributed to profit during the period. The Indonesian Rupiah has appreciated by 4% against the US dollar in the first half of 2023.

 

As at 30 June 2023, the Group had cash and cash equivalents including short-term investments known as fixed deposits with banks of $261.3 million (H1 2022: $246.8 million, 31 December 2022: $277.0 million).  The Group remitted in advance about $10 million to the Company's Registrar for payment of a dividend resulting in lower cash position at 30 June 2023 compared to 31 December 2022. 

 

Operating costs

 

Operating costs for the Indonesian operations were lower in the first half of 2023 compared to the same period in 2022 mainly due to lower volume and prices paid for third party crops. This helped to offset higher maintenance costs in plantations and mills and also higher harvesting costs arising from the increase in newly matured area. Fertiliser costs rose sharply by 7.5% in the first half of 2023 to $17.0 million from $15.8 million for the corresponding period in 2022. We have recently concluded a tender to purchase fertilisers for the second half of 2023 and we are pleased to report that prices of fertiliser have corrected sharply by as much as 40% since peaking in the first half of 2023. Transport costs have also increased significantly by 54% to $4.3 million from $2.8 million for the corresponding period in 2022 due to increases in diesel prices.

 

Production and Sales


2023

2022

2022


6 months

6 months

Year


to 30 June

to 30 June

to 31 December


mt

mt

mt

Oil palm production

 



FFB

 



- all estates from continuing operations

522,700

550,800

1,124,400

- estates from discontinued operations

15,700

21,500

46,300

- bought-in from third parties

501,400

557,600

1,080,300

Saleable CPO

210,900

227,800

455,600

Saleable palm kernels

48,600

54,400

106,200


 



Oil palm sales

 



CPO

201,800

200,000

449,800

Palm kernels

47,400

48,900

105,700

FFB sold outside

24,200

17,800

42,800


 



Rubber production

250

168

440

 

The Group's six mills processed a total of 1,015,600mt in FFB for the first half of 2023, a 9% decrease compared to 1,112,100mt for the same period last year.

 

Overall CPO produced for the first half of 2023 was 7% lower at 210,900mt from 227,800mt for the corresponding period in 2022. The oil extraction rate for the first half of 2023 was 20.8%, slight improvement compared to 20.5% for the same period last year.

 

Commodity prices

 

The CPO price ex-Rotterdam for the first half of 2023 averaged $991/mt, 40% lower than last year (H1 2022: $1,640/mt). CPO price started the year at $1,060/mt and generally traded within a 12% range peaking at $1,100/mt in early January and March 2023 before dropping to a low of $860/mt in late May 2023. CPO price recovered slightly to close at $955/mt at 30 June 2023. The trend of CPO price in the first half of 2023 reflected the increase in inventory of soft oils amidst reports of a slowdown in global demand.

 

Rubber price averaged $1,307/mt, 22% lower than H1 2022 at $1,670/mt.

 

Development

 

The Group's planted areas at 30 June 2023 comprised:

 


Total

Mature

Immature

Continuing operations

Ha

ha

Ha

North Sumatera

19,093

18,699

394

Bengkulu

16,742

13,568

3,174

Riau

4,816

4,816

-

Kalimantan

18,068

15,389

2,679

Bangka

2,647

1,716

931

Plasma

3,761

2,629

1,132

Indonesia

65,127

56,817

8,310

Malaysia

3,453

3,453

-


68,580

60,270

8,310

Discontinued operations




South Sumatera

6,681

6,288

393

Plasma

1,068

1,043

25

 

7,749

7,331

418

Total: 30 June 2023

76,329

67,601

8,728

Total: 31 December 2022

76,095

66,694

9,401

Total: 30 June 2022

75,239

67,358

7,881

 

The Group's new planting and replanting for the first six months of 2023 totalled 987ha compared to 439ha for the same period last year. In addition, Plasma planting for the period was 89ha (H1 2022: 152ha).

 

The Group remains optimistic that it will meet substantially its planting target of 2,500ha (including replanting) in 2023. The Group's total landholding from its continuing operations comprises some 90,670ha, of which the planted area stands at around 68,580ha (H1 2022: 67,512ha) with a balance of estimated plantable land at 9,500ha (H1 2022: 10,850ha).

 

The seventh mill in North Sumatera which was earmarked for completion in the first half of 2023 has been delayed because of the tragic explosion, as previously announced on 9 May 2023, resulting in a loss of lives of 4 employees of the contractor whilst conducting final trials and tests before handing over. The police recently completed their investigation and the contractor is now allowed access to the area to assess the damages and to determine the extent of repairs required. We do not expect the mill be in commercial operation until early next year.

 

The environment impact assessment study ("EIA") for the eighth mill in Kalimantan has been completed. The earthworks however cannot commence until the relevant government ministry has approved the EIA report. The backlog of companies seeking approval of their EIA reports is expected to set back the commencement of earthworks by a few months. 

 

Dividend

 

The final dividend of 25.0 cents per share in respect of the year ended 31 December 2022 was paid on 7 July 2023.

 

As you are aware AEP has not been paying Interim dividend for a number years, however, the Board is pleased to declare an interim dividend of 15.0 cents per share in respect of the year ending 31 December 2023. The interim dividend will be paid on 6 October 2023 to those shareholders on the register on 8 September 2023.

 

Outlook

 

Despite a traditionally more robust FFB production in the second half of the year, which would increase supply, CPO price is expected to perform better due to a projected drop in soybean production in the United States as farmers planted more corns at the expense of soybeans. The Indonesian government strong commitment for the B35 biodiesel mandate is expected to strengthen local demand and should augur well for the CPO price. Russia's recent pull out from the Black Sea Grain deal which allowed for the secure passage of agricultural products from Ukraine's ports in the Black Sea would also have some impact on sunflower oil and CPO prices. We do not expect the drought induced by El Nino weather phenomenon to have a significant effect on yield for the second half of 2023. The effect, if any would be more prominent in 2024.  

 

Principal risks and uncertainties

 

The principal risks and uncertainties, including the risks due to the Covid-19 and other contagious diseases, have broadly remained the same since the publication of the annual report for the year ended 31 December 2022.

 

A more detailed explanation of the risks relevant to the Group is on pages 31 to 36 and from pages 139 to 144 of the 2022 annual report which is available at https://www.angloeastern.co.uk/.

 



 

Subsequent events

 

The disposal of the three non-performing plantations in South Sumatera, namely PT Riau Agrindo Agung, PT Karya Kencana Sentosa Tiga and PT Empat Lawang Agro Perkasa, to Mrs Lina (also known as Liena Efendy) and Miss Lenny Nurimba on 5 July 2023 for a total cash consideration of $8.5 million had been completed. Since the Group is no longer in control of the subsidiaries, all the assets and liabilities of the subsidiaries will be derecognised from July 2023 onwards.

 

In July 2023, the Group also completed the acquisition of 25% of the issued share capital of PT United Kingdom Indonesia Plantations and the 10% of the issued share capital of PT Mitra Puding Mas, from PT. Canadianty Corporindo, the minority shareholder in Indonesia, for a total cash consideration of $25.2million, increasing the Group ownership interest to 100%.

 

 

 

 

Mr Jonathan Law Ngee Song

Chairman

24 August 2023

 

 

 



 

Responsibility Statements

 

We confirm that to the best of our knowledge:

 

a)       The unaudited interim financial statements have been prepared in accordance with International Accounting Standards ("IAS") 34: Interim Financial Reporting as adopted by the European Union;

 

b)       The Chairman's interim statement includes a fair review of the information required by Disclosure and Transparency Rule ("DTR") 4.2.7R (an indication of important events during the first six months and a description of the principal risks and uncertainties for the remaining six months of the year); and

 

c)       The interim financial statements include a fair review of the information required by DTR 4.2.8R (material related party transactions in the six months ended 30 June 2023 and any material changes in the related party transactions described in the last Annual Report) of the DTR of the United Kingdom Financial Conduct Authority.

 

 

 

By order of the Board

Dato' John Lim Ewe Chuan

Executive Director

24 August 2023

 

 



 


Condensed Consolidated Income Statement

 



2023

6 months to 30 June

(unaudited)

 

2022

6 months to 30 June

(unaudited)

 

2022

Year to 31 December

(audited)

 

 

Notes

 

Result before BA movement*
$000

BA movement
$000

Total
$000

Result

before BA movement*
$000

BA movement
$000

Total
$000

Result

before BA movement*
$000

BA movement
$000

Total
$000

Continuing operations


 

 

 







Revenue

3

173,449

-

173,449

249,229

-

249,229

447,619

-

447,619

Cost of sales


(140,496)

291

(140,205)

(153,633)

(5,314)

(158,947)

(304,424)

(5,792)

(310,216)

Gross profit


32,953

291

33,244

95,596

(5,314)

90,282

143,195

(5,792)

137,403

Administration expenses


(4,224)

-

(4,224)

(3,021)

-

(3,021)

(9,683)

-

(9,683)

Reversal of impairment


-

-

-

622

-

622

-

-

-

Impairment losses


-

-

-

(366)

-

(366)

(617)

-

(617)

Operating profit


28,729

291

29,020

92,831

(5,314)

87,517

132,895

(5,792)

127,103

Exchange (losses) / gains


(493)

-

(493)

311

-

311

991

-

991

Finance income

4

3,990

-

3,990

1,714

-

1,714

4,859

-

4,859

Finance expense

4

(15)

-

(15)

(8)

-

(8)

(12)

-

(12)

Profit before tax

5

32,211

291

32,502

94,848

(5,314)

89,534

138,733

(5,792)

132,941

Tax expense

6

(8,349)

(65)

(8,414)

(21,865)

1,169

(20,696)

(32,737)

1,276

(31,461)

Profit for the period from continuing operations


23,862

226

24,088

72,983

(4,145)

68,838

105,996

(4,516)

101,480

(Loss) / Gain on discontinued operations, net of tax


 

(2,542)

 

67

 

(2,475)

(297)

(75)

(372)

 

(5,684)

 

(139)

 

(5,823)

 


21,320

293

21,613

72,686

(4,220)

68,466

100,312

(4,655)

95,657

 


 

 

 







Profit for the period attributable to:


 

 

 







-  Owners of the parent


17,795

248

18,043

60,582

(3,551)

57,031

83,548

(3,904)

79,644

-  Non-controlling interests


3,525

45

3,570

12,104

(669)

11,435

16,764

(751)

16,013

 


21,320

293

21,613

72,686

(4,220)

68,466

100,312

(4,655)

95,657

Profit for the period from continuing operations attributable to:


 

 

 







-  Owners of the parent


19,924

184

20,108

60,845

(3,480)

57,365

87,937

(3,772)

84,165

-  Non-controlling interests


3,938

42

3,980

12,138

(665)

11,473

18,059

(744)

17,315

 


23,862

226

24,088

72,983

(4,145)

68,838

105,996

(4,516)

101,480

Earnings per share attributable to the owners of the parent during the period


 

 

 




 

 

 

 

 

 

Profit


 

 

 







-  basic and diluted

8

 

 

45.52cts



143.89cts



200.94cts

Profit from continuing operations


 

 

 







-  basic and diluted

8

 

 

50.73cts



144.73cts



212.34cts

 

* The total column represents the IFRS figures and the result before BA movement is an Alternative Performance Measure ("APM") which reflects the Group's results before the movement in fair value of biological assets has been applied. We have opted to additionally disclose this APM as the management do not use the fair value of BA movement in assessing business performance.

 

 

 

Condensed Consolidated Statement of Comprehensive Income

 


2023

2022

2022


6 months

6 months

Year


to 30 June

to 30 June

to 31 December


(unaudited)

(unaudited)

(audited)


$000

$000

$000

Profit for the period

21,613

68,466

95,657

Other comprehensive income / (expenses):




Items may be reclassified to profit or loss:

 



Profit / (Loss) on exchange translation of foreign operations

25,971

(22,933)

(54,975)

Net other comprehensive income / (expenses) may be reclassified to profit or loss

25,971

(22,933)

(54,975)

Items not to be reclassified to profit or loss:

 



Remeasurement of retirement benefits plan, net of tax

-

-

177

Net other comprehensive income not being reclassified to profit or loss

-

-

177

Total other comprehensive income / (expenses) for the period, net of tax

25,971

(22,933)

(54,798)

Total comprehensive income for the period

47,584

45,533

40,859

Attributable to:

 



-  Owners of the parent

39,100

38,570

34,343

-  Non-controlling interests

8,484

6,963

6,516


47,584

45,533

40,859

 

 

Condensed Consolidated Statement of Financial Position

 



 





2023

2022

2022



as at 30 June

as at 30 June

as at 31 December



(unaudited)

(unaudited)

(audited)



$000

$000

$000

Non-current assets


 



Property, plant and equipment


273,024

259,545

252,414

Investment


27

49

42

Receivables


20,142

22,591

18,963

Deferred tax assets


2,310

1,674

1,832



295,503

283,859

273,251

Current assets


 



Inventories


23,468

41,012

19,590

Income tax receivables


8,198

4,766

4,122

Other tax receivables


40,327

52,054

37,576

Biological assets


6,735

7,133

6,161

Trade and other receivables


17,591

4,457

3,468

Short-term investments


39,040

59,495

55,566

Cash and cash equivalents


222,286

187,339

221,476



357,645

356,256

347,959

Assets in disposal groups classified as held for sale


8,500

13,000

9,000



366,145

369,256

356,959

Current liabilities


 



Trade and other payables


(29,909)

(40,175)

(33,966)

Income tax liabilities


(1,501)

(11,474)

(10,230)

Other tax liabilities


(1,976)

(566)

(1,221)

Dividend payables


(9,941)

(2,007)

(32)

Lease liabilities


(124)

(152)

(73)



(43,451)

(54,374)

(45,522)

Net current assets


322,694

314,882

311,437

Non-current liabilities


 



Deferred tax liabilities


(783)

(1,259)

(805)

Retirement benefits - net liabilities


(11,563)

(12,089)

(10,874)

Lease liabilities


(311)

(68)

(31)

 


(12,657)

(13,416)

(11,710)

Net assets


605,540

585,325

572,978

Capital redemption reserve


1,087

1,087

1,087

Exchange reserves


(267,990)

(260,368)

(288,891)

Retained earnings


718,721

697,631

712,919

 


490,086

476,618

463,383

Non-controlling interests


115,454

108,707

109,595

Total equity


605,540

585,325

572,978

 

 

 

Condensed Consolidated Statement of Changes in Equity

 


 

Attributable to owners of the parent

 



 

 

Share

capital

 

Treasury

shares

 

Share

premium

Capital

redemption

reserve

 

 

Exchange

Reserves

 

Retained

earnings

 

 

Total

Non-controlling

interests

 

Total

equity

 

 

Note

$000

$000

$000

$000

 

$000

$000

$000

$000

$000

 

 












 

Balance at 31 December 2021


15,504

(1,171)

23,935

1,087


(241,907)

642,582

440,030

102,078

542,108

Items of other comprehensive income:












-Remeasurement of retirement benefits plan, net of tax


-

-

-

-


-

144

144

33

177

-Loss on exchange translation of foreign operations


-

-

-

-


(45,445)

-

(45,445)

(9,530)

(54,975)

Total other comprehensive (expenses) / income


-

-

-

-


(45,445)

144

(45,301)

(9,497)

(54,798)

Profit for the year


-

-

-

-


-

79,644

79,644

16,013

95,657

Total comprehensive (expenses) / income for the year


-

-

-

-


(45,445)

79,788

34,343

6,516

40,859

Acquisition of non-controlling interests


-

-

-

-


(1,539)

(7,469)

(9,008)

3,175

(5,833)

Dividends paid


-

-

-

-


-

(1,982)

(1,982)

(2,174)

(4,156)

Balance at 31 December 2022

 

15,504

(1,171)

23,935

1,087

 

(288,891)

712,919

463,383

109,595

572,978

Items of other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

-Remeasurement of retirement benefits plan, net of tax

 

-

-

-

-

 

-

-

-

-

-

-Profit on exchange translation of foreign operations

 

-

-

-

-

 

21,057

-

21,057

4,914

25,971

Total other comprehensive income

 

-

-

-

-

 

21,057

-

21,057

4,914

25,971

Profit for the period

 

-

-

-

-

 

-

18,043

18,043

3,570

21,613

Total comprehensive income for the period

 

-

-

 

-

 

21,057

18,043

39,100

8,484

47,584

Acquisition of non-controlling interests

10

-

-

-

-

 

(156)

(2,332)

(2,488)

(120)

(2,608)

Dividends payable

 

-

-

-

-

 

-

(9,909)

(9,909)

(2,505)

(12,414)

Balance at 30 June 2023

 

15,504

(1,171)

23,935

1,087

 

(267,990)

718,721

490,086

115,454

605,540

 

 

 


Attributable to owners of the parent

 

 



 

Share

capital

 

Treasury

shares

 

Share

premium

Capital

redemption

reserve

 

 

Exchange

reserves

 

Retained

earnings

 

 

Total

Non-controlling

interests

 

Total

Equity

 

 

$000

$000

$000

$000

 

$000

$000

$000

$000

$000

 












 

Balance at 31 December 2021

15,504

(1,171)

23,935

1,087


(241,907)

642,582

440,030

102,078

542,108

 

Items of other comprehensive income:











 

-Loss on exchange translation of foreign operations

-

-

-

-


(18,461)

-

(18,461)

(4,472)

(22,933)

 

Total other comprehensive expenses

-

-

-

-


(18,461)

-

(18,461)

(4,472)

(22,933)

 

Profit for the period

-

-

-

-


-

57,031

57,031

11,435

68,466

 

Total comprehensive (expenses) / income for the period

-

-

-

-


(18,461)

57,031

38,570

6,963

45,533

 

Dividends payable

-

-

-

-


-

(1,982)

(1,982)

(334)

(2,316)

 

Balance at 30 June 2022

15,504

(1,171)

23,935

1,087


(260,368)

697,631

476,618

108,707

585,325

 

 

 

 

 

 

 

 


 

Condensed Consolidated Statement of Cash Flows

 


2023

 

2022

2022


6 months

6 months

Year


to 30 June

to 30 June

to 31 December


(unaudited)

(unaudited)

(audited)


$000

$000

$000

Cash flows from operating activities

 



Profit before tax from continuing operations

32,502

89,534

132,941

Adjustments for:

 



Biological assets movement

(291)

5,314

5,792

Gain on disposal of property, plant and equipment

(26)

(49)

(91)

Depreciation

8,116

8,370

16,724

Retirement benefit provisions

386

1,100

1,157

Net finance income

(3,975)

(1,706)

(4,847)

Unrealised loss / (gain) in foreign exchange

493

(311)

(991)

Property, plant and equipment written off

28

80

134

(Reversal of impairment) / impairment of losses

-

(256)

617

Provision for expected credit loss

20

6

1,665

Operating cash flows before changes in working capital

37,253

102,082

153,101

Increase in inventories

(2,871)

(27,157)

(6,291)

(Increase) / Decrease in non-current, trade and other receivables

(15,582)

584

(896)

(Decrease) / Increase in trade and other payables

(5,804)

8,849

4,035

Cash inflows from operations

12,996

84,358

149,949

Retirement benefits paid

(301)

(137)

(612)

Overseas tax paid

(22,172)

(28,935)

(27,495)

Operating cash flows (used in) / from continuing operations

(9,477)

55,286

121,842

Operating cash flows used in discontinued operations

(850)

(850)

(1,331)

Net cash flows (used in) / from operating activities

(10,327)

54,436

120,511

Investing activities

 



Property, plant and equipment

 



-  purchases

(17,110)

(17,763)

(34,026)

-  sales

155

51

111

Interest received

3,990

1,714

4,859

Increase in receivables from cooperatives under plasma scheme

(1,473)

(1,395)

(2,570)

Placement of fixed deposits with original maturity of more than three months                                                                                                           

(39,040)

(59,495)

(55,566)

Withdrawal of fixed deposits with original maturity of more than three months

55,566

1,439

1,439

Cash from / (used in) investing activities from continuing operations

2,088

(75,449)

(85,753)

Cash used in investing activities from discontinued operations

(935)

(887)

(1,865)

Net cash from / (used in) investing activities

1,153

(76,336)

(87,618)

Financing activities

 



Dividends paid to the holders of the parent

-

-

(1,975)

Dividends paid to non-controlling interests

(2,505)

(334)

(2,174)

Repayment of lease liabilities - principal

(102)

(112)

(220)

Repayment of lease liabilities - interest

(15)

(8)

(12)

Acquisition of non-controlling interests

-

-

(5,142)

Cash used in financing activities from continuing operations

(2,622)

(454)

(9,523)

Cash used in financing activities from discontinued operations

-

-

-

Net cash used in financing activities

(2,622)

(454)

(9,523)

Net (decrease) / increase in cash and cash equivalents

(11,796)

(22,354)

23,370

Cash and cash equivalents

 



At beginning of period

221,476

218,249

Exchange gain / (loss)

12,606

(8,556)

(20,143)

At end of period

222,286

187,339

221,476

Comprising:

 



Cash at end of period

222,286

187,339

221,476

 

 

 

Notes to the interim statements

 

1.        Basis of preparation of interim financial statements

 

These interim consolidated financial statements have been prepared in accordance with IAS 34, "Interim Financial Reporting". They do not include all disclosures that would otherwise be required in a complete set of financial statements and should be read in conjunction with the 2022 Annual Report. The financial information for the half years ended 30 June 2023 and 30 June 2022 does not constitute statutory accounts within the meaning of Section 434(3) of the Companies Act 2006 and has been neither audited nor reviewed pursuant to guidance issued by the Auditing Practices Board.

 

Basis of preparation

The annual financial statements of Anglo-Eastern Plantations Plc are prepared in accordance with UK adopted International Accounting Standards. The comparative financial information for the year ended 31 December 2022 included within this report does not constitute the full statutory accounts for that period. The statutory Annual Report and Financial Statements for 2022 have been filed with the Registrar of Companies. The Independent Auditors' Report on the Annual Report and Financial Statements for 2022 was unqualified, did not draw attention to any matters by way of emphasis, and did not contain a statement under Sections 498(2) or 498(3) of the Companies Act 2006.

 

The Directors have a reasonable expectation, having made the appropriate enquiries, that the Group has control of the monthly cashflows and that the Group has sufficient cash resources to cover the fixed cashflows for a period of at least 12 months from the date of approval of this interim report. For these reasons, the Directors adopted a going concern basis in the preparation of the interim report. The Directors have made this assessment after consideration of the Group's budgeted cash flows and related assumptions including appropriate stress testing of identified uncertainties, specifically on the potential shut down of the entire operations if all the plantations are infected with Coronavirus as well as the impact on the demand for palm oil due to the Coronavirus pandemic. Stress testing of other identified uncertainties was undertaken on primarily commodity prices and currency exchange rates.

 

Changes in accounting standards

The same accounting policies, presentation and methods of computation are followed in these condensed consolidated financial statements as were applied in the Group's latest annual audited financial statements.

 

2.        Foreign exchange



2023

2022

2022



6 months

6 months

Year



to 30 June

to 30 June

to 31 December



(unaudited)

(unaudited)

(audited)



 



           Closing exchange rates


 



            Rp : $


15,026

14,848

15,731

           $ : £


1.27

1.21

1.20

           RM : $


4.67

4.41

4.41



 



            Average exchange rates


 



            Rp : $


15,071

14,445

14,810

           $ : £


1.23

1.30

1.24

           RM : $


4.46

4.27

4.40

 

3.        Revenue

 

Disaggregation of Revenue

The Group has disaggregated revenue into various categories in the following table which is intended to:

•     Depict how the nature, amount and uncertainty of revenue and cash flows are affected by timing of revenue recognition; and

•     Enable users to understand the relationship with revenue segment information provided in note 5.

 

There is no right of return and warranty provided to the customers on the sale of products and services rendered.

 

 

 

6 months to 30 June 2023

CPO, palm kernel and FFB

 

 

Rubber

Shell nut

Biomass products

Biogas products

 

 

Others

Total

 

$000

$000

$000

$000

$000

$000

$000

 








Contract counterparties








Government

-

-

-

-

550

-

550

Non-government

 - Wholesalers

 

169,920

 

327

 

2,337

 

-

 

-

 

315

 

172,899

 

169,920

327

2,337

-

550

315

173,449

 








Timing of transfer of goods








Delivery to customer premises

 

3,339

 

327

 

-

 

-

 

-

 

-

 

3,666

Delivery to port of departure

 

-

 

-

 

-

 

-

 

-

 

-

 

-

Customer collect from our mills / estates

 

166,581

 

-

 

2,337

 

-

 

-

 

-

 

168,918

Upon generation / others

-

-

-

-

550

315

865


169,920

327

2,337

-

550

315

173,449

















 

 

6 months to 30 June 2022

CPO, palm kernel and FFB

 

 

Rubber

Shell nut

Biomass products

Biogas products

 

 

Others

Total


$000

$000

$000

$000

$000

$000

$000









Contract counterparties








Government

-

-

-

-

540

-

540

Non-government

- Wholesalers

 

245,456

 

280

 

2,605

 

24

 

-

 

324

 

248,689


245,456

280

2,605

24

540

324

249,229

 








Timing of transfer of goods








Delivery to customer premises

 

3,569

 

280

 

-

 

-

 

-

 

-

 

3,849

Delivery to port of departure

-

-

-

24

-

-

24

Customer collect from our mills / estates

 

241,887

 

-

 

2,605

 

-

 

-

 

-

 

244,492

Upon generation / others

-

-

-

-

540

324

864


245,456

280

2,605

24

540

324

249,229

















 

 

Year to 31 December 2022

CPO, palm kernel and FFB

 

 

Rubber

Shell nut

Biomass products

Biogas products

 

 

Others

Total


$000

$000

$000

$000

$000

$000

$000









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

 

4.        Finance income and expense



2023

2022

2022



6 months

6 months

Year



to 30 June

to 30 June

to 31 December



(unaudited)

(unaudited)

(audited)



$000

$000

$000



 



          Finance income


 



          Interest receivable on:


 



          Credit bank balances and time deposits


3,990

1,714

4,859



 



          Finance expense


 



           Interest payable on:


 



           Interest expense on lease liabilities


(15)

(8)

(12)

           


(15)

(8)

(12)

Net finance income recognised in income statement


3,975

1,706

4,847

 


 

5.         Segment information

 


North

Sumatera

Bengkulu

Riau

Bangka

Kalimantan

Total Indonesia

Malaysia

UK

Total

South* Sumatera


$000

$000

$000

$000

$000

$000

$000

$000

$000

$000

6 months to 30 June 2023 (unaudited)

 

 

 

 

 

 

 

 

 

Total sales revenue (all external)

 

 

 

 

 

 

 

 

 

 

-     CPO, palm kernel and FFB

57,802

46,763

22,485

1,679

40,169

168,898

1,022

-

169,920

2,789

-     Rubber

327

-

-

-

-

327

-

-

327

-

-     Shell nut

1,171

337

785

-

44

2,337

-

-

2,337

-

-     Biomass products

-

-

-

-

-

-

-

-

-

-

-     Biogas products

168

187

-

-

195

550

-

-

550

-

-     Others

213

58

-

20

14

305

8

2

315

69

     Total revenue

59,681

47,345

23,270

1,699

40,422

172,417

1,030

2

173,449

2,858


 

 

 

 

 

 

 

 

 

 

     Profit / (loss) before tax

11,795

6,734

5,747

(67)

8,973

33,182

(513)

(458)

32,211

(696)

     BA movement

366

(1)

(77)

30

(76)

242

49

-

291

86

     Profit / (loss) for the period before tax per consolidated income statement

12,161

6,733

5,670

(37)

8,897

33,424

(464)

(458)

32,502

(610)



 

 

 


 


 



     Interest income

2,164

1,267

501

-

21

3,953

36

1

3,990

2

     Interest expense

(13)

-

-

-

-

(13)

(2)

-

(15)

-

     Depreciation

(2,571)

(1,749)

(419)

(239)

(3,054)

(8,032)

(84)

-

(8,116)

-

     Provision of expected credit loss

(4)

(8)

-

-

(7)

(19)

-

(1)

(20)

(9)

     Inter-segment transactions

2,046

(945)

(270)

(146)

(996)

(311)

301

10

-

-

     Inter-segmental revenue

16,269

3,540

-

-

5,230

25,039

-

-

25,039

2,023

     Tax expense

(3,093)

(1,299)

(1,200)

44

(1,554)

(7,102)

(96)

(1,216)

(8,414)

471


 

 

 

 

 

 

 

 

 

 

     Total assets

261,948

141,814

51,847

19,054

155,488

630,151

10,342

11,677

652,170

9,478

     Non-current assets

86,369

46,374

8,145

16,399

108,633

265,920

7,104

-

273,024

-

     Non-current assets - additions

6,104

5,102

377

1,036

5,162

17,781

12

-

17,793

137












* South Sumatera represents the operations which have been discontinued and have therefore been separated from the continuing operations.

 


North

Sumatera

Bengkulu

Riau

Bangka

Kalimantan

Total Indonesia

Malaysia

UK

Total

South* Sumatera


$000

$000

$000

$000

$000

$000

$000

$000

$000

$000

6 months to 30 June 2022 (unaudited)










Total sales revenue (all external)











-     CPO, palm kernel and FFB

82,911

70,778

42,666

1,662

45,875

243,892

1,564

-

245,456

5,290

-     Rubber

280

-

-

-

-

280

-

-

280

-

-     Shell nut

1,017

614

909

-

65

2,605

-

-

2,605

-

-     Biomass products

24

-

-

-

-

24

-

-

24

-

-     Biogas products

149

241

-

-

150

540

-

-

540

-

-     Others

110

49

36

20

106

321

3

-

324

63

     Total revenue

84,491

71,682

43,611

1,682

46,196

247,662

1,567

-

249,229

5,353












     Profit / (loss) before tax

35,009

23,688

14,233

484

22,156

95,570

(87)

(635)

94,848

401

     BA movement

(1,523)

(1,176)

(872)

(114)

(1,645)

(5,330)

16

-

(5,314)

(96)

     Profit / (loss) for the period before tax per consolidated income statement

33,486

22,512

13,361

370

20,511

90,240

(71)

(635)

89,534

305












     Interest income

1,180

429

85

-

17

1,711

3

-

1,714

2

     Interest expense

(4)

-

-

-

-

(4)

(4)

-

(8)

-

     Depreciation

(2,669)

(1,969)

(411)

(196)

(2,963)

(8,208)

(162)

-

(8,370)

-

     Reversal of impairment

-

-

-

-

622

622

-

-

622

-

     Impairment losses

-

-

-

-

-

-

(366)

-

(366)

-

     (Provision) / Reversal of expected credit loss

(10)

(1)

-

1

2

(8)

-

2

(6)

(9)

     Inter-segment transactions

2,503

(988)

(283)

(149)

(1,004)

79

299

10

388

(388)

     Inter-segmental revenue

25,434

580

-

-

5,527

31,541

-

-

31,541

4,608

     Tax expense

(8,617)

(4,864)

(2,873)

(52)

(3,998)

(20,404)

(119)

(173)

(20,696)

339












     Total assets

273,345

135,559

42,725

17,045

151,209

619,883

12,735

6,613

639,231

13,884

     Non-current assets

81,387

41,272

8,206

14,938

105,917

251,720

7,825

-

259,545

4,726

     Non-current assets - additions

10,146

2,897

201

773

3,707

17,724

39

-

17,763

367












 

* South Sumatera represents the operations which have been discontinued and have therefore been separated from the continuing operations.

 


North

Sumatera

Bengkulu

Riau

Bangka

Kalimantan

Total Indonesia

Malaysia

UK

Total

South* Sumatera

 


$000

$000

$000

$000

$000

$000

$000

$000

$000

$000

 

Year to 31 December 2022 (audited)









 

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

(12,022)

(7,262)

(5,499)

(26)

(5,414)

(30,223)

(98)

(1,140)

(31,461)

494












     Total assets

258,237

138,272

52,321

17,469

139,914

606,213

11,540

2,602

620,355

9,855

     Non-current assets

79,119

41,193

7,820

14,901

101,780

244,813

7,601

-

252,414

5,704

     Non-current assets - additions

15,007

7,283

709

1,788

9,376

34,163

107

-

34,270

793

 

* South Sumatera represents the operations which have been discontinued and have therefore been separated from the continuing operations.

 

In the 6 months to 30 June 2023, revenue from 4 customers of the Indonesian segment represent approximately $85.8m (H1 2022: $156.8m) of the Group's total revenue. In the year 2022, revenue from 4 customers of the Indonesian segment represent approximately $263.0m of the Group's total revenue for continuing operations. An analysis of this revenue is provided below. Although Customers 1 to 3 each contribute over 10% of the Group's total revenue, there was no over reliance on these Customers as tenders were performed on a weekly basis. Three of the top four customers were the same as in the year to 31 December 2022.


2023

2022

2022


6 months

6 months

Year


to 30 June

to 30 June

to 31 December


(unaudited)

(unaudited)

(audited)


$m

%

$m

%

$m

%

Major Customers

 

 

 

 

 

 

Customer 1

27.9

16.1

89.7

36.0

146.4

32.6

Customer 2

23.1

13.3

31.0

12.4

55.9

12.5

Customer 3

17.7

10.2

18.5

7.4

33.1

7.4

Customer 4

17.1

9.9

17.6

7.0

27.6

6.2

Total

85.8

49.5

156.8

62.8

263.0

58.7


6.        Tax expense


2023

2022

2022


6 months

6 months

Year


to 30 June

to 30 June

to 31 December


(unaudited)

(unaudited)

(audited)


$000

$000

$000


 



Foreign corporation tax - current year

8,843

18,224

29,727

Foreign corporation tax - prior year

-

(57)

7

Deferred tax adjustment - origination and reversal of temporary differences

(429)

2,529

 

 

832

Deferred tax - prior year

-

-

895

 

8,414

20,696

31,461

 

Corporation tax rate in Indonesia is at 22% (H1 2022: 22%, 2022: 22%) whereas Malaysia is at 24% (H1 2022: 24%, 2022: 24%). The standard rate of corporation tax in the UK for the current year is 19% (H1 2022: 19%, 2022: 19%).  

 

7.        Dividend

          

The final and only dividend in respect of 2022, amounting to 25.0 cents per share, or $9,909,093 was paid on 7 July 2023 (2021: 5.0 cents per share, or $1,981,819 paid on 15 July 2022).

 

The interim dividend of 15.0 cents per share, or $5,945,456 in respect of the year ending 31 December 2023 will be paid on 6 October 2023 to those shareholders on the register on 8 September 2023.

 

8.        Earnings per ordinary share ("EPS")


2023

2022

2022


6 months

6 months

Year


to 30 June

to 30 June

to 31 December


(unaudited)

(unaudited)

(audited)


$000

$000

$000

Total operations

 



Profit for the period attributable to owners of the Company before BA movement

17,795

60,582

83,548

BA movement

248

(3,551)

(3,904)

Earnings used in basic and diluted EPS

18,043

57,031

79,644

 

 



Continuing operations

 



Profit for the period attributable to owners of the Company before BA movement

19,924

60,845

87,937

BA movement

184

(3,480)

(3,772)

Earnings used in basic and diluted EPS

20,108

57,365

84,165

 

 



Discontinued operations

 



Loss for the period attributable to owners of the Company before BA movement

(2,129)

(263)

(4,389)

BA movement

64

(71)

(132)

Earnings used in basic and diluted EPS

(2,065)

(334)

(4,521)


 




Number

Number

Number


'000

'000

'000

Weighted average number of shares in issue in the period

 



  -  used in basic EPS

39,636

39,636

39,636

  -  dilutive effect of outstanding share options

-

-

 

-

  -  used in diluted EPS

39,636

39,636

39,636


 



Total operations

 



    - Basic and diluted EPS before BA movement

44.90cts

152.85cts

210.79cts

 - Basic and diluted EPS after BA movement

45.52cts

143.89cts

200.94cts


 



Continuing operations

 



    - Basic and diluted EPS before BA movement

50.27cts

153.51cts

221.86cts

 - Basic and diluted EPS after BA movement

50.73cts

144.73cts

212.34cts


 



Discontinued operations

 



    - Basic and diluted EPS before BA movement

(5.37)cts

(0.66)cts

(11.07)cts

 - Basic and diluted EPS after BA movement

(5.21)cts

(0.84)cts

(11.41)cts

 

9.         Fair value measurement of financial instruments

           

The carrying amounts and fair values of the financial instruments which are not recognised at fair value in the Statement of Financial Position are exhibited below:  

 


2023

2022

2022

 


6 months

6 months

Year

 


to 30 June

to 30 June

to 31 December

 


(unaudited)

(unaudited)

(audited)

 


Carrying amount

Fair value

Carrying amount

Fair value

Carrying amount

Fair value

 


$000

$000

$000

$000

$000

$000

 

 

 

 





 

Non-current receivables

 

 





 

Due from non-controlling interests

434

434

5,345

3,016

1,549

797

 

Due from cooperatives under Plasma scheme

19,708

13,390

17,246

12,373

17,414

11,729

 


20,142

13,824

22,591

15,389

18,963

12,526

 


 

 





Financial instruments not measured at fair value include cash and cash equivalents, trade and other receivables, trade and other payables, and borrowings due within one year.

 

Due to their short-term nature, the carrying value of cash and cash equivalents, trade and other receivables, trade and other payables and borrowings due within one year approximates their fair value.

 

All non-current assets, non-current receivables and long-term loan are classified as Level 3 in the fair value hierarchy.

 

The valuation techniques and significant unobservable inputs used in determining the fair value measurement of non-current receivables and borrowings due after one year, as well as the inter-relationship between key unobservable inputs and fair value, are set out in the table below:

 

Item

Valuation approach

Inputs used

Inter-relationship between key unobservable inputs and fair value

 

 

Non-current receivables

Due from non-controlling interests

Based on cash flows discounted using current lending rate of 6% (H1 2022 and 2022: 6%).

 

Discount rate

The higher the discount rate, the lower the fair value.

 

Due from cooperatives under Plasma scheme

Based on cash flows discounted using an estimated current lending rate of 10.25% (H1 2022: 7.00%, 2022: 8.50%).

 

Discount rate

The higher the discount rate, the lower the fair value.

 

10.      Acquisition of non-controlling interests

 

In June 2023, the Group also acquired some additional 0.4% and 4.5% interest in the voting shares of PT Sawit Graha Manunggal ("SGM") and PT Kahayan Agro Plantation ("KAP"), respectively, increasing the Group ownership interest to almost 100% with a consideration of $2.6 million. The following is the schedule of additional interest acquired in SGM and KAP:


$000

Consideration paid to non-controlling shareholders

2,608

Carrying value of the additional interest

(120)

Difference recognised in retained earnings

2,488

 

11.      Subsequent events

 

The disposal of the three non-performing plantations in South Sumatera, namely PT Riau Agrindo Agung, PT Karya Kencana Sentosa Tiga and PT Empat Lawang Agro Perkasa, to Mrs Lina (also known as Liena Efendy) and Miss Lenny Nurimba on 5 July 2023 for a total cash consideration of $8.5 million had been completed. Since the Group is no longer in control of the subsidiaries, all the assets and liabilities of the subsidiaries will be derecognised from July 2023 onwards.

 

In July 2023, the Group also completed the acquisition of 25% of the issued share capital of PT United Kingdom Indonesia Plantations and the 10% of the issued share capital of PT Mitra Puding Mas, from PT Canadianty Corporindo, the minority shareholder in Indonesia, for a total cash consideration of $25.2million, increasing the Group ownership interest to 100%.

 

12.      Report and financial information

 

Copies of the interim report for the Group for the period ended 30 June 2023 are available on the AEP website at https://www.angloeastern.co.uk/.

 

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

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.
 
END
 
 
IR PPUBURUPWGUC