|
Notes |
Six months
ended |
Six months
ended |
% change |
Six months
ended |
Year ended |
|
|
31 March
2000
R million (Unaudited) |
31 March 1999
R million (Pro forma) |
|
31 March 1999
R million (Unaudited) |
30 Sept 1999
R million (Audited) |
| Revenue |
|
1 496.7 |
1 354.8 |
10 |
2 358.1 |
4 565.5 |
| -continuing operations |
|
1 496.7 |
1 354.8 |
|
1 354.8 |
2 648.6 |
| -operations sold and
discontinued |
|
|
|
|
1 003.3 |
1 916.9 |
|
|
|
|
|
|
|
| Operating Profit |
1 |
124.6 |
104.1 |
20 |
158.2 |
307.7 |
| -continuing operations |
|
124.6 |
104.1 |
|
104.1 |
199.7 |
| -operations sold and
discontinued |
|
|
|
|
54.1 |
108.0 |
| Net interest earned |
|
17.9 |
1.3 |
|
39.2 |
84.6 |
| -normal |
|
17.9 |
1.3 |
|
1.3 |
1.3 |
| -on cash held for special
dividend |
6 |
|
|
|
37.9 |
83.3 |
|
| Profit before abnormal items |
|
142.5 |
105.4 |
35 |
197.4 |
392.3 |
| Abnormal items |
2 |
89.2 |
|
|
77.0 |
88.6 |
|
| Profit before taxation |
|
231.7 |
105.4 |
|
274.4 |
480.9 |
| Taxation |
|
45.4 |
38.4 |
(18) |
69.7 |
147.6 |
|
| Profit after taxation |
|
186.3 |
67.0 |
|
204.7 |
333.3 |
| Share of associate companies'
profits |
|
31.8 |
35.5 |
(10) |
35.5 |
79.5 |
|
| Profit after tax including
associate companies |
|
218.1 |
102.5 |
|
240.2 |
412.8 |
| Earnings attributable to outside
shareholders in subsidiaries |
|
0.3 |
3.0 |
|
36.4 |
53.6 |
|
| Earnings
attributable to ordinary shareholders in Reunert Limited |
|
217.8 |
99.5 |
|
203.8 |
359.2 |
| -continuing
operations |
|
128.6 |
99.5 |
29 |
116.4 |
224.9 |
| -operations sold and
discontinued |
|
|
|
|
10.4 |
46.4 |
| -abnormal items |
|
89.2 |
|
|
77.0 |
87.9 |
|
| Earnings per share
(cents) |
4 |
106.9 |
|
|
101.7 |
179.2 |
| Headline earnings
per share (cents) |
5 |
63.0 |
|
|
62.6 |
136.8 |
| Pro forma headline
earnings per share (cents) |
6 |
63.0 |
49.4 |
28 |
|
107.7 |
| Dividend per ordinary share |
-normal |
|
20.0 |
18.0 |
11 |
18.0 |
58.0 |
|
-special |
|
- |
- |
|
- |
250.0 |
| Taxation rate
excluding abnormal items (%) |
|
31.9 |
36.4 |
|
35.3 |
37.6 |
| Operating profit for
continuing operations as a % of turnover |
|
8.3 |
7.7 |
|
7.7 |
7.5 |
|
| Note 1 |
|
|
|
|
|
|
| Operating profit |
|
|
|
|
|
|
| Operating profit is
stated after charging: |
|
|
|
|
|
|
| -cost of sales |
|
1 121.0 |
|
|
1 835.5 |
3 578.5 |
| -depreciation |
|
15.5 |
|
|
35.3 |
70.1 |
| -dividends received,
other than from associate companies |
|
14.6 |
|
|
- |
11.1 |
|
| Note 2 |
|
|
|
|
|
|
| Abnormal items |
|
|
|
|
|
|
| Capital profit on
disposal of business |
|
89.2 |
|
|
77.0 |
87.6 |
| Other |
|
- |
|
|
- |
1.0 |
|
| Gross abnormal items |
|
89.2 |
|
|
77.0 |
88.6 |
| Taxation |
|
- |
|
|
- |
(0.2) |
| Minorities |
|
- |
|
|
- |
(0.5) |
|
| Net abnormal items |
|
89.2 |
|
|
77.0 |
87.9 |
|
| Note 3 |
|
|
|
|
|
|
| Accounting policy
changes |
|
|
|
|
|
|
| The accounting
policies relating to deferred tax and foreign exchange differ compared to those used in the
previous annual financial statements. The new generally accepted accounting practice
statements relating to tax and foreign exchange have now been adopted and the comparative
figures for 1999 have been restated to reflect the new bases of accounting. Had the new policies been used in 1998 the cumulative
effect to 30 September 1998 would have been to increase/(decrease): |
| Operating profit |
|
|
|
|
(2.4) |
(2.4) |
| Deferred tax charge |
|
|
|
|
(87.3) |
(87.3) |
| Earnings
attributable to outside shareholders in subsidiaries |
|
|
|
|
23.7 |
23.7 |
|
| Prior year
adjustment |
|
|
|
|
|
|
| -increase in opening
retained income |
|
|
|
|
61.2 |
61.2 |
| The effect of the
change in policies has been to increase/(decrease) the following: |
|
|
|
|
|
|
| Income statement |
|
|
|
|
|
|
| Abnormal items -
capital profit on disposal of businesses |
|
- |
|
|
(3.5) |
(7.3) |
| Taxation - deferred
taxation |
|
- |
|
|
5.4 |
16.8 |
| Earnings
attributable to outside shareholders in subsidiaries |
|
- |
|
|
(2.1) |
(4.6) |
|
| Earnings
attributable to ordinary shareholders in Reunert Ltd |
|
- |
|
|
(6.8) |
(19.5) |
| Earnings per share |
|
- |
|
|
(3.4) |
(9.7) |
| Headline earnings
per share |
|
- |
|
|
(1.6) |
(6.1) |
|
| Balance sheet |
|
|
|
|
|
|
| Retained income |
|
- |
|
|
54.4 |
41.7 |
| Interest of outside
shareholders in subsidiaries |
|
- |
|
|
15.8 |
13.9 |
| Deferred tax
liabilities |
|
- |
|
|
(0.8) |
(0.8) |
| Deferred tax assets |
|
- |
|
|
71.0 |
29.2 |
| Current tax
liabilities |
|
- |
|
|
- |
(28.0) |
| Accounts payable and
provisions |
|
- |
|
|
1.6 |
2.4 |
|
| Note 4 |
|
|
|
|
|
|
| Earnings per
share and diluted earnings per share |
|
|
|
|
|
|
| Diluted earnings per
share |
|
106.9 |
|
|
101.7 |
179.2 |
| The earnings used to
determine both earnings per share and diluted earnings per share are the earnings
attributable to ordinary shareholders in Reunert Limited |
|
217.8 |
|
|
203.8 |
359.2 |
| Weighted average
number of shares in issue used to determine the earnings per share, headline earnings per
share and comparable headline earnings per share |
|
203.7 |
|
|
200.4 |
200.4 |
| Adjusted by the
dilutive effect of unexercised share options available to executives employed in the group |
|
- |
|
|
0.1 |
- |
|
| Weighted average
number of shares used to determine diluted earnings per share |
|
203.7 |
|
|
200.5 |
200.4 |
|
| Note 5 |
|
|
|
|
|
|
| Headline earnings |
|
|
|
|
|
|
| Headline earnings
are determined by eliminating the effect of capital items in attributable earnings as
follows: |
| Earnings
attributable to ordinary shareholders |
|
217.8 |
|
|
203.8 |
359.2 |
| Capital profit on
disposal of subsidiary |
|
(89.2) |
|
|
(77.0) |
(87.6) |
| Other (net) |
|
(0.2) |
|
|
(1.4) |
2.6 |
|
| Headline earnings |
|
128.4 |
|
|
125.4 |
274.2 |
|
| Note 6 |
|
|
|
|
|
|
| Pro forma
headline earnings |
|
|
|
|
|
|
| The ordinary
shareholders of Reunert Limited received a special dividend of R2,50 per share on 29 October
1999. This payment has had a major distorting effect on the comparability of the results of
the current and prior periods. Had this dividend been paid on 29 October 1998, the effect,
calculated using an average interest rate of 16%, would have been to reduce earnings as
follows: |
| Interest received |
|
|
|
|
(37.9) |
(83.3) |
| Taxation |
|
|
|
|
11.4 |
25.0 |
|
| Earnings
attributable to Reunert shareholders |
|
|
|
|
(26.5) |
(58.3) |
| Headline earnings
before this adjustment (see note 5) |
|
|
|
|
125.4 |
274.2 |
|
| Pro forma headline
earnings |
|
|
|
|
98.9 |
215.9 |
|