|
|
 |
 |
|
|
|
| |
|
I N T E R I M R E S U L T S - 2 0 0 3 |
|
TO SHAREHOLDERS
FOR THE SIX MONTHS ENDED 31 MARCH 2003
- Headline earnings per share +14%
- Dividend per
share +7%
|
|
|
You may
download the
results from here (Click
here to download the PDF file in Afrikaans). Please note that the document is in Acrobat Acrobat (PDF) format.
If you do not already have the free Acrobat Reader, you can
download
the software from this site
, or directly from the Adobe site. |
|
|
|
| GROUP INCOME STATEMENT |
|
|
Six months ended
31 March |
|
Year ended
30 Sept |
|
|
|
|
|
|
|
Notes
|
2003
R million
(Unaudited) |
2002
R million
(Unaudited)(8) |
%
change |
2002
R million
(Audited)(8) |
|
| Revenue |
|
3 047,5 |
2
469,4 |
23 |
5 062,9 |
|
| Earnings before interest, tax, depreciation |
|
|
|
|
|
| and amortisation (EBITDA) |
|
380,5 |
242,9 |
57 |
559,7 |
| Depreciation |
|
22,1 |
23,8 |
(7) |
46,2 |
| Amortisation of goodwill |
|
25,1 |
14,0 |
|
41,4 |
|
Operating profit
|
1 |
333,3 |
205,1 |
63 |
472,1 |
| Net interest and dividend income |
2 |
21,2 |
15,5 |
37 |
36,5 |
|
| Profit before
abnormal item |
|
354,5 |
220,6 |
|
508,6 |
|
Abnormal item |
3 |
- |
- |
- |
(18,7) |
|
| Profit before taxation |
|
354,5 |
220,6 |
61 |
489,9 |
| Taxation |
|
124,8 |
79,2 |
58 |
177,3 |
|
| Profit after taxation |
|
229,7 |
141,4 |
62 |
312,6 |
| Share of associate companies’ profits
(losses)/profits |
|
|
(21,3) |
48,3 |
89,6 |
|
| Profit after tax including associate companies |
|
208,4 |
189,7 |
10 |
402,2 |
| Earnings attributable to outside shareholders in |
|
|
|
|
|
| subsidiaries |
|
16,4 |
14,5 |
13 |
31,6 |
|
| Earnings attributable to ordinary shareholders |
|
|
|
|
|
| in Reunert Limited |
|
192,0 |
175,2 |
10 |
370,6 |
|
| Basic earnings per share (cents) |
4 |
102,1 |
93,7 |
9 |
198,1 |
| Diluted earnings per share (cents) |
4 |
100,6 |
92,0 |
9 |
194,6 |
| Headline earnings per share (cents) |
5 |
115,4 |
101,2 |
14 |
229,8 |
| Diluted headline earnings per share (cents) |
5 |
113,6 |
99,2 |
14 |
225,4 |
| Dividend per ordinary share
proposed/ declared for the period |
|
|
|
|
|
| (cents) |
|
32,0 |
30,0 |
7 |
118,0 |
| Taxation rate excluding
amortisation and abnormal items (%) |
|
33,0 |
33,8 |
|
32,2 |
| EBITDA as a % of turnover |
|
12,5 |
9,8 |
|
11,1 |
|
Note 1
Operating profit
Operating profit is stated after charging: |
|
|
|
|
|
| - Cost of sales |
|
2 172,2 |
1
795,6 |
|
3
639,7 |
| - Other income |
|
(20,1) |
(16,4) |
|
(21,8) |
| - Other expenses excluding depreciation
and amortisation |
|
507,5 |
447,3 |
|
88,.3 |
| - Net losses
on financial instruments (AC 133) 7.4 |
|
|
|
|
|
|
Note 2
Net interest and dividend income |
|
|
|
|
|
| Interest received |
|
37,2 |
43,9 |
|
55,8 |
| – from RC&C Finance Company |
|
20,8 |
32,5 |
|
23,0 |
| - External |
|
16,4 |
11,4 |
|
32,8 |
| Interest paid |
|
(16,0) |
(31,5) |
|
(22,7) |
| Dividend income other than from associates |
|
- |
3,1 |
|
3,4 |
|
| Total |
|
21,2 |
15,5 |
|
36,5 |
|
| Dividend income from associates included in
share of associate companies profits |
|
- |
16,4 |
|
1078,4 |
|
|
Note 3 |
|
|
|
|
|
| Abnormal item |
|
|
|
|
|
| The group's
attributable share of the impairment of fixed assets |
|
- |
|
|
|
| in an equity
accounted associate |
|
- |
- |
|
(18,7) |
| Taxation |
|
- |
- |
|
- |
| Total |
|
- |
- |
|
(18,7) |
|
|
Note 4 |
|
|
|
|
|
BASIC EARNINGS PER SHARE AND DILUTED EARNINGS PER SHARE
The earnings used to determine both basic earnings per share and diluted earnings per share being the earnings attributable to ordinary shareholders in Reunert (Rm) |
|
192,0 |
175,2 |
|
370,6 |
| The weighted average number of shares in issue used to determine basic earnings per share and headline earnings per share (millions of shares) |
|
188,0 |
186,9 |
|
187,0 |
| Adjusted by the dilutive effect of unexercised share options
granted to certain group employees (millions of shares) |
|
2,9 |
3,6 |
|
3,4 |
|
| Weighted average number of shares used to determine diluted earnings per share and diluted headline earnings per share (note
5) (millions of shares) |
|
190,9 |
190,5 |
|
190,4 |
|
Note 5
HEADLINE EARNINGS PER SHARE AND DILUTED
EADLINE EARNINGS PER SHARE
Headline earnings per share and diluted headline earnings per share have been calculated using the weighted average number of shares in issue as detailed in note
4.Headline earnings are determined by eliminating the effect of capital items in attributable earnings as
follows: |
|
|
|
|
|
| Earnings attributable to ordinary shareholders |
|
192,0 |
175,2 |
|
370,6 |
| Amortisation of goodwill |
|
25,1 |
14,0 |
|
41,4 |
|
Attributable portion of impairment (note 3) |
|
- |
- |
|
18,7 |
| Other (net) |
|
(0,2) |
(0,1) |
|
1,4 |
|
| Headline earnings |
|
216,9 |
189,1 |
|
429,3 |
|
Note 6
GOODWILL |
|
|
|
|
|
| Carrying value at the beginning of the period |
|
360,0 |
10.9 |
|
10,9 |
| Add: Acquisitions of businesses,
associates and subsidiaries |
|
3,5 |
389,1 |
|
390,5 |
| Less: Adjustment
to the purchase price of a business accuired in the prior
year |
|
(7,2) |
|
|
(2,3) |
| Less: Amortisation
for the period |
|
(25,1) |
(14,0) |
|
(41,4) |
|
| Carrying value at the end of the period |
|
331,2 |
386,0 |
360,0 |
|
|
| Goodwill is written off over periods varying between one and ten years. |
|
|
|
|
|
|
Note 7
INVESTMENTS |
|
|
|
|
|
|
Cost plus equity accounted earnings excluding goodwill |
|
80,2 |
237,9 |
|
151,6 |
| At directors’ valuation |
|
520,0 |
653,0 |
|
586,9 |
|
Note 8
FINANCE COMPANY ACCOUNTS RECEIVABLE |
|
|
|
|
|
| Collectable within one year |
|
399,8 |
278,0 |
|
338,2 |
| Collectable after one year |
|
715,0 |
554,4 |
|
615,7 |
|
|
|
1 114,8 |
832,9 |
|
953,9 |
|
Accounts receivable mainly consists of discounted deals
that comprise the present value of discounted rental
agreements which are repayable over varying periods up to
a maximum of five years from the balance sheet date. |
|
|
Note 9 |
|
|
|
|
|
Accounting policies
Reunert has adopted the South African Statements of
Generally Accepted Accounting Practice (SA GAAP) which
became effective during the current financial year. This
has resulted in changes to accounting policies. The main
change involves the adoption of AC 133 on financial
instruments. In terms of the transitional provisions of
this statement the comparative figures do not need to be
restated, however the statement does require the balances
at the end of the previous financial year to be valued in
terms of the statement. This has resulted in an increase
in the group's accumulated profit of R6,7 million. (See
statement of changes in equity.) The effect in the current
year has been to reduce operating profit by R7,4 million,
the tax charge by R2,7 million, earnings attributable to
outside shareholders in subsidiaries by R1,4 million and
earnings attributable to ordinary shareholders by R3,3
million.
The group's accounting policies are in accordance with SA
GAAP and, except for the above changes, are consistent
with those of the prior period. The group's results have
been prepared in accordance with SA GAAP applicable to
interim financial reporting. |
|
|
Note 10 |
|
|
|
|
|
Major acquisitions
In December 2002 the group acquired Marconi Plc's 51%
shareholding in ATC (Pty) Limited at a cost of R43,3
million, which represented a discount to net asset value
of R11,0 million. This brought the group's total effective
shareholding in ATC to 89,5%. Reunert has agreed to sell
to Kgorong Investments Limited, a black-owned group, an
effective 25,1% of ATC, once certain conditions have been
met. This will reduce the Reunert group's holding in ATC
to 64,4%. |
|
|
|
|
|
|
|
|
 |
| GROUP BALANCE SHEET |
|
|
31 March 2003 |
31 March 2002 |
30 Sept 2002 |
|
NOTES |
R million
(Unaudited)
|
R million
(Unaudited)(8) |
R million
(Audited)(8) |
|
| NON-CURRENT ASSETS |
|
|
|
|
| Property, plant and equipment |
|
223,3 |
152,2 |
157,1 |
| Goodwill |
6 |
331,2 |
386,0 |
360,0 |
| Investments |
7 |
80,2 |
237,9 |
151,6 |
| RC&C Finance Company accounts receivable |
8 |
1 114,8 |
832,9 |
953,9 |
| Deferred taxation assets |
|
25,9 |
41,3 |
25,9 |
|
|
|
1 775,4 |
1
650,3 |
1
648,5 |
|
| CURRENT ASSETS |
|
|
|
|
| Inventory and contracts in progress |
|
640,2 |
509,6 |
659,8 |
| Accounts receivable |
|
832,1 |
673,2 |
712,9 |
| Cash and cash equivalents (net) |
|
338,7 |
197,5 |
280,7 |
|
|
|
1
811,0 |
1
380,3 |
1
653,4 |
|
| Total assets |
|
3
586,4 |
3 030,6 |
3 301,9 |
|
| SHAREHOLDERS’ FUNDS |
|
|
|
|
| Ordinary |
|
1
345,1 |
1 162,4 |
1 305,0 |
| Reunert Limited shares bought by a subsidiary |
|
(234,6) |
(234,6) |
(234,6) |
| Preference |
|
0,7 |
0,7 |
0,7 |
|
|
|
1 111,2 |
928,5 |
1 071,1 |
| Outside shareholders in subsidiaries |
|
103,8 |
94,8 |
103,5 |
|
|
|
1
215,0 |
1 023,3 |
1 174,6 |
|
| NON-CURRENT LIABILITIES |
|
|
|
|
| Deferred taxation liabilities |
|
46,3 |
49,0 |
45,9 |
| Long-term borrowings |
|
- |
1,8 |
- |
|
|
|
46,3 |
50,8 |
45,9 |
|
| CURRENT LIABILITIES |
|
|
|
|
| RC&C Finance Company short-term borrowings |
|
1 014,6 |
734,6 |
838,0 |
| Accounts payable, provisions and taxation |
|
1
310,5 |
1
221,9 |
1
243,4 |
|
|
|
2 325,1 |
1
956,5 |
2 081,4 |
|
| Total equity and liabilities |
|
3 586,4 |
3 030,6 |
3 301,9 |
|
|
|
 |
| SEGMENTAL
ANALYSIS |
| |
Six months
ended
31 March |
|
|
Year ended
30 Sept |
|
| |
2003
R million
(Unaudited) |
% |
2002
R million
(Unaudited) |
% |
%
change |
2002
R million
(Audited) |
% |
| |
|
|
|
|
|
|
|
| Revenue |
|
|
|
|
|
|
|
| Electronics |
|
|
|
|
|
|
|
| Office
systems |
445,3 |
12 |
419,8 |
12 |
6 |
876,6 |
12 |
| Consumer
products and services |
1 572,4 |
41 |
1 386,7 |
41 |
13 |
2 782,1 |
39 |
|
Telecommunications |
771,0 |
20 |
866,9 |
25 |
(11) |
1 959,5 |
27 |
| Reutech
|
362,4 |
9 |
186,4 |
5 |
94 |
375,3 |
5 |
|
| Total
electronics |
3 151,1 |
82 |
2 859,8 |
83 |
10 |
5 993,5 |
83 |
|
| |
|
|
|
|
|
|
|
| Electrical
engineering and cables |
|
|
|
|
|
|
|
| Low voltage
electrical |
328,3 |
9 |
268,9 |
8 |
22 |
555,2 |
8 |
| Cables |
364,3 |
9 |
295,6 |
9 |
23 |
629,9 |
9 |
|
| Total
electrical engineering and cables |
692,6 |
18 |
564,5 |
17 |
23 |
1 185,1 |
17 |
|
| Total
operations |
3 843,7 |
100 |
3 424,3 |
100 |
12 |
7 178,6 |
100 |
|
| Less:
Reunert's attributable portion of associate companies'
revenue |
(796,2) |
|
(954,9) |
|
|
(2 115,7) |
|
| Revenue as
reported |
3 047,5
|
|
2 469,4 |
|
23 |
5 062,9 |
|
|
| Operating
profit before goodwill amortisation Electronics
|
|
|
|
|
|
|
|
| Office
systems |
76,7 |
22 |
70,9 |
23 |
8 |
147,2 |
21 |
| Consumer
products and services |
115,8 |
33 |
78,4 |
25 |
48 |
175,2 |
25 |
|
Telecommunications |
3,8 |
1 |
100,3 |
33 |
(96) |
209,0 |
30 |
| Reutech |
66,0 |
18 |
12,0 |
4 |
450 |
38,5 |
6 |
| Total
electronics |
262,3 |
74 |
261,6 |
85 |
- |
569,9 |
82 |
|
| Electrical
engineering and cables |
|
|
|
|
|
|
|
| Low voltage
electrical |
64,7 |
18 |
41,9 |
13 |
54 |
94,8 |
14 |
| Cables |
28,2 |
8 |
6,0 |
2 |
370 |
27,6 |
4 |
|
| Total
electrical engineering and cables |
92,9 |
26 |
47,9 |
15 |
94 |
122,4 |
18 |
|
| Total
operations |
355,2 |
100 |
309,5 |
100 |
15 |
692,3 |
100 |
|
| Reunert's
attributable portion of associate companies' net operating
loss/(profit) |
3,2 |
|
(90,4) |
|
|
(178,8) |
|
| Operating
profit before amortisation of goodwill as reported |
358,4 |
|
219,1 |
|
64 |
513,5 |
|
|
|
 |
| GROUP CASH FLOW INFORMATION |
|
|
31 March 2003
R million
(Unaudited)(8) |
31 March 2002
R million
(Unaudited)(8) |
30 Sept 2002
R million
(Audited)(8) |
|
| EBITDA |
|
380,5 |
242,9 |
559,7 |
| (Increase)/reduction in net working capital |
|
(123,0) |
(2,7) |
(366,0) |
| (Increase)/reduction in RC&C Finance Company accounts receivable |
|
(160,9) |
(87,8) |
(208,8) |
| Other working capital changes (net) |
|
37,9 |
85,1 |
(157,2) |
|
| Cash generated from operations |
|
257,5 |
240,2 |
193,7 |
| Net interest and dividends received (including associates) |
|
21,2 |
31,9 |
144,9 |
| Taxation paid |
|
(121,5) |
(165,4) |
(209,0) |
| Dividends paid |
|
(178,5) |
(143,7) |
(201,0) |
|
| Net cash (outflow)/inflow from operating activities |
|
(21,3) |
(37,0) |
(71,4) |
| Net asset additions |
|
(19,7) |
(12,9) |
(38,2) |
| Other (net) |
|
2,6 |
3,9 |
29,5 |
|
| Net cash (outflow)/inflow from operations |
|
(38,4) |
46,0 |
80,1 |
| Other acquisitions |
|
(80,2) |
(456,8) |
(442,9) |
|
| NET DECREASE IN CASH AND CASH EQUIVALENTS |
|
(118,6) |
(502,8) |
(523,0) |
| NET (BORROWINGS)/CASH AND CASH EQUIVALENTS AT BEGINNING OF THE PERIOD |
|
(557,3) |
(34,3) |
(34,3) |
| NET (BORROWINGS)/CASH AND CASH EQUIVALENTS AT
END OF THE PERIOD |
|
(675,9) |
(537,1) |
(557,3) |
|
| NET CASH RESOURCES OF THE GROUP EXCLUDING THE RC&C FINANCE COMPANY BORROWINGS |
|
|
|
|
| – Deposit on call with RC&C Finance Company |
|
158,7 |
110,6 |
- |
| – Other cash reserves |
|
180,0 |
86,9 |
280,7 |
|
|
|
338,7 |
197,5 |
280,7 |
| RC&C Finance Company borrowings |
|
(1
014,6) |
(734,6) |
(838,0) |
|
|
NET BORROWINGS AT END OF THE PERIOD |
|
(675,9) |
(537,1) |
(557,3) |
|
| The deposits on call with the RC&C Finance Company are repayable on demand. RC&C Finance Company has long-term banking facilities which can be utilised to replace these funds. |
|
|
|
 |
| GROUP STATEMENT OF CHANGES IN EQUITY |
|
|
Six months ended
31 March |
Year ended
30 Sept |
|
|
2003
R million
(Unaudited) |
2002
R million
(Unaudited) |
2002
R million
(Audited) |
|
| Balance at beginning of period as previously reported |
|
1 071,1 |
878,5 |
878,5 |
| Adjustment to opening accumulated profit due to changes in accounting policies (note
9) |
|
|
6,7 |
6,7 |
| Net profit for the period |
|
192,0 |
175,2 |
370,6 |
|
Dividends paid |
|
(166,0) |
(125,2) |
(181,4) |
| Shares issued in terms of the Reunert Share Option Scheme |
|
7,4 |
- |
2,8 |
| Translation reserve movement during the year |
|
- |
- |
0,6 |
|
| Balance at end of period |
|
1 111,2 |
928,5 |
1 074,1 |
|
|
|
 |
| SUPPLEMENTARY
INFORMATION |
|
|
Six months ended
31 March |
Year ended
30 Sept |
|
|
2003
R million
(Unaudited) |
2002
R million
(Unaudited) |
2002
R million
(Audited) |
|
| Net asset
value per share (cents) including goodwill |
|
589 |
497 |
572 |
| Net asset
value per share (cents) excluding goodwill |
|
414
|
290 |
380 |
| Current ratio
including short-term portion of RC&C Finance Company
accounts receivable (:1) |
|
1,7
|
1,3 |
1,6 |
| |
|
188,6
|
186,9 |
187,3 |
| Number of
ordinary shares in issue (million) |
|
205,8 |
204,1 |
204,5 |
| Less: Held by
subsidiary |
|
(17,2) |
(17,2) |
(17,2) |
| Capital
expenditure |
|
20,0
|
13,2 |
42,0 |
| expansion
|
|
12,8 |
9,0 |
26,1 |
| replacement
|
|
7,2 |
4,2 |
15,9 |
| Capital
commitments |
|
15,7 |
14,6 |
18,9 |
| contracted
|
|
2,1 |
7,7 |
9,4 |
| authorised
not yet contracted |
|
13,6 |
6,9 |
9,5 |
| Commitments
in respect of operating leases |
|
80,2
|
53,7 |
65,2 |
| Contingent
liabilities |
|
0,2 |
3,7 |
0,3 |
|
|
 |
COMMENTARY
REVIEW OF RESULTS |
Reunert has produced strong results for the six months ended 31 March 2002 with headline earnings per share increasing by 30%. Turnover grew 17% while cost controls and improved efficiencies led to an increase in operating profit before depreciation
and amortisation of 21%.
All the Group's operations, with the exception of ATC and Reutech, have achieved topline and operating profit growth. The acquisition in November 2001 of additional stakes in Sietel and Nashua Mobile together with last year's share buyback programme
contributed to Reunert's growth in headline earnings per share.
|
 |
| REVIEW OF OPERATIONS |
Electronics
The Office Systems businesses were affected by the
strengthening rand but were able to post higher turnover and
profit. Both the Finance Company and Royce performed above
expectation during the period under review.
Consumer Products and Services increased turnover and
margins, mainly as a result of the growth achieved by Nashua
Mobile without a commensurate increase in the cost base. The
consumer market was difficult and the strength of the rand
had a negative effect on margins.
The orders secured by Reutech during the previous financial
year have resulted in higher turnover and a major profit
improvement. Again, the strong rand is having a negative
impact and it is unlikely that this performance will be
matched in the second half.
The dollar denominated revenue stream of associate Siemens
Telecommunications, where a large portion of costs were in
rands, resulted in the business incurring significant
losses. Most of these loss making contracts will be
completed in the current financial year. Hedging mechanisms
have been put in place to protect future revenue.
Electrical engineering and cables
The low voltage business performed strongly due to both
turnover growth and operating improvements.
African Cables enjoyed buoyant demand for its products.
This, together with improvements in efficiencies and sound
control of overheads, resulted in a significant improvement
in profits.
ATC's position has weakened in line with the continuing
downturn in demand for telecommunication cables. The outlook
for this business is uncertain and of concern. During the
period, Reunert acquired Marconi's 51% share increasing its
effective interest to 89,5%. As set out in Note 10, 25,1% of
ATC has been sold to Kgorong.
|
|
| PROSPECTS |
The operations managed directly
by Reunert performed particularly well in the first six
months. Should the rand stay at current levels, the rate of
growth in profits in the second half of the year for these
businesses will be substantially lower than that achieved in
the first half.
Associate company, Siemens Telecommunications, should perform
better in the second half. Nevertheless, profits will be
significantly lower than those achieved last year.
Assuming some weakening of the rand, growth in headline
earnings per share for the year is expected to be modest.
|
|
DIVIDEND |
Notice is hereby given that
an interim dividend No. 154 of 32 cents per share (2002: 30
cents per share) has been declared by the directors for the
half year ended 31 March 2003. In compliance with the
requirements of Strate, the following dates are applicable:
Last date to trade (cum dividend) Friday, 20 June 2003
First date of trading (ex dividend) Monday, 23 June 2003
Record date Friday, 27 June 2003
Payment date Monday, 30 June 2003
Share certificates may not be
dematerialised or rematerialised between Monday, 23 June
2003 and Friday, 27 June 2003, both dates inclusive.
|
 |
| ON
BEHALF OF THE BOARD |
Derek Cooper, Chairman Gerrit
Pretorius, Chief Executive
Sandton, 7 May 2003
SECRETARIES' CERTIFICATION
For the six months ended 31 March 2003
The company has lodged with the Registrar all such returns as
are required by a public company in terms of the Companies
Act.
R G Drakes
For Reunert Management Services Limited
Company Secretaries
|
 |
| REUNERT LIMITED |
Incorporated in the Republic of South Africa
Registration number 1913/004355/06
Share code: RLO
ISIN code: ZAE000005914
Registered office
Lincoln Wood Office Park
6 - 10 Woodlands Drive, Woodmead, Sandton
PO Box 784391, Sandton, 2146
Telephone (011) 517-9000
Sponsor
Rand Merchant Bank, Corporate Finance
Share Transfer secrataries
Investor Services Ltd
11 Diagonal Street, Johannesburg, 2001
PO Box 1053, Johannesburg, 2000
visit our website at
www.reunert.com
|
|
|
|
 |
|
|
|
|
|
|
| ©
Copyright - Reunert - 2003 |
|