Anglo-Eastern Plantations
Plc
("AEP", "Group" or
"Company")
Final results for year ended
31 December 2023
The group comprising Anglo-Eastern
Plantations Plc ("AEP") and its subsidiaries (the "Group"), is a
major producer of palm oil and to a lesser extent rubber with
plantations across Indonesia and Malaysia, amounting to
approximately 90,500 hectares, following
the sale of the three non performing plantations in South
Sumatera, has today released its results
for the year ended 31 December 2023.
Financial Highlights
The Group key performance
indicators ("KPI") as required in accordance with the requirements
of s414C, Companies Act 2006 are as follows:
Continuing operations
|
2023
$m
|
2022
$m
|
Change
%
|
|
|
|
|
Revenue
|
371.0
|
447.6
|
-17%
|
Profit before tax:
|
|
|
|
- before biological assets
("BA") movement
|
78.7
|
138.7
|
-43%
|
- after BA
movement
|
77.8
|
132.9
|
-41%
|
|
|
|
|
Basic Earnings per ordinary share
("EPS"):
|
|
|
|
- before BA
movement
|
130.24cts
|
245.25cts
|
-47%
|
- after BA
movement
|
128.82cts
|
235.74cts
|
-45%
|
Dividend (cents)
|
30.0cts
|
25.0cts
|
|
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 Statement
2023 was a year of rationalisation
and consolidation for the AEP
Group.
On 5 July 2023 AEP announced that it had
concluded the sale of the three non-performing
plantations in South Sumatera for a total cash consideration of $8.5 million.
While the price achieved fell short of our
expectations, the
positive outcome is that the Group no longer has to fund the
continuing losses of the three
loss making entities, as well as not having to
incorporate such losses in the Group's operating results going
forward. Following the disposal, AEP's landbank and planted area
are at 90,500 ha (2022: 128,000 ha) and 68,948 ha (2022: 76,095 ha)
respectively.
During the year, the Group made
enquiries on acquisition of plantation lands but nothing
materialised because of a lack of
quality land
or because it was
excessively priced. The Group, as part of its
strategy, will continue to maintain a
disciplined strategy in seeking quality plantation land for expansion.
The Group consolidated its
holdings in its Indonesian subsidiaries by buying back shares in
nine subsidiaries from minority shareholders for a total
consideration of $87.8 million. The purchases were wholly funded
from the Group's own cash
resources. The buyback of minority
interests in these profitable subsidiaries is in line with the
Group's stated strategy of consolidating AEP's holdings in these
subsidiaries as reported in the 2022 Annual Report. These
acquisitions are expected to enhance future earnings and maximise
shareholder value as it no longer has to apportion retained profits
to the minority shareholders going forward. With these
acquisitions, AEP now wholly-owns all its
subsidiaries in Indonesia except for
two.
As part of our commitment to
sustainability, the Group signed three
contracts with PT KIS Biofuels Indonesia to build
three BioCNG plants in North Sumatera in the next two years. The
construction costs estimated at $10.5 million are to be wholly
funded by KIS who will retain the right to operate the plants for
fifteen years under Build Own Operate Transfer ("BOOT") concept.
The Compressed Natural Gas ("BioCNG") plants draw methane from our
existing biogas plants, purify the methane content from 55% to 96%
and compress the gas into cylinders for transport to buyers to
replace their fossil fuels with this renewable BioCNG for
industrial use. The Group is compensated by the sales of methane
gas, together with a share of the carbon credit sold. At the end of
the fifteen years, the operation and ownership of the plants will
be handed over to the Group at no cost with the benefits of all
the future revenue generated. The first BioCNG plant of its kind in
Indonesia with a capacity to produce up to 760 MMBTU/day was built
and completed in our Blankahan mill in late 2023, which we duly
announced to the market on 2 February 2024. It started
commercial operation in January 2024 after receiving all the safety
certifications for operating. The mitigation of emission of methane
gas from this plant will result in an estimated reduction of 52,000
mt of carbon dioxide per year resulting in 52,000 carbon credits
generated. See
https://www.esdm.go.id/id/media-center/arsip-berita/pabrik-biocng-komersial-pertama-di-indonesia-diresmikan.
There are generally some concerns
among oil palm producers on the recently introduced European Union
Deforestation Regulation ("EUDR"). The
regulation bans imports into
the EU
of agricultural products
that come from deforestation and illegal sources with the aim of
ensuring that products consumed within the EU are not contributing
to deforestation or forest degradation anywhere in the world since
2020. It applies
to several commodities which includes palm oil whereby producers
and traders of these commodities have to carry out due diligence
throughout their supply chains before being allowed to trade these
products in the EU market. In Indonesia, there are fears that this
regulation will disproportionately affect oil palm smallholder and
farmers which account for a significant share of the country's
total palm oil production. This regulation is not expected to have
any effect on AEP as we have adopted the No Deforestation, No Peat
and No Exploitation ("NDPE") policy since
mid-2019.
AEP's plantations in Indonesia and
Malaysia are in compliance with national sustainable practices i.e.
ISPO and MSPO. However, with the increasing deforestation
regulations, especially from the EU, the Board has decided that it
is timely in 2024 to start the process of applying for membership
of the Roundtable on Sustainable Palm Oil ("RSPO"). This is AEP's
commitment to a more robust and globally accepted certification for
certified sustainable palm oil, which would address concerns over
EUDR and other sustainability issues. AEP has this year begun the
RSPO membership application process, and has appointed accredited
consultants to carry out a Land Use Change Analysis ("LUCA") as a
first step in the application procedure. The LUCA will cover
satellite mapping, field verifications, interviews with
stakeholders and surrounding communities to determine potential
High Conservation Value ("HCV") and High Carbon Stock ("HCS") areas
for restoration and remediation. Upon the completion of LUCA and
successful application for RSPO membership, AEP will begin
certifying all our facilities within a 5-year timeline. A
preliminary study on RSPO gap analysis conducted by our external
consultants indicated it will take a substantial amount of costs
and resources, up to $18 million,
to certify the entire Group and be a full member
of RSPO.
Following on, I am pleased to
present the operating results of the Group for the year ended 31
December 2023.
The Group's fresh fruit bunches
("FFB") production from continuing operations in 2023 reached 1.10 million mt,
2% lower than last year of 1.12 million mt, mainly due to the
replanting of ageing trees. Regionally, the crop production in
Bengkulu registered a sharp decline of 17% as 2,260 ha of old palms
had been replanted over the last two years. will continue in 2024
with over 2,100 ha planned, of which 700 ha will be in North
Sumatera and over 1,400 ha will be in the Bengkulu region. The
application of fertilizers for trees earmarked for replanting is
normally reduced and gradually stopped two years prior to
replanting which also explains a drop in yield. Production in
Kalimantan however improved by 14% as more palms reached maturity
and the average bunch weight increased.
With bountiful supply of external
crops from May to October 2023, FFB bought from surrounding
smallholders and plasma reached 1.08 million mt, similar to 2022. However, our mill
in Riau experienced a significant drop of 17% in external crop
purchases as competition from small millers heats up. The number of
small millers in the vicinity of where our Riau mill is situated
has increased significantly over the last two years as record crude
palm oil ("CPO") prices in 2022 encouraged entry of independent
millers relying solely on external crops for their mill operations.
Farmers enjoy better returns as small millers impose
minimal or
no discount on crops that are contaminated with
dirt, excessive moisture, underripe or overripe fruits. The farmers
also save on logistical
costs as small millers are normally located
nearer to them. Our MPM mill on the other hand bought 19% more
external crops in 2023, compared to
2022, as the region experienced lower
rainfall easing transportation of crops. Our mills processed a
combined 2.16 million mt of FFB, 2% lower than last year of 2.21
million mt. CPO production was 1% lower at 449,000 mt, compared to
455,600 mt in 2022, compensated by the improved oil extraction rate
("OER") of 20.84% against 20.59% in 2022. Kernal production for
2023 stood at 103,900 mt, 2% lower than last year of 106,200
mt.
After achieving record CPO prices
in 2022, prices for 2023 have been trending lower. Despite the
regional conflicts in Eastern Europe and the Middle East,
production of soft oil remains high resulting in a glut of soyabean
and sunflower oil, the main competitors of palm oil. The weaker
export and sluggish demand from China continued to be a damper for
CPO. Average CPO price ex-Rotterdam for the year was therefore 29%
lower at $971/mt, compared to $1,369/mt in 2022. A more detailed
explanation is provided in the Strategic Report under Commodity
Prices.
The Group's revenue from
continuing operations was $371.0 million, 17% lower compared to
$447.6 million in 2022, principally due to the lower CPO price in
2023. The operating profit for the Group from continuing operations
in 2023, before biological asset ("BA") movement, was lower at
$70.6 million, from $132.9 million reported in 2022. The earnings
per share, before BA movement from continuing operations, decreased
by 47% to 130.24cts, from 245.25cts in 2022. The Group's operating
profit after BA movement from continuing operations for 2023 was at
$69.7 million after a downward BA movement of $0.9 million as
compared to 2022 operating profit of $127.1 million after a
downward BA movement of $5.8 million.
The Group's new planting for oil
palm including plasma for 2023 totalled 775 ha compared to 952 ha
last year. The new planting was mostly in the Kalimantan region,
where land compensation was concluded more efficiently. Replanting
of some 1,074 ha of oil palms in Bengkulu was accelerated during
the year to replace trees with poor yield. 227 ha was also
replanted in North Sumatera. The Group plans to plant 3,000 ha of
oil palm in 2024, which includes replanting of
2,100 ha in
Bengkulu and North Sumatera. Plasma planting for 2024 is estimated
at 270 ha. It is the intention of the Group to replant 2% to 3% of
our trees each year to maintain a heathy age profile of the palms.
This will also help to improve yield per planted hectare and OER to
counter the rising cost of production.
The Group sold 22,900 MWh of
surplus electricity from its biogas plants in 2023 compared to
23,900 MWh last year. The plants trap and purify biogas emission
consisting mainly of methane from the palm oil mill effluent
("POME") and use it as fuel to generate green electricity. Methane
has a higher heat-trapping potential than carbon dioxide and
cutting its emission can have a positive impact on reining in
global warming. The revenue from the sale of surplus electricity to
the national grid in 2023 was $1.08 million (2022: $1.16 million).
Constant tripping of transmission lines in the Bengkulu region,
together with shutting of the plants for maintenance and downward
revision of rates sold to national grid were the reasons for the
poor performance in 2023. Further investment in biogas plants in
Indonesia is dependent on regional demand for
electricity.
The Company launched a share
buyback programme in August 2023 to repurchase up to 396,360
ordinary shares representing approximately 1% of the Ordinary
Shares in issue. A sum of £3.2 million has been allocated for the
share buyback programme. At the close of the financial year, the
Company had purchased 75,926 Ordinary Shares at a cost of £0.55
million with an average price of £7.15 per Ordinary Share, and as
at 23 April 2024 the Company had purchased a total of 100,430
Ordinary Shares at a total cost of £0.7 million at an average of
713p. Treasury Shares now stands at a total of 440,330 Ordinary
Shares. The aim of a share buyback programme is to return some
surplus cash to its shareholders with a view to enhancing
shareholder value. However, the number of shares bought back to
date is very much less than the Board had expected, principally due
to the lack of liquidity in AEP's shares. With this in mind the
share buyback programme will not be extended beyond its expiry date
of the next AGM on 24 June 2024.
In determining the level of
dividends to be paid to our shareholders, the Board has taken a
balanced approach to the requirement of funds in the Company for
expansion in planted area as well acquisitions of land or
plantations, but at the same time cognisant of shareholders' wishes
to have dividends as a form of income. In light of the results
achieved in the year, the Board has declared a final
dividend of 15.0 cts per share, in line with our
reporting currency, in respect of the year up to 31 December 2023.
With an interim dividend of 15cts per share already paid, the total
dividend declared for the year ended 31 December 2023 will
be 30.0
cts (2022: 25.0 cts),
equivalent to approximately 25% of the retained profits
attributable to the Group for the year ended 31 December 2023.
Going forward the Company has adopted a policy of declaring at
least 25% of the retained profits attributed to the Group
annually.
In the absence of any specific
instructions up to the date of closing of the register on 14 June
2024, shareholders with addresses in the UK will be deemed to have
elected to receive their dividends in Pounds Sterling and those
with addresses outside of UK will be deemed to have elected to
receive their dividends in US Dollars. Subject to the approval by
shareholders at the AGM, the final dividend will be paid on 12 July
2024 to those shareholders on the register on 14 June
2024.
Proposed Companies Act Ratification
The Board has become aware of an
issue concerning technical compliance with the Companies Act 2006
(the "Act"). The Act provides that a public company may, amongst
other things, pay a dividend or purchase its own shares out of its
distributable profits as shown in either the last accounts
circulated to members or, if interim accounts are used for these
purposes, interim accounts that have been filed at Companies House,
which enable a reasonable judgment to be made of the profits,
losses, assets, liabilities, share capital and revenues. Such
interim accounts must have been filed at Companies House even if
the company in question has sufficient distributable profits at the
relevant time.
This issue arose because, whilst
the Company had sufficient distributable profits at all relevant
times, interim accounts had not been filed at Companies House prior
to the declaration of the final dividend in respect of the year
ended 31 December 2022 or the interim dividend in respect of the
year ended 31 December 2023, together with the series of shares
bought back from August 2023 to date following the announcement of
the Share Buyback programme, notwithstanding that the shares bought
back remained in Treasury and not cancelled. It is intended that
this technical issue be ratified by a shareholder resolution, as is
customary in these circumstances. Accordingly, the relevant
resolution, together with explanations, will be put to shareholders at a general meeting of the
Company.
If the shareholder
resolution is passed, this will give the Board the necessary authorities to
enter into the required waivers which will put all potentially
affected recipient shareholders and the Company in the position in
which they were always intended to be had the relevant actions been
made in accordance with the Act, insofar as practically
possible.
Neither the technical issue nor
the proposed ratification has any impact on the Company's financial
position.
On behalf of the Board of
Directors, I would like to convey our sincere thanks to our
management and employees of the Group for their dedication,
loyalty, resourcefulness, commitment and contribution to the
Group.
I would also like to take this
opportunity to thank shareholders, business associates, government
authorities and all other stakeholders for their continued
confidence, understanding and support for the Group.
Mr. Jonathan Law Ngee
Song
Chairman
30 April 2024
Strategic Report
Introduction
The Strategic Report has been
prepared to provide shareholders with information to complement the
financial statements. This report may contain forward-looking
statements, which have been included by the Board in good faith
based on information available up to the time of approval of this
report. Such statements should be treated with caution going
forward given the uncertainties inherent with the economic and
business risks faced by the Group.
Business Model
The Group will continue to focus
on its strength and expertise, which is planting more oil palms
sustainably and production of CPO. This includes replanting
low-yielding aging palms, replacing old rubber trees with palm
trees and building more mills to process the FFB. The Group has,
over the years, created value to shareholders through expansion in
a responsible manner.
The Group remains committed to use
its available resources to develop the land bank in Indonesia,
together with acquisition of profitable plantations at strategic
locations, as regulatory constraints permit. The Indonesian
government has, in recent years, passed laws to prioritise domestic
investments and to limit foreign direct investments over national
interest, including a limit of 20,000 ha per province and a
national total of 100,000 ha on the licensed development of oil
palms for companies that are not listed in Indonesia or with less
than a majority local ownership.
The Group recognises the
importance of its workforce which needs to be rewarded with a fair
compensation scheme based on performance, and a safe and a
comfortable workplace, together with good accommodation facilities
and other social benefits where necessary. At the same time, the
Board actively promotes AEP's culture based on the value of
integrity, teamwork and excellence. The culture is instilled
throughout the workforce, including training on areas such as
anti-bribery and corruption, modern slavery and an administered
whistle blowing channel. The Group dismisses staff proven to have
breached the value of integrity.
The Group's objectives are to
provide returns to investors in the long-term from its operations
as well as through the expansion of the Group's business, to foster
economic progress in localities of the Group's activities and to
develop the Group's operations in accordance with the best
corporate social responsibility and sustainability
standards.
We believe that sustainable
success for the Group is best achieved by acting in the long-term
interests of our shareholders, our partners and society.
Our Strategy
One of the Group's objectives is
to provide an appropriate level of return to the investors and to
enhance shareholder value. Profitability, to a large extent,
correlated to the CPO price, which is volatile and determined by
supply and demand as well as the weather. The Group believes in the
long-term viability of palm oil as it can be produced more
economically than other competing oils and remains the most
productive source of vegetable oil in a growing population. Soybean
crops would require up to ten times as much land to produce an
equivalent weight of palm oil. It has been reported that one
hectare of land can produce up to 4 mt of CPO, much higher than
rapeseed of 0.7 mt, sunflowers of 0.6 mt or even soybeans of 0.4
mt. In this regard, palm oil is far more sustainable than other
edible vegetable oils. In addition, oil palm has a long and
productive biological life of 25 years compared to yearly planting
for other soft oils.
The Group's strategies, therefore,
focus on maximising yield per hectare above 22 mt/ha, minimum mill
production efficiency of 110%, minimising production costs below
$300/mt and streamlining estate management. For the year under
review, the overall Indonesian continuing operations achieved a FFB
yield of 20.2 mt/ha, 131% mill efficiency and production cost for
our own crops of $354/mt as compared to a FFB yield of 20.6 mt/ha,
136% mill efficiency and a production cost of $349/mt in 2022.
Despite stiff competition for external crops from surrounding
millers, the Group is committed to purchasing more external crops
from third parties at competitive, yet fair prices, to maximise the
production efficiency of the mills. With higher throughput, the
mills would achieve economies of scale in production.
A mill is deemed to achieve 100% mill efficiency
when it operates 16 hours a day for 300 days per annum.
In line with the commitment to
reduce its carbon footprint, the Group plans to construct, in
stages, biogas and/or BioCNG plants at all its mills. The biogas
plants trap methane being the main gas emitted from the anaerobic
treatment of palm mill effluents. The biogas produced is used to
drive biogas engines to generate electricity to power its boilers
which in turn reduces the consumption of fossil fuel. Surplus
electricity generated is sold to the national grid. In a BioCNG
plant, the methane captured is purified from 55% to 96% and
compressed into cylinders for industrial use. With more industrial
use of BioCNG, the consumption of fossil fuel is expected to reduce
and progressively reduce the greenhouse gas emissions per metric
ton of CPO produced in the next few years. Depending on the demand
for BioCNG, the Group intends to use Empty Fruit Bunch ("EFB") as a
feedstock to increase the BioCNG production. EFB is a biomass left
after the palm fruitlets have been stripped for production of CPO.
This is an opportunity to turn biomass waste into
revenue. It is commonly
accepted that failure to address growing calls to reduce greenhouse
gas emissions could threaten the long-term social acceptability and
profitability of a palm oil company. The Group has also set
metrics and targets to lower greenhouse gas emissions over time as
detailed in the Decarbonisation modelling and high-level target
setting.
The Group will continue to engage
and offer competitive and fair compensation to the villagers so
that land can be cleared and be planted.
Non-financial and Sustainability Information
Statement
The Group has complied with the
requirements of Section 414CB of the Companies Act 2006 by
providing a wide range of non-financial information about
employees, environmental and social matters in the table below and
in our website:
Non-financial matter
|
Policies and standards which govern our
approach
|
Business model
|
Business model and
strategy
Principal risks and
uncertainties
|
Environmental matters
|
Principal risks and uncertainties:
Country, regulatory and governance practices
Principal risks and uncertainties:
Weather and Environmental and conservation practices
Indonesian Sustainable Palm
Oil
Environmental, Social and
Governance practices
Climate-related financial
disclosures
- Management of Climate Risks
· Climate and nature-related risks and opportunities
· Climate & Nature Scenario Analysis
- Decarbonisation modelling and high-level target
setting
- Carbon Reporting
Corporate Governance:
Environmental and corporate responsibility
Other responsible agricultural
practices and sustainable policies can be found on our
website
|
Employees and
Health & Safety
|
Employees: Employment
policies
Directors' Remuneration Report:
Employees engagement
Workers are protected from
exposure to occupational health and safety hazards that are likely
to pose immediate risk of permanent injury, illness or fatality.
Proper signages are in place at relevant spots to alert employees
of safety. Workshops and training sessions on occupational safety
and health care are regularly conducted.
|
Social matters
|
Principal risks and uncertainties:
Covid-19 and other contagious diseases
AEP has established clear policies
and strict protocols for the control and prevention of the spread
of Covid-19 and other contagious diseases within the workplace
environment. There are requirements for mask wearing, social
distancing, when necessary, and sanitising of the workplace
regularly. AEP also has strict procedures on testing at work and
self-isolation of its employees when necessary, together with home
support for the affected ones to ensure full recovery before they
resumed work.
|
Respect for human
rights
|
AEP has clear policies of no
exploitation of its employees, including complying with paying
minimum wage. It does not practise child or forced labour in line
with the Modern Slavery Statement referred to on its website. In
addition, a whistle blowing policy is in place to allow any
employee to raise concerns about unethical, illegal or questionable
practices, in full confidence, without the risk of
reprisal.
|
Anti-corruption and anti-bribery
matters
|
Anti-corruption and anti-bribery
policies and procedures.
|
Financial Review
Performance of the business during the year
For the year ended 31 December
2023, the revenue for the Group from continuing operation was
$371.0 million, 17% lower than $447.6 million reported in 2022 due
primarily to the lower production and lower CPO prices.
The Group's operating profit from
continuing operation for 2023, before biological asset movement,
was $70.6 million, 47% lower than last year of $132.9 million. The
lower operating profit was due to lower production, lower CPO
prices and higher operational costs. Transport costs and wages in
particular rose sharply during the
year.
FFB production for continuing
operations for 2023 reached 1.10 million mt, 2% lower than the 1.12
million mt produced in 2022. The yield for continuing operations
from Indonesian plantations was lower at 20.2 mt/ha (2022: 20.6
mt/ha) due to lower crop production in Bengkulu and Riau
plantations.
FFB bought-in from local
smallholders and plasma in 2023 remain at 1.08 million mt (2022:
1.08 million mt). Our mills processed a combined 2.16 million mt of
FFB, 2% lower than last year of 2.21 million mt. CPO production was
1% lower at 449,000 mt, compared to 455,600 mt in 2022, compensated
by the improved OER of 20.84% against 20.59% in 2022. Kernel
production for 2023 stood at 103,900 mt, 2% lower than last year of
106,200 mt.
Profit before tax and after BA
movement from continuing operation for the Group was $77.8 million,
41% lower compared to a profit of $132.9 million in 2022. The BA
movement was a debit of $0.9 million, compared to a debit of $5.8
million in 2022. The debit BA movement was mainly due to the lower
FFB price at 31 December 2023. Net finance income recognised in the
income statement increased from $4.9 million in 2022 to $8.0
million in 2023 due to higher deposits income, without interest
expense. The tax expenses for 2022 was reduced by the recognition
of deferred tax assets amounting to $11.2 million arising from the
losses from the disposal of the South Sumatera plantations which
can be utilised as a deductible expense against future profits in
the Group.
The total gain on the discontinued
operations was $6.6 million (2022: $5.8 million), made up of
operating loss of $2.5 million (2022: $0.8 million) and
reclassification of exchange reserve of $10.4 million. With the
sale price of $8.5 million, there was a further write down of $1.4
million of the three plantations in South Sumatera in 2023, due to
strength of the Indonesian
Rupiah.
The average CPO price ex-Rotterdam
for 2023 was $971/mt, 29% lower than 2022 of $1,369/mt. The ex-mill
price for 2023 averaged $721/mt, 15% lower than last year of
$845/mt.
Earnings per share before BA
movement from continuing operations decreased by 47% to 130.24cts
compared to 245.25cts in 2022. Earnings per share after BA movement
from continuing operations decreased from 235.74cts to 128.82cts.
Earnings per share have decreased mainly due to the decrease in
profit after tax.
There was a gain of exchange in
translation of foreign operations, recognised in other
comprehensive income, totalling $10.2 million for 2023 against an
exchange loss of $55.7 million in the previous year due to the
strengthening of the Indonesian rupiah at the year end. The
retirement benefits due to the employees at 31 December 2023, as
calculated by a third-party actuary, increased to $11.3 million
from $10.9 million last year due to additional accrual during the
year.
Position of the business at the end of the
year
The Group's statement of financial
position remains strong, with a cash and cash equivalents balance
including short-term investments (see Note v) of $167.1 million and
no external borrowing at the end of 2023. All material changes in
statement of financial position and cash flows are listed in the
following table:
|
Note
|
31.12.2023
$000
|
(restated)
31.12.2022
$000
|
|
|
|
|
Property, plant and
equipment
|
i
|
274,382
|
252,414
|
Deferred tax assets
|
ii
|
11,054
|
12,773
|
Income tax liabilities
|
iii
|
(2,951)
|
(10,230)
|
Cash and cash
equivalents
|
v, vi,
vii
|
152,984
|
221,476
|
Short-term investments
|
v,vi,
vii
|
14,076
|
55,566
|
Assets in disposal groups
classified as held for sale
|
iv
|
-
|
9,000
|
Net cash generated from operating
activities
|
v
|
31,855
|
120,511
|
Purchase of property, plant and
equipment
|
|
(33,421)
|
(34,026)
|
Net cash used in financing
activities
|
vii
|
(115,934)
|
(9,523)
|
i. The increase in property,
plant and equipment from $252.4 million in 2022 to $274.4 million
was the result of replanting activities, together with the gain in
exchange in translation.
ii. The movement in deferred tax
assets was due to the utilisation of the brought forward tax losses
against the profit of two subsidiaries.
iii. The income tax liabilities
are lower principally as a result of higher tax payment in 2023. A
detailed explanation of income tax, including other taxes, is
provided in note 8.
iv. The assets in disposal
groups were finally sold in 2023 with a further write down of $1.4
million in 2023.
v. As at 31 December 2023, the
Group had cash and cash equivalents of $153.0 million (2022: $221.5
million) and short-term investments known as fixed deposits of
$14.1 million (2022: $55.6 million). The cash position, including
fixed deposits, was lower in 2023 principally due to the buying out
of minority interests in Indonesia at $87.8 million, together with
the allocation of $4.2 million for the share buyback programme and
an investment of $10.0 million in structured products. The net cash
inflow from operating activities during the year was lower by 74%
at $31.9 million compared to $120.5 million in 2022, mainly due to
the lower profit for the year.
vi. The net cash used in
financing activities during the year was higher at $115.9 million
compared to $9.5 million in 2022 due to the acquisition of
non-controlling interests during the year and the higher dividend
paid.
Viability Statement
The viability assessment considers
solvency and liquidity over a longer period than for the purposes
of the going concern assessment made. Inevitably, the degree of
certainty reduces over a longer period.
The Group's business activities,
financial performance, corporate development and principal risks
associated with the local operating environment are covered under
the various sections of this strategic report. In undertaking the review of the Group's performance in 2023,
the Board considered the prospects of the Company, focusing on the
strategy for growth via the expansion of its planted area in tandem
with forecasting demand for CPO, over one to five-year periods. The
process involved a detailed review of the 2024 detailed budget and
the five-year income and cash flow projection. The one-year budget
has a greater level of certainty and is used to set detailed
budgetary targets at all levels across the Group. It is also used
by the Remuneration Committee to set targets for the annual
incentive. The five-year income and cash flow projection contains
less certainty of the outcome but provides a robust planning tool
against which strategic decisions can be made. The Board believes
that to project beyond five years has more elements of
uncertainties and therefore less reliable for making informed
decisions.
The Board also considered the
five-year cash flow projection under various severe but plausible
scenarios, including the financial impact on the Group
from 50% contraction of
demand for palm oil resulting from the Coronavirus pandemic or any
other contagious diseases, as outlined in the Strategic Report
under Going Concern, and the need to support if any financially
loss-making newly matured estates, together with the projected
capital expenditure. The Group also factored in the impact of the
price increase of materials and fertilisers. In arriving at the conclusion that
the Group has adequate resources to continue in operation and meet
its liabilities in the next five years, the Board has assumed a
worst-case scenario of CPO price at its lowest average of $500/mt
and that demand for CPO dropped by 50%, together with a significant
rise in cost of materials arising from the disruption of supply
chains. The assumptions applied are linked to risk of CPO price
fluctuation, risk of a substitute for oil palm and a pandemic from
an infectious disease. On this
basis and other matters considered and
reviewed by the Board during the year, the Board has a reasonable
expectation that the Group has adequate
resources to continue in operation and meet its liabilities over
the five years from 2024 to 2028.
Going Concern
The Directors have carried out
stress tests, factoring in the identified uncertainties and risks
such as commodity prices and demands post pandemic, together with
the current economic issues of high inflation, rising interest
rates and cost of living crisis, to ensure that the Group has
adequate resources in a worst-case scenario to remain as a going
concern for at least twelve months from the date of this
report.
The Directors have a reasonable
expectation, having made the appropriate enquiries, that the Group
has sufficient cash resources to cover the
Group's operating expenses for a period of at least twelve months
from the date of approval of these financial statements.
For these reasons, the Directors adopted a going
concern basis in the preparation of the financial statements. 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, as well as
impact when demand on palm oil decrease to
50%. Stress testing of other identified
uncertainties and risks such as CPO prices and currency exchange
rates were also undertaken.
Business Review
Indonesia
The performance of the Indonesian
operations was divided into six geographical regions.
North Sumatera
FFB production in North Sumatera,
which aggregates the estates of Tasik, Anak Tasik, Labuhan Bilik
("HPP"), Blankahan, Rambung, Sg Musam and Cahaya Pelita ("CPA")
produced 408,900 mt in 2023 about 4% lower than last year (2022:
423,900 mt). Rainfall was normal. 227ha was replanted in Musam and
CPA in 2023 with more areas earmarked for replanting in 2024. The
withdrawal of fertilizers for areas meant for replanting means that
these areas will most likely have lower yields. Palm losses at HPP
was high due to the outbreak of Ganoderma affecting 10% of the trees
limiting any potential yield upside. Quick replanting of dead palms
ensures a steady high palm density in HPP which currently averaged
145 stand per hectare. Sub-optimal nutrient retention and
absorption caused by peat soil is another factor for low bunch
weight at HPP. The average annual yield for 2023 in North Sumatera
decreased by 2% to 22.3 mt/ha from the previous year of 22.8 mt/ha.
Although yield continued to drop in Blankahan, replanting is temporary deferred as
the yield is still above 24 mt/ha due to good soil
condition.
In 2023, the three mills in North
Sumatera produced marginally higher CPO at 150,100 mt
(2022:148,100 mt) from a throughput of 724,800 mt (2022: 738,400
mt). The Blankahan mill with lower internal and external crops
purchases processed 5% less fruits in 2023 at 232,700 mt (2022:
244,500 mt), lowering the mill utilisation to 121% from 127% in the
previous year. The OER in Blankahan was low due mainly to dura
contamination from external crops that made almost 70% of the total
crop processed, but marginally improved in 2023 to 19.1% (2022
18.9%). Dura crops with thinner mesocarp normally have an oil
content of 18% or lower. The Tasik mill processed 3% marginally
lower crops at 479,300 mt (2022: 493,900 mt). Although the external
crop purchases increased by 7% to 154,200 mt from 144,700 mt in the
previous year, it could not make up for the drop in internal crops
production, reducing mill utilisation from 171% in 2022 to 166% in
2023. OER for the Tasik mill improved to 21.5% (2022: 20.6%) as new
planting matured. The new HPP mill started processing small batches
of in-house crops intermittently in the last quarter of 2023 as a
test run. In total, it processed 12,800 mt of FFB in 2023,
achieving OER of 21.6%. Commercial operation has started in January 2024 after
the bacteria cultivated in the anaerobic effluent treatment plant
has sufficiently build up before the whole effluent system is fully
functional.
The biogas plant in Blankahan in
North Sumatera did not perform up to its true potential in 2023,
due to the lack of demand from the National Grid, together with the
reduction in selling price. The Blankahan plant sold about 6,500
MWh (2022: 6,500 MWh) of surplus electricity, similar to 2022 but
generated 4% less revenue of $339,000 (2022: $354,100). The Group
has converted Blankahan biogas plant into a BioCNG plant, which
next year is expected to generate better returns from sale of
methane gas together with a share of carbon credit sold. However,
the Tasik biogas plant was not able to sell the surplus electricity
to the national grid due to the lack of demand in North and Central
Sumatera. The Group has signed an agreement with KIS to
convert the Tasik biogas plant to a BioCNG plant and is currently
awaiting approvals from the relevant authorities.
The three plantations in North
Sumatera where the cultivation rights ("HGU") were due to expire
were extended by the Indonesian government from 25 to 35
years.
Bengkulu
FFB production in Bengkulu, which
aggregates the estates of Puding Mas ("MPM") and Alno produced
223,800 mt (2022: 269,500 mt), 17% lower than 2022 mainly due to
the reduction of matured palms as a result of replanting. As a
result, matured areas were smaller by 8% in 2023 at 13,204 ha from
14,382 ha. Rainfall was lower in 2023 at 2,870 mm (2022: 3,600 mm)
with three consecutive months where rainfall averaged below 65 mm
per month in the second half of 2023. Tractors with attached water
tank trailers were used to water newly planted trees to minimise
damages from the drought. With replanting, the stand per
hectare have improved to 111 stand per hectare from slightly below
100. The yield, however, was lower at 16.4 mt/ha from 18.1 mt/ha
last year due to the replanting and the drought.
MPM and Sumindo mills processed a
combined 633,900 mt (2022: 668,500 mt) of FFB in 2023, 5% lower
than 2022 due to lower internal crop production as explained above.
Even though external crop purchases increased by 8% to 394,600 mt
from 365,500 mt last year, the mill utilisation was lower at 110% from 116%
in the previous year. CPO production for the year was 4% lower at
129,900 mt (2022: 136,000 mt) with OER for the two mills averaged
20.5% compared to 20.3% last year. We expect further improvement in
OER when the oil recovery plant, which was installed at MPM mill,
is fully functional. The oil recovery plant is still at a testing
stage at the time of reporting. External crops made up 62% of the
throughput compared to 55% in 2022. The remaining processed crop
was purchased from other group companies.
1,074 ha of palms in
Bengkulu were
replanted in 2023 with new generation planting materials. Dura
palms formed a significant portion of the planted areas in
Bengkulu. Fruits
from dura palms have thin mesocarp which ultimately produce less
oil hence 4,370 ha of palms would need to be replanted due to poor
yield, notwithstanding that they are 16 to 18 years of age.
Seedlings are
sourced from reputable suppliers to ensure only Tenera palms are
cultivated, hence significantly increasing productivity and land use
efficiency. This is especially important considering that the oil
palm is a perennial crop with a 25-year economic
lifespan.
The MPM biogas plant sold over
8,000 MWh (2022: 10,500 MWh) of surplus electricity in 2023, 24%
lower and generated $350,000 in revenue (2022: $474,700). The
frequent tripping
of the old regional power transmission lines supplying electricity
to the national grid had
caused frequent breakdowns in power generation at
the biogas plant. The power rate was also reduced by 0.5% in
2023.
Riau
FFB production in the Riau region,
comprising Bina Pitri estates, produced 123,000 mt in 2023 (2022:
135,000 mt), 9% lower than 2022. Monthly rainfalls were close to
normal at 2,730 mm (2022: 2,480 mm). The yield for the year was
lower at 25.6 mt/ha from last year of 28.0 mt/ha. As 79% of the
palms are between the ages of 26 to 29 years, and with a declining
yield, replanting is planned for 2025.
The mill purchased 17% lower
external crop in 2023 at 222,600 mt compared to 268,000 mt last
year, reducing the mill utilisation rate to 120% from 140% last
year. The competition for external crops in Riau is extremely keen
as many mini mills entered the market in early 2022 attracted by
high CPO prices. Overall the CPO production was 15% lower at 65,300
mt compared to 77,200 mt in 2022. The region is contaminated by
dura palms which made up 64% (2022: 66%) of the crops processed by
the mill. The mill therefore had a lower OER of 18.9% from 19.2% in
the previous year.
Bangka
FFB production in the Bangka
region, comprising Bangka Malindo Lestari estates, produced 21,100
mt in 2023 (2022: 12,900 mt), 64% higher than 2022. The higher crop
was due to a larger harvestable area and more palms having reached
peak maturity. Rainfall was below optimum averaging 1,643 mm in the
year with four months where rainfall fell between 26 mm to 95 mm
per month compared to the average of 1,835 mm previous year. The
yield increased slightly from 12.1 mt/ha to 12.3 mt/ha in 2023. The
average age of palms is 5 years. With new planting in 2023
totalling 104 ha (2022: 63 ha), the total planted area, including
plasma, in Bangka reached 3,203 ha (2022: 3,099 ha). We plan to
plant another 150 ha in 2024.
Kalimantan
FFB production in Kalimantan which
comprises the Sawit Graha Manunggal ("SGM") and Kahayan Agro
Plantation ("KAP") estates was 312,800 mt in 2023 (2022: 273,800
mt), 14% higher than 2022. During the year, 519 ha of palms matured
in SGM and KAP leading to its first harvest. Production
in Kalimantan was higher due to a larger
harvestable area as more palms reached maturity. The breeding and
releasing weevils to help with pollination has reduced the extent
of abnormal fruit bunches reported in the previous year. The
average bunch weight was nevertheless below industrial standard due
to the sandy soil at SGM but made up by the yield due to higher
stand per hectare. The stand per hectare in SGM and KAP plantations
averaged 145 stand and 125 stand per hectare respectively. The
yield in Kalimantan increased to 20.4 mt/ha from 18.4 mt/ha last
year. Rainfall in KAP was lower at 4,009 mm (2022: 4,794 mm) while
at SGM, it was also lower at 2,043 mm (2022: 2,438 mm).
New planting in SGM and KAP is
expected to reach 460 ha next year. The long-term prospect for
Kalimantan plantations remains bright.
The purchase of external and
plasma crops in SGM reached 147,100 mt in 2023 which was higher by
11% compared to 132,200 mt last year. The total external and plasma
crops at the SGM mill made up 33% of the total crops processed
similar to last year. With the throughput at the mill reaching
450,700 mt (2022: 402,400 mt), the mill utilisation rate increased to 156% from
140% producing 103,700 mt of CPO, 10% higher than 2022 of 94,300 mt. OER for
the mill averaged 23.0% for the year compared to 23.4% last year
and continues to outperform the rest of the mills in the
Group.
The SGM biogas plant generated 22%
more electricity in 2023 at over 8,400 MWh (2022: 6,900 MWh) worth
$391,900 (2022: $331,000). The higher power generation was due to
shorter downtime as there was no major overhaul of gas engine in
2023. Due to the continuous high demand for electricity in
Kalimantan region, the mill is planning to add another gas engine
in 2024. This is in line with the Indonesian government's objective
of achieving renewal energy at 23% of total energy consumption
compared to current rate of 3%.
South Sumatera - discontinued operations
FFB production in South Sumatera,
which aggregates the estates of Karya Kencana ("KKST"), Empat
Lawang ("ELAP") and Riau Agrindo ("RAA") produced 21,600 mt (2022:
46,300 mt), 53% lower than 2022. The Group had concluded the sale
of the South Sumatera plantations in 2023. The operation was handed
over fully to the
new owners in September 2023 and
the Group has no further control of the
plantations since then.
Overall bought-in crops for the
Indonesian operations in 2023, including plasma, were in line with
last year at 1.08 million mt. The average OER for our mills was
marginally higher at 20.8% in 2023 (2022: 20.6%).
Malaysia
FFB production in 2023 was 34%
higher at 12,500 mt, compared to 9,300 mt in 2022. With the
temporary lifting of employment restriction, the plantation was
able to recruit additional foreign workers. However, retention of
foreign workers is challenging because of competition and more
lucrative offers from other industries. Experienced harvesters are
normally required in our
plantation when matured trees are as tall as a 7-storey building.
The plantation therefore continued to experience a substantial
shortage of workers which hampered not only field maintenance and
application of fertilisers but harvesting, resulting in crop
losses. Not many locals are prepared to work in plantations despite
offering higher wages. The palms, with an average age of 26 years,
faced declining yield. The stand per hectare further reduced due to
the damages caused by wild elephants. The Malaysian plantation
generated a loss before tax after BA movement of $0.2 million in
2023, compared to a profit before tax after BA movement of $0.3
million in 2022.
The financial performance of the
various regions is reported in note 6 on segmental
information.
Commodity Prices
CPO prices for 2023 was relatively
flat compared to the downward price trend in 2022.
The CPO price ex-Rotterdam started
the year at a high at $1,060/mt (2022: $1,350/mt). It hit a high of
$1,100/mt in January before trending downwards to a low of $860/mt
in late May 2023. It recovered somewhat to end the year at $945/mt.
Ex-Rotterdam price averaged $971/mt for the year, 29% lower than
last year (2022: $1,369/mt). Our average ex-mill price for 2023 was
at $721/mt, 15% lower than last year of $845/mt. Ex-mill
prices are lower than ex-Rotterdam prices
due to logistic, insurance costs, Indonesian levies and
taxes.
The regional conflicts and wars,
together with the cost-of-living crisis and the lingering effects
of the Covid-19 pandemic have created economic uncertainty which
has impacted heavily on the global economy.
The weak global economy, the glut
of competing vegetable oils and oversupply of soybeans from South
America and soft demand from key importers like India and China
have made it challenging for palm oil in 2023.
In 2023 producers in Ukraine
aggressively sold and export their sunflower oil which increased
significantly over the previous year, with EU as the main buyers
despite the on-going conflicts and logistical disruptions.
Sunflower oil is finding its way to EU through land and river
Danube given the risks of shipment through the Black Sea grain
corridor. With Brazil already producing massive amounts of soybeans
annually, it was also reported their farmers are expected to plant
more soybeans in the next crop season, switching from corn.
Producers find corn prices unattractive relative to soybeans. A
majority of the soybeans produced is destined for the China market,
the second largest consumer of CPO. Unless the consumption of
vegetable oils in China picks up strongly, a weaker demand for CPO
is expected.
Like other commodities, the prices
of competing soft oils relative to CPO price is a key to demand.
With the abundance of soft oils, the CPO discount to sunflower and
soya-oil have narrowed significantly and therefore CPO has lost its
attractiveness particularly for markets that are sensitive to
prices.
In the coming months, CPO prices
are expected to be volatile due to the effects of El Niño on crop
production, especially in the second of 2024, together with the
higher uptake of CPO in Indonesia because of the National biodiesel
mandate.
Over a period of ten years, CPO
price has touched a monthly average low of $472/mt in November 2018
and a monthly average high of $1,857/mt in March 2022. The monthly
average price over the ten years was about $828/mt.
Rubber prices averaged $1,297/mt
for 2023 (2022: $1,431/mt), 9% lower in 2023. Our small area of 258
ha of mature rubber contributed a revenue of $0.5 million in 2023
(2022: $0.6 million). With the continuing low prices for rubber, it
has been decided to replace the rubber with oil palm in
2024.
Estate Development
In 2023, the Group opened up new
land and planted 775 ha (2022: 952 ha) of oil palm mainly in
Kalimantan and Bangka. With the disposal of the South Sumatera
plantations, planted area including the smallholder cooperative
scheme, known as Plasma, reduced by 9% to 68,948 ha (2022: 76,095
ha). Another 1,301 ha was replanted in North Sumatera and Bengkulu.
In 2024, the Group plans to plant 3,000 ha of oil palm which
includes replanting of 2,120 ha in North Sumatera and Bengkulu.
Opening of new land for planting can be cumbersome and requires
written approval from local authorities, submission of environment
impact assessments and meetings with local communities. All new
plantings are carried out following the High Carbon Stock Approach
("HCSA") guidelines and are verified by accredited
consultants.
Throughout the plantations, old
quarters for workers were progressively modernised in 2023 at a
cost of $2.3 million. Another $3.1 million is budgeted for 2024 for
renovations and refurbishments to provide better comfort for
workers. Following our discussion with the relevant authorities to
speed up electrification of remote locations, where our plantations
are located, the Group spent $156,400 to connect 288 houses with
electricity. In 2024, $1.5 million is allocated to provide
electricity to more than a thousand homes.
The construction of the seventh
mill in HPP, North Sumatera was finally completed in the fourth
quarter of 2023 at a cost of $22.5 million following a lengthy
delay caused by the unfortunate explosion of one of the anaerobic
tanks during construction which resulted in work having to be
suspended, pending the completion of an investigation and clearance
from the authorities before work can be resumed. The contractor has
compensated the families of the deceased and the families have
waived any future claim against AEP. The mill has started
processing small batches of in-house crops to test various
equipment. The start-up of the effluent treatment plant requires
controlled feeding of small amount of palm oil mill effluent
("POME") to cultivate the anaerobic bacteria in the anaerobic tank
digesters. When the effluent treatment plant is fully operational,
the mill will go into full production including intake of external
FFBs. The effluent treatment in HPP is unique compared to the other
mills as lagoons to hold the effluents are not permitted in HPP due
to the risks of contamination by seepage of effluents into ground
water. Effluents are therefore stored in tanks which need better
treatment and control due to limited storage capacity.
The Environmental Impact Assessment
("EIA") for the proposed new mill in KAP in Kalimantan has been
completed and submitted to the Ministry for Environment and
Forestry for approval. The process for approval can be tedious and
likely to take some time due to strict new regulations issued by
the Indonesian government. We are following up with the relevant
authorities and making every effort to speed up the approval so
that earthworks can begin. The earthworks will be substantial and
costly involving levelling terrain to create flat areas for the
site. The KAP estate is located in a very hilly area with deep
ravines and the choice of sites for the mill is limited. The mill,
with a planned capacity of 45 mt/hr will be sufficient to process
all the crops from KAP plantation. The mill is projected to start
in the first half of 2024 at a cost $15.3 million.
During the year, the Group
purchased 23 units of dump trucks costing $713,000 to improve
transportation and delivery of FFB in our plantations as well as to
the mills. An additional sum of $377,000 has been allocated in 2024
for the same purpose. This is necessary amidst rising logistic cost
as independent transport companies especially in Kalimantan and
Bengkulu cannot supply adequate trucks to transport our harvest as
many trucks especially in Kalimantan are diverted to carry coal
which pay better transport rates. In addition, the Group
spent $1.2 million to improve the field roads and connectivity
between estates and mills by building new bridges. The Group has
budgeted to spend a further $3.1 million in 2024 to improve and
maintain our roads for better
connectivity.
In Bina Pitri mill, three old and
worn-out vertical sterilisers/pressure vessels have been replaced
with better designed units requiring new foundations. The fourth
unit in Bina Pitri mill is being replaced in the second quarter of
2024. The total cost of replacement will be in the region of
$600,000. In Sumindo mill, four units of old sterilizers were
completely replaced at a cost of $510,000.
In 2023, SGM mill processed in
excess of 450,000 mt of FFB. Additional features were added to
ensure the smooth running of the milling process without
disruption. The sterilizer station will be extended with two
additional units of vertical sterilizers complete with FFB feeding
and discharge conveyors at a cost of $750,000 on top of four
existing units. The project is expected to be completed by the
second quarter of 2024. An additional oil storage tank with a
capacity of 4,000 mt was added at a cost of $275,000 in addition to
the present four units to increase storage capacity to 17,000 mt.
This is to ensure that SGM has sufficient storage in the event of
delays in the collection by tanker ships caused by bad
weather.
At Tasik mill, the railway tracks
and the marshalling system for the cages were upgraded at a cost of
$200,000. In the coming year, Tasik mill will install a new boiler
with superheaters of 45,000 kg/hr at an estimate cost of $1.2
million.
The corroded roofings and
structures to both factory buildings in MPM and Bina Pitri mills
were replaced for $370,000. MPM mill also spent reconstruction cost
of $150,000 to fix a hill slope next to the mill, damaged by
landslide during heavy rainfall in 2023. One unit of horizontal
sterilizer was replaced at MPM mill costing $145,000 while another
boiler is currently being refurbished and upgraded by adding
superheaters to enhance its performance at a cost of $350,000, to
be completed by the second quarter of 2024.
The oil recovery system installed
at MPM mill is having some problems and is only partially
operating. While the decanter is operating well to remove some of
the solids in the sludge, the membrane system chokes frequently
during operation. The contractor will introduce a high-speed
separator to improve the performance.
Two of our mills namely SGM and
HPP, which use river barges to transport their CPO, are required by
the government authorities to build their own jetties. The mills
currently use government owned jetties and the Group can only use
them on a temporary basis as they are meant for public use. Jetties
are used to connect the shore and deep water for the purpose of
docking of river barge to facilitate loading of CPO. The Group is
targeting to acquire suitable land next to the rivers to construct
two jetties in 2024 which is expected to cost $1.7
million.
On behalf of the Board
Dato' John Lim Ewe
Chuan
Executive Director
30 April 2024
Directors' Responsibilities
The Directors are responsible for
preparing the annual report and the financial statements in
accordance with UK adopted international accounting standards and
applicable law and regulations.
Company law requires the Directors
to prepare financial statements for each financial year. Under that
law the Directors are required to prepare the Group financial
statements in accordance with UK adopted International Accounting
Standards ("IAS") and have elected to prepare the company financial
statements in accordance with United Kingdom Generally Accepted
Accounting Practice (United Kingdom Accounting Standards and
applicable law) ("UK GAAP"). Under company law, the Directors must
not approve the financial statements unless they are satisfied that
they give a true and fair view of the state of affairs of the Group
and Company and of the profit or loss for the Group for that
period.
In preparing these financial
statements, the Directors are required to:
·
select suitable accounting policies and then
apply them consistently;
·
make judgements and accounting estimates that are
reasonable and prudent;
·
state whether they have been prepared in
accordance with UK adopted international accounting standards,
subject to any material departures disclosed and explained in the
financial statements;
·
prepare the financial statements on the going
concern basis unless it is inappropriate to presume that the Group
and the Company will continue in business; and
·
prepare a Directors' Report, a Strategic Report
and Directors' Remuneration Report which comply with the
requirements of the Companies Act 2006.
The Directors are responsible for
keeping adequate accounting records that are sufficient to show and
explain the Company's transactions and disclose with reasonable
accuracy at any time the financial position of the Company and
enable them to ensure that the financial statements comply with the
Companies Act 2006.
They are also responsible for
safeguarding the assets of the company and hence for taking
reasonable steps for the prevention and detection of fraud and
other irregularities. The Directors are responsible for ensuring
that the annual report and accounts, taken as a whole, are fair,
balanced, and understandable and provides the information necessary
for shareholders to assess the group's performance, business model
and strategy.
Website publication
The Directors are responsible for
ensuring the annual report and the financial statements are made
available on a website. Financial statements are published on the
Company's website in accordance with the legislation in the UK
governing the preparation and dissemination of financial
statements, which may vary from legislation in other jurisdictions.
The maintenance and integrity of the Company's website is the
responsibility of the Directors. The Directors'
responsibility also extends to the ongoing integrity of the
financial statements contained therein.
Directors' responsibilities pursuant to Disclosure and
Transparency Rules 4 ("DTR4")
The Directors confirm to the best
of their knowledge:
·
The financial statements have been prepared in
accordance with the applicable set of accounting standards, give a
true and fair view of the assets, liabilities, financial position
and profit and loss of the Group.
·
The annual report includes a fair review of the
development and performance of the business and the financial
position of the Group and Company, together with a description of
the principal risks and uncertainties that they face.
On behalf of the Board
Dato' John Lim Ewe
Chuan
Executive
Director
30 April 2024
Consolidated Income Statement
For the year ended 31 December 2023
|
|
2023
|
(Restated)
2022#
|
|
|
Note
|
Result
before
BA
movement*
|
BA
movement
|
Total
|
Result
before
BA
movement*
|
BA
movement
|
Total
|
|
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
Continuing operations
|
|
|
|
|
|
|
|
Revenue
|
3
|
370,962
|
-
|
370,962
|
447,619
|
-
|
447,619
|
Cost of sales
|
|
(291,553)
|
(875)
|
(292,428)
|
(304,424)
|
(5,792)
|
(310,216)
|
Gross profit
|
|
79,409
|
(875)
|
78,534
|
143,195
|
(5,792)
|
137,403
|
Administration expenses
|
|
(8,867)
|
-
|
(8,867)
|
(10,293)
|
-
|
(10,293)
|
Gain / (loss) arising from fair
value
|
30
|
45
|
-
|
45
|
(7)
|
-
|
(7)
|
Operating profit
|
|
70,587
|
(875)
|
69,712
|
132,895
|
(5,792)
|
127,103
|
Exchange gains
|
|
164
|
-
|
164
|
991
|
-
|
991
|
Finance income
|
4
|
7,977
|
-
|
7,977
|
4,859
|
-
|
4,859
|
Finance expense
|
4
|
(45)
|
-
|
(45)
|
(12)
|
-
|
(12)
|
Profit before tax
|
5
|
78,683
|
(875)
|
77,808
|
138,733
|
(5,792)
|
132,941
|
Tax expense
|
8
|
(20,364)
|
194
|
(20,170)
|
(21,054)
|
1,276
|
(19,778)
|
Profit for the year from continuing
operations
|
|
58,319
|
(681)
|
57,638
|
117,679
|
(4,516)
|
113,163
|
Gain / (Loss) on discontinued
operations, net of tax
|
9
|
6,611
|
(87)
|
6,524
|
(5,684)
|
(139)
|
(5,823)
|
|
|
64,930
|
(768)
|
64,162
|
111,995
|
(4,655)
|
107,340
|
Profit for the year attributable
to:
|
|
|
|
|
|
|
|
- Owners of the
parent
|
|
55,414
|
(644)
|
54,770
|
92,820
|
(3,904)
|
88,916
|
- Non-controlling
interests
|
|
9,516
|
(124)
|
9,392
|
19,175
|
(751)
|
18,424
|
|
|
64,930
|
(768)
|
64,162
|
111,995
|
(4,655)
|
107,340
|
Profit for the year from
continuing operations attributable to:
|
|
|
|
|
|
|
|
- Owners of the
parent
|
|
51,524
|
(561)
|
50,963
|
97,209
|
(3,772)
|
93,437
|
- Non-controlling
interests
|
|
6,795
|
(120)
|
6,675
|
20,470
|
(744)
|
19,726
|
|
|
58,319
|
(681)
|
57,638
|
117,679
|
(4,516)
|
113,163
|
Earnings per share attributable to the owners of the parent
during the year
|
|
|
|
|
|
|
|
Profit
|
|
|
|
|
|
|
|
- basic and
diluted
|
10
|
|
|
138.44cts
|
|
|
224.33cts
|
Profit from continuing
operations
|
|
|
|
|
|
|
|
- basic and
diluted
|
10
|
|
|
128.82cts
|
|
|
235.74cts
|
|
|
|
|
|
|
|
|
| |
* The column represents the IFRS
figures and the result before BA movement. This Alternative Performance Measure ("APM") reflects the Group's
results before the movement in fair value of biological assets been
applied. We have opted to additionally disclose APM
as management do not use the fair value of BA
movement in assessing business performance.
# The details of prior year restatement are disclosed in note
32.
Consolidated Statement of Comprehensive
Income
For the year ended 31 December 2023
|
2023
$000
|
(Restated)
2022#
$000
|
|
|
|
Profit for the year
|
64,162
|
107,340
|
|
|
|
Other comprehensive income /
(expenses):
|
|
|
|
|
|
Items may be reclassified to profit or
loss:
|
|
|
|
|
|
Profit / (loss) on
exchange translation of foreign operations
|
10,182
|
(55,659)
|
|
|
|
Recycling of foreign exchange on disposal
|
(10,431)
|
-
|
|
|
|
Net other comprehensive income / (expenses) may be
reclassified to profit or loss
|
(249)
|
(55,659)
|
|
|
|
Items not to be reclassified to profit or
loss:
|
|
|
|
|
|
Remeasurement of
retirement benefits plan, net of tax
|
(375)
|
177
|
|
|
|
Net other comprehensive (expenses) / income not being
reclassified to profit or loss
|
(375)
|
177
|
|
|
|
Total other comprehensive income / (expenses) for the year,
net of tax
|
(642)
|
(55,482)
|
|
|
|
Total comprehensive income for the year
|
63,538
|
51,858
|
Total comprehensive income for the
year attributable to:
|
|
|
- Owners of the
parent
|
54,850
|
43,072
|
- Non-controlling
interests
|
8,958
|
8,786
|
|
63,538
|
51,858
|
# The details of prior year restatement are disclosed in note
32.
Consolidated Statement of Financial
Position
As at 31 December 2023
Company Number: 1884630
|
|
|
|
|
|
Note
|
31.12.2023
$000
|
(Restated)
31.12.2022#
$000
|
|
|
|
|
Non-current assets
|
|
|
|
Property, plant and
equipment
|
12
|
274,382
|
252,414
|
Investments
|
30
|
10,035
|
42
|
Receivables
|
13
|
20,306
|
18,963
|
Deferred tax assets
|
14
|
11,054
|
12,773
|
|
|
|
|
|
|
315,777
|
284,192
|
|
|
|
|
Current assets
|
|
|
|
Inventories
|
15
|
16,684
|
19,590
|
Income tax receivables
|
8
|
19,169
|
4,122
|
Other tax receivable
|
8
|
40,575
|
37,576
|
Biological assets
|
16
|
5,419
|
6,161
|
Trade and other
receivables
|
17
|
10,689
|
3,468
|
Short-term investments
|
18
|
14,076
|
55,566
|
Cash and cash
equivalents
|
18
|
152,984
|
221,476
|
|
|
259,596
|
347,959
|
Assets in disposal groups
classified as held for sale
|
9
|
-
|
9,000
|
|
|
|
|
|
|
259,596
|
356,959
|
|
|
|
|
Current liabilities
|
|
|
|
Trade and other
payables
|
19
|
(27,456)
|
(33,966)
|
Income tax liabilities
|
8
|
(2,951)
|
(10,230)
|
Other tax liabilities
|
8
|
(1,184)
|
(1,221)
|
Dividend payables
|
|
(41)
|
(32)
|
Lease liabilities
|
20
|
(300)
|
(73)
|
|
|
(31,932)
|
(45,522)
|
Net current assets
|
|
227,664
|
311,437
|
|
|
|
|
Non-current liabilities
|
|
|
|
Deferred tax
liabilities
|
14
|
(762)
|
(747)
|
Retirement benefits - net
liabilities
|
21
|
(11,298)
|
(10,874)
|
Lease liabilities
|
20
|
(709)
|
(31)
|
|
|
(12,769)
|
(11,652)
|
Net assets
|
|
530,672
|
583,977
|
|
|
|
|
Issued capital and reserves attributable to owners of the
parent
|
|
|
|
Share capital
|
22
|
15,504
|
15,504
|
Treasury shares
|
22
|
(1,847)
|
(1,171)
|
Share premium
|
|
23,935
|
23,935
|
Capital redemption
reserve
|
|
1,087
|
1,087
|
Exchange reserves
|
|
(341,639)
|
(289,434)
|
Retained earnings
|
|
826,656
|
722,191
|
|
|
523,696
|
472,112
|
Non-controlling
interests
|
|
6,976
|
111,865
|
Total equity
|
|
530,672
|
583,977
|
|
|
|
|
|
|
| |
# The details of prior year restatement are disclosed in note
32.
Consolidated Statement of Changes in Equity
For the year ended 31 December 2023
|
Note
|
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
(expenses) / income
|
|
|
|
|
|
|
|
|
|
|
-Remeasurement of retirement
benefit plan, net of tax
|
21
|
-
|
-
|
-
|
-
|
-
|
144
|
144
|
33
|
177
|
-Loss on exchange translation of
foreign operations
|
|
-
|
-
|
-
|
-
|
(45,988)
|
-
|
(45,988)
|
(9,671)
|
(55,659)
|
Total other comprehensive
(expenses) / income
|
|
-
|
-
|
-
|
-
|
(45,988)
|
144
|
(45,844)
|
(9,638)
|
(55,482)
|
Profit for the year
|
|
-
|
-
|
-
|
-
|
-
|
88,916
|
88,916
|
18,424
|
107,340
|
Total comprehensive (expenses) /
income for the year
|
|
-
|
-
|
-
|
-
|
(45,988)
|
89,060
|
43,072
|
8,786
|
51,858
|
Acquisition of non-controlling
interests
|
31
|
-
|
-
|
-
|
-
|
(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
|
(289,434)
|
722,191
|
472,112
|
111,865
|
583,977
|
Items of other comprehensive income /
(expenses)
|
|
|
|
|
|
|
|
|
|
|
-Remeasurement of retirement benefit plan, net of
tax
|
21
|
-
|
-
|
-
|
-
|
-
|
(374)
|
(374)
|
(1)
|
(375)
|
- Recycling of foreign exchange on disposal
|
|
|
|
|
|
(8,307)
|
-
|
(8,307)
|
(2,124)
|
(10,431)
|
-Gain on exchange translation of foreign
operations
|
|
-
|
-
|
-
|
-
|
8,491
|
-
|
8,491
|
1,691
|
10,182
|
Total other comprehensive income /
(expenses)
|
|
-
|
-
|
-
|
-
|
184
|
(374)
|
(190)
|
(434)
|
(624)
|
Profit for the year
|
|
-
|
-
|
-
|
-
|
-
|
54,770
|
54,770
|
9,392
|
64,162
|
Total comprehensive income for the year
|
|
-
|
-
|
-
|
-
|
184
|
54,396
|
54,580
|
8,958
|
63,538
|
Acquisition of non-controlling interests
|
31
|
-
|
-
|
-
|
-
|
(52,389)
|
65,923
|
13,534
|
(101,342)
|
(87,808)
|
Share buy back
|
|
-
|
(676)
|
-
|
-
|
-
|
-
|
(676)
|
-
|
(676)
|
Dividends paid
|
|
-
|
-
|
-
|
-
|
-
|
(15,854)
|
(15,854)
|
(12,505)
|
(28,359)
|
Balance at 31 December 2023
|
|
15,504
|
(1,847)
|
23,935
|
1,087
|
(341,639)
|
826,656
|
523,696
|
6,976
|
530,672
|
Consolidated Statement of Cash Flows
For the year ended 31 December 2023
|
Note
|
2023
$000
|
2022
$000
|
Cash flows from operating activities
|
|
|
|
Profit before tax from continuing
operations
|
|
77,808
|
132,941
|
Adjustments for:
|
|
|
|
BA movement
|
|
875
|
5,792
|
Gain on disposal of property,
plant and equipment
|
|
(49)
|
(91)
|
Depreciation
|
|
16,400
|
16,724
|
Retirement benefit
provisions
|
|
2,581
|
1,157
|
Net finance income
|
|
(7,932)
|
(4,847)
|
Unrealised gain in foreign
exchange
|
|
(164)
|
(991)
|
(Gain) / loss arising from fair
value
|
|
(45)
|
7
|
Property, plant and equipment
written off
|
|
191
|
134
|
Impairment losses
|
|
35
|
617
|
Provision for expected credit
loss
|
|
331
|
1,665
|
Operating cash flows before
changes in working capital
|
|
90,031
|
153,108
|
Decrease / (Increase) in
inventories
|
|
3,405
|
(6,291)
|
Increase in non-current, trade and
other receivables
|
|
(8,520)
|
(896)
|
(Decrease) / Increase in trade and
other payables
|
|
(6,939)
|
4,028
|
Cash inflows from
operations
|
|
77,977
|
149,949
|
Retirement benefits
paid
|
|
(1,206)
|
(612)
|
Overseas tax paid
|
|
(43,108)
|
(27,495)
|
Operating cash flows from
continuing operations
|
|
33,663
|
121,842
|
Operating cash flows used in
discontinued operations
|
|
(1,808)
|
(1,331)
|
Net cash generated from operating
activities
|
|
31,855
|
120,511
|
|
|
|
|
Investing activities
|
|
|
|
Property, plant and
equipment
|
|
|
|
- purchases
|
|
(33,421)
|
(34,026)
|
- sales
|
|
315
|
111
|
Interest received
|
|
7,977
|
4,859
|
Increase in receivables from
cooperatives under plasma scheme
|
|
(4,894)
|
(4,513)
|
Repayment from cooperatives under
plasma scheme
|
|
1,921
|
1,943
|
Investment in investment
portfolio
|
|
(9,948)
|
-
|
Disposal of
subsidiaries
|
|
8,500
|
-
|
Placement of fixed deposits with
original maturity of more than three months
|
|
(14,076)
|
(55,566)
|
Withdrawal of fixed deposits with
original maturity of more than three months
|
|
55,566
|
1,439
|
Cash generated from / (used in)
investing activities from continuing operations
|
|
11,940
|
(85,753)
|
Cash used in investing activities
from discontinued operations
|
|
(1,786)
|
(1,865)
|
Net cash generated from / (used
in) investing activities
|
|
10,154
|
(87,618)
|
|
|
|
|
Financing activities
|
|
|
|
Dividends paid to the holders of
the parent
|
|
(15,845)
|
(1,975)
|
Dividends paid to non-controlling
interests
|
|
(12,505)
|
(2,174)
|
Repayment of lease liabilities -
principal
|
|
(243)
|
(220)
|
Repayment of lease liabilities -
interest
|
|
(45)
|
(12)
|
Acquisition of non-controlling
interests
|
|
(86,620)
|
(5,142)
|
Share buy back
|
|
(676)
|
-
|
Cash used in financing activities
from continuing operations
|
|
(115,934)
|
(9,523)
|
Cash used in financing activities
from discontinued operations
|
|
-
|
-
|
Net cash used in financing
activities
|
|
(115,934)
|
(9,523)
|
Net (decrease) / increase in cash
and cash equivalents
|
|
(73,925)
|
23,370
|
|
|
|
|
Cash and cash equivalents
|
|
|
|
At beginning of year
|
|
221,476
|
218,249
|
Exchange gains /
(losses)
|
|
5,433
|
(20,143)
|
At end of year
|
|
152,984
|
221,476
|
Comprising:
|
|
|
|
Cash at end of year
|
18
|
152,984
|
221,476
|
Notes
1
Basis of
preparation
AEP is a company incorporated in
the UK under the Companies Act 2006 and is listed on the London
Stock Exchange. The registered office of AEP is located at Quadrant
House, 6th Floor, 4 Thomas More Square, London E1W 1YW, UK. The
principal activity of the Group is plantation agriculture, mainly
in the cultivation of oil palm in Indonesia and Malaysia, of which
Indonesia is the principal place of business.
The financial information does not
constitute the company's statutory accounts for the years ended 31
December 2023 or 2022. Statutory accounts for the years ended 31
December 2023 and 31 December 2022 have been reported on by the
Independent Auditor. The Independent Auditor's Reports on the
Annual Report and Financial Statements for the years ended 31
December 2023 and 31 December 2022 were unqualified, did not draw
attention to any matters by way of emphasis, and did not contain a
statement under 498(2) or 498(3) of the Companies Act
2006.
Statutory accounts for the year
ended 31 December 2022 have been filed with the Registrar of
Companies. The statutory accounts for the year ended 31 December
2023 will be delivered to the Registrar in due course.
The principal accounting policies
applied in the preparation of these consolidated financial
statements are set out below. These policies have been consistently
applied to all years presented.
Basis of preparation
The consolidated financial
statements have been prepared in accordance with UK adopted
International Accounting Standards and with the requirements of the
Companies Act 2006 as applicable to companies reporting under those
standards.
The consolidated financial
statements have been prepared on a historical cost basis, except
for the following items:
• Biological assets (note 16)
• Retirement benefits (note 21)
• Investments (note 30)
The Directors have carried out
stress tests, factoring in the identified uncertainties and risks
such as commodity prices and demands post pandemic, together with
the current economic issues of high inflation, rising interest
rates and cost of living crisis, to ensure that the Group has
adequate resources in a worst-case scenario to remain as a going
concern for at least twelve months from the date of this
report.
The Directors have a reasonable
expectation, having made the appropriate enquiries, that the Group
has sufficient cash resources to cover the Group's operating
expenses for a period of at least twelve months from the date of
approval of these financial statements. For these reasons, the
Directors adopted a going concern basis in the preparation of the
financial statements. 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 from three to twelve months if all the
plantations are infected with an infectious disease as well as the
impact on the demand for palm oil with decreases of
50%. Stress
testing of other identified uncertainties and risks such as
commodity prices and currency exchange rates were also
undertaken.
Changes in accounting standards
(a) New
standards, interpretations and amendments effective for the first
time for the accounting periods beginning on or after 1 January
2023 in these financial statements in the current year
•
IFRS 17 Insurance Contracts
•
IAS 1 Presentation of Financial Statements and
IFRS Practice Statement 2, amendment related to Disclosure of
Accounting Policies
•
IAS 8 Accounting policies, Changes in Accounting
Estimates and Errors, amendment related to Definition of Accounting
Estimates
•
IAS 12 Income Taxes, amendment related to
International Tax Reform - Pillar Two Model
Rules
(b) New
standards, interpretations and amendments not yet
effective.
The
following new standards, interpretations and amendments are
effective for future periods (as indicated) and have not been
applied in these financial statements:
•
IAS 7 Statement of Cash Flows and IFRS 7
Financial Instruments: Disclosures, amendment
related to Supplier Finance Arrangements (1 January 2024, not yet adopted).
•
IFRS 16 Leases, amendment related to
Lease Liability in a
Sale and Leaseback (1 January 2024, not yet adopted)
•
IAS 1 Presentation of Financial Statements,
amendment related to Classification of Liabilities as Current or
Non-Current (1 January 2024, not yet adopted).
•
IAS 1 Presentation of Financial Statements,
amendment related to Non-current Liabilities with Covenants (1
January 2024, not yet adopted).
• IAS 21 The Effects of Changes in Foreign Exchange
Rates, amendment related to Lack of
Exchangeability (1 January 2025, not yet adopted).
None of the above new standards,
interpretations and amendments are expected to have a material
effect on the Group's future financial statements.
2 Accounting policies
(a) Basis of
consolidation
The consolidated financial
statements incorporate the financial statements of the Company and
entities controlled by the Company (its subsidiaries) made up to 31
December each year. The Company controls a subsidiary if all three
of the following elements are present; power over the subsidiary,
exposure to variable returns from the subsidiary, and the ability
of the investor to use its power to affect those variable returns.
The financial statements of subsidiaries are included in the
consolidated financial statements from the date that control
commences until the date control ceases. In respect of cooperatives
under the Plasma scheme, the Group has not consolidated these
results on the basis that all key decisions are made by the
cooperative and the Company has no voting rights therefore does not
have control over those entities.
(b) Business combinations
The consolidated financial
statements incorporate the results of business combinations using
the purchase method. In the consolidated statement of financial
position, the acquiree's identifiable assets, liabilities and
contingent liabilities are initially recognised at their fair
values at the acquisition date. Acquisitions of entities that
comprise principally land with no active plantation business do not
represent business combinations, in such cases, the amount paid for
each acquisition is allocated between the identifiable
assets/liabilities at the acquisition date.
(c) Foreign
currency
The individual financial
statements of each subsidiary are presented in the currency of the
country in which it operates (its functional currency), being the
currency in which the majority of their transactions are
denominated, with the exception of the Company and its UK
subsidiaries which are presented in US Dollar. The presentation
currency for the consolidated financial statements is also US
Dollar, chosen because, as internationally traded commodities, the
price of the bulk of the Group's products are ultimately linked to
the US Dollar.
On consolidation, the results of
overseas operations are translated into US Dollar at average
exchange rates for the year unless exchange rates fluctuate
significantly in which case the actual rate is used. All assets and
liabilities of overseas operations are translated at the rate
ruling at the balance sheet date. Exchange differences arising on
re-translating the opening net assets at opening rate and the
results of overseas operations at actual rate are recognised
directly in equity (the "exchange reserves"). Exchange differences
recognised in the income statement of Group entities' separate
financial statements on the translation of long-term monetary items
forming part of the Group's net investment in the overseas
operation concerned are reclassified to the exchange reserves if
the item is denominated in the presentational currency of the Group
or of the overseas operation concerned.
On disposal of a foreign
operation, the cumulative exchange differences recognised in the
exchange reserves relating to that operation up to the date of
disposal are transferred to the income statement as part of the
profit or loss on disposal.
All other exchange profits or
losses are credited or charged to the income
statement.
(d) Revenue recognition
The Group derives its revenue from
the sale of CPO, palm kernel, FFB, shell nut, biomass products,
biogas products and rubber slab. Revenue for CPO, palm kernel, FFB,
shell nut, biomass and biogas products are recorded net of sales,
including export taxes and recognised when the customer has taken
delivery of the goods. The collection/delivery of the goods will
not take place until the goods are paid for. Sales of rubber slab
are recognised on signing of the sales contract, this being the
point at which control is transferred to the buyer.
The transacted price for each
product is based on the market price or predetermined monthly
contract value. There is no right of return nor warranty provided
to the customers on the sale of products and services
rendered.
Advance receipts represent the
Group's obligation to transfer goods to a customer for which the
Group has received consideration but the goods have yet to be
delivered to/collected by the customer.
(e) Tax
UK and foreign corporation tax are
provided at amounts expected to be paid or recovered using the tax
rates and laws that have been enacted or substantively enacted by
the balance sheet date.
The directors consider that the
carrying amount of tax receivables approximates its fair
value.
(f) Dividends
Equity dividends are recognised
when they become legally payable. The Company may pay an interim
dividend each year. The final dividend becomes legally payable when
approved by the shareholders at the next annual general
meeting.
(g) Property, plant and
equipment
Plantations comprise of the cost
of planting and development of oil palm and other plantation crops.
Costs of new planting and development of plantation crops are
capitalised from the stage of land clearing up to the stage of
maturity. The costs of immature plantations consist mainly of the
accumulated cost of land clearing, planting, fertilising and
maintaining the plantation and other indirect overhead costs up to
the time the trees are harvestable and to the extent appropriate.
Oil palm plantations are considered mature within three to four
years after planting and generating average annual CPO of four to
six metric tons per hectare. Immature plantations are not
depreciated.
The Indonesian authorities have
granted certain land exploitation rights and operating permits for
the estates. The land rights are usually renewed without
significant cost subject to compliance with the laws and
regulations of Indonesia therefore, the Group has classified the
land rights as leasehold land. The leasehold land is recognised at
cost initially and is not depreciated except the leasehold land in
Malaysia which is depreciated over the term of the lease as its
renewal cannot be guaranteed. Costs include the initial cost of
obtaining the location permits and subsequent payments to
compensate existing land owners plus any legal costs incurred to
acquire the necessary land exploitation rights.
Construction in progress is stated
at cost. The accumulated costs will be reclassified to the
appropriate class of assets when construction is completed and the
asset is ready for its intended use. Construction in progress is
also not depreciated until such time when the asset is available
for use.
Plantations, buildings and oil
mills are depreciated using the straight-line method. The yearly
rates of depreciation are as follows:
Leasehold land in Malaysia - over
the term of the lease
Plantations - 5% per
annum
Buildings - 5% to 10% per
annum
Oil Mill - 5% per annum
Estate plant, equipment &
vehicle - 12.5% to 50% per annum
Office plant, equipment &
vehicle - 25% to 50% per annum
(h) Leases
Land rights are recognised at
historical cost without depreciation at the balance sheet date
except for leasehold land in Malaysia where it is recognised at
historical cost and depreciated over the term of the
lease.
(i)
Inventories
Inventories are initially
recognised at cost, and subsequently at the lower of cost and net
realisable value. In the case of processed produce for sale which
comprises palm oil and kernel, cost represents the monthly
weighted-average cost of production and appropriate production
overheads. Estate and mill consumables are valued on a
weighted average cost basis. Fresh fruit bunches are measured on
initial recognition at fair value less costs to sell at the point
of harvest, as this is considered to reflect its cost at that
date.
(j) Financial
assets
The Group classifies its financial
assets into one of the categories discussed below, depending on the
purpose for which the asset was acquired. The Group's accounting policy for
each category is as follows:
Fair value through profit or
loss
Investments which are held for
strategic gain are carried in the statement of financial position
at fair value with changes in fair value recognised in the
consolidated statement of income statement in gain or loss arising
from fair value.
Amortised cost
The Group's financial assets
measured at amortised cost comprise trade and other receivables and
cash and cash equivalents in the consolidated statement of
financial position. All the Group's receivables and loans are
non-derivative financial assets with cash flows that are solely
payments of principal and interest. They are recognised at fair
value at inception and subsequently at amortised cost as this is
what the Group considers to be most representative of the business
model for these assets.
Cash and cash equivalents consist
of cash in hand and short-term deposits at banks with an original
maturity not exceeding three months. Bank overdrafts are shown
within loans and borrowings under current liabilities on the
statement of financial position.
The Group considers a trade
receivable or other receivable as credit impaired when one or more
events that have a detrimental impact on the estimated cash flow
have occurred. Trade and other receivables are written off when
there is no expectation of recovery based on the assessment
performed. If the receivables are subsequently recovered, these are
recognised in income statement.
The Group use three categories for
those receivables which reflect their credit risk and how the loss
provision is determined for those categories. These include trade
receivables using the simplified approach and debt instruments at
amortised costs other than trade receivables and financial
guarantee contracts using the three-stage approach.
(k) Financial
liabilities
All the Group's financial
liabilities are non-derivative financial liabilities.
Trade and other payables are shown
at fair value at recognition and subsequently at amortised
cost.
(l) Deferred
tax
The Group recognises deferred tax
liabilities arising from taxable temporary differences on
investments in subsidiaries, except where the Group is able to
control the reversal of the temporary differences and it is
probable that the temporary difference will not reverse in the
foreseeable future.
Recognition of deferred tax assets
is restricted to those instances where it is possible that taxable
profit will be available against which the difference can be
utilised.
(m) Retirement benefits
Defined contribution
schemes
Contributions to defined
contribution pension schemes are charged to the consolidated income
statement in the year to which they relate.
Defined benefit schemes
The Group operates a number of
defined benefit schemes in respect of its Indonesian operations.
The schemes' surpluses and deficits are measured at:
•
The fair value of plan assets at the reporting
date; less
•
Plan liabilities calculated using the projected
unit credit method discounted to its present value using yields
available on Indonesian Government bonds that have maturity dates
approximating to the terms of the liabilities; plus
•
Past service costs; less
•
The effect of minimum funding requirements agreed
with scheme trustees.
Remeasurements of the net defined
benefit obligation are recognised in other comprehensive income.
The remeasurements include:
•
Actuarial gains and losses;
•
Return on plan assets (interest exclusive);
and
•
Any asset ceiling effects (interest
inclusive).
Service costs are recognised in
the income statement and include current and past service costs as
well as gains and losses on curtailments.
Net interest expense / (income) is
recognised in the income statement, and is calculated by applying
the discount rate used to measure the defined benefit obligation /
(asset) at the beginning of the annual period to the balance of the
net defined benefit obligation / (asset), considering the effects
of contributions and benefit payments during the period.
Gains or losses arising from
changes to scheme benefits or scheme curtailment are recognised
immediately in the income statement. Settlements of defined benefit
schemes are recognised in the period in which the settlement
occurs.
(n) Financial guarantee
contracts
Where the Company and its
subsidiaries enter into financial guarantee contracts and guarantee
the indebtedness of other companies within the Group and/or third
party entities, these are accounted for under IFRS 9. The details
of financial guarantee contracts are disclosed in note
26.
(o) Critical accounting estimates and
judgements
The Group makes certain estimates
and assumptions regarding the future. Estimates and judgements are
continually evaluated based on historical experience and other
factors, including expectations of future events that are believed
to be reasonable under the circumstances. In the future, actual
experience may differ from these estimates and assumptions. The
estimates and assumptions that have a significant risk of causing a
material adjustment to the carrying amounts of assets and
liabilities within the next financial year are discussed
below.
Judgements
• Assessment of de-facto control of cooperatives under Plasma
scheme (see note 2(a) and note 28).
• Classification of land as leasehold with no depreciation
charged (see note 12).
• Classification of assets as held for sale and discontinued
operations (see note 9).
• Expected credit losses ("ECL") on amounts due from
cooperatives under Plasma scheme - determination of possible
outcomes and their weighted probability (see note 13).
• Carrying value of income tax receivables - determination of
historic recovery rates (see note 8).
• Income taxes and deferred tax - provisions for income taxes
in various jurisdictions (see note 8 and note 14).
• Recognition of deferred tax on losses - estimate of future
profitability of respective entities (see note 14).
Estimates and
assumptions
• Impairment of plantation assets - determination of the
discount rate and other assumptions (see note 12).
• Valuation of biological assets - oil content of FFB (note
16)
• Retirement benefits - actuarial assumptions (see note
21).
Fair value measurement - a
number of assets and liabilities included in the
Group's financial statements require measurement at, and/or
disclosure of, fair value. The fair value measurement of the
Group's financial and non-financial assets and liabilities utilises
market observable inputs and data as far as possible. Inputs used
in determining fair value measurements are categorised into
different levels based on how observable the inputs used in the
valuation technique utilised are (the 'fair value
hierarchy'):
- Level 1 - quoted prices (unadjusted) in active markets for
identical assets or liabilities;
- Level 2 - inputs other than quoted prices included within
Level 1 that are observable for the asset or liability, either
directly or indirectly; and
- Level 3 - unobservable inputs for the asset or
liability.
The classification of an item into
the above levels is based on the lowest level of the inputs used
that has a significant effect on the fair value measurement of the
item. Transfers of items between levels are recognised in the
period they occur.
The Group measures the following
assets at fair value:
- Biological assets (note 16).
- Investment (note 30).
The Group measures the following
assets at amortised cost, however disclosure of fair value is given
in accordance with IFRS7 and IFRS 13:
- Non-current receivables due from non-controlling interests
(note 13).
- Non-current receivables due from cooperatives under Plasma
scheme (note 13).
For more detailed information in
relation to the fair value measurement of the items above, please
refer to the applicable notes.
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 6.
There is no right of return and
warranty provided to the customers on the sale of products and
services rendered. All revenue in the table below is recognised at
a point in time.
Year to 31 December 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
|
-
|
-
|
-
|
-
|
1,081
|
-
|
1,081
|
Non-government
- Wholesalers
|
363,967
|
529
|
4,844
|
-
|
-
|
541
|
369,881
|
|
363,967
|
529
|
4,844
|
-
|
1,081
|
541
|
370,962
|
|
|
|
|
|
|
|
|
Timing of transfer of
goods
|
|
|
|
|
|
|
|
Delivery to customer premises
|
6,784
|
529
|
-
|
-
|
-
|
-
|
7,313
|
Delivery to port of departure
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Customer collect from our mills / estates
|
357,183
|
-
|
4,844
|
-
|
-
|
-
|
362,027
|
Upon generation / others
|
-
|
-
|
-
|
-
|
1,081
|
541
|
1,622
|
|
363,967
|
529
|
4,844
|
-
|
1,081
|
541
|
370,962
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Year to 31 December
2022
|
|
|
|
|
|
|
|
|
Contract counterparties
|
|
|
|
|
|
|
|
|
Government
|
-
|
-
|
-
|
-
|
1,160
|
-
|
1,160
|
Non-government
- Wholesalers
|
437,247
|
630
|
5,438
|
24
|
-
|
3,120
|
446,459
|
|
437,247
|
630
|
5,438
|
24
|
1,160
|
3,120
|
447,619
|
|
|
|
|
|
|
|
|
Timing of transfer of goods
|
|
|
|
|
|
|
|
Delivery to customer
premises
|
5,359
|
630
|
-
|
-
|
-
|
-
|
5,989
|
Delivery to port of
departure
|
-
|
-
|
-
|
24
|
-
|
-
|
24
|
Customer collect from our mills /
estates
|
431,888
|
-
|
5,438
|
-
|
-
|
-
|
437,326
|
Upon generation /
others
|
-
|
-
|
-
|
-
|
1,160
|
3,120
|
4,280
|
|
437,247
|
630
|
5,438
|
24
|
1,160
|
3,120
|
447,619
|
|
|
|
|
|
|
|
|
|
|
| |
4 Finance income and
expense
|
|
2023
$000
|
|
2022
$000
|
|
|
|
|
|
Finance income
|
|
|
|
|
Interest receivable on:
|
|
|
|
|
Credit bank balances and time
deposits
|
|
7,977
|
|
4,859
|
|
|
|
|
|
Finance expense
|
|
|
|
|
Interest payable on:
|
|
|
|
|
Interest expense on lease
liabilities (note 20)
|
|
(45)
|
|
(12)
|
Net finance income
recognised in income statement
|
|
7,932
|
|
4,847
|
5 Expenses by nature
|
|
2023
$000
|
|
2022
$000
|
Expenses by nature:
|
|
|
|
|
Purchase of FFB
|
|
160,692
|
|
182,715
|
|
|
|
|
|
Depreciation (note 12):
|
|
|
|
|
- continuing
operations
|
|
16,400
|
|
16,724
|
- discontinued
operations
|
|
-
|
|
-
|
|
|
16,400
|
|
16,724
|
Impairment losses (note
12):
|
|
|
|
|
- continuing
operations
|
|
35
|
|
617
|
- discontinued
operations
|
|
-
|
|
-
|
|
|
35
|
|
617
|
|
|
|
|
|
Impairment loss on adjustments to
fair value of assets held for sale
|
|
1,376
|
|
5,034
|
|
|
|
|
|
Provision / (Reversal) for
expected credit loss (note 17):
|
|
|
|
|
- continuing
operations
|
|
331
|
|
1,665
|
- discontinued
operations
|
|
7
|
|
(91)
|
|
|
338
|
|
1,574
|
|
|
|
|
|
Exchange gains
|
|
(163)
|
|
(994)
|
Legal and professional
fees
|
|
1,426
|
|
1,289
|
Staff costs (note 7)
|
|
64,823
|
|
62,390
|
Remuneration received by the
Group's auditor or associates of the Group's auditor:
|
|
|
|
|
- Audit of parent company
|
|
5
|
|
5
|
- Audit of consolidated financial statements
|
|
299
|
|
205
|
- Audit related assurance service
|
|
10
|
|
9
|
- Audit of UK subsidiaries
|
|
13
|
|
13
|
Total audit services
|
|
327
|
|
232
|
|
|
|
|
|
Audit of overseas
subsidiaries
|
|
|
|
|
- Malaysia
|
|
22
|
|
22
|
- Indonesia
|
|
152
|
|
147
|
Total audit services
|
|
174
|
|
169
|
|
|
|
|
|
Total auditor's
remuneration
|
|
501
|
|
401
|
6 Segment information
Description of the types of products and services from which
each reportable segment derives its revenues
In the opinion of the Directors,
the operations of the Group comprise one class of business which is
the cultivation of plantation in Indonesia and Malaysia. From the
cultivation of plantation, the Group produced the crude palm oil
and associated products such as palm kernel, shell nut, biomass
products, biogas products and rubber.
Factors that management used to identify reportable segments
in the Group
The reportable segments in the
Group are strategic business units based on the geographical
spread. Operating segments are consistent with the internal
reporting provided to the Board of Directors. The Board of
Directors is responsible for allocating resources and assessing the
performance of the operating segments. The Board decision is
implemented by the Management Committee, that is made up of a Group
Chief Operating Officer and Group Accountant in Malaysia, the
President Director, the Chief Operating Officer, Finance Director
and the Engineering Director in Indonesia.
Measurement of operating segment profit or loss, assets and
liabilities
The Group evaluates segmental
performance on the basis of profit or loss before tax calculated in
accordance with IFRS but excluding BA movement.
Inter-segment transactions are
made based on terms mutually agreed by the parties to maximise the
utilisation of Group's resources at a rate acceptable to local tax
authorities. This policy was applied consistently throughout the
current and prior period.
The Group's assets are allocated
to segments based on geographical location.
|
North
Sumatera
|
Bengkulu
|
Riau
|
Bangka
|
Kalimantan
|
Total
Indonesia
|
Malaysia
|
UK
|
Total
from continuing operations
|
South*
Sumatera
|
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
2023
|
|
|
|
|
|
|
|
|
|
|
Total sales revenue (all external)
|
|
|
|
|
|
|
|
|
|
|
-
CPO, palm kernel
and FFB
|
120,788
|
100,998
|
53,193
|
3,315
|
83,630
|
361,924
|
2,043
|
-
|
363,967
|
3,810
|
-
Rubber
|
529
|
-
|
-
|
-
|
-
|
529
|
-
|
-
|
529
|
-
|
-
Shell
nut
|
2,013
|
1,299
|
1,479
|
-
|
53
|
4,844
|
-
|
-
|
4,844
|
-
|
-
Biomass
products
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
Biogas
products
|
339
|
350
|
-
|
-
|
392
|
1,081
|
-
|
-
|
1,081
|
-
|
-
Others
|
369
|
49
|
-
|
33
|
54
|
505
|
14
|
22
|
541
|
122
|
Total revenue
|
124,038
|
102,696
|
54,672
|
3,348
|
84,129
|
368,883
|
2,057
|
22
|
370,962
|
3,932
|
|
|
|
|
|
|
|
|
|
|
|
Profit / (loss) before tax
|
31,960
|
15,718
|
13,606
|
(95)
|
19,676
|
80,865
|
(896)
|
(1,286)
|
78,683
|
(1,836)
|
BA movement
|
(84)
|
(355)
|
(174)
|
5
|
(273)
|
(881)
|
6
|
-
|
(875)
|
(111)
|
Profit / (loss) for the year before tax per consolidated
income statement
|
31,876
|
15,363
|
13,432
|
(90)
|
19,403
|
79,984
|
(890)
|
(1,286)
|
77,808
|
(1,947)
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
4,392
|
2,358
|
1,106
|
1
|
47
|
7,904
|
69
|
4
|
7,977
|
3
|
Interest expense
|
(26)
|
-
|
-
|
-
|
-
|
(26)
|
(11)
|
(8)
|
(45)
|
-
|
Depreciation
|
(5,139)
|
(3,561)
|
(854)
|
(488)
|
(6,131)
|
(16,173)
|
(203)
|
(24)
|
(16,400)
|
-
|
Impairment losses
|
-
|
-
|
-
|
-
|
-
|
-
|
(35)
|
-
|
(35)
|
-
|
(Provision) / Reversal for expected credit
loss
|
(17)
|
57
|
-
|
-
|
(387)
|
(347)
|
-
|
16
|
(331)
|
(7)
|
Inter-segment transactions
|
(1,011)
|
(2,310)
|
(6,815)
|
(358)
|
3,464
|
(7,030)
|
533
|
50
|
(6,447)
|
6,447
|
Inter-segmental revenue
|
33,790
|
5,296
|
-
|
-
|
10,947
|
50,033
|
-
|
-
|
50,033
|
2,716
|
Tax (expense) / credit
|
(6,114)
|
(2,619)
|
(1,368)
|
68
|
(4,921)
|
(14,954)
|
17
|
(5,233)
|
(20,170)
|
(584)
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
231,839
|
107,389
|
51,568
|
18,951
|
149,629
|
559,376
|
10,519
|
5,478
|
575,373
|
-
|
Non-current assets
|
85,235
|
48,846
|
8,196
|
16,648
|
107,574
|
266,499
|
7,542
|
341
|
274,382
|
-
|
Non-current assets - additions
|
9,792
|
10,612
|
1,100
|
1,945
|
10,041
|
33,490
|
496
|
365
|
34,351
|
-
|
|
North
Sumatera
|
Bengkulu
|
Riau
|
Bangka
|
Kalimantan
|
Total
Indonesia
|
Malaysia
|
UK
|
Total from continuing
operations
|
South*
Sumatera
|
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
2022 (restated)
|
|
|
|
|
|
|
|
|
|
|
Total sales revenue (all
external)
|
|
|
|
|
|
|
|
|
|
|
-
CPO, palm kernel and FFB
|
146,044
|
124,480
|
77,688
|
2,554
|
84,198
|
434,964
|
2,283
|
-
|
437,247
|
9,192
|
-
Rubber
|
630
|
-
|
-
|
-
|
-
|
630
|
-
|
-
|
630
|
-
|
-
Shell nut
|
2,056
|
1,197
|
2,067
|
-
|
118
|
5,438
|
-
|
-
|
5,438
|
-
|
-
Biomass products
|
24
|
-
|
-
|
-
|
-
|
24
|
-
|
-
|
24
|
-
|
-
Biogas products
|
354
|
475
|
-
|
-
|
331
|
1,160
|
-
|
-
|
1,160
|
-
|
-
Others
|
141
|
-
|
2,662
|
33
|
264
|
3,100
|
20
|
-
|
3,120
|
114
|
Total revenue
|
149,249
|
126,152
|
82,417
|
2,587
|
84,911
|
445,316
|
2,303
|
-
|
447,619
|
9,306
|
|
|
|
|
|
|
|
|
|
|
|
Profit / (loss) before
tax
|
51,210
|
35,809
|
26,166
|
433
|
29,079
|
142,697
|
(721)
|
(3,243)
|
138,733
|
(1,105)
|
BA movement
|
(1,845)
|
(1,571)
|
(846)
|
(106)
|
(1,354)
|
(5,722)
|
(70)
|
-
|
(5,792)
|
(178)
|
Profit / (loss) for the year
before tax per consolidated income statement
|
49,365
|
34,238
|
25,320
|
327
|
27,725
|
136,975
|
(791)
|
(3,243)
|
132,941
|
(1,283)
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
3,149
|
1,321
|
320
|
-
|
31
|
4,821
|
38
|
-
|
4,859
|
4
|
Interest expense
|
(5)
|
-
|
-
|
-
|
-
|
(5)
|
(7)
|
-
|
(12)
|
-
|
Depreciation
|
(5,295)
|
(3,942)
|
(813)
|
(374)
|
(5,922)
|
(16,346)
|
(378)
|
-
|
(16,724)
|
-
|
Impairment losses
|
-
|
-
|
-
|
-
|
(185)
|
(185)
|
(432)
|
-
|
(617)
|
-
|
(Provision) / Reversal for
expected credit loss
|
(169)
|
(57)
|
-
|
-
|
12
|
(214)
|
-
|
(1,451)
|
(1,665)
|
91
|
Inter-segment
transactions
|
4,654
|
(1,927)
|
(551)
|
(291)
|
(1,960)
|
(75)
|
589
|
53
|
567
|
(567)
|
Inter-segmental revenue
|
44,080
|
2,711
|
-
|
-
|
9,628
|
56,419
|
-
|
-
|
56,419
|
7,305
|
Tax (expense) / credit
|
(10,535)
|
(7,262)
|
4,697
|
(26)
|
(5,414)
|
(18,540)
|
(98)
|
(1,140)
|
(19,778)
|
494
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
259,604
|
138,272
|
61,895
|
17,469
|
139,914
|
617,154
|
11,540
|
2,602
|
631,296
|
9,855
|
Non-current assets
|
79,119
|
41,193
|
7,820
|
14,901
|
101,780
|
244,813
|
7601
|
-
|
252,414
|
5,704
|
Non-current assets -
additions
|
15,007
|
7,283
|
709
|
1,788
|
9,376
|
34,163
|
107
|
-
|
34,270
|
793
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
* South Sumatera represents the
operations which have been discontinued and have therefore been
separated from the continuing operations. The details of
discontinued operations for South Sumatera are disclosed in note
9.
Below is an analysis of revenue
from the Group's top 4 customers, incorporating all those
contributing greater than 10% of the Group's external revenue in
accordance with the requirements of IFRS 8. In year 2023, revenue
from top 4 customers of the Indonesian segment represents
approximately $194.2m (2022: $263.0m) of the Group's total revenue
for continuing operations. Although Customer 1 to 4 made up over
10% of the Group's total revenue, there was no over reliance on
these Customers as tenders were performed on a weekly basis
involving numerous other potential customers. Three of the top four
customers were the same as in the prior year.
|
North
Sumatera
|
Bengkulu
|
Riau
|
Bangka
|
Kalimantan
|
Total
Indonesia
|
Malaysia
|
UK
|
Total
|
South
Sumatera
|
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
2023
|
|
|
|
|
|
|
|
|
|
|
Customer 1
|
-
|
15,001
|
25,203
|
-
|
24,565
|
64,769
|
-
|
-
|
64,769
|
-
|
Customer 2
|
-
|
53,607
|
-
|
-
|
-
|
53,607
|
-
|
-
|
53,607
|
-
|
Customer 3
|
41,735
|
1,362
|
-
|
-
|
-
|
43,097
|
-
|
-
|
43,097
|
-
|
Customer 4
|
32,738
|
-
|
-
|
-
|
-
|
32,738
|
-
|
-
|
32,738
|
-
|
|
74,473
|
69,970
|
25,203
|
-
|
24,565
|
194,211
|
-
|
-
|
194,211
|
-
|
|
|
|
|
|
|
|
|
|
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
Customer 1
|
8,694
|
46,280
|
30,750
|
-
|
60,630
|
146,354
|
-
|
-
|
146,354
|
-
|
Customer 2
|
51,854
|
4,039
|
-
|
-
|
-
|
55,893
|
-
|
-
|
55,893
|
-
|
Customer 3
|
-
|
33,151
|
-
|
-
|
-
|
33,151
|
-
|
-
|
33,151
|
-
|
Customer 4
|
27,583
|
-
|
-
|
-
|
-
|
27,583
|
-
|
-
|
27,583
|
-
|
|
88,131
|
83,470
|
30,750
|
-
|
60,630
|
262,981
|
-
|
-
|
262,981
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
%
|
%
|
%
|
%
|
%
|
%
|
%
|
%
|
%
|
%
|
2023
|
|
|
|
|
|
|
|
|
|
|
Customer 1
|
-
|
4.0
|
6.8
|
-
|
6.6
|
17.4
|
-
|
-
|
17.4
|
-
|
Customer 2
|
-
|
14.5
|
-
|
-
|
-
|
14.5
|
-
|
-
|
14.5
|
-
|
Customer 3
|
11.3
|
0.4
|
-
|
-
|
-
|
11.7
|
-
|
-
|
11.7
|
-
|
Customer 4
|
8.8
|
-
|
-
|
-
|
-
|
8.8
|
-
|
-
|
8.8
|
-
|
|
20.1
|
18.9
|
6.8
|
-
|
6.6
|
52.4
|
-
|
-
|
52.4
|
-
|
|
|
|
|
|
|
|
|
|
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
Customer 1
|
1.9
|
10.3
|
6.9
|
-
|
13.5
|
32.6
|
-
|
-
|
32.6
|
-
|
Customer 2
|
11.6
|
0.9
|
-
|
-
|
-
|
12.5
|
-
|
-
|
12.5
|
-
|
Customer 3
|
-
|
7.4
|
-
|
-
|
-
|
7.4
|
-
|
-
|
7.4
|
-
|
Customer 4
|
6.2
|
-
|
-
|
-
|
-
|
6.2
|
-
|
-
|
6.2
|
-
|
|
19.7
|
18.6
|
6.9
|
-
|
13.5
|
58.7
|
-
|
-
|
58.7
|
-
|
Save for a small amount of rubber,
all the Group's operations are devoted to oil palm. The Group's
report is by geographical area, as each area tends to have
different agricultural conditions.
7 Employees' and Directors'
remuneration
|
|
2023
Number
|
|
2022
Number
|
Average numbers employed
(primarily overseas) during the year:
|
|
|
|
|
- full time
|
|
7,515
|
|
7,873
|
- part-time field
workers*
|
|
7,812
|
|
8,384
|
|
|
15,327
|
|
16,257
|
* Part-time field workers
headcounts based on full time equivalent of 8 hours per day are
5,156 (2022: 6,657).
|
|
|
|
|
|
|
|
2023
$000
|
|
2022
$000
|
Staff costs (including Directors
and discontinued operations) comprise:
|
|
|
|
|
Wages and salaries
|
|
57,173
|
|
55,775
|
Social security costs
|
|
4,058
|
|
3,826
|
Retirement benefit
costs
|
|
|
|
|
- United Kingdom
|
|
-
|
|
-
|
- Indonesia (note
21)
|
|
3,543
|
|
2,736
|
- Malaysia
|
|
49
|
|
53
|
|
|
64,823
|
|
62,390
|
|
|
2023
$000
|
|
2022
$000
|
|
|
|
|
|
Directors' emoluments
|
|
321
|
|
194
|
|
|
|
|
|
|
|
2023
$000
|
|
2022
$000
|
Remuneration expense for key
management personnel comprise:
|
|
|
|
|
Short-term employee
benefits
|
|
2,170
|
|
1,656
|
Post-employment
benefits
|
|
-
|
|
-
|
|
|
2,170
|
|
1,656
|
The Executive Director,
Non-Executive Directors and senior management (general managers and
above) are considered to be the key management
personnel.
8 Tax expense
|
|
2023
$000
|
|
(Restated)
2022
$000
|
|
|
|
|
|
Foreign corporation tax - current
year
|
|
17,760
|
|
29,727
|
Foreign corporation tax - prior
year
|
|
308
|
|
7
|
Deferred tax adjustment -
origination and reversal of temporary differences (note
14)
|
|
2,049
|
|
(10,851)
|
Deferred tax - prior year (note
14)
|
|
53
|
|
895
|
Total tax charge for
year
|
|
20,170
|
|
19,778
|
Corporation tax rate in Indonesia
is at 22% (2022: 22%) whereas Malaysia is at 24% (2022: 24%). The
standard rate of corporation tax in the UK for the current year is
23.5% (2022: 19%). The Group's charge for the year differs from the
standard Indonesian rate of corporation tax as explained
below:
|
|
2023
$000
|
|
(Restated)
2022
$000
|
|
|
|
|
|
Profit before tax from continuing
operations
|
|
77,808
|
|
132,941
|
|
|
|
|
|
Profit before tax multiplied by
standard rate of Indonesia corporation tax of 22% (2022:
22%)
|
|
17,118
|
|
29,247
|
Effects of:
|
|
|
|
|
Irrecoverable withholding
tax
|
|
5,183
|
|
1,205
|
Group accounting adjustments not
subject to tax
|
|
(391)
|
|
(11,920)
|
Expenses not allowable for
tax
|
|
970
|
|
1,213
|
Deferred tax assets not
recognised
|
|
84
|
|
69
|
Income not subject to
tax
|
|
(1,737)
|
|
(1,063)
|
Under provision of prior year
income tax
|
|
308
|
|
7
|
Utilisation of tax losses not
previously recognised
|
|
(1,418)
|
|
125
|
Under provision of prior year
deferred tax
|
|
53
|
|
895
|
Total tax charge for
year
|
|
20,170
|
|
19,778
|
The above reconciliation has been
prepared by reference to the Indonesian tax rate rather than the UK
tax rate as, in accordance with IAS 12, this is the applicable tax
rate that provides the most meaningful information, given this is
the country in which the majority of tax arises.
The tax receivables represent the
corporate income tax ("CIT") and value added tax ("VAT") that have
yet to be refunded by the Indonesia tax authority. The tax
receivables relating to CIT arose due to over payment of tax. The
tax receivables relating to VAT arose because the majority of the
Groups' CPO was sold to bonded zones which do not attract output
VAT and thus the input VAT incurred is claimable. Upon submission
of a tax return (for CIT) or a request letter (for VAT refund), a
tax audit will be conducted by the tax authority and whilst every
effort is made to resolve this quickly, the process can sometimes
take more than 12 months.
The breakdown of the tax
receivables and tax liabilities is as follows:
|
2023
$000
|
|
2022
$000
|
|
|
|
|
|
|
|
|
Tax Receivables
|
|
|
|
|
|
Income tax
|
19,169
|
|
4,122
|
|
|
Other taxes
|
40,575
|
|
37,576
|
|
|
|
59,744
|
|
41,698
|
|
|
|
|
|
|
|
|
Tax Liabilities
|
|
|
|
|
|
Income tax
|
(2,951)
|
|
(10,230)
|
|
|
Other taxes
|
(1,184)
|
|
(1,221)
|
|
|
|
(4,135)
|
|
(11,451)
|
|
|
9 Assets held for sale and discontinued
operations
PT Riau Agrindo Agung, PT Karya
Kencana Sentosa Tiga and PT Empat Lawang Agro Perkasa ("South
Sumatera Plantations"), subsidiaries of the Group, had on 5 July
2023, completed the disposal of its entire 100% equity interest to
Mrs Lina (also known as Liena Efendy) and Miss Lenny Nurimba for a
total cash consideration of $8,500,000.
The entire operations of the
disposal group are presented within the South Sumatera operating
segment disclosed in Note 7 and represent a separate geographical
area of operations. The activities for the financial year ended 31
December 2023 and 31 December 2022 have been classified as
discontinued operations in the consolidated income statement as a
single line.
The post-tax loss on disposal of
discontinued operations was determined as follows:
|
|
|
|
|
|
|
2023
|
2022
|
|
|
|
Result
before
BA
movement
|
BA
movement
|
Total
|
Result
before
BA
movement
|
BA
movement
|
Total
|
|
|
Note
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
|
Discontinued
operations
|
|
|
|
|
|
|
|
|
Revenue
|
6
|
3,932
|
-
|
3,932
|
9,306
|
-
|
9,306
|
Cost of sales
|
|
(5,707)
|
(111)
|
(5,818)
|
(10,389)
|
(178)
|
(10,567)
|
Gross loss
|
|
(1,775)
|
(111)
|
(1,886)
|
(1,083)
|
(178)
|
(1,261)
|
Administration expenses
|
|
(56)
|
-
|
(56)
|
(120)
|
-
|
(120)
|
Impairment loss
|
12
|
-
|
-
|
-
|
-
|
-
|
-
|
(Provision) / Reversal for
expected credit loss
|
17
|
(7)
|
-
|
(7)
|
91
|
-
|
91
|
Operating loss
|
|
(1,838)
|
(111)
|
(1,949)
|
(1,112)
|
(178)
|
(1,290)
|
Exchange (loss) / gains
|
|
(1)
|
-
|
(1)
|
3
|
-
|
3
|
Finance income
|
|
3
|
-
|
3
|
4
|
-
|
4
|
Finance expense
|
|
-
|
-
|
-
|
-
|
-
|
-
|
Loss before tax
|
5
|
(1,836)
|
(111)
|
(1,947)
|
(1,105)
|
(178)
|
(1,283)
|
Tax (expense) / credit
|
|
(608)
|
24
|
(584)
|
455
|
39
|
494
|
Loss for the year from discontinued
operations
|
|
(2,444)
|
(87)
|
(2,531)
|
(650)
|
(139)
|
(789)
|
Impairment loss on adjustment to
fair value
|
|
(1,376)
|
-
|
(1,376)
|
(5,034)
|
-
|
(5,034)
|
Recycling of foreign exchange on
disposal
|
|
10,431
|
-
|
10,431
|
-
|
-
|
-
|
|
|
6,611
|
(87)
|
6,524
|
(5,684)
|
(139)
|
(5,823)
|
Attributable to:
|
|
|
|
|
|
|
|
- Owners of the
parent
|
|
3,890
|
(83)
|
3,807
|
(4,389)
|
(132)
|
(4,521)
|
- Non-controlling
interests
|
|
2,721
|
(4)
|
2,717
|
(1,295)
|
(7)
|
(1,302)
|
|
|
6,611
|
(87)
|
6,524
|
(5,684)
|
(139)
|
(5,823)
|
Earnings per share attributable to the owners of the parent
during the year
|
|
|
|
|
|
|
|
- Basic and diluted EPS before BA
movement
|
|
9.83cts
|
|
|
(11.07)cts
|
- Basic and diluted EPS after BA
movement
|
|
9.62cts
|
|
|
(11.41)cts
|
|
|
|
|
|
|
|
|
|
|
|
| |
Statement of cash flows
The statement of cash flows
includes the following amounts relating to discontinued
operations:
|
|
2023
$000
|
|
2022
$000
|
Operating activities
|
|
(1,808)
|
|
(1,332)
|
Investing activities
|
|
(1,786)
|
|
(1,865)
|
Financing activities
|
|
-
|
|
-
|
Net decrease in cash and cash
equivalents from discontinued operations
|
|
(3,594)
|
|
(3,197)
|
The following major classes of
assets relating to the discontinued operations have been classified
as held for sale in the consolidated statement of financial
position before their respective dates of disposal and on 31
December 2022:
|
|
2023
$000
|
|
2022
$000
|
|
|
|
|
|
Property, plant and
equipment
|
|
26,017
|
|
25,512
|
Impairment loss on adjustment to
fair value
|
|
(26,017)
|
|
(24,547)
|
Property, plant and equipment net
of impairment losses
|
|
-
|
|
965
|
|
|
|
|
|
Non-current receivables
|
|
5,763
|
|
4,128
|
Impairment loss on adjustment to
fair value
|
|
(230)
|
|
-
|
Non-current receivables
net of impairment losses
|
|
5,533
|
|
4,128
|
|
|
|
|
|
Deferred tax assets
|
|
2,821
|
|
3,306
|
Inventories
|
|
108
|
|
213
|
Income tax receivable
|
|
35
|
|
49
|
Biological assets
|
|
-
|
|
107
|
Trade and other
receivables
|
|
3
|
|
232
|
Exchange differences
|
|
-
|
|
-
|
Total assets held for
sale
|
|
8,500
|
|
9,000
|
An accumulated impairment loss of
$26,247,000 (2022: $24,547,000) on the measurement of the disposal
group to fair value less cost to sell has been recognised and was
included in discontinued operations. The difference of impairment
loss was due to exchange in translation and further impairment of
$1,376,000 in 2023 (2022: $5,034,000). The
fair value is based on the actual selling price. They are
categorised as level 3 non-recurring fair value measurements. The
fair value measurement is based on the above items' highest and
best uses, which do not differ from their actual use.
Details of the assets, liabilities
and net cashflow arising from the disposal of the subsidiaries are
as follows:
|
|
|
$000
|
|
|
|
|
Consideration received
|
|
|
8,500
|
Property, plant and equipment net
of impairment losses
|
|
|
-
|
Non-current receivables
|
|
|
5,533
|
Deferred tax assets
|
|
|
2,821
|
Inventories
|
|
|
108
|
Income tax receivable
|
|
|
35
|
Trade and other
receivables
|
|
|
3
|
Net assets disposed
|
|
|
8,500
|
Gain before reclassification
adjustment
|
|
|
-
|
Recycling of foreign exchange on
disposal
|
|
|
10,431
|
Gain on disposal of the
subsidiaries
|
|
|
10,431
|
|
|
|
|
Consideration received
|
|
|
8,500
|
Less: cash and cash equivalent in
the subsidiaries
|
|
|
-
|
Net cash inflow from disposal of
subsidiaries
|
|
|
8,500
|
10 Earnings per ordinary share
("EPS")
|
2023
$000
|
|
(Restated)
2022
$000
|
Total operations
|
|
|
|
Profit for the year attributable
to owners of the Company before BA movement
|
55,414
|
|
92,820
|
BA movement
|
(644)
|
|
(3,904)
|
Earnings used in basic and diluted
EPS
|
54,770
|
|
88,916
|
|
|
|
|
Continuing operations
|
|
|
|
Profit for the year attributable
to owners of the Company before BA movement
|
51,524
|
|
97,209
|
BA movement
|
(561)
|
|
(3,772)
|
Earnings used in basic and diluted
EPS
|
50,936
|
|
93,437
|
|
|
|
|
Discontinued operations
|
|
|
|
Loss for the year attributable to
owners of the Company before BA movement
|
3,890
|
|
(4,389)
|
BA movement
|
(83)
|
|
(132)
|
Earnings used in basic and diluted
EPS
|
3,807
|
|
(4,521)
|
|
|
|
|
|
Number
|
|
Number
|
|
'000
|
|
'000
|
Weighted average number of shares
in issue in the year
|
|
|
|
- used in basic
EPS
|
39,560
|
|
39,636
|
- dilutive effect of
outstanding share options
|
-
|
|
-
|
- used in diluted
EPS
|
39,560
|
|
39,636
|
|
|
|
|
Total operations
|
|
|
|
- Basic and diluted EPS
before BA movement
|
140.07cts
|
|
234.18cts
|
- Basic and diluted EPS
after BA movement
|
138.44cts
|
|
224.33cts
|
Continuing operations
|
|
|
|
- Basic and diluted EPS
before BA movement
|
130.24cts
|
|
245.25cts
|
- Basic and diluted EPS
after BA movement
|
128.82cts
|
|
235.74cts
|
Discontinued operations
|
|
|
|
- Basic and diluted EPS
before BA movement
|
9.83cts
|
|
(11.07)cts
|
- Basic and diluted EPS
after BA movement
|
9.62cts
|
|
(11.41)cts
|
11 Dividends
|
2023
$000
|
|
2022
$000
|
Paid during the year
|
|
|
|
Final dividend of 25.0cts per
ordinary share for the year ended 31 December 2022 (2021:
5.0cts)
|
9,909
|
|
1,982
|
|
|
|
|
Interim dividend of 15.0cts per
ordinary share for the year ended 31 December 2023
|
5,945
|
|
-
|
|
|
|
|
Proposed final dividend of 15.0cts
per ordinary share for the year ended 31 December 2023 (2022:
25.0cts)
|
5,930
|
|
9,909
|
The proposed dividend for 2023 is
subject to shareholders' approval at the forthcoming annual general
meeting and has not been included as a liability in these financial
statements.
The final dividend of 25.0cts in
respect of the year ended 31 December 2022 and the interim dividend
of 15.0cts in respect of the year ended 31 December 2023, both paid
in 2023, were paid not in accordance with the Companies Act 2006 as
the required interim accounts were not filed at Companies House at
the relevant time.
12 Property, plant and
equipment
|
Plantations
|
Mill
|
Leasehold
land
|
Buildings
|
Estate
plant,
equipment & vehicle
|
Office
plant,
equipment & vehicle
|
Right-of-use assets*
|
Construction
in
progress
|
Total
|
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
Cost
|
|
|
|
|
|
|
|
|
|
At 1 January 2022
|
193,866
|
79,657
|
52,485
|
60,863
|
15,847
|
1,962
|
959
|
5,708
|
411,347
|
Exchange translations
|
(18,178)
|
(7,626)
|
(4,563)
|
(5,731)
|
(1,500)
|
(163)
|
(76)
|
(1,264)
|
(39,101)
|
Reclassification
|
-
|
(31)
|
-
|
2,191
|
31
|
-
|
-
|
(2,191)
|
-
|
Additions
|
-
|
4,430
|
1,889
|
156
|
2,397
|
210
|
-
|
14,733
|
23,815
|
Development costs
capitalised
|
10,455
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
10,455
|
Disposal / Written off
|
(697)
|
(597)
|
(8)
|
(217)
|
(666)
|
(83)
|
-
|
-
|
(2,268)
|
At 31 December 2022
|
185,446
|
75,833
|
49,803
|
57,262
|
16,109
|
1,926
|
883
|
16,986
|
404,248
|
Exchange translations
|
3,062
|
1,506
|
345
|
1,036
|
209
|
(1)
|
(5)
|
302
|
6,454
|
Reclassification
|
-
|
25
|
-
|
5,531
|
3
|
(9)
|
-
|
(5,550)
|
-
|
Additions
|
4,430
|
5,935
|
2,159
|
419
|
1,580
|
439
|
1,160
|
9,862
|
25,984
|
Development costs capitalised
|
7,545
|
-
|
819
|
-
|
3
|
-
|
-
|
-
|
8,367
|
Disposals / Written off
|
(1,717)
|
(1,799)
|
(3)
|
(277)
|
(642)
|
(234)
|
(466)
|
-
|
(5,138)
|
At 31 December 2023
|
198,766
|
81,500
|
53,123
|
63,971
|
17,262
|
2,121
|
1,572
|
21,600
|
439,915
|
|
|
|
|
|
|
|
|
|
|
Accumulated depreciation and
impairment
|
|
|
|
|
|
|
|
|
|
At 1 January 2022
|
75,114
|
31,749
|
3,746
|
25,746
|
12,507
|
1,144
|
809
|
-
|
150,815
|
Exchange translations
|
(7,002)
|
(3,146)
|
(240)
|
(2,522)
|
(1,144)
|
(84)
|
(70)
|
-
|
(14,208)
|
Reclassification
|
-
|
(31)
|
-
|
-
|
31
|
-
|
-
|
-
|
-
|
Charge for the year
|
8,168
|
3,933
|
118
|
3,107
|
1,146
|
108
|
144
|
-
|
16,724
|
Impairment losses
|
-
|
-
|
185
|
-
|
432
|
-
|
-
|
-
|
617
|
Disposal / Written off
|
(674)
|
(577)
|
-
|
(164)
|
(619)
|
(80)
|
-
|
-
|
(2,114)
|
At 31 December 2022
|
75,606
|
31,928
|
3,809
|
26,167
|
12,353
|
1,088
|
883
|
-
|
151,834
|
Exchange translations
|
860
|
628
|
(113)
|
442
|
139
|
(11)
|
-
|
-
|
1,945
|
Reclassification
|
-
|
8
|
-
|
-
|
(8)
|
-
|
-
|
-
|
-
|
Charge for the year
|
7,593
|
4,009
|
114
|
3,066
|
1,313
|
112
|
193
|
-
|
16,400
|
Impairment losses
|
-
|
-
|
-
|
-
|
35
|
-
|
-
|
-
|
35
|
Disposal / Written off
|
(1,525)
|
(1,693)
|
-
|
(164)
|
(614)
|
(219)
|
(466)
|
-
|
(4,681)
|
At 31 December 2023
|
82,534
|
34,880
|
3,810
|
29,511
|
13,218
|
970
|
610
|
-
|
165,533
|
|
|
|
|
|
|
|
|
|
|
Carrying amount
|
|
|
|
|
|
|
|
|
|
At 31 December 2021
|
118,752
|
47,908
|
48,739
|
35,117
|
3,340
|
818
|
150
|
5,708
|
260,532
|
At 31 December 2022
|
109,840
|
43,905
|
45,994
|
31,095
|
3,756
|
838
|
-
|
16,986
|
252,414
|
At 31 December 2023
|
116,232
|
46,620
|
49,313
|
34,460
|
4,044
|
1,151
|
962
|
21,600
|
274,382
|
*Right-of-use assets had been
disclosed in note 20.
The average capitalisation rate
was 0% (2022: 0%) as there were no borrowing cost in 2023 and
2022. The estates included $nil (2022: $nil) of interest and
$412,000 (2022: $1,198,000) of overheads capitalised during the
year in respect of expenditure on estates under
development.
The Indonesian authorities have
granted certain land exploitation rights and operating permits for
the estates. In the case of established estates in North Sumatera,
these rights and permits expire between 2024 and 2058 with
rights of renewal thereafter. As of estates in Bengkulu land titles
were issued between 1994 and 2016 and the titles expire
between 2028 and 2051 with rights of renewal thereafter
for two consecutive periods of 25 and 35 years respectively. In
Riau, land titles were issued in 2003 and expire in 2033
with rights of renewal thereafter. In Kalimantan, land titles
were issued between 2015 and 2020 and expire between 2049 and 2054
with rights of renewal thereafter. In Bangka, land titles were
issued in 2018 and expire in 2053. The rights and permits for South
Sumatera plantations were renewed in 2020 and the South Sumatera
operations had disposed in 2023.
Subject to compliance with the
laws and regulations of Indonesia, land rights are usually renewed.
The cost of renewing the land rights is not significant. On the
basis that the Group has an indefinite right to renew, leasehold
land is not depreciated except leasehold land in Malaysia. The land
title of the estate in Malaysia is a long-term lease expiring in
2084.
An impairment loss of $35,000
(2022: $432,000) related to estate plant, equipment and
vehicle in Malaysia was provided in 2023 as the recoverable amounts based on its
value-in-use were lower than the carrying amounts and the reason of
acquisition of the plant and equipment was for corporate social
responsibility purposes. The recoverable
amounts are $nil (2022: $nil) as the subsidiary in Malaysia is
making loss.
Impairment for land and
plantations is measured by comparing its carrying amount with its
recoverable amount, which is the higher of the fair value less cost
to sell and its value in use. The impairment assessment is
performed against the combined cost of land and plantations for
each estate which represents the cash generating unit ("CGU").
Recoverable amount is, in most cases, based on value in use
calculations as, due to the nature of the cashflows, this will be
higher than fair value less costs to sell. Where this has been
determined not to be the case, fair value less costs to sell have
also been considered.
No impairment has been recognised
in 2023 in respect of land and plantations. In 2022, an impairment loss of $185,000 has been recognised
against one CGU due to additional expenditure recognised in the
year above its recoverable amount. The total value of the Group's
land and plantations for continuing operations which is carried at
its recoverable amount is $44,401,000 (2022:
$41,158,000).
The value in use, computed by the
professional valuer MBPRU using a discounted cash flow ("DCF")
model, is the net present value of the projected future cash flows
over the expected 20-year economic life of the asset discounted at
13.5% (2022: 15.4%). Projected future cash flows are calculated
based on historical data, industry performance, economic conditions
and any other readily available information including the impact of climate change. The compliance
with changing regulations, changes in buyer preferences,
development of new products and use of lower emission sources of
energy will affect the FFB production, CPO price and its
growth. Heavy rainfall & flooding, droughts and fires will have
an effect on company specific risk within the calculation of
our discount rate as well as potential impacts on the
ability of our plants to produce FFB. Pests & disease will
impact the upkeeping cost.
The key assumptions have been
identified as the CPO CIF-Rotterdam price, the pre-tax discount
rate and the inflation rate. Based on sensitivity analysis
performed, there are no reasonably possible changes in these
assumptions which would have a material impact on
impairment.
13 Receivables:
non-current
|
|
2023
|
|
2022
|
|
Book value
|
|
Fair value
|
|
Book
value
|
|
Fair
value
|
|
|
$000
|
|
$000
|
|
$000
|
|
$000
|
|
|
|
|
|
|
|
|
|
|
Due from non-controlling
interests
|
-
|
|
-
|
|
1,549
|
|
797
|
|
Due from cooperatives under Plasma
scheme
|
20,306
|
|
14,757
|
|
17,414
|
|
11,729
|
|
|
20,306
|
|
14,757
|
|
18,963
|
|
12,526
|
|
|
|
|
|
|
|
|
|
|
| |
In 2022, the non-controlling parties in PT Sawit Graha Manunggal and PT
Kahayan Agro Plantation have acquired their interests on deferred
terms (see note 27, Credit risk).
Plasma scheme is an initiative by
the Indonesian Government that mandated plantation owners to
allocate a percentage of their land acquired to the surrounding
community and to further provide financial and technical assistance
to cultivate oil palm on that land to improve the income and
welfare of the community or cooperatives. During the year, certain
subsidiary companies have funded plasma with a cumulative gross
amount before ECL for $20,788,000 (2022: $17,489,000) which is
recoverable from the cooperatives, the details with ECL are
disclosed in note 17.
The fair values disclosed above
are for disclosure purposes and all non-current receivables 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, 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
|
Due from non-controlling
interests
|
Based on cash flows discounted
using current lending rate of 6% (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% (2022:
8.50%).
|
Discount rate
|
The higher the discount rate, the
lower the fair value.
|
14 Deferred tax
The movement on the deferred tax
account as shown below:
|
|
2023
$000
|
|
(Restated)2022
$000
|
|
|
|
|
|
At 1 January
|
|
12,026
|
|
2,994
|
Recognised in income statement
from continuing operations
|
|
(2,102)
|
|
9,956
|
Recognised in other comprehensive
income
|
|
93
|
|
(41)
|
Exchange differences
|
|
275
|
|
(883)
|
At 31 December
|
|
10,292
|
|
12,026
|
The most significant movement in
deferred tax was due to the utilisation of some of the losses
against taxable profits during the year.
The deferred tax assets were not
recognised in FY2022 because of the understanding that generally
capital losses cannot be utilised to offset against future trading
profit. Following the finalisation of the 2022 accounts and through
further research, the Group identified a provision in the
Indonesian tax law which allows capital losses from trading assets
to be offset against future trading profit.
The deferred tax asset and
liability, together with the amounts recognised in income statement
and other comprehensive income are detailed as follows:
|
Asset
$000
|
|
Liability
$000
|
|
Net
$000
|
|
(Charged)/
credited
to
income
statement
$000
|
|
(Charged)/
credited
to
equity
$000
|
2023
|
|
|
|
|
|
|
|
|
|
Impairment of land
|
167
|
|
-
|
|
167
|
|
-
|
|
-
|
Retirement benefits
|
1,920
|
|
-
|
|
1,920
|
|
305
|
|
93
|
BA movement
|
-
|
|
(1,193)
|
|
(1,193)
|
|
192
|
|
-
|
Unutilised tax losses
|
10,331
|
|
-
|
|
10,331
|
|
(2,262)
|
|
-
|
Unremitted earnings
|
-
|
|
(567)
|
|
(567)
|
|
-
|
|
-
|
Other temporary differences
|
-
|
|
(366)
|
|
(366)
|
|
(337)
|
|
-
|
Tax assets / (liabilities)
|
12,418
|
|
(2,126)
|
|
10,292
|
|
(2,102)
|
|
93
|
Set off of tax
|
(1,364)
|
|
1,364
|
|
-
|
|
-
|
|
-
|
Net tax assets / (liabilities)
|
11,054
|
|
(762)
|
|
10,292
|
|
(2,102)
|
|
93
|
|
|
|
|
|
|
|
|
|
|
2022 (restated)
|
|
|
|
|
|
|
|
|
|
Impairment of land
|
164
|
|
-
|
|
164
|
|
41
|
|
-
|
Retirement benefits
|
1,495
|
|
-
|
|
1,495
|
|
(591)
|
|
(41)
|
BA movement
|
-
|
|
(1,356)
|
|
(1,356)
|
|
1,276
|
|
-
|
Unutilised tax losses
|
12,317
|
|
-
|
|
12,317
|
|
9,506
|
|
-
|
Unremitted earnings
|
-
|
|
(331)
|
|
(331)
|
|
-
|
|
-
|
Other temporary
differences
|
-
|
|
(263)
|
|
(263)
|
|
(276)
|
|
-
|
Tax assets /
(liabilities)
|
13,976
|
|
(1,950)
|
|
12,026
|
|
9,956
|
|
(41)
|
Set off of tax
|
(1,203)
|
|
1,203
|
|
-
|
|
-
|
|
-
|
Net tax assets /
(liabilities)
|
12,773
|
|
(747)
|
|
12,026
|
|
9,956
|
|
(41)
|
|
|
|
2023
|
|
2022
|
|
|
|
$000
|
|
$000
|
A deferred tax asset has not been
recognised for the following items:
|
|
|
|
|
Unutilised tax losses
|
|
|
21,206
|
|
19,995
|
The Group had recognised tax
assets arising from the unutilised tax losses of certain
subsidiaries as the Group believes that the tax assets of these
subsidiaries can be realised in the future periods based on their
budget, as their respective plantation assets becoming more mature
and historically resulting in the companies becoming profitable.
However, the Group does not recognise the tax losses in certain
companies within the Group as tax assets in UK and Malaysia as the
future recoverability of losses of these companies cannot be
certain and insufficient forecast future taxable profits. The time
limit on utilisation of tax losses is subject to the tax laws in
various countries. As of 31 December 2023, the relevant time limits
are 5 years in Indonesia, 7 years in Malaysia and unlimited in UK.
At 31 December 2023, all unutilised tax losses were recognised in
Indonesia. The unutilised tax losses will expire as per below:
Year
|
|
|
$000
|
|
|
|
|
2025
|
|
|
332
|
2027
|
|
|
349
|
2028
|
|
|
9,650
|
|
|
|
10,331
|
At the balance sheet date, the
aggregate amount of temporary differences associated with
undistributed earnings of subsidiaries for which deferred tax
liabilities have not been recognised was $857,457,000 (2022:
$843,983,000). No liability has been recognised in respect of
these differences because either the Group is in a position to
control the timing of the reversal of the temporary differences and
does not expect such a reversal to occur in the foreseeable future,
or such a reversal would not give rise to an additional tax
liability. The deferred tax liability on unremitted earnings
recognised at the balance sheet date was related to the estimated
dividend declared for 2023 by the subsidiaries.
15 Inventories
|
|
2023
$000
|
|
2022
$000
|
|
|
|
|
|
Estate and mill
consumables
|
|
9,443
|
|
10,719
|
Processed produce for
sale
|
|
7,241
|
|
8,871
|
|
|
16,684
|
|
19,590
|
The movement on the
inventories as shown
below:
|
|
2023
$000
|
|
2022
$000
|
|
|
|
|
|
As at 1 Jan
|
|
19,590
|
|
14,316
|
(Charge
to) / reversal from income statement
|
|
(3,543)
|
|
7,226
|
Reversal / (Provision) of
inventory write-down
|
|
210
|
|
(217)
|
Exchange different
|
|
80
|
|
(1,735)
|
|
|
16,684
|
|
19,590
|
16 Biological assets
|
|
2023
$000
|
|
2022
$000
|
|
|
|
|
|
At 1 January
|
|
6,161
|
|
12,803
|
Fair value loss recognised in the
income statement for continuing operations
|
|
(875)
|
|
(5,792)
|
Fair value gain recognised in the
income statement for discontinued operations
|
|
-
|
|
-
|
Exchange translations
|
|
133
|
|
(850)
|
At 31 December
|
|
5,419
|
|
6,161
|
The valuation of the unharvested
FFB was carried out internally for each plantation of the Group. It
involved an estimation of the oil-content of unharvested FFB at
balance sheet date multiplied by the sum of average FFB selling
price less average harvesting cost of the last month prior to the
balance sheet date. The oil-content was derived from the
computation of the percentage of growth based on the data extracted
from the research reference "The Reflection of Moisture Content on
Palm Oil Development during the Ripening Process of Fresh Fruits"
multiplied with the estimated FFB harvested one month after the
balance sheet date. Climate change on the weather will impact the
levels and quality of production of FFB, so this has been taken
into consideration when determining the fair value of biological
assets.
The fair value of biological
assets is classified as Level 3 in the fair value hierarchy.
During the year, all of the opening balance of
biological assets was harvested while all of the closing balance
arose in the year due to movements in fair value less costs to
sell. The gain or loss recognised in the income statement
represents the net movement in the fair value of biological assets
during the year.
The valuation techniques and
significant unobservable inputs used in determining the fair value
measurement of biological assets, 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
|
Biological assets - Unharvested
produce
|
Based on FFB weight multiplied by
the sum of FFB selling price less harvesting cost
|
FFB weight
FFB selling price
Harvesting cost
|
The higher the weight, the higher
the fair value
The higher the selling price, the
higher the fair value
The higher the harvesting cost,
the lower the fair value
|
The key assumptions are considered
to be the computation of oil content of FFB based on research
studies, selling price less harvesting costs and FFB production and
a decrease of 1% in any of these would result in an $54,000
decrease in the valuation.
17 Trade and other receivables
|
|
2023
$000
|
|
2022
$000
|
|
|
|
|
|
Trade receivables
|
|
1,040
|
|
461
|
Other receivables
|
|
4,752
|
|
1,750
|
Prepayments and accrued
income
|
|
4,897
|
|
1,257
|
|
|
10,689
|
|
3,468
|
The carrying amount of trade and
other receivables classified as amortised cost approximates fair
value.
Trade receivables
The Group applies the IFRS 9
simplified approach to measure ECL using a lifetime ECL provision
for trade receivables. To measure ECL on a collective basis, trade
receivables are grouped based on similar credit risk and
age.
The expected loss rate is based on
a combination of the Group's historical credit losses experienced
over the 5-year period prior to the year end and forward-looking
information on macroeconomic factors affecting the Group's
customers. The ECL has been calculated at 1% on trade receivables
balances.
Other receivables
The Group assesses the ECL
associated with its debt instruments carried at amortised cost on a
forward-looking basis using the three stage approach. The
impairment methodology applied depends on whether there has been a
significant increase in credit risk.
The Group considers the
probability of default upon initial recognition of an asset and
whether there has been significant increase in credit risk on an
on-going basis at each reporting date. To assess whether there is a
significant increase in credit risk, the Group compares the risk of
default occurring on the asset as at the reporting date with the
risk of default as at the date of initial recognition. The Group
considers available, reasonable and supportable forward-looking
information, such as:
- internal credit rating;
- external credit rating (as far as available);
- actual or expected significant adverse changes in business,
financial or economic conditions that are expected to cause a
significant change to the debtor's ability to meet its
obligation;
- significant changes in the value of the collateral supporting
the obligation or in the quality of third-party guarantees or
credit enhancements; and
- significant changes in the expected performance or behaviour
of the debtor, including changes in the payment status of the
debtor.
There has not been a significant
increase in credit risk since initial recognition on any of the
group's financial assets therefore 12-month ECL have continued to
be recognised on all balances other than trade receivables which
are discussed above.
Due from cooperatives under Plasma scheme
The Group assesses the ECL on
amounts due from cooperatives under Plasma scheme by considering
various probability weighted outcomes. The three possible outcomes
are considered to be:
- recovery is limited to the value of the land and bearer plants
on which the plantation is situated;
- recovery is limited to the future cashflows of the
cooperative, being the FFB revenue less development costs;
and
- recovery in full via bank financing obtained by the
cooperative.
Movements on the Group's loss
provision on current and non-current other receivables and
financial guarantee contracts are as follows:
|
2023
$000
|
|
2022
$000
|
|
|
|
|
At 1 January
|
1,622
|
|
180
|
Loss provision during the year
|
331
|
|
1,665
|
Written off during the
year
|
(1,441)
|
|
(215)
|
Exchange difference
|
(4)
|
|
(8)
|
At 31 December
|
508
|
|
1,622
|
At 31 December 2023, the expected
loss provision for receivables and financial guarantee contracts is
as follows:
|
|
Gross
carrying amount
$000
|
|
Loss
provision
$000
|
|
Net
carrying amount
$000
|
2023
|
|
|
|
|
|
|
Trade receivable
|
|
1,051
|
|
(11)
|
|
1,040
|
Other receivables (note 17)
|
|
4,758
|
|
(6)
|
|
4,752
|
Receivables: non-current (note 13)
|
|
|
|
|
|
|
-
Due from non-controlling interests
|
|
-
|
-
|
-
|
|
-
|
-
Due from cooperatives under Plasma scheme
|
|
20,788
|
|
(482)
|
|
20,306
|
|
|
26,597
|
|
(499)
|
|
26,098
|
Financial guarantee contracts (note 26)
|
|
-
|
|
(9)
|
|
(9)
|
|
|
26,597
|
|
(508)
|
|
26,089
|
|
|
Gross
carrying amount
$000
|
|
Loss
provision
$000
|
|
Net
carrying amount
$000
|
2022
|
|
|
|
|
|
|
Trade receivables
|
|
466
|
|
(5)
|
|
461
|
Other receivables (note
17)
|
|
1,756
|
|
(6)
|
|
1,750
|
Receivables: non-current (note
13)
|
|
|
|
|
|
|
- Due from non-controlling
interests
|
|
3,063
|
|
(1,514)
|
|
1,549
|
- Due from cooperatives under
Plasma scheme
|
|
17,489
|
|
(75)
|
|
17,414
|
|
|
22,774
|
|
(1,600)
|
|
21,174
|
Financial guarantee contracts
(note 26)
|
|
-
|
|
(22)
|
|
(22)
|
|
|
22,774
|
|
(1,622)
|
|
21,152
|
18 Notes supporting statement of cash
flows
Cash and cash equivalents for
purposes of the statement of cash flows comprised:
|
2023
|
|
2022
|
|
$000
|
|
$000
|
|
|
|
|
Cash at bank available on
demand
|
92,682
|
|
47,658
|
Short-term deposits
|
60,289
|
|
173,802
|
Cash in hand
|
13
|
|
16
|
As reported in statement of
financial position
|
152,984
|
|
221,476
|
Short-term investments
|
14,076
|
|
55,566
|
|
167,060
|
|
277,042
|
The short-term investments refer
to the deposits with a licensed bank with maturity of over three
months.
Significant non-cash transactions
from investing activities are as follows:
|
|
|
2023
|
|
2022
|
|
$000
|
|
$000
|
|
|
|
|
Property, plant and
equipment purchased but not yet paid at year end
|
53
|
|
466
|
Repayment of amounts due
from cooperatives under the plasma scheme through the purchase of
FFB
|
6,776
|
|
7,401
|
Non-cash transactions from
financing activities are shown in the reconciliation of liabilities
from financing transactions as follows:
|
|
|
Non-current lease
liabilities
|
|
Current lease
liabilities
|
|
Total
|
|
|
|
$000
|
|
$000
|
|
$000
|
|
|
|
|
|
|
|
|
At 1 January 2023
|
|
|
(31)
|
|
(73)
|
|
(104)
|
Cash Flows
|
|
|
-
|
|
288
|
|
288
|
Non-cash flows
|
|
|
|
|
|
|
|
- Effect of foreign exchange
|
|
|
1
|
|
3
|
|
4
|
- New lease
|
|
|
(709)
|
|
(443)
|
|
(1,152)
|
-
Lease liabilities classified as non-current at 31 December 2022
becoming current during 2023
|
|
|
30
|
|
(30)
|
|
-
|
- Interest accruing during the
year
|
|
|
-
|
|
(45)
|
|
(45)
|
- Write off
|
|
|
-
|
|
-
|
|
-
|
|
|
|
(709)
|
|
(300)
|
|
(1,009)
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current lease liabilities
|
|
Current
lease
liabilities
|
|
Total
|
|
|
|
|
$000
|
|
$000
|
|
$000
|
|
|
|
|
|
|
|
|
|
|
At 1 January 2022
|
|
|
(110)
|
|
(240)
|
|
(350)
|
|
Cash Flows
|
|
|
-
|
|
231
|
|
231
|
|
Non-cash flows
|
|
|
|
|
|
|
|
|
- Effect of foreign
exchange
|
|
|
6
|
|
21
|
|
27
|
|
- New lease
|
|
|
-
|
|
-
|
|
-
|
|
- Lease liabilities
classified as non-current at 31 December 2021 becoming current
during 2022
|
|
|
73
|
|
(73)
|
|
-
|
|
- Interest accruing during
the year
|
|
|
-
|
|
(12)
|
|
(12)
|
|
- Write off
|
|
|
-
|
|
-
|
|
-
|
|
|
|
|
(31)
|
|
(73)
|
|
(104)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
19 Trade and other payables
|
2023
$000
|
|
2022
$000
|
|
|
|
|
Trade payables
|
9,572
|
|
11,487
|
Other payables
|
1,041
|
|
3,321
|
Advance receipts
|
6,666
|
|
9,424
|
Accruals
|
10,177
|
|
9,734
|
|
27,456
|
|
33,966
|
The carrying amount of trade and
other payables classified as financial liabilities measured at
amortised cost approximates fair value. Advance receipts from
customers are expected to be recognised in full as revenue in the
subsequent year. The advance receipts at 31 December 2022 have been
recognised in revenue in the current period.
20 Leases
|
2023
|
|
2022
|
|
$000
|
|
$000
|
Lease liabilities analysed
as:
|
|
|
|
Non-current
|
(709)
|
|
(31)
|
Current
|
(300)
|
|
(73)
|
|
(1,009)
|
|
(104)
|
The weighted average incremental
borrowing rate per annum was 7.3% (2022: 5.5%).
Maturity analysis for the lease
liabilities has been given in note 27.
Amounts recognised in income
statement:
|
2023
$000
|
|
2022
$000
|
|
|
|
|
Depreciation expense on
right-of-use assets (note 12)
|
(193)
|
|
(144)
|
Interest expense on lease
liabilities
|
(45)
|
|
(12)
|
Expense relating to short-term
leases
|
(269)
|
|
(352)
|
Expense relating to leases of low
value assets
|
(4)
|
|
(4)
|
|
(511)
|
|
(512)
|
At 31 December 2023, the Group was
committed to $0.01 million (2022: $0.01 million) for short-term
leases.
All the leases are fixed payments.
The total cash outflow for leases amount to $0.56 million (2022:
$0.59 million).
The Group leases a piece of land
and office under the right-of-use assets. The remaining lease term
is between 1 to 5 years. (2022: 1 to 4 years). On expiry the Group
has the options to renew based on mutually agreed future
rental. The right-of-use assets is
classified as part of property, plant and equipment in note
12.
Right-of-Use assets
|
Land
|
|
Building
|
|
Total
|
|
|
$000
|
|
$000
|
|
$000
|
|
|
|
|
|
|
|
|
At 1 January 2023
|
-
|
|
-
|
|
-
|
|
Additions
|
-
|
|
1,160
|
|
1,160
|
|
Amortisation
|
-
|
|
(193)
|
|
(193)
|
|
Impairment losses
|
-
|
|
-
|
|
-
|
|
Effect of foreign exchange
|
-
|
|
(5)
|
|
(5)
|
|
At 31 December 2023
|
-
|
|
962
|
|
962
|
|
|
|
|
|
|
|
|
|
Land
|
|
Building
|
|
Total
|
|
|
$000
|
|
$000
|
|
$000
|
|
|
|
|
|
|
|
|
At 1 January 2022
|
-
|
|
150
|
|
150
|
|
Additions
|
-
|
|
-
|
|
-
|
|
Amortisation
|
-
|
|
(144)
|
|
(144)
|
|
Impairment losses
|
-
|
|
-
|
|
-
|
|
Effect of foreign
exchange
|
-
|
|
(6)
|
|
(6)
|
|
At 31 December 2022
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Lease liabilities
|
Land
|
|
Building
|
|
Total
|
|
$000
|
|
$000
|
|
$000
|
|
|
|
|
|
|
At 1 January 2023
|
(104)
|
|
-
|
|
(104)
|
Additions
|
-
|
|
(1,152)
|
|
(1,152)
|
Interest expense
|
(3)
|
|
(42)
|
|
(45)
|
Lease payments
|
73
|
|
215
|
|
288
|
Effect of foreign exchange
|
4
|
|
-
|
|
4
|
At 31 December 2023
|
(30)
|
|
(979)
|
|
(1,009)
|
|
|
|
|
|
|
|
Land
|
|
Building
|
|
Total
|
|
$000
|
|
$000
|
|
$000
|
|
|
|
|
|
|
At 1 January 2022
|
(183)
|
|
(167)
|
|
(350)
|
Additions
|
-
|
|
-
|
|
-
|
Interest expense
|
(8)
|
|
(4)
|
|
(12)
|
Lease payments
|
76
|
|
155
|
|
231
|
Effect of foreign
exchange
|
11
|
|
16
|
|
27
|
At 31 December 2022
|
(104)
|
|
-
|
|
(104)
|
The tables above do not include
the leasehold land which is classified as a right of use asset
presented in note 12.
21 Retirement benefits
The Group provides Post-Employment
Benefit plans to its employees in Indonesia in accordance with
Job Creation Law No.11/2020, Government Regulation
No.35/2021 effective since February 2021 and Collective
Labour Agreements. These are defined benefit plans and provide lump
sum benefits to employees on retirement, death, disability and
voluntary resignation. There is no requirement for the Group to
advance fund these benefits.
The Group has set up a separate
fund with PT Asuransi Allianz Life Indonesia to fund the
Post-Employment Benefit plan obligation for Staff employees. The
assets in the fund can only be used to pay the employees'
benefits.
Defined contribution plan managed
by Dana Pension Lembaga Keuangan AIA Financial ("DPLK AIAF") and
allocated to the individual participants. From 2020 onwards, these
employees will receive the higher of the benefit from DPLK AIAF and
the Post-Employment Benefit plan. The DPLK AIAF plan covers a
smaller proportion of the overall Post-Employment Benefit
obligation.
The Group provides other long-term
employee benefits in the form of Long Service Awards for Staff and
Non-Staff employees in Indonesia. The Long Service Awards are for
amounts of up to 2 months of basic salary, paid on completion of 10
or 20 years' continuous service (Staff) and on completion of 25,
30, 35, and 40 years' continuous service (Non-Staff). These
benefits are unfunded.
The defined benefit plans are
valued by an actuary at the end of each financial year. The major
assumptions used by the actuary were:
|
2023
|
2022
|
|
|
|
Rate of increase in
wages
|
8.0%
|
8.0%
|
Discount rate
|
6.8%
|
7.3%
|
Mortality rate*
|
100% TMI4
|
100%
TMI4
|
Disability rate
|
10% TMI4
|
10%
TMI4
|
*Mortality Table used in this
calculation is Tabel Mortalita Indonesia IV (TMI IV) which was
released in December 2019. This is the latest table which reflects
the mortality rate of Indonesia's population. The mortality rate in
the table differs by age and gender.
|
|
|
2023
|
|
2022
|
|
|
|
$000
|
|
$000
|
Service cost
|
|
|
|
|
|
Current service cost
|
|
|
1,539
|
|
1,522
|
Past service cost
|
|
|
375
|
|
-
|
Adjustment due to change in
attribution method
|
|
|
-
|
|
(1,556)
|
Cost of termination
|
|
|
-
|
|
780
|
Net interest expense
|
|
|
616
|
|
687
|
Remeasurements on net defined
benefit liability
|
|
|
51
|
|
(26)
|
Total employee benefits expense
|
|
|
2,581
|
|
1,407
|
The reconciliation on the
remeasurement of retirement benefit plan as shown below:
|
|
2023
$000
|
|
2022
$000
|
|
|
|
|
|
|
|
Included in other comprehensive
income:
|
|
|
|
|
|
Continuing
operations
|
|
375
|
|
147
|
|
Discontinued
operations
|
|
-
|
|
30
|
|
Remeasurement of retirement
benefit plan, net of tax recognised in other comprehensive
income
|
|
375
|
|
177
|
|
|
|
|
|
|
|
Included in other comprehensive
income:
|
|
|
|
|
|
Remeasurement of retirement
benefit plan
|
|
468
|
|
225
|
Deferred tax on retirement
benefits
|
|
(93)
|
|
(48)
|
Remeasurement of retirement
benefit plan, net of tax recognised in other comprehensive
income
|
|
375
|
|
177
|
|
|
|
|
|
| |
(i) Reconciliation of
defined benefit obligation and fair value of scheme assets
including discontinued operations
|
Defined
benefit obligation
|
Fair
value of scheme assets
|
Net
defined scheme liability
|
|
|
|
Funded
scheme
|
Unfunded
scheme
|
Total
|
Funded
scheme
|
Unfunded
scheme
|
Total
|
Funded
scheme
|
Unfunded
scheme
|
Total
|
|
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 January 2022
|
(4,569)
|
(8,177)
|
(12,746)
|
1,247
|
-
|
1,247
|
(3,322)
|
(8,177)
|
(11,499)
|
|
|
|
|
|
|
|
|
|
|
|
|
Service cost - current
|
(377)
|
(1,145)
|
(1,522)
|
-
|
-
|
-
|
(377)
|
(1,145)
|
(1,522)
|
|
Service cost - past
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
|
Adjustment due to change in
attribution method
|
444
|
1,112
|
1,556
|
-
|
-
|
-
|
444
|
1,112
|
1,556
|
|
Cost of termination
|
-
|
(780)
|
(780)
|
-
|
-
|
-
|
-
|
(780)
|
(780)
|
|
Interest (cost) /
income
|
(272)
|
(507)
|
(779)
|
92
|
-
|
92
|
(180)
|
(507)
|
(687)
|
|
Remeasurements on net defined
benefit liability
|
-
|
26
|
26
|
-
|
-
|
-
|
-
|
26
|
26
|
|
Included in income
statement
|
(205)
|
(1,294)
|
(1,499)
|
92
|
-
|
92
|
(113)
|
(1,294)
|
(1,407)
|
|
Remeasurement gain /
(loss)
|
|
|
|
|
|
|
|
|
|
|
Actuarial gain / (loss)
from:
|
|
|
|
|
|
|
|
|
|
|
Adjustments
(experience)
|
89
|
428
|
517
|
-
|
-
|
-
|
89
|
428
|
517
|
|
Financial assumptions
|
(72)
|
(172)
|
(244)
|
-
|
-
|
-
|
(72)
|
(172)
|
(244)
|
|
Return on plan assets (exclude
interest)
|
-
|
-
|
-
|
(48)
|
-
|
(48)
|
(48)
|
-
|
(48)
|
|
Included in other comprehensive
income
|
17
|
256
|
273
|
(48)
|
-
|
(48)
|
(31)
|
256
|
225
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of movements in exchange
rates
Employer contribution
|
429
-
|
803
-
|
1,232
-
|
(135)
317
|
-
-
|
(135)
317
|
294
317
|
803
-
|
1,097
317
|
|
Benefits paid
|
117
|
314
|
431
|
(38)
|
-
|
(38)
|
79
|
314
|
393
|
|
Other movements
|
546
|
1,117
|
1,663
|
144
|
-
|
144
|
690
|
1,117
|
1,807
|
|
At 31 December 2022
|
(4,211)
|
(8,098)
|
(12,309)
|
1,435
|
-
|
1,435
|
(2,776)
|
(8,098)
|
(10,874)
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
|
Defined
benefit obligation
|
Fair
value of scheme assets
|
Net
defined scheme liability
|
|
|
|
Funded
scheme
|
Unfunded
scheme
|
Total
|
Funded
scheme
|
Unfunded
scheme
|
Total
|
Funded
scheme
|
Unfunded
scheme
|
Total
|
|
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 January 2023
|
(4,211)
|
(8,098)
|
(12,309)
|
1,435
|
-
|
1,435
|
(2,776)
|
(8,098)
|
(10,874)
|
|
|
|
|
|
|
|
|
|
|
|
|
Service cost - current
|
(722)
|
(817)
|
(1,539)
|
-
|
-
|
-
|
(722)
|
(817)
|
(1,539)
|
|
Service cost - past
|
(373)
|
(2)
|
(375)
|
-
|
-
|
-
|
(373)
|
(2)
|
(375)
|
|
Adjustment due to change in attribution
method
|
(2,114)
|
2,114
|
-
|
-
|
-
|
-
|
(2,114)
|
2,114
|
-
|
|
Interest (cost) / income
|
(370)
|
(351)
|
(721)
|
105
|
-
|
105
|
(265)
|
(351)
|
(616)
|
|
Remeasurements on net defined benefit
liability
|
-
|
(51)
|
(51)
|
-
|
-
|
-
|
-
|
(51)
|
(51)
|
|
Included in income statement
|
(3,579)
|
893
|
(2,686)
|
105
|
-
|
105
|
(3,474)
|
893
|
(2,581)
|
|
Remeasurement (loss) / gain
|
|
|
|
|
|
|
|
|
|
|
Actuarial (loss) / gain from:
|
|
|
|
|
|
|
|
|
|
|
Adjustments (experience)
|
(179)
|
197
|
18
|
-
|
-
|
-
|
(179)
|
197
|
18
|
|
Financial assumptions
|
(242)
|
(232)
|
(474)
|
-
|
-
|
-
|
(242)
|
(232)
|
(474)
|
|
Return on plan assets (exclude interest)
|
-
|
-
|
-
|
(12)
|
-
|
(12)
|
(12)
|
-
|
(12)
|
|
Included in other comprehensive income
|
(421)
|
(35)
|
(456)
|
(12)
|
-
|
(12)
|
(433)
|
(35)
|
(468)
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of movements in exchange rates
|
(53)
|
(193)
|
(246)
|
26
|
-
|
26
|
(27)
|
(193)
|
(220)
|
|
Employer contribution
|
-
|
-
|
-
|
742
|
-
|
742
|
742
|
-
|
742
|
|
Benefits paid
|
689
|
324
|
1,013
|
(516)
|
-
|
(516)
|
173
|
324
|
497
|
|
Cost of termination - payment
|
-
|
1,956
|
1,956
|
-
|
-
|
-
|
-
|
1,956
|
1,956
|
|
Cost of termination
|
196
|
(546)
|
(350)
|
-
|
-
|
-
|
196
|
(546)
|
(350)
|
|
Other movements
|
832
|
1,541
|
2,373
|
252
|
-
|
252
|
1,084
|
1,541
|
2,625
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2023
|
(7,379)
|
(5,699)
|
(13,078)
|
1,780
|
-
|
1,780
|
(5,599)
|
(5,699)
|
(11,298)
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
(ii) Disaggregation of
defined benefit scheme assets
The fair value of the funded
assets is analysed as follows:
|
2023
|
|
2022
|
|
$000
|
|
$000
|
Bonds
|
|
|
|
- Government
bonds
|
1,090
|
|
556
|
- Corporate bonds
|
-
|
|
-
|
|
1,090
|
|
556
|
|
|
|
|
Cash / deposits
|
690
|
|
879
|
|
1,780
|
|
1,435
|
None of the plan assets are
invested in the Group's own financial instruments, property or
other assets used by the Group. All plan assets invested in bonds
which have a quoted market price in an active market.
(iii) Defined benefit obligation -
sensitivity analysis
The following table exhibits the
sensitivity of the Group's retirement benefits to the fluctuation
in the discount rate, wages and mortality rate:
|
Reasonably
|
Defined benefit
obligation
|
|
Possible
|
Increase
|
Decrease
|
|
|
Change
|
$000
|
$000
|
|
|
|
|
|
|
Discount rate
|
(+ / -
1%)
|
(984)
|
1,112
|
|
Growth in wages
|
(+ / - 1%)
|
1,142
|
(1,029)
|
|
The weighted average duration of
the defined benefit obligation is 8.78 years (2022: 8.85
years).
The total contribution paid into
the defined contribution plan in 2023 amounted to $227,000 (2022:
$223,000). The Group expects to pay contributions of $495,000 to
the funded plans in 2024. For the unfunded plans, the Group pays
the benefits directly to the individuals; the Group expects to make
direct benefit payments of $653,000 for defined benefit plan and
$235,000 for defined contribution plan in 2024.
22 Share capital and treasury shares
|
Authorised
Number
|
Issued
and
fully
paid
Number
|
Authorised
£000
|
Issued
and
fully
paid
£000
|
Authorised
$000
|
Issued
and
fully
paid
$000
|
Ordinary shares of 25p
each
|
|
|
|
|
|
|
Beginning and end of
year
|
60,000,000
|
39,976,272
|
15,000
|
9,994
|
23,865
|
15,504
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost
|
Cost
|
|
|
2023
|
2022
|
|
2023
|
2022
|
Treasury shares:
|
|
Number
|
Number
|
|
$'000
|
$'000
|
Beginning of
year
|
|
339,900
|
339,900
|
|
(1,171)
|
(1,171)
|
Share buy
back
|
|
75,926
|
-
|
|
(676)
|
-
|
End of year
|
|
415,826
|
339,900
|
|
(1,847)
|
(1,171)
|
|
|
|
|
|
|
|
Market value of treasury
shares:
|
|
|
|
|
|
$'000
|
Beginning of year
(800.0p/share)
|
|
|
|
|
|
3,274
|
End of year
(670.0p/share)
|
|
|
|
|
|
3,551
|
|
75,926 treasury share was
purchased in 2023 (2022: Nil).
All fully paid ordinary shares
have full voting rights, as well as to receive the distribution of
dividends and repayment of capital upon winding up of
company.
23 Ultimate controlling shareholder
At
31 December 2023, Genton International Limited ("Genton"), a
company registered in Hong Kong, held 20,247,814 (2022: 20,247,814)
shares of the Company representing 51.2% (2022: 51.1%) of the
issued share capital of the Company. Together with other deemed
interested parties, Genton's shareholding totals 20,551,914 or
52.0%. The ultimate beneficial shareholders of Genton International
Limited are vested in the estates of Madam Lim with the application
for probate in progress.
24 Related party transactions
Transactions between the Company
and its subsidiaries, which are related parties, have been
eliminated on consolidation and are not disclosed in this
note.
An office premises lease agreement
was entered with Infra Sari Sdn Bhd, a company controlled by the
late Madam Lim Siew Kim. The rental paid during the year was
$246,317 (2022: $339,140). There was no balance outstanding at the
year end (2022: Nil). This has been classified as a long term lease
as the premises are renovated since 2023 and therefore lease
payments have been offset in lease liabilities from September
2023.
In 2021, a land lease agreement
was entered with Hana Bestari Sdn Bhd, company controlled by the
late Madam Lim Siew Kim. The rental paid during the year was
$75,415 (2022: $78,405). There was no balance outstanding at the
year end.
In 2023, the final dividend paid to
Genton International Limited, a company controlled by
the late Madam Lim Siew
Kim, was $5,061,954 for the year ended 31 December 2022 (2022:
$1,012,391 for the year ended 31 December 2021) and an interim
dividend was paid to Genton International Limited was $3,037,172
for the year ended 31 December 2023. The final dividend paid to
other companies controlled by the late Madam Lim Siew Kim was
$76,025 for the year ended 31 December 2022 (2022: $15,205 for the
year ended 31 December 2021). There was no balance
outstanding at the year end (2022: Nil). The interim dividend paid
to other companies controlled by the late Madam Lim Siew Kim was
$45,615 for the year ended 31 December 2023.
In March 2023, Dato' John Lim
purchased 15,894 of the Company's ordinary shares at averaged price
of £7.97.
25 Reserves
Nature and purpose of each reserve:
Share
capital
Amount of shares subscribed at nominal value.
Share
premium
Amount subscribed
for share capital in excess of nominal value.
Capital redemption reserve
Amounts transferred from share capital on redemption of issued
shares.
Treasury
shares
Cost of own shares held in treasury.
Revaluation
reserves
Gains/losses
arising on the revaluation of the Group's property, net of
tax.
Exchange
reserves
Gains/losses arising from translating the net assets of overseas
operations into US Dollar.
Retained
earnings
Cumulative net gains and losses recognised in the consolidated
income statement.
26 Guarantees and other financial
commitments
|
|
2023
$000
|
|
2022
$000
|
Capital commitments at 31
December
|
|
|
|
|
Contracted but not provided -
normal estate operations
|
|
282
|
|
1,310
|
Contracted but not provided - mill
development
|
|
23
|
|
16,058
|
Authorised but not contracted -
plantation and mill
development
|
|
34,143
|
|
28,558
|
A subsidiary company, PT Sawit
Graha Manunggal ("SGM") has provided a corporate guarantee to
Koperasi Bartim Sawit Sejahtera ("KBSS"), a party under Plasma
scheme as disclosed in note
13, in relation to a loan taken by KBSS from PT
Bank Mandiri (Persero) Tbk. of Rp226.02 billion
($14.7million) (2022: Rp226.02 billion, $14.4
million). The corporate guarantee remains until the loan is fully
settled by 23 December 2027. The HGU (land usage right) that
belongs to the Plasma scheme is currently held under SGM's master
title. An application to separate the HGU was submitted to the Land
Office and the land and its plantation with a total
carrying amount of $13.5 million as at 31 December 2023 (31
December 2022: $11.1 million) will be pledged to the bank as
security once the title separation approval is obtained. In
addition, the terms and conditions of the loan agreement also
require KBSS to sell all its FFB produce to SGM and the plantation
estate is to be managed by SGM. In view of these, the Group
exposure to this contingent liability is
minimised.
On 3 February 2017, a subsidiary
company, PT Alno Agro Utama and Koperasi Perkebunan Plasma Maju
Sejahtera ("KPPM") signed a Refinancing Agreement with PT Bank
Syariah Mandiri ("BSM") to fund its plasma development. The
Agreement provides a loan of Rp 8.75
billion ($0.6 million) (2022: Rp8.75 billion, $0.6 million), with
10 (Ten) years maturity period effective from 24 July 2017 with an
interest rate of 13.25% per annum and in 2021 decreased to
12.5% per annum. This loan is collateralized by 125.4 hectares
of KPPM's land located in Desa Serami Baru, Kecamatan
Malin Deman, Kabupaten Mukomuko, Bengkulu and its plantation with a
carrying amount of $0.6 million as at 31 December 2023
(31 December 2022: $0.6 million) as security under the agreement
while the Company provides corporate guarantee amounting to Rp
8.75 billion ($0.6 million).
The Group's loss provision on
these financial guarantee contracts was $9,000 (2022: $22,000). The
details of the ECL were disclosed in note 17.
27 Disclosure of financial
instruments and other risks
The Group's principal financial
instruments comprised investment,
cash, short and long-term bank loans, trade
receivables excluding prepayments and payables excluding advance
receipts and receivables from local partners in respect of their
investments.
The Group's accounting
classification of each class of financial asset and liability at 31
December 2023 and 2022 were:
|
Fair value through profit and
loss
$000
|
Financial assets at
amortised cost
$000
|
|
Financial
liabilities
at
amortised
cost
$000
|
|
Total carrying
value
$000
|
2023
|
|
|
|
|
|
|
Investment
|
10,035
|
-
|
|
-
|
|
10,035
|
Non-current receivables
|
-
|
20,306
|
|
-
|
|
20,306
|
Trade and other receivables
|
-
|
5,792
|
|
-
|
|
5,792
|
Short-term investments
|
-
|
14,076
|
|
-
|
|
14,076
|
Cash and cash equivalent
|
-
|
152,984
|
|
-
|
|
152,984
|
Trade and other payables
|
-
|
-
|
|
(20,790)
|
|
(20,790)
|
|
10,035
|
193,158
|
|
(20,790)
|
|
182,403
|
|
|
|
|
|
|
|
|
Fair value through profit and
loss
$000
|
Financial assets at amortised cost
$000
|
|
Financial
liabilities at amortised cost
$000
|
|
Total
carrying value
$000
|
2022
|
|
|
|
|
|
|
Investment
|
42
|
-
|
|
-
|
|
42
|
Non-current receivables
|
-
|
18,963
|
|
-
|
|
18,963
|
Trade and other
receivables
|
-
|
2,211
|
|
-
|
|
2,211
|
Short-term investments
|
-
|
55,566
|
|
-
|
|
55,566
|
Cash and cash
equivalent
|
-
|
221,476
|
|
-
|
|
221,476
|
Trade and other
payables
|
-
|
-
|
|
(24,542)
|
|
(24,542)
|
|
42
|
298,216
|
|
(24,542)
|
|
273,716
|
Financial instruments not measured at fair
value
Financial instruments not measured
at fair value include cash and cash equivalents, trade and other
receivables, trade and other payables, borrowings due within one
year and non-current receivables.
Due to their short-term nature,
the carrying value of cash and cash equivalents, trade and other
receivables, trade and other payables approximates their fair
value. The non-current receivables were measured at cost less ECL
however disclosure of fair value has been given in note 13 for
comparison purposes.
Please refer to the applicable
notes for details of the fair value hierarchy, valuation
techniques, and significant unobservable inputs related to
determining the fair value of the following items:
- Non-current
receivables (note 13); and
The principal financial risks to
which the Group is exposed are:
-
commodity selling price changes; and
-
exchange movements;
which, in turn, can affect financial instruments and/or operating
performance.
The Company does not hedge any of
its risks. Its trade credit risks are low. Financial assets or
liabilities that are held at fair value through the profit or loss
include investment to generate higher return.
The Board is directly responsible
for setting policies in relation to financial risk management and
monitors the levels of the main risks through review of regular
operational reports.
Commodity selling prices
The Group does not
normally contract to sell produce more than one month
ahead.
Currency risk
Most of the Group's operations are
in Indonesia. The Company and Group accounts are prepared in US
Dollar which is not the functional currency of the operating
subsidiaries. The Group does not hedge its net investment in its
overseas subsidiaries and is therefore exposed to a currency risk
on that investment. The historical cost of investment (including
intercompany loans) by the parent in its subsidiaries amounted to
$29,309,000 (2022: $50,746,000), while the statement of financial
position value of the Group's share of underlying assets at 31
December 2023 amounted to $523,696,000 (2022:
$472,112,000).
All the Group's sales are made in
local currency and any trade receivables are therefore denominated
in local currency. No hedging is therefore necessary.
Selling prices of the Group's
produce are directly related to the US Dollar denominated world
prices. Appreciation of local currencies, therefore, reduces
profits and cash flow of the Indonesian and Malaysian subsidiaries
in US Dollar terms and vice versa.
There are no borrowings in the
Group and therefore there is no longer any currency risk for the
Group in respect of this. The average interest rate on local
currency deposits was 0.19% higher (2022: 0.88% higher) than on US
Dollar deposits. The unmatched balance at 31 December 2023 was
represented by the $6,844,000 shown in the table below (2022:
$13,142,000).
The table below shows the net
monetary assets and liabilities of the Group as at 31 December 2023
and 2022 that were not denominated in the operating or functional
currency of the operating unit involved.
|
|
Net foreign currency
assets/(liabilities)
|
Functional currency of Group operation
|
|
US Dollar
$000
|
|
Sterling
$000
|
|
Total
$000
|
2023
|
|
|
|
|
|
|
Rupiah
|
|
6,538
|
|
-
|
|
6,538
|
US Dollar
|
|
-
|
|
990
|
|
990
|
Ringgit
|
|
306
|
|
-
|
|
306
|
Total
|
|
6,844
|
|
990
|
|
7,834
|
2022
|
|
|
|
|
|
|
Rupiah
|
|
12,976
|
|
-
|
|
12,976
|
US Dollar
|
|
-
|
|
355
|
|
355
|
Ringgit
|
|
166
|
|
-
|
|
166
|
Total
|
|
13,142
|
|
355
|
|
13,497
|
The following table summarises the
sensitivity of the Group's financial assets and financial
liabilities to foreign exchange risk. The impact on profit before
tax and equity if Ringgit or Rupiah strengthen or weaken by 10%
against US Dollar:
|
|
|
2023
|
|
|
|
2022
|
|
Carrying
|
|
-10% in
|
|
+10% in
|
|
Carrying
|
|
-10%
in
|
|
+10%
in
|
|
Amount US$
|
|
Rp : $ and
RM : $
|
|
Rp : $ and
RM : $
|
|
Amount
US$
|
|
Rp : $
and
RM :
$
|
|
Rp : $
and
RM :
$
|
|
$000
|
|
$000
|
|
$000
|
|
$000
|
|
$000
|
|
$000
|
Financial Assets
|
|
|
|
|
|
|
|
|
|
|
|
Non-current receivables
|
20,306
|
|
(1,846)
|
|
2,256
|
|
18,963
|
|
(1,583)
|
|
1,935
|
Trade and other
receivables
|
5,792
|
|
(206)
|
|
252
|
|
2,211
|
|
(196)
|
|
239
|
Short-term investments
|
14,076
|
|
(1,280)
|
|
1,564
|
|
55,566
|
|
(5,051)
|
|
6,174
|
Cash and cash
equivalents
|
152,984
|
|
(13,763)
|
|
16,822
|
|
221,476
|
|
(20,047)
|
|
24,502
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
Trade and other
payables
|
(20,790)
|
|
1,800
|
|
(2,200)
|
|
(24,542)
|
|
2,142
|
|
(2,618)
|
Total (decrease) /
increase
|
|
|
(15,295)
|
|
18,694
|
|
|
|
(24,735)
|
|
30,232
|
Liquidity risk
Profitability of new sizable plantations normally
requires a period of between six and seven years before cash flow
turns positive. Because oil palms do not
begin yielding significantly until four years after planting, this
development period and the cash requirement is affected by changes
in commodity prices.
The Group attempts to ensure that
it is likely to have either self-generated funds or further
loan/equity capital to complete its development plans and to meet
loan repayments. Long-term forecasts are updated twice a year for
review by the Board. In the event that falling commodity prices
reduce self-generated funds below expectations and to a level where
Group resources may be insufficient, further new planting may be
restricted. Consideration is given to the funds required to bring
existing immature plantings to maturity.
The Group's trade and tax payables
are all due for settlement within a year. At 31 December 2023, the
Group had no external loans and facilities.
The following table sets out the
undiscounted contractual cashflows of financial
liabilities:
|
Less
than 1 year
|
|
Between
1 and 2 years
|
|
Between
2 and 5 years
|
|
More
than 5 years
|
|
Total
|
|
$000
|
|
$000
|
|
$000
|
|
$000
|
|
$000
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2023
|
|
|
|
|
|
|
|
|
|
Trade and other payables
|
(10,613)
|
|
-
|
|
-
|
|
-
|
|
(10,613)
|
Accruals
|
(10,177)
|
|
-
|
|
-
|
|
-
|
|
(10,177)
|
Lease liabilities
|
(364)
|
|
(333)
|
|
(453)
|
|
-
|
|
(1,150)
|
|
(21,154)
|
|
(333)
|
|
(453)
|
|
-
|
|
(21,940)
|
Financial guarantee contracts
provided to Plasma
|
|
|
|
|
|
|
|
|
|
- loan repayment by Plasma
|
(366)
|
|
(379)
|
|
(202)
|
|
-
|
|
(947)
|
|
(21,520)
|
|
(712)
|
|
(655)
|
|
-
|
|
(22,887)
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2022
|
|
|
|
|
|
|
|
|
|
Trade and other
payables
|
(14,808)
|
|
-
|
|
-
|
|
-
|
|
(14,808)
|
Accruals
|
(9,734)
|
|
-
|
|
-
|
|
-
|
|
(9,734)
|
Lease liabilities
|
(76)
|
|
(32)
|
|
-
|
|
-
|
|
(108)
|
|
(24,618)
|
|
(32)
|
|
-
|
|
-
|
|
(24,650)
|
Financial guarantee contracts
provided to Plasma
|
|
|
|
|
|
|
|
|
|
- loan repayment by
Plasma
|
(1,238)
|
|
(677)
|
|
(251)
|
|
-
|
|
(2,166)
|
|
(25,856)
|
|
(709)
|
|
(251)
|
|
-
|
|
(26,816)
|
The figures for trade and other
payables exclude accruals and advance receipts.
The Group does not face a
significant liquidity risk with regard to its financial
liabilities.
Interest rate risk
The Group's surplus cash is
subject to variable interest rates. The Group had net cash
throughout 2023. A 1% change in the deposit interest rate
would not have a significant impact on the Group's reported results
as shown in the table below.
|
|
|
2023
|
|
|
|
2022
|
|
|
Carrying
amount
|
|
-1% in interest
rate
|
|
+1% in interest
rate
|
|
Carrying
amount
|
|
-1% in
interest rate
|
|
+1% in
interest rate
|
|
$000
|
|
$000
|
|
$000
|
|
$000
|
|
$000
|
|
$000
|
Financial Assets
|
|
|
|
|
|
|
|
|
|
|
|
Short-term investments
|
14,076
|
|
(208)
|
|
74
|
|
55,566
|
|
(811)
|
|
300
|
Cash and cash
equivalents
|
152,984
|
|
(1,407)
|
|
1,543
|
|
221,476
|
|
(1,904)
|
|
2,422
|
|
|
|
|
|
|
|
|
|
|
|
|
Total (decrease) /
increase
|
|
|
(1,615)
|
|
1,617
|
|
|
|
(2,715)
|
|
2,722
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
There is no policy to hedge
interest rates, partly because of the net cash position and the net
interest income position of the Group.
Interest rate profiles of the
Group's financial assets (comprising non-current receivables, trade
and other receivables, cash and cash equivalent and short-term
investments) at 31 December were:
|
Total
|
|
Fixed rate
|
|
Variable
rate
|
|
No
interest
|
|
$000
|
|
$000
|
|
$000
|
|
$000
|
2023
|
|
|
|
|
|
|
|
Sterling
|
1,313
|
|
-
|
|
62
|
|
1,251
|
US Dollar
|
10,657
|
|
-
|
|
3,056
|
|
7,601
|
Rupiah
|
178,540
|
|
-
|
|
156,274
|
|
22,266
|
Ringgit
|
2,648
|
|
-
|
|
2,338
|
|
310
|
Total
|
193,158
|
|
-
|
|
161,730
|
|
31,428
|
|
|
|
|
|
|
|
|
2022
|
|
|
|
|
|
|
|
Sterling
|
658
|
|
-
|
|
56
|
|
602
|
US Dollar
|
15,181
|
|
1,549
|
|
9,341
|
|
4,291
|
Rupiah
|
278,685
|
|
-
|
|
259,439
|
|
19,246
|
Ringgit
|
3,692
|
|
-
|
|
3,370
|
|
322
|
Total
|
298,216
|
|
1,549
|
|
272,206
|
|
24,461
|
Long-term receivables before ECL
of $nil (2022: $3,063,000) comprise US Dollar denominated amounts
due from non-controlling interests as described in note 13 on which
interest is due at a fixed rate of 6%.
Average US Dollar deposit rate in
2023 was 4.30% (2022: 2.75%) and Rupiah deposit rate was 4.49%
(2022: 3.63%).
Interest rate profiles of the
Group's financial liabilities (comprising other payables excluding
advance receipts) at 31 December were:
|
Total
|
|
Fixed rate
|
|
Variable
rate
|
|
No
interest
|
|
$000
|
|
$000
|
|
$000
|
|
$000
|
2023
|
|
|
|
|
|
|
|
Sterling
|
-
|
|
-
|
|
-
|
|
-
|
US Dollar
|
(852)
|
|
-
|
|
-
|
|
(852)
|
Rupiah
|
(19,734)
|
|
-
|
|
-
|
|
(19,734)
|
Ringgit
|
(204)
|
|
-
|
|
-
|
|
(204)
|
Total
|
(20,790)
|
|
-
|
|
-
|
|
(20,790)
|
|
|
|
|
|
|
|
|
2022
|
|
|
|
|
|
|
|
Sterling
|
-
|
|
-
|
|
-
|
|
-
|
US Dollar
|
(841)
|
|
-
|
|
-
|
|
(841)
|
Rupiah
|
(23,500)
|
|
-
|
|
-
|
|
(23,500)
|
Ringgit
|
(201)
|
|
-
|
|
-
|
|
(201)
|
Total
|
(24,542)
|
|
-
|
|
-
|
|
(24,542)
|
Weighted average interest rate on
variable rate borrowings was nil in 2023 (2022: nil).
Credit risk
The Group has two types of
financial assets that are subject to the ECL model:
•
trade receivables for sales of goods and
services; and
•
current and
non-current receivables carried at amortised cost.
The Group also has financial
guarantee contracts for which the ECL model is also
applicable.
While cash and cash equivalents
are also subject to the impairment requirements as set out in IFRS
9, there is no impairment loss identified given the financial
strength of the financial institutions in which the Group have a
relationship with. Credit risk arises from cash and cash
equivalents and deposits with banks and financial institutions. The
Group has taken necessary steps and precautions in minimising the
credit risk by lodging cash and cash equivalents only with
reputable licensed banks, and particularly in Indonesia,
independently rated banks with a minimum rating of "A". The cash
and cash equivalents are in US dollars, Rupiah, Ringgit and
Sterling according to the requirements of the Group. The list of
the principal banks used by the Group is given on the inside of the
back cover of this report.
The Group use three categories for
those receivables which reflect their credit risk and how the loss
provision is determined for those categories.
(i)
Trade receivables using the simplified approach
The Group applies the simplified
approach under IFRS 9 to measure ECL, which uses a lifetime
expected loss provision for all trade receivables. To measure the
expected losses, trade receivables have been grouped based on
shared credit risk characteristics and days past due.
The expected loss rates are based
on historical payment profiles of sales and the corresponding
historical credit losses experienced during these periods. The
historical loss rates are adjusted to reflect current and
forward-looking information on macroeconomic factors (such as palm
product prices and crude oil price) affecting the ability of the
customers to settle the receivables. The historical loss rates will
be adjusted based on the expected changes in these factors. No
significant changes to estimation techniques or assumptions were
made during the reporting period.
In determining the expected loss
rates, the Group also takes into consideration the collateral or
payments received in advance, as set out below:
Receivables are generally
collected within the credit term and therefore there is minimal
exposure to doubtful debts. Upfront payments are also collected for
certain sales made by the Group's subsidiaries in
Indonesia.
The Group's maximum exposure to
credit risk and loss provision recognised as at 31 December 2023 is
disclosed in note 17. The ECL has been calculated at 1% on trade
receivables balances while the remaining amount in which no ECL
provision was recognised is deemed to be recoverable, with low
probability of default. Default is defined by the management as the
non-repayment of the balance.
(ii) Debt
instruments at amortised costs other than trade receivables using
the three-stage approach
All of the Group's debt instruments
at amortised costs other than trade receivables are considered to
have a low credit risk, except amount due from cooperatives under
Plasma scheme are considered to have higher credit risk, as these
were considered to be performing, have low risks of default and
historically there were minimal instances where contractual cash
flow obligations have not been met. There has not been a
significant increase in credit risk since initial
recognition.
The 12-month ECL has been
calculated at 1% on the majority of balances (unless it has been
considered there to be no ECL), with the exception of amounts due
from cooperatives under Plasma scheme where the ECL is largely
calculated, having considered various probability weighted
outcomes, as being the balance of the receivable in excess of the
value of the associated land and plantation assets on which the
Plasma land resides which effectively would be returned to the
Company if the receivable is not repaid.
The maximum exposure to credit
risks for debt instruments at amortised cost other than trade
receivables are represented by the carrying amounts recognised in
the statements of financial position.
(iii) Financial
guarantee contracts using the three-stage approach
All of the financial guarantee
contracts are considered to be performing, have low risks of
default and historically there were no instances where these
financial guarantee contracts were called upon by the parties of
which the financial guarantee contracts were issued.
Accordingly,12-month ECL have been recognised at 1% on the
financial guarantee contracts and disclosed in note 26.
Information regarding other
non-current assets and trade and other receivables is disclosed in
notes 13 and 17 respectively. Amounts receivable from local
partners before ECL, amounting to $nil (2022: $3,063,000), in
relation to their investments in operating subsidiaries are secured
on those investments and are repayable from their share of
dividends from those subsidiaries.
Amounts receivable due from
cooperatives under Plasma scheme, as disclosed in note 13, are
unsecured and are to be repaid from FFB supplied by the
cooperatives. The provision of ECL for amounts receivable due from
cooperatives under Plasma scheme had been disclosed in note
17.
Deposits with banks and other
financial institutions and investment securities are placed, or
entered into, with reputable financial institutions or companies
with high credit ratings and no history of default.
As the Group does not hold any
collateral, the maximum exposure to credit risk for each class of
financial instrument is the carrying amount presented on the
statement of financial position, except in the case of the
financial guarantee contracts offered by two subsidiaries to
cooperatives in order for them to obtain bank loans in 2013 and
2017, which are not held on the statement of financial position of
the Group. See note 26.
Capital
The Group defines its Capital as
Share capital and Reserves, shown in the statement of financial
position as "Issued capital attributable to owners of the parent"
and amounting to $523,696,000 at 31 December 2023 (2022:
$472,112,000).
Group policy presently attempts to
fund development from self-generated funds and loans and not from
the issue of new share capital. At 31 December 2023, the
Group had no borrowings (2022: nil) but, depending on market
conditions, the Board is prepared for the Group to have net
borrowings.
Plantation industry risk
Please refer to principal and
emerging risks and uncertainties in the Strategic
Report.
28 Subsidiary companies
The principal subsidiaries of the
Company all of which have been included in these consolidated
financial statements are as follows:
Name
|
Country of incorporation and
principal place of business
|
Proportion of ownership
interest at 31 December
|
Non-controlling interests
ownership / voting interest at 31 December
|
|
|
2023
|
2022
|
2023
|
2022
|
Principal sub-holding company
|
|
|
|
|
|
Anglo-Indonesian Oil Palms Limited***
|
United
Kingdom
|
100%
|
100%
|
-
|
-
|
|
|
|
|
|
|
Management company
|
|
|
|
|
|
Anglo-Eastern Plantations
Management Sdn Bhd***
|
Malaysia
|
100%
|
100%
|
-
|
-
|
PT Anglo-Eastern Plantations
Management Indonesia
|
Indonesia
|
100%
|
100%
|
-
|
-
|
|
|
|
|
|
|
Operating companies
|
|
|
|
|
|
Anglo-Eastern Plantations (M) Sdn Bhd***
|
Malaysia
|
55%
|
55%
|
45%
|
45%
|
All
For You Sdn Bhd
|
Malaysia
|
100%
|
100%
|
-
|
-
|
PT
Alno Agro Utama*
|
Indonesia
|
100%
|
90%
|
-
|
10%
|
PT
Anak Tasik
|
Indonesia
|
100%
|
100%
|
-
|
-
|
PT
Bangka Malindo Lestari
|
Indonesia
|
95%
|
95%
|
5%
|
5%
|
PT
Bina Pitri Jaya*
|
Indonesia
|
100%
|
80%
|
-
|
20%
|
PT
Cahaya Pelita Andhika
|
Indonesia
|
100%
|
100%
|
-
|
-
|
PT
Empat Lawang Agro Perkasa**
|
Indonesia
|
-
|
80%
|
-
|
20%
|
PT
Hijau Pryan Perdana*
|
Indonesia
|
100%
|
80%
|
-
|
20%
|
PT Kahayan Agro
Plantation*
|
Indonesia
|
99.5%
|
78%
|
0.5%
|
22%
|
PT
Karya Kencana Sentosa Tiga**
|
Indonesia
|
-
|
81%
|
-
|
19%
|
PT
Mitra Puding Mas*
|
Indonesia
|
100%
|
90%
|
-
|
10%
|
PT
Musam Utjing*
|
Indonesia
|
100%
|
75%
|
-
|
25%
|
PT
Riau Agrindo Agung**
|
Indonesia
|
-
|
76%
|
-
|
24%
|
PT
Sawit Graha Manunggal*
|
Indonesia
|
100%
|
86%
|
-
|
14%
|
PT
Simpang Ampat
|
Indonesia
|
100%
|
100%
|
-
|
-
|
PT
Tasik Raja*
|
Indonesia
|
100%
|
80%
|
-
|
20%
|
PT
United Kingdom Indonesia Plantations*
|
Indonesia
|
100%
|
75%
|
-
|
25%
|
|
|
|
|
|
|
Dormant companies
|
|
|
|
|
|
The Ampat (Sumatra) Rubber Estate
(1913) Limited
|
United
Kingdom
|
100%
|
100%
|
-
|
-
|
Gadek Indonesia (1975)
Limited
|
United
Kingdom
|
100%
|
100%
|
-
|
-
|
Mergerset (1980)
Limited
|
United
Kingdom
|
100%
|
100%
|
-
|
-
|
Musam Indonesia Limited
|
United
Kingdom
|
100%
|
100%
|
-
|
-
|
Indopalm Services
Limited***
|
United
Kingdom
|
100%
|
100%
|
-
|
-
|
|
|
|
|
|
| |
*The Group purchased most of the
shares of the non-controlling interest during the year. Hence, the
Company's effective ownership has increased.
**The decrease in the Company's
effective ownership of these subsidiaries is due to the disposal of
three subsidiaries during the year.
*** Direct subsidiaries of the
Company
The principal United Kingdom
sub-holding company, and UK dormant companies are registered in
England and Wales. The Malaysian operating companies and management company are
incorporated in Malaysia. The Indonesian operating companies and
management company are incorporated in Indonesia. The principal
activity of the operating companies is plantation
agriculture. The registered office of the
principal subsidiaries is disclosed below:
Subsidiaries by country
|
Registered address
|
UK registered
subsidiaries
|
Quadrant House, 6th
Floor
4 Thomas More Square
London E1W 1YW
United Kingdom
|
Malaysia registered
subsidiaries
|
7th Floor, Wisma
Equity
150 Jalan Ampang
50450 Kuala Lumpur
Malaysia
|
Indonesia registered
subsidiaries
|
Sinar Mas Land Plaza,
3rd Floor #301, Jl. Pangeran Diponegoro No.
18
Kelurahan Madras Hulu, Kecamatan
Medan Polonia
Medan 20152, North
Sumatera
Indonesia
|
29 Non-controlling interests
In 2023, none of the subsidiaries
which have non-controlling interests ("NCI") contributed more than
10% of the Group's total assets.
In 2022, the Group identified
subsidiaries with material NCI based on the total assets in
relation to the Group. A subsidiary's NCI is material if the
subsidiary contributed more than 10% of the Group's total assets.
The subsidiaries identified and their summarised financial
information, before intra-group eliminations, are presented
below:
Entity
|
PT Tasik
Raja
20%
|
PT Mitra
Puding Mas
10%
|
PT Alno
Agro Utama
10%
|
PT Bina
Pitri Jaya
20%
|
PT Sawit
Graha Manunggal
14%
|
NCI percentage
|
|
|
|
|
|
Summarised income statement
|
|
|
|
|
|
For the year ended 31
December
|
2022
|
2022
|
2022
|
2022
|
2022
|
|
$000
|
$000
|
$000
|
$000
|
$000
|
Revenue
|
98,634
|
52,774
|
82,196
|
77,688
|
84,008
|
Profit after tax
|
20,520
|
9,965
|
16,142
|
19,309
|
20,236
|
Other comprehensive income /
(expense)
|
(17,198)
|
(9,075)
|
(9,752)
|
(16,980)
|
(4,468)
|
Total comprehensive
income
|
3,322
|
890
|
6,390
|
2,329
|
15,768
|
|
|
|
|
|
|
Profit allocated to NCI
|
4,104
|
997
|
1,614
|
3,862
|
3,668
|
Other comprehensive (expenses) /
income allocated to NCI
|
(3,440)
|
(908)
|
(975)
|
(3,396)
|
(610)
|
Total comprehensive income
allocated to NCI
|
664
|
89
|
639
|
466
|
3,058
|
Dividends paid to NCI
|
570
|
372
|
247
|
621
|
-
|
|
|
|
|
|
|
Summarised statement of financial position
|
|
|
|
|
|
As at 31 December
|
2022
|
2022
|
2022
|
2022
|
2022
|
|
$000
|
$000
|
$000
|
$000
|
$000
|
Non-current assets
|
79,864
|
41,958
|
48,883
|
105,308
|
73,771
|
Current assets
|
79,622
|
46,189
|
50,828
|
46,071
|
18,820
|
Non-current liabilities
|
(704)
|
(1,116)
|
(2,280)
|
(1,077)
|
(28,647)
|
Current liabilities
|
(12,273)
|
(5,010)
|
(5,442)
|
(6,007)
|
(10,948)
|
Net assets
|
146,509
|
82,021
|
91,989
|
144,295
|
52,996
|
|
|
|
|
|
|
Accumulated NCI
|
29,302
|
8,202
|
9,199
|
28,859
|
7,232
|
|
|
|
|
|
|
Summarised cash flows
|
|
|
|
|
|
For the year ended 31
December
|
2022
|
2022
|
2022
|
2022
|
2022
|
|
$000
|
$000
|
$000
|
$000
|
$000
|
Cash flows from operating
activities
|
16,391
|
8,357
|
14,688
|
100,500
|
27,631
|
Cash flows used in investing
activities
|
(2,373)
|
(8,645)
|
(14,328)
|
(75,523)
|
(5,514)
|
Cash flows (used in) / from
financing activities
|
(19,623)
|
17,369
|
(2,468)
|
(2,620)
|
(20,037)
|
Net cash (outflows) /
inflows
|
(5,605)
|
17,081
|
(2,108)
|
22,357
|
2,080
|
30 Investment
The movement of the fair value
through profit and loss investment as following:
|
|
2023
|
|
2022
|
|
|
$000
|
|
$000
|
|
|
|
|
|
1 January
|
|
42
|
|
49
|
Exchange differences
|
|
-
|
|
-
|
Additions
|
|
9,948
|
|
-
|
Change in fair value recognised in
profit and loss
|
|
45
|
|
(7)
|
31 December
|
|
10,035
|
|
42
|
Fair value through profit and loss
financial assets includes the following:
|
|
2023
|
|
2022
|
|
|
$000
|
|
$000
|
|
|
|
|
|
Quoted:
|
|
|
|
|
Equity securities - United
Kingdom
|
|
27
|
|
42
|
|
|
|
|
|
Unquoted:
|
|
|
|
|
Investment portfolio -
Luxembourg
|
|
10,008
|
|
-
|
|
|
10,035
|
|
42
|
Financial assets measured at fair value through
profit and loss include the Group's strategic to aim for higher
return. During the year, the Board allocated $10,000,000 to a fund
manager to invest in structured products. These structured products
are nevertheless capital protected as the Board exercised prudence,
amidst generally low risk appetite. Out of the $10,000,000
allocated, the fund manager had invested of $9,948,000 in
FY2023.
Fair value through profit and loss
financial assets are denominated in the following
currencies:
|
|
2023
|
|
2022
|
|
|
$000
|
|
$000
|
|
|
|
|
|
Currency
|
|
|
|
|
Sterling
|
|
27
|
|
42
|
US Dollar
|
|
10,008
|
|
-
|
|
|
10,035
|
|
42
|
The fair value of
investment for quoted
equity securities is classified as
Level 1 in the
fair value hierarchy and fair value of
investment for unquoted investment portfolio is classified as Level
2.
The valuation inputs for quoted equity securities
are obtained from the active market while for unquoted investment
portfolio is obtained from the custodian bank. Where this value is
below the amount initially invested, the fair value has been
determined to be the cost of the investment due to protected
capital arrangements in place.
31 Acquisition of non-controlling
interests
In June 2023, the Group 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.
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%.
In November 2023, the Group also
completed the acquisition of 20% of the issued share capital of PT
Tasik Raja, PT Hijau Pryan Perdana, PT Bina Pitri Jaya, the 10% of
the issued share capital of PT Alno Agro Utama and the 25% of the
issued share capital of PT Musam Utjing, from PT Marison Nauli
Ventura, the minority shareholder in Indonesia, for a total cash
consideration of $60 million, increasing the Group ownership
interest to 100%.
The following is the schedule of
additional interest:
|
|
|
2023
|
|
|
|
$000
|
|
|
|
|
Consideration paid to
non-controlling shareholders
Carrying value of the additional
interest
|
|
|
87,808
(99,493)
|
Difference recognised in retained
earnings
|
|
|
(11,686)
|
The total consideration of $86.6
million was in cash with the remaining $1.2 million being offset
against an existing loan.
Acquisition of additional interest
in RAA, KKST, ELAP, CPA and SGM in 2022.
On 10 October 2022, the Group
acquired an additional 10% interest in the voting shares of CPA,
increasing its ownership interest from 90% to 100%. At the same
financial year on 30 November 2022, the Group also acquired an
additional 5% interest in the voting shares of RAA, KKST, ELAP and
SGM, increasing its ownership interest between 86% and 100%.
Total consideration of $5,883,000 was paid to the non-controlling
shareholders. The carrying value of the net assets of RAA, KKST,
ELAP, CPA and SGM was $63,270,000. Following is the schedule of
additional interest acquired in RAA, KKST, ELAP, CPA and
SGM:
|
|
|
2022
|
|
|
|
$000
|
|
|
|
|
Consideration paid to
non-controlling shareholders
Carrying value of the additional
interest
|
|
|
5,833
3,175
|
Difference recognised in retained
earnings
|
|
|
9,008
|
32 Prior year
restatement
The deferred tax assets were not
recognised in FY2022 because of the understanding that generally
capital losses cannot be utilised to offset against future trading
profit. Following the finalisation of the 2022 accounts and through
further research, the Group identified a provision in the
Indonesian tax law which allows capital losses from trading assets
to be offset against future trading profit.
The effects of the restatements
are summarised as follows:
|
2022
$000
|
Impact on consolidated income statement
|
|
Profit for the year
|
95,657
|
Effect of change in
restatement:
|
|
Tax expense
|
11,683
|
|
11,683
|
Profit for the year after
restatement
|
107,340
|
The effect of the prior year
adjustments had a positive impact on the earnings per share before
BA of 23.39cts and a positive impact on the earnings per share
after BA of 23.40cts for the year to 31 December 2022.
|
2022
$000
|
Impact on consolidated statement of comprehensive
income
|
|
Other comprehensive expenses for
the year before restatement
|
(54,798)
|
Effect of change in
restatement:
|
|
Gain on exchange translation of
foreign operations
|
(684)
|
|
(684)
|
Other comprehensive income for the
year after restatement
|
(55,482)
|
The following table summarises the impact of this prior year restatement on
the Consolidated Statement of Financial Position:
|
Balance
as reported
31
December 2022
$000
|
Effect
of restatement
$000
|
Restated
balance at
31
December 2022
$000
|
|
Impact on consolidated statement of financial
position
|
|
|
|
|
|
|
|
|
Deferred tax assets
|
1,832
|
10,941
|
12,773
|
Deferred tax
liabilities
|
(805)
|
58
|
(747)
|
Exchange reserves
|
(288,891)
|
(543)
|
(289,434)
|
Retained earnings
|
712,919
|
9,272
|
722,191
|
|
Non-controlling
interests
|
109,595
|
2,270
|
111,865
|
|
33 Events after the reporting
period
There were no events after the
reporting period which would be required to be disclosed in these
financial statements.
Note:
The information communicated in this announcement is inside
information for the purposes of Article 7 of Market Abuse
Regulation 596/2014.