Financial Statement and Dividend Announcement for the Period Ended December 31, 2003
Total Page:16
File Type:pdf, Size:1020Kb
SEMBCORP INDUSTRIES LTD & ITS SUBSIDIARIES Full Year Financial Statement And Dividend Announcement for the Period Ended December 31, 2003. The Board of Directors of SembCorp Industries Ltd wishes to announce the unaudited results of the Group for the the Period Ended December 31, 2003. 1(a)(i) Profit and Loss Statement of the Group. GROUP FY03 FY02 + / (-) Restated S$'000 S$'000 % Turnover 4,641,660 4,184,573 10 .9 Cost of sales (4,144,718) (3,756,884) 10.3 Gross profit 496,942 427,689 16.2 General & administrative expenses (298,347) (373,292) (20 .1) Profit from operations 198,595 54 ,397 265.1 Non-operating income (net) 205,811 266,552 (22 .8) Interest expense (79 ,233) (93 ,521) (15 .3) Profit before taxation, associates 325,173 227,428 43 .0 and joint ventures Share of Results of: - Associates (See note 1a(iii)) 104,173 26,176 298.0 - Joint ventures 41,288 37,274 10.8 Profit before taxation 470,634 290,878 61 .8 Taxation (See note 1a (iv)) (88 ,207) (54 ,368) 62.2 Profit After taxation 382,427 236,510 61 .7 Minority Interest (97 ,292) (64 ,956) 49.8 Net profit attributable to shareholders 285,135 171,554 66 .2 Comprising : Net Profit before exceptional items 183,685 161,484 13.7 Exceptional items (See note 1(a)(v)) 101,450 10,070 907.4 Net profit attributable to shareholders 285,135 171,554 66 .2 Group earnings per ordinary share ( in cents) Before exceptional items -basic 10.09 8.96 12.6 -diluted 10.08 8.95 12.6 After exceptional items -basic 15.66 9.52 64.5 -diluted 15.64 9.50 64.6 N.M. : Not meaningful SembCorp Industries Ltd Page 1 of 15 1(a)(ii) Operating profits is arrived at after (charging)/crediting the following: GROUP FY03 FY 02 Restated $'000 $'000 (a) Cost of Sales and General & Adminstrative expenses Depreciation and amortisation (178,469) (176,021) Allowance made for doubtful debts & bad (5,947) (18,690) debts written off - net Allowance written back/(made) for impairment in value of 2 ,954 (9,157) investments Allowance made for impairment in value of property, plant and (9,471) (85,890) equipment and development property Allowance made for foreseeable losses - exceptional items - (64,447) Impairment loss on goodwill and intangible - (11,797) assets - exceptional items (b) Non-operating income / (expenses) - net Gain on disposal in investments and businesses 12 0,685 213 ,240 Interest and other income 6 5,530 55 ,825 Profit on sale of property, plant & equipment 9 ,911 1 ,518 Figures have been restated for the financial effects arising from the accounting anormalities uncovered in SembLog India. The net impact amounted to a reduction of $6.8m to the Group’s PATMI in 2002. 1(a)(iii) Share of Results of Associates The Group’s share of Results of Associates in 2002 has been affected by an impairment loss on goodwill of $48.4m recognised by a significant foreign listed associate, Kuehne & Nagel International AG. For the preparation of FY2003 results, management has used its best estimate of this associate’s performance. 1(a)(iv) There was no significant adjustment for under or overprovision of tax in respect of prior years. 1(a)(v) Exceptional item in 2003. $'000 Gain on disposal : - associates 1 07,784 - subsidiaries and businesses (1,702) 1 06,082 Tax (4,632) Net exceptional items 101,450 SembCorp Industries Ltd Page 2 of 15 1(b)(i) Balance Sheets. GROUP COMPANY As at As at As at As at 31/12/2003 31/12/2002 31/12/2003 31/12/2002 Restated $000 $000 $000 $000 Non-current assets Property, plant & equipment 2 ,514,223 2 ,163,764 1 ,193 838 Investments in subsidiaries - - 2 ,851,529 2 ,691,029 Interests in associates 5 95,052 5 62,836 - - Interests in joint ventures 2 50,614 2 70,975 - - Other financial assets 1 26,346 1 41,491 90 90 Long term receivables and prepayments 3 17,675 3 88,154 - - Intangible assets 1 29,484 52 ,339 - - Deferred tax assets 1 5,173 5 ,326 - - 3 ,948,567 3 ,584,885 2 ,852,812 2 ,691,957 Current assets Inventories and work-in-progress 6 56,118 6 21,475 - - Trade and other receivables 1,3 36,791 1 ,316,156 266 ,011 35 7,977 Other financial assets 1 ,638 1 ,798 - - Cash & cash equivalents 6 79,000 4 82,059 18 ,907 1 6,241 2 ,673,547 2 ,421,488 284 ,918 37 4,218 Current liabilities Trade and other payables 1 ,476,963 1 ,524,047 1 ,396,141 1 ,294,501 Excess of progress billings over work in 1 32,591 95 ,528 - - progress Provisions 2 69,350 2 56,183 - - Employee benefits 3 ,542 8 09 1 ,684 809 Current tax payable 7 8,598 97 ,154 - - Interest-bearing borrowings 6 82,049 3 68,187 100 ,000 - 2 ,643,093 2 ,341,908 1 ,497,825 1 ,295,310 Net current assets / (liabilities) 3 0,454 79 ,580 ( 1,212,907) ( 921,092) Non-current liabilities Deferred taxation liabilities 1 17,203 83 ,780 1 95 195 Provisions 4 3,170 - - - Employee Benefits 4 9,831 5 ,210 5 54 333 Interest-bearing borrowings 1 ,252,251 1 ,265,909 400 ,000 50 0,000 Other long-term liabilities 1 32,873 1 70,231 - - 1 ,595,328 1 ,525,130 400 ,749 50 0,528 2 ,383,693 2 ,139,335 1 ,239,156 1 ,270,337 Share Capital 4 55,429 4 55,215 455 ,429 45 5,215 Reserves 1,2 60,247 1 ,048,460 783 ,727 81 5,122 1 ,715,676 1 ,503,675 1 ,239,156 1 ,270,337 Minority Interests 6 68,017 6 35,660 - - 2 ,383,693 2 ,139,335 1 ,239,156 1 ,270,337 Figures have been restated for the financial effects arising from the accounting anormalities uncovered in SembLog India. SembCorp Industries Ltd Page 3 of 15 1(b)(ii) Aggregate amount of the Group’s borrowings and debt securities. Amount repayable in one year or less, or on demand. As at 31/12/2003 As at 31/12/2002 Secured Unsecured Secured Unsecured $'000 $'000 $'000 $'000 117,290 614,426 100,350 307,659 Amount repayable after one year. As at 31/12/2003 As at 31/12/2002 Secured Unsecured Secured Unsecured $'000 $'000 $'000 $'000 824,380 497,181 712,463 694,751 Details of any collateral. The Group’s borrowings are secured by various assets: mainly property, plant and equipment, with carrying values amounting to $1,253 million. SembCorp Industries Ltd Page 4 of 15 1(c) Consolidated cash flow statements of the Group. GROUP FY03 FY02 Restated Cash flows from Operating Activities $'000 $'000 Profit before tax and minority interests 47 0,634 2 90,878 Adjustment for : Dividend and interest income (24,093) (23,895) Interest expense 7 9,233 93 ,521 Depreciation and Amortisation 17 8,469 1 76,021 Share of results of associated companies and (145,461) (63,450) joint ventures Profit on sales of property, plant and equipment (9,911) (1,518) (Gain)/Loss on disposal of subsidiaries 2 ,173 (167,951) (Gain)/ loss on disposal of associates, joint ventures (122,858) (45,289) & investments Allowance made for doubtful debts made (net) 5 ,947 12 ,948 Other provisions made (net) 1 1,730 4 ,167 Allowance made & written off for inventory and foreseeable losses (net) 292 70 ,352 Allowance made for impairment loss (net) 3 ,317 93 ,359 Operating profit before working capital changes 44 9,472 4 39,143 Changes in working capital: Inventories and work-in-progress 6 ,608 (55,452) Receivables 4 8,018 1 31,459 Payables (240,402) 1 56,610 Balances with related parties 13 7,210 (71,092) 40 0,906 6 00,668 Income tax paid (63,527) (70,829) Net cash (outflow)/inflows from operating activities 33 7,379 5 29,839 Cash flows from Investing Activities Dividend and interest received 7 0,606 60 ,159 Return of capital from associates and joint ventures 2 ,531 5 ,921 Proceeds from disposal of subsidiaries, net of cash disposed 7 ,237 2 22,748 Proceeds from disposal of associates and joint ventures 14 3,568 91 ,124 Proceeds from disposals of Investments 2 5,279 37 ,209 Proceeds from disposal of property, plant and equipment 2 5,553 27 ,163 Acquisition/additional interest in subsidiaries and (383,371) (88,912) business, net of cash acquired Acquisition/additional investments in associates and (38,482) (32,327) joint ventures Acquisition of other long term investments (12,638) (30,744) Purchase of property, plant and equipment (146,350) (192,360) Long term balances with related parties (37,478) 32 ,624 Long term receivables 3 8,117 (62,123) Net cash inflow/ (outflow) from investing activities (305,428) 70 ,482 Cash flows from Financing Activities Proceeds from/(expenses on) share issue 902 3 39,459 Proceeds from share issue to minority shareholders of 714 9 ,908 subsidiaries Net increase/(decrease) in bank borrowings 34 5,594 (676,076) Net increase/(decrease) in other long term liablities 2 2,912 (19,701) Dividend paid to shareholders of the Company (92,335) (42,608) Dividends paid to minority shareholders of subsidiaries (24,236) (50,323) Fixed deposits pledged with a bank for banking facilities (1,885) (53,831) Interest paid (78,271) (93,060) Net cash inflow/ (outflow) from financing activities 17 3,395 (586,232) Net increase in cash and cash equivalents 20 5,346 14 ,089 Cash and cash equivalents at beginning of period 41 6,376 4 02,054 Effects of exchange rate changes on cash and 1 ,466 2 33 Cash and cash equivalents at end of period 62 3,188 4 16,376 SembCorp Industries Ltd Page 5 of 15 1(d)(i) Statements of Changes in Equity.