To view the PDF file, sign up for a MySharenet subscription.

CROOKES BROTHERS LIMITED - Provisional summary audited group results

Release Date: 31/05/2016 17:13
Code(s): CKS     PDF:  
Wrap Text
Provisional summary audited group results

CROOKES BROTHERS LIMITED
(Incorporated in the Republic of South Africa)
Registration No. 1913/000290/06
Share code : CKS      ISIN No: ZAE000001434
("Crookes Brothers" or "the company" or "the group")

PROVISIONAL SUMMARY AUDITED GROUP RESULTS
FOR THE YEAR ENDED 31 MARCH 2016 AND FINAL DIVIDEND DECLARATION

The audited results of the group for the year ended 31 March 2016 together with those of the previous year are
set out below:

                                                                                                         Year ended    Year ended
SUMMARY CONSOLIDATED
STATEMENT OF COMPREHENSIVE INCOME                                                                          31 March      31 March
(R000's)                                                                                                       2016          2015
                                                                                                            audited       audited
  Revenue                                                                                                   542 712       526 087
  Operating profit                                                                                            87 538       61 109
      Share of profit of associate companies                                                                   3 549          655
      Investment income                                                                                        3 956        3 211
      Finance costs                                                                                          (8 026)      (7 316)
      Capital items                                                                                                -          251
  Profit before taxation                                                                                      87 017       57 910
      Taxation                                                                                              (25 254)     (14 774)
  Profit for the year                                                                                         61 763       43 136
Other comprehensive (loss)/income net of income tax
Items that will not be reclassified subsequently to profit or loss:
   Remeasurement of defined benefit surplus                                                                    (115)        1 962
   Remeasurement of post-employment medical aid obligation                                                     1 773        (876)
Items that may be reclassified subsequently to profit or loss:
   Reclassification adjustments relating to available-for-sale financial assets disposed of in the year            -        (204)
   Net fair value gain on available-for-sale financial assets during the year                                    128           15
   Exchange differences on translating foreign operations                                                   (28 040)      (2 121)
Other comprehensive loss for the year, net of income tax                                                    (26 254)      (1 224)
Total comprehensive income for the year                                                                       35 509       41 912
Profit for the year attributable to: 
  Owners of the company                                                                                       60 465       40 697
  Non-controlling interests                                                                                    1 298        2 439
                                                                                                              61 763       43 136
Total comprehensive income attributable to: 
  Owners of the company                                                                                       34 211       39 473
  Non-controlling interests                                                                                    1 298        2 439
                                                                                                              35 509       41 912
Earnings per share (cents)
    Basic                                                                                                      453.7        323.9
    Diluted                                                                                                    452.0        317.9

                                                                             Year ended    Year ended

RECONCILIATION OF HEADLINE EARNINGS                                            31 March      31 March
(R000's)                                                                           2016          2015
                                                                                audited       audited
Profit for the year attributable to owners of the company                        60 465        40 697
Adjusted for:
  Capital (profit)/loss on disposal of land, buildings, plant and equipment       (399)         1 165
  Profit on disposal of shares                                                        -         (251)
    Tax effect of the adjustments                                                   280          (80)
Headline earnings                                                                60 346        41 531
Headline earnings per share (cents)
  Headline earnings per share                                                     452.9         330.6
  Headline earnings per share (diluted)                                           451.1         324.5

                                                                             Year ended    Year ended
DIVIDEND DECLARATION                                                           31 March      31 March
                                                                                   2016          2015
                                                                                audited       audited

Dividends per share (cents)
  Ordinary dividends declared per share - interim                                  35.0          65.0
  Ordinary dividends declared per share - final                                   115.0          85.0
                                                                                  150.0         150.0

                                                                             Year ended    Year ended
SUMMARY CONSOLIDATED
STATEMENT OF CHANGES IN EQUITY                                                 31 March      31 March
                                                                                   2016          2015
(R000's)                                                                        audited       audited

Shareholders' equity at beginning of year                                       783 603       763 778
Movements in:
  Share capital and premium - share issue and exercise of share options         215 000           900
  Share issue costs written off against share premium                           (1 738)          -
  Share-based payment reserve                                                       398           244
  Other comprehensive loss for the year                                        (28 027)         (348)
Changes in retained earnings                                                     46 591        19 029
  Net profit attributable to owners of the company                               60 465        40 697
  Remeasurement of post-employment obligations                                    1 773         (876)
  Net profit attributable to non-controlling interests                            1 298         2 439
  Dividends paid                                                               (16 945)      (23 231)
Shareholders' equity at end of year                                           1 015 827       783 603

                                                                  Year ended    Year ended
SUMMARY CONSOLIDATED                 
STATEMENT OF FINANCIAL POSITION                                     31 March      31 March
                                                                        2016          2015
(R000's)                                                             audited       audited
ASSETS                 
  Non-current assets                                                 835 625       798 048
    Property, plant and equipment                                    494 705       514 116
    Bearer biological assets                                         309 652       254 234
    Unlisted investments                                                 710           727
    Investment in associates                                          23 612        19 336
    Retirement benefit surplus                                             -         9 095
    Unsecured loans: long-term                                             -           540
    Deferred taxation asset                                            6 946             -
  Current assets                                                     495 433       313 937
    Inventories                                                      105 058        60 655
    Biological assets - crops and livestock                          196 065       184 864
    Trade and other receivables                                       53 963        45 659
    Taxation                                                           4 356         9 686
    Retirement benefit surplus                                         9 708             -
    Unsecured loans: short-term                                          540             -
    Cash and cash equivalents                                        125 743        13 073
  Total assets                                                     1 331 058     1 111 985
                 
EQUITY AND LIABILITIES                 
 Capital and reserves                                              1 015 827       783 603
   Share capital and premium                                         226 271        13 009
   Retained earnings                                                 808 387       761 356
   Investment revaluation reserve                                        997           869
   Foreign currency translation reserve                             (25 315)         2 725
   Share-based payment reserve                                         1 434         1 036
   Equity attributable to owners of the company                    1 011 774       778 995
   Non-controlling interests                                           4 053         4 608                
  Non-current liabilities                                            232 191       213 500
    Deferred taxation                                                136 175       118 320
    Long term borrowings - interest bearing                           42 967        39 162
    Long term liability - interest free                               53 049        45 082
    Post-employment medical aid obligation                                 -        10 936                
  Current liabilities                                                 83 040       114 882
    Trade and other payables and provisions                           49 471        23 229
    Short term borrowings - interest bearing                          24 629        91 653
    Post-employment medical aid obligation                             8 940             -
  Total equity and liabilities                                     1 331 058     1 111 985

                                                                  Year ended    Year ended
SUMMARY CONSOLIDATED
STATEMENT OF CASH FLOWS                                             31 March      31 March
                                                                        2016          2015
(R000's)                                                             audited       audited
Operating profit for the year                                         87 538        61 109
 Adjustment for non-cash items                                        24 891        13 204
                                                                     112 429        74 313
  Net working capital changes                                       (30 778)      (12 205)
Cash generated from operations                                        81 651        62 108
Cash flows from operating activities                                  68 748        36 703
  Cash generated from operations                                      81 651        62 108
  Interest received                                                    3 847         3 045
  Interest paid                                                      (8 026)       (7 316)
  Income taxes paid                                                  (8 358)      (21 134)
  Purchase of annuities for post-employment medical aid benefits       (366)             -
Cash flows from investing activities                                (89 298)     (106 896)
  Proceeds on disposal of property, plant, equipment                     665         1 178
  Proceeds on disposal and redemption of investments                     100        15 038
  Investment in property, plant and equipment - expansion*          (26 557)      (50 206)
  Investment in property, plant and equipment - improvement*         (7 220)      (14 093)
  Investment in property, plant and equipment - replacement*        (12 528)      (23 782)
  Expansion of area under crop                                      (43 058)      (38 569)
  Investment in associate companies                                    (727)             -
  Other investing activities                                              27         3 538
Cash flows from financing activities                                 133 220        54 419
  Dividends paid                                                    (16 945)      (23 231)
  Proceeds from issue of equity instruments of the company           215 000             -
  Payment for share issue costs                                      (1 738)             -
  Net (decrease)/increase in borrowings                             (63 097)        77 650
Net increase/(decrease) in cash and cash equivalents                 112 670      (15 774)
Cash and cash equivalents at beginning of year                        13 073        28 847
Cash and cash equivalents at end of year                             125 743        13 073
Cash flow from operating activities - per share (cents)                515.9         292.1

* Prior year expanded to split investment in property, plant and equipment into categories of expansion, improvement and replacement.

                                                                                 Year ended    Year ended
OTHER GROUP SALIENT FEATURES                                                       31 March      31 March
(R000's)                                                                               2016          2015
                                                                                    audited       audited
Depreciation                                                                         32 870        30 502
Capital expenditure and expansion of area under crop                                 89 363       126 650
Capital commitments    
 - Contracted and anticipated                                                         9 880        15 623
 - Authorised but not contracted                                                    221 351        26 457
                                                                                    231 231        42 080
Guarantees                                                                               86            86
Net asset value per share (cents)                                                     6 655         6 231
Number of shares in issue                                                        15 264 317    12 576 817
Weighted average number of shares on which earnings per share (and headline    
  earnings per share) are based                                                  13 325 792    12 563 913
 
                                                                                 Year ended    Year ended
SUMMARY CONSOLIDATED    
SEGMENTAL ANALYSIS                                                                 31 March      31 March
                                                                                       2016          2015
(R000's)                                                                            audited       audited
Revenue
  Sugar cane                                                                        283 321       281 281
  Deciduous fruit                                                                   134 012       141 851
  Bananas                                                                           104 962        84 930
  Other operations                                                                   20 417        18 025
                                                                                    542 712       526 087
Operating profit
 Sugar cane                                                                          61 434        73 366
 Deciduous fruit                                                                     57 788        16 183
 Bananas                                                                             26 797        15 949
 Macadamias                                                                         (3 191)       (5 183)
 Other operations/sundry income                                                       6 291         7 630
 Unallocated profit/(loss) on disposal of plant and equipment                           399       (1 165)
 Unallocated operating lease rental - Komatipoort*                                  (9 893)       (2 300)
 Unallocated Unrealised foreign exchange loss*                                      (9 939)       (3 772)
 Unallocated corporate expenses*                                                   (42 148)      (39 599)
                                                                                     87 538        61 109
Assets 
  Sugar cane                                                                       412 293       442 927
  Deciduous fruit                                                                   401 168       337 075
  Bananas                                                                            44 909        37 969
  Macadamias                                                                        174 545       147 468
  Other operations                                                                   39 332        10 197
  Investments and loans                                                              24 862        20 603
  Unallocated corporate current assets                                              233 949       115 746
                                                                                  1 331 058     1 111 985
Liabilities   
  Sugar cane**                                                                       54 866        45 317
  Deciduous fruit**                                                                   1 598             -
  Bananas**                                                                          24 539        20 783
  Macadamias**                                                                       30 301        24 704
  Other operations**                                                                 10 000        10 000
  Unallocated corporate liabilities**                                               193 927       227 578
                                                                                    315 231       328 382

*  Prior year expanded to separately disclose operating lease rental paid for the Komatipoort estate and unrealised foreign 
   exchanges losses incurred.
** Prior year reclassified to disaggregate inventory and segmental liabilities from unallocated corporate assets and liabilities,
   so as to reallocate to the relevant crop segment.
   
                                                                                 Year ended    Year ended
      NOTES TO THE SUMMARY FINANCIAL STATEMENTS                                    31 March      31 March
                                                                                       2016         2015*
      (R000's)                                                                      audited       audited

1.    Biological assets
1.1   Growing crops and orchards
      At fair value
      Sugar cane                                                                    229 333       232 574
      Deciduous fruit                                                               154 135       124 019
      Bananas                                                                        36 261        29 128
      Macadamias                                                                     78 518        48 208
      Grain and vegetables                                                            6 543         4 224
      Carrying amount at end of year                                                504 790       438 153
      Included in the consolidated statement of financial position as:  
      Non-current assets - bearer biological assets                                 309 652       254 234
      Current assets - crops                                                        195 138       183 919
                                                                                    504 790       438 153
      Included in the consolidated statement of financial position as:  
      Biological assets - owned                                                     451 741       393 071
      Biological assets - leased                                                     53 049        45 082
                                                                                    504 790       438 153
      Reconciliation of carrying amounts of bearer, growing crops and orchards:  
      Carrying value at beginning of year                                           438 153        382 691
      Gains arising from changes attributable to physical and price changes         267 096        247 958
      Decreases due to harvest and sales                                          (186 767)      (190 372)
      Exchange rate translation                                                    (13 692)        (2 124)
      Carrying value at end of year                                                 504 790        438 153

      In terms of IAS 41 Agriculture, sugar cane (roots and standing cane), trees (banana, deciduous and macadamia),
      and growing crops (bananas, deciduous fruit, grain, vegetables and macadamia nuts) are accounted for as
      biological assets and are measured and recognised at fair value. Changes in fair value, replanting and agricultural
      operating costs incurred are included in profit or loss.
      
      Non-financial measurements that affect the group's biological asset valuation include weather and climate, in the form of
      rainfall, heat and evaporation. Stability of electricity supply, water rights and water restrictions impact on the group's ability
      to irrigate its bearer assets and standing crops. In South Africa, the use of farmland for commercial farming purposes is
      regulated by the Department of Agriculture.
      
      The determination of the fair value of the roots and trees and valuation inputs is more comprehensively described in
      note 1.2 of the notes to the summary financial statements below.
      
      The fair value of crops and agricultural produce is determined based on current market prices less estimated
      selling costs.

      * Prior year expanded to split biological assets by owned and leased.

                                                                                               Year ended     Year ended
                                                                                                 31 March       31 March
                                                                                                     2016           2015
      (R000's)                                                                                    audited        audited

1.2   Biological asset valuations
      The following key assumptions have been used in determining the fair value of biological assets:

      Sugar cane
          (i)    Standing sugar cane
                 Expected area to harvest - after 31 March
                 - South Africa                                                         (ha)        4 008          3 672
                 - Swaziland                                                            (ha)        2 288          2 360
                 - Zambia                                                               (ha)          415            397
                 Estimated yields
                 - South Africa                                                    (tons/ha)         77.2          101.5
                 - Swaziland                                                       (tons/ha)         86.2          104.9
                 - Zambia                                                          (tons/ha)        111.0          126.7
                 Average maturity of cane at 31 March
                 - South Africa                                                          (%)           64             63
                 - Swaziland                                                             (%)           64             64
                 - Zambia                                                                (%)           64             64
                 Estimated RV price - South Africa                                   (Rands)        4 446          3 842
                 Estimated sucrose price - Swaziland                                 (Rands)        3 416          2 773
                 Estimated ERC price - Zambia                                        (Rands)        3 808          3 876
          (ii)   Cane root
                 Estimated productive ratoons                                        (years)       6 to 8         6 to 8
                 Average indexed current replacement cost of
                 establishment - reduced according to age                             (R/ha)       10 387          9 912
                 Inflation escalation                                                    (%)          5.2            5.6

      Deciduous fruit
          (i)     Crop
                  Expected area to harvest - after 31 March                             (ha)          183            131
                  Estimated yields                                                 (tons/ha)         54.4           64.1
                  Average maturity of crop at 31 March                                   (%)         84.2             88
                  Estimated net price per kg - apples and pears                      (Rands)         3.85           2.73
                  Estimated packout
                  Class 1                                                                (%)         40.8           40.5
                  Class 2                                                                (%)         16.6           14.7
                  Class 3                                                                (%)         10.7           10.0
                  Juice                                                                  (%)         31.9           34.8
          (ii)    Deciduous trees
                  Estimated productive life                                          (years)           30             30
                  Average indexed current replacement cost of
                  establishment - reduced according to age                            (R/ha)      208 777        188 047
                  Inflation escalation                                                   (%)          5.2            5.6

      Bananas
          (i)      Crop
                   Expected area to harvest - after 31 March                            (ha)          354            319
                   Estimated yields                                                (tons/ha)         55.2           53.6
                   Average maturity of crop at 31 March                                  (%)         50.0           50.0
                   Estimated net price per carton                                    (Rands)       103.73          89.10
           (ii)    Banana plants
                   Estimated productive life                                         (years)            9              9
                   Average indexed current replacement cost of
                   establishment - reduced according to age                           (R/ha)       55 922         52 283
                   Inflation escalation                                                  (%)          5.2            5.6

      Macadamias(1)
          (i)   Crop
                Expected area to harvest - after 31 March                               (ha)            -              -
          (ii)  Macadamia trees
                Estimated productive life                                            (years)           30             30
                Average indexed current replacement cost of
                establishment - reduced according to age                              (R/ha)      290 199        199 472
                Inflation escalation                                                     (%)          6.5            2.7

      Vegetables(2)
          (i)       Crop
                    Expected area to harvest - after 31 March                           (ha)            -            1.5
                    Estimated yields                                               (tons/ha)            -             40
                    Average maturity of crop at 31 March                                 (%)            -             33
                    Estimated net price per pocket                                   (Rands)            -          54.52

      Grain
           (i)     Crop
                   Expected area to harvest - after 31 March                            (ha)          453            294
                   Estimated yields                                                (tons/ha)          7.5            9.2
                   Average maturity of crop at 31 March                                  (%)           61             78
                   Estimated net price per ton                                       (Rands)        3 846          3 402

(1) A macadamia tree is expected to reach full production at an age of 7 years.
    Trees under crop are presently 3 to 4 years old.
(2) The production of vegetables in Mozambique ceased during the financial year, due to extra focus on the group's
    macadamia development.

                                                                                               Year ended     Year ended
                                                                                                 31 March       31 March
                                                                                                     2016           2015
  (R000's)                                                                                        audited        audited

2. Fair value measurement

  The directors are of the opinion that the book value of financial assets and liabilities does not exceed their approximate fair value.

  The following table provides an analysis of financial instruments that are measured subsequent to initial recognition at fair value, 
  grouped into levels 1 to 3 based on the degree to which the fair value is observable.

  - Level 1 fair value measurements are those derived from quoted prices (unadjusted) in active markets for identical assets or liabilities.

  - Level 2 fair value measurements are those derived from inputs other than quoted prices included within level 1 that are observable for 
    the asset or liability, either directly (i.e. as prices) or indirectly (i.e. derived prices).

  - Level 3 fair value measurements are those derived from valuation techniques that include inputs for the asset or liability that are not 
    based on observable market data (i.e. unobservable inputs).

  2016                                 Level 1   Level 2   Level 3     Total   
  Unlisted investments                       -       710         -       710   
  Biological assets                          -         -   504 790   504 790   
  Inventories - agricultural produce         -         -    66 565    66 565   
  Cash and bank balances               125 743         -         -   125 743   
                                       125 743       710   571 355   697 808   
  2015                                                                         
  Unlisted investments                       -       727         -       727   
  Biological assets                          -         -   438 153   438 153   
  Inventories - agricultural produce         -         -    39 388    39 388   
  Cash and bank balances                13 073         -         -    13 073   
                                        13 073       727   477 541   491 341   

  The group's financial assets and financial liabilities are measured at fair value on a recurring basis.
  
  There have been no transfers between level 1 and 2 of any financial assets in the current financial reporting period.
  
  The following table gives information about how the fair values of these financial assets and financial liabilities are determined (in particular, 
  the valuation technique(s) and inputs used).
  
                                                                                                                           
                                                                                    Valuation technique(s)     Significant                 Relationship of
  Financial assets/financial liabilities  Fair value as at  Fair value hierarchy    and key input(s)           unobservable inputs to      unobservable inputs to
                                                                                                               fair value                  fair value
                                            2016        2015
                                                                                    Quoted bid prices in an
  Unlisted investments                       710         727             Level 2    active market.             N/A                         N/A
  
                                                                                    Escalated average
                                                                                    current replacement
                                                                                    costs of planting and                                  Fair value derived by
  Biological assets - bearer             309 652     254 234             Level 3    establishment, reduced                                 escalating planting and
                                                                                    in value over its          Current inflation adjusted  establishment costs by
                                                                                    productive life.           replacement cost.           annual inflation.
                                                                                                                                     
                                                                                    Current estimated          Estimated price, yield      In arriving at the fair
                                                                                    market prices for the      and inflation is subject to value, the estimated
                                                                                    following season, less     fluctuation and change.     price is applied against
                                                                                    the estimated costs of     Prices are not based on     the expected area to
  Biological assets - crops              195 138     183 919             Level 3    harvesting, transport,     published or quoted         harvest, together with
                                                                                    packing and point-of-sale  market and commodity        the estimated yields and
                                                                                    costs.                     listings.                   average maturity of the
                                                                                                                                           crop.
  
                                                                                                                                           In arriving at the fair
                                                                                    Current estimated          Estimated price and         value at the date of
                                                                                    market prices for the      packout is subject to       harvesting, the estimated
                                                                                    following season, less     fluctuation and change.     price is applied against
  Inventories - agricultural produce      66 565      39 388             Level 3    estimated costs of         Prices are not based on     the estimated point of
                                                                                    harvesting, transport,     published or quoted         sale costs incurred, in
                                                                                    packing and point-of-sale  market and commodity        bringing the produce to
                                                                                    costs.                     listings.                   their present location
                                                                                                                                           and condition to be sold.
  
  The group's growing crops, banana plants, trees, sugar cane roots and agricultural produce are measured at fair value which is determined using estimated 
  unobservable inputs and is categorised as level 3 under the fair value hierarchy. The unobservable inputs are disclosed in the above fair value hierarchy.
  
  The fair value of sugar cane roots is determined on a current amortised cost basis, which is adjusted for cost increases, and the amortisation takes place 
  over the estimated number of productive ratoons (approximately 6 to 8 years life span).
  
  The fair value of banana plants, deciduous and macadamia trees are determined using the average current replacement costs associated with planting and 
  establishing them. The fair values of these plants and trees are then reduced in value, over their estimated productive lives (9 years in the case of banana 
  plants and 30 years in the case of the trees).
  
  The fair value of standing crops and agricultural produce is determined by their growth factor, estimated yield, quality, age and selling prices less costs to 
  harvest, transport and sell.
  
  Changes in the fair value of biological assets are included in profit or loss, with an increase of R72 million (2015: increase of R54 million) being recognised 
  in profit or loss in the current year. A reconciliation of the change in fair value for the year is included in note 1.1.
  
  The directors consider the carrying amounts of financial assets and financial liabilities recognised in the consolidated financial statements to approximate 
  their fair values.
  
  Sensitivity analysis                                                                                                                      2016    2015   
  The impact of a 1% change in the inflation rate on bearer biological assets will have the following effect on pre-tax profit or loss:                    
  Sugar cane roots                                                                                                                           566     314   
  Deciduous fruit trees                                                                                                                      971     806   
  Macadamia trees                                                                                                                            470     110   
                                                                                                                                           2 007   1 230   
  The impact of a 1% change in the price or yield of biological assets - crops will have the following effect on pre-tax profit or loss:                   
  Standing sugar cane                                                                                                                      1 809   2 300   
  Deciduous fruit                                                                                                                            287     155   
  Bananas                                                                                                                                    246     190   
  Vegetables                                                                                                                                   -       1   
  Grain                                                                                                                                       78      42   
                                                                                                                                           2 420   2 688   
  The impact of a 1% change in the price of agricultural produce will have the following effect on pre-tax profit or loss:                                 
  Deciduous picked produce - stock                                                                                                           647     394   
  The impact of a 1% change in the packout of biological assets from Class 1 to juice will have the following effect                                       
  on pre-tax profit or loss:                                                                                                                               
  Deciduous fruit                                                                                                                            438     248   
  The impact of a 1% change in the packout of agricultural produce from Class 1 to Class 3 will have the following effect                                  
  on pre-tax profit or loss:                                                                                                                               
  Deciduous fruit                                                                                                                            590     370   

COMMENTS ON RESULTS

Despite the impact of the ongoing drought affecting large parts of Southern Africa , headline earnings for the
year, at 452.9 cents per share, increased by 37% on the previous period (2015: 330.6 cents) and operating
profit of R 88 million (2015: R61 million) was 44% higher. Cash generated by operations improved significantly
to R 82 million (2015: R 62 million) driven by good profits from the deciduous and banana divisions.

Corporate activities

The share issue was concluded on 21 December 2015, raising R 215 million, improving the group's gearing
ratio to 6, 7% (2015: 16.7%).

Operational activities

Increased profit from deciduous fruit of R 58 million (2015: R 16 million) and bananas of R 28 million (2015: R 16
million) was offset by a 15% decline in the profit from the cane division to R 62 million (2015: 73 million) due to
depressed cane yields as a consequence of the drought.

The strong performance of both divisions resulted from improved yields and quality following the large scale
replanting and upgrading programs undertaken in recent years.

Substantial projects currently being implemented include:

- Development of the Renishaw Hills residential housing estate;
- The continuing development of the macadamia project located near Gurue in northern Mozambique;
  and
- A 300 ha greenfield banana development in southern Mozambique in conjunction with Silverlands
  Mozambique.

The group has traditionally been highly exposed to the sugar industry, with cane contributing the largest
portion of income. As our diversification efforts bring results, this dependence is declining. In the past year, for
the first time, income from cane constituted less than 50% of group operating income. Notwithstanding the
effect of the drought on the income from cane, we expect this trend to continue into the future.

Prospects

The 2016/17 year is likely to be tough for the group's cane operations, with little relief expected from the
difficult climatic conditions, as we go into winter with very low dam levels and restricted irrigation in
Mpumalanga and Swaziland. It is expected that the reduced production will be partially offset by excellent
sugar prices, however.

We anticipate that deciduous fruit volumes will continue to increase as new orchards come into production,
although growth might slow next year after the bumper crop of the current season. This division will become
increasingly important to the group in the future.

The effect of the drought on the banana crop tonnage and quality are unknown at this stage, but early
indications are good and we expect good yields and grades in 2017. Prices are also expected to be good in
2017 as the supply to the market is affected by the drought.

The group's prospects for the medium term are exciting, with the replanted deciduous fruit orchards
approaching maturity, the macadamia orchards coming into production in 2017 and the implementation of
the Renishaw development imminent. Following the capital raising exercise, several high return
projects/acquisitions are under evaluation to build on the group's expansion strategy.

Capital Planning

Project investment and capital expenditure of R 221 million has been authorised by the board for the 2017
financial year for new investments, ongoing continuous improvement projects and fixed asset replacement.

CASH DIVIDEND DECLARATION

The board of directors, ("the board") has resolved to declare a final gross cash dividend of 115.0 cents per
ordinary share ("the cash dividend") to ordinary shareholders recorded in the register of the company at the
close of business on Friday, 1 July 2016.

In respect of the final gross cash dividend:

- the dividend has been declared from income reserves;
- the dividend withholding tax rate is 15% resulting in a net dividend of 97.75 cents per share to those
  shareholders who are not exempt from dividend withholding tax;
- Crookes Brothers Limited tax reference number is 9696/001/71/9; and
- the issued number of shares as at declaration date is 15 264 317.

The cash dividend will be paid on Monday, 4 July 2016 to shareholders recorded in the books of the company
at close of business on the record date Friday, 1July 2016.

The salient dates of the declaration and payment of these dividends are as follows:

Last day to trade cum-dividend        Friday      24 June 2016   
Shares commence trading ex-dividend   Monday      27 June 2016   
Record date                           Friday      1 July 2016    
Payment date                          Monday      4 July 2016    


Share certificates may not be dematerialised or re-materialised between Monday, 27 June 2016 and Friday,
1July 2016, both days inclusive.

The above dividend is in addition to the interim dividend of 35.0 cents per share, which was declared on 26
November 2015, and brings the aggregate dividend in respect of the year ended 31 March 2016 to 150.0
cents (2015: 150.0 cents) per share.

ACCOUNTING POLICIES

The provisional summary consolidated financial statements are prepared in accordance with the
requirements of the JSE Listings Requirements ("Listings Requirements") for provisional reports, and the
requirements of the Companies Act of South Africa applicable to summary financial statements. The Listings
Requirements require provisional reports to be prepared in accordance with the framework concepts and
the measurement and recognition requirements of International Financial Reporting Standards (IFRS), the
SAICA Financial Reporting Guides as issued by the Accounting Practices Committee and Financial
Pronouncements as issued by the Financial Reporting Standards Council, and to also, as a minimum, contain
the information required by IAS 34, Interim Financial Reporting. The accounting policies applied in the
preparation of the consolidated financial statements, from which the summary consolidated financial
statements were derived, are in terms of IFRS and are consistent with the accounting policies applied in
the preparation of the 31 March 2015 consolidated financial statements. The group has adopted all
revised accounting pronouncements as issued by the IASB. The adoption of these standards had no
recognition and measurement impact on the financial results.

The results have been prepared by N Naidoo CA (SA) under the supervision of GL Veale CA (SA), the group
financial director.

The financial information has been prepared on the historical cost basis except for the valuation of biological
assets, certain financial instruments and share-based payments, which are at fair value. The principal
accounting policies are consistent with those of the previous financial year.

FAIR VALUE DISCLOSURE

The JSE requires that all the disclosure mandated by IFRS13 'Fair Value Measurement' be included in the
annual financial statements as well as in the provisional summary group results announcement.

At the specific request of the JSE, full details of the fair value disclosure around biological assets have been
included in this statement under group results.

AUDITED RESULTS

These provisional summary consolidated financial statements for the year ended 31 March 2016 have been
audited by Deloitte and Touche who expressed an unmodified opinion thereon. The auditor has expressed
an unmodified opinion on the consolidated financial statements from which these provisional
summary consolidated financial statements were derived.

A copy of the auditor's report on the provisional summary consolidated financial statements and of the
auditor's report on the consolidated annual financial statements are available for inspection at the
company's registered office, together with the financial statements identified in the respective auditor's
reports.

The auditor's report does not necessarily report on all the information contained in the financial results
including commentary on future prospects. Shareholders are therefore advised that in order to obtain a full 
understanding of the nature of the auditor's engagement they should obtain a copy of the auditor's report 
together with the accompanying financial information from the company's registered office.

EVENTS AFTER THE REPORTING PERIOD

During the past period the government transferred a large portion of the Komati Estate leased by the group
to the Mawewe community. Following negotiations, it was decided to give up the 4 year balance of the
lease in favour of a 20 year joint venture with the community to lease and operate the farm. The joint
venture was implemented from 1 April 2016.

CHANGES TO THE BOARD OF DIRECTORS

During the year under review and to the date of this report, the following changes to the board took place:

- CJH Chance resigned as a non-executive director on 29 May 2015;
- TJ Crookes was appointed as a non- executive director on 10 July 2015;
- RGF Chance was appointed as non-executive director on 10 July 2015;
- T K Denton was appointed as non-executive director on 10 July 2015;
- PJ Barker retired as financial director on 31 March 2016;
- GL Veale was appointed as financial director, effective 1 April 2016.

NOTICE OF THE ANNUAL GENERAL MEETING AND POSTING OF ANNUAL REPORT
Notice is hereby given that the 103rd annual general meeting of shareholders of Crookes Brothers Limited ("Crookes
Brothers" or "the company"), in respect of the financial year ended 31 March 2016 will be held at the Durban Country
Club, Isaiah Ntshangase Road, Durban, 4001 on Friday, 29 July 2016, at 11h00 ("the AGM" or "the annual general
meeting").

The annual report will be posted to shareholders on or about 30 June 2016.

For and on behalf of the Board:

John Barton                                                                     Guy Clarke

(Chairman)                                                                      (Managing Director)

Mt Edgecombe                        31 May 2016

Registered office and postal address                     Transfer secretaries

Kwashukela, 170 Flanders Drive, Mt Edgecombe, 4300       Computershare Investor Services (Pty) Ltd.

PO Box 611, Mt Edgecombe, 4300                           PO Box 61051, Marshalltown, 2107

Sponsor                                                          Website

Sasfin Capital                                                   www.cbl.co.za

A division of Sasfin Bank Limited

Directors:

JR Barton * (Chairman), GS Clarke (Managing), GL Veale (Financial), TJ Crookes*, RGF Chance*, TK
Denton*#, JAF Hewat*, P Mnganga*, MT Rutherford*, RE Stewart*, G Vaughan-Smith*#.

* Non-executive director    #British

Secretary:

Highway Corporate Services (Pty) Limited
Date: 31/05/2016 05:13:00 Produced by the JSE SENS Department. The SENS service is an information dissemination service administered by the JSE Limited ('JSE'). 
The JSE does not, whether expressly, tacitly or implicitly, represent, warrant or in any way guarantee the truth, accuracy or completeness of
 the information published on SENS. The JSE, their officers, employees and agents accept no liability for (or in respect of) any direct, 
indirect, incidental or consequential loss or damage of any kind or nature, howsoever arising, from the use of SENS or the use of, or reliance on,
 information disseminated through SENS.

Share This Story