Wrap Text
Reviewed condensed consolidated interim results for the six months ended 2 April 2017
Rhodes Food Group Holdings Limited
(Incorporated in the Republic of South Africa)
Registration number: 2012/074392/06
JSE share code: RFG
ISIN: ZAE000191979
Reviewed condensed consolidated interim results
for the six months ended 2 April 2017
Key financial indicators
Turnover +8.2% to R2.2 billion
Operating profit margin +30 bps
Profit after tax +14.6% to R125 million
Headline earnings +15.9% to R126 million
Diluted HEPS +7.9% to 51.4 cps
Pakco and Ma Baker acquisitions completed
COMMENTARY
PROFILE
Rhodes Food Group (the "group") is a leading producer of fresh, frozen and long life convenience meal solutions
for customers and consumers across South Africa, sub-Saharan Africa and in major global markets. The growing
portfolio of market leading brands, which includes Rhodes, Bull Brand, Magpie, Squish and Bisto, is complemented
by private label product ranges packed for major South African and international retailers.
TRADING AND FINANCIAL PERFORMANCE
Group turnover increased by 8.2% to R2.2 billion through sustained strong organic growth in the regional segment
while international revenue was negatively impacted by the strengthening of the Rand.
Regional turnover, which accounted for 82% (2016: 75%) of group turnover, increased by 17.9%.
- Fresh Foods sales grew by 27.8% with excellent growth in pies and snacking.
- Long Life Foods increased turnover by 12.3% despite the tougher trading environment both domestically and in
other African markets. The group gained market share in all key product categories. Sales in sub-Saharan Africa
(excluding South Africa) increased by 55%.
International turnover declined by 20.7% as the Rand appreciated by 11% (2016: depreciated by 24%) against
the group's basket of trading currencies over the past six months. The group also faced pricing pressure in certain
major markets. Export volumes were lower largely as a consequence of timing and should normalise over the full
12 months.
The group's gross profit margin was lower at 27.1% (2016: 28.2%) owing mainly to the currency impact on the
International division.
Operating cost growth of 7.3% was contained below turnover growth.
The group operating margin increased by 30 basis points to 9.7%. The regional operating margin expanded to 9.2%
(2016: 8.0%) although behind the level of 10.2% reported for the 2016 financial year. The margin is expected
to show sustained improvement as the margins of the recently acquired businesses move closer to the group's
targeted 10% level. The strengthening currency contributed to the international margin declining to 12.6% (2016:
14.0%), although the full impact of the currency was limited by the group's foreign exchange hedging strategy.
Profit after tax increased by 14.6% to R124.6 million.
Headline earnings for the interim period were 15.8% higher at R126.3 million. Diluted headline earnings per
share (HEPS) increased by 7.9% to 51.4 cents. The weighted average number of shares in issue has increased by
16.7 million or 7.6% over the prior period following the issue of shares for the capital raise undertaken by the group
in November 2016 (refer below) and the acquisition of Pakco in March 2017.
Net working capital, excluding the take-on balances of Ma Baker and Pakco, increased by R320 million owing
primarily to the 25% increase in inventory levels due to strategic procurement of packaging and raw materials and
slower than expected export sales.
Cash flows generated from operations of R93.4 million were 30% lower than the previous year owing to the higher
levels of working capital. The group raised equity capital of R648 million through the issue of 25 million shares in
an accelerated book build in November 2016. The proceeds of the book build have been applied to funding capital
expenditure as well as the acquisition of Ma Baker, and to reduce debt levels. The group's net overdraft increased
to R299.0 million (2016: R219.9 million).
The group has increased its capital investment programme and R233 million (2016: R109 million) was invested
mainly in completing the meat production plant upgrade, increasing production capacity at the fruit juice, fruit
products, vegetable and pie facilities, and the completion of the flexible packaging and baby foods factory at Groot
Drakenstein.
ACQUISITIONS
The group's two largest acquisitions, Pakco (R197 million) and Ma Baker (R193 million), were completed late
in the reporting period, and had been consolidated, but had no impact on the profit for the period under review.
Durban-based Pakco produces spices, condiments and instant meals and will enable Rhodes to enter the dry
packed foods market. Pakco has a portfolio of strong and well-known brands, including Bisto, Southern Coating,
Hinds and Gold Dish, which will complement the group's canned foods and bottled salads ranges.
Ma Baker is a well-established KwaZulu-Natal based pie producer which will strengthen the group's position in the
growing pie and pastry market, and diversify its customer base and geographic presence. The acquisition will allow
for synergies to be realised with the group's pie, snacking and bakery businesses.
OUTLOOK
The group will continue to drive organic growth in the regional segment, maximise synergies from the recent
acquisitions, grow brand shares and expand its presence in sub-Saharan Africa.
In the International segment management aims to grow sales to reverse the negative volume growth in the first
half and to reduce inventory levels. The volatile Rand exchange rate continues to be a risk to performance of the
International segment. While the International results benefited from the group's hedging strategy in the first half,
this will have a reduced benefit in the second half.
The integration programmes for Pakco and Ma Baker are progressing well. The focus in Pakco is on extracting cost
savings and synergies to enhance profitability in the short term, while improving manufacturing, distribution and
marketing in the medium-term. The focus in Ma Baker is on extracting synergies with the pie, snacking and bakery
businesses, and rationalizing operations, distribution and the product offer. Ma Baker is expected to be earnings
accretive in the second half of the financial year.
Capital investment of R220 million is planned for the second half of 2017, including the upgrading of production
facilities at Pakco and Ma Baker.
Any reference to future performance included in this announcement has not been reviewed or reported on by the
auditors.
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
as at 2 April 2017
Reviewed
Reviewed Six-month Audited Audited
Six-month period ended year ended year ended
period ended 27 March 25 September 27 September
2 April 2016 2016 2015
2017 restated restated restated
notes R'000 R'000 R'000 R'000
ASSETS
Non-current assets 1 932 866 1 324 186 1 380 759 1 167 896
Property, plant and equipment 4 1 272 039 934 502 986 826 793 565
Intangible assets 164 138 83 331 81 587 79 908
Goodwill 468 984 286 207 287 607 271 775
Biological assets 6 27 705 20 146 24 739 22 648
Current assets 2 083 696 1 714 388 1 728 820 1 310 067
Inventory 5 1 320 301 1 008 051 947 488 694 604
Accounts receivable 702 041 686 274 749 378 604 078
Loan receivable 3 307 2 700 3 000 2 758
Taxation receivable 10 084 - - -
Foreign exchange contract asset 7.1 8 021 - 21 925 -
Bank balances and cash on hand 39 942 17 363 7 029 8 627
Total assets 4 016 562 3 038 574 3 109 579 2 477 963
EQUITY AND LIABILITIES
Capital and reserves 2 122 716 1 071 239 1 256 898 1 018 157
Share capital 8 1 565 509 720 205 720 205 720 205
Equity-settled employee
benefits reserve 5 776 1 386 2 773 -
Accumulated profit 541 744 343 273 524 948 291 582
Equity attributable to owners of
the company 2 113 029 1 064 864 1 247 926 1 011 787
Non-controlling interest 9 687 6 375 8 972 6 370
Non-current liabilities 645 618 746 299 786 544 692 533
Long-term loans 509 374 671 927 687 231 621 773
Deferred taxation liability 126 383 67 385 85 085 60 993
Employee benefit liability 9 861 6 987 14 228 9 767
Current liabilities 1 248 228 1 221 036 1 066 137 767 273
Accounts payable and accruals 683 482 725 882 531 596 430 352
Employee benefits accrual 75 707 91 641 126 008 114 927
Current portion of long-term loans 150 117 125 910 152 963 109 775
Taxation payable - 30 363 58 918 29 820
Bank overdraft 338 922 237 228 196 652 72 448
Foreign exchange contract liability 7.1 - 10 012 - 9 951
Total equity and liabilities 4 016 562 3 038 574 3 109 579 2 477 963
CONDENSED CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND
OTHER COMPREHENSIVE INCOME
for the six-month period ended 2 April 2017
Reviewed
Reviewed Six-month Audited
Six-month period ended year ended
period ended 27 March 25 September
2 April 2016 2016
2017 restated restated
R'000 R'000 R'000
Revenue 2 150 737 1 988 072 4 145 902
Cost of goods sold (1 567 317) (1 427 143) (2 932 530)
Gross profit 583 420 560 929 1 213 372
Other income 41 017 13 303 37 221
Operating costs (416 735) (388 296) (752 265)
Profit before interest and taxation 207 702 185 936 498 328
Interest paid (34 462) (37 984) (89 066)
Interest received 22 - 13
Profit before taxation 173 262 147 952 409 275
Taxation (48 616) (39 216) (115 924)
Profit for the period 124 646 108 736 293 351
Profit attributable to:
Owners of the company 123 931 108 731 290 749
Non-controlling interest 715 5 2 602
124 646 108 736 293 351
Other comprehensive income
Items that will not be reclassified
subsequently to profit or loss - - (622)
Remeasurement of employee benefit liability - - (857)
Deferred taxation effect - - 235
Total comprehensive income for the period 124 646 108 736 292 729
Owners of the company 123 931 108 731 290 127
Non-controlling interest 715 5 2 602
124 646 108 736 292 729
Earnings per share (cents) 52.4 49.4 132.1
Diluted earnings per share (cents) 50.4 47.4 127.0
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
for the six-month period ended 2 April 2017
Equity-settled
employee
Share benefits Accumulated Non-controlling
capital reserve profit interest Total
Restated Restated
R'000 R'000 R'000 R'000 R'000
Balance at 27 September 2015
- audited 720 205 - 291 582 6 370 1 018 157
Total comprehensive income for
the period (restated) - - 108 731 5 108 736
Recognition of share
based payments - 1 386 - - 1 386
Dividend paid to owners of
the company - - (57 040) - (57 040)
Balance at 27 March 2016 -
reviewed (restated) 720 205 1 386 343 273 6 375 1 071 239
Total comprehensive income for
the period (restated) - - 181 396 2 597 183 993
Recognition of share
based payments - 1 387 - - 1 387
Treasury shares
dividends received - - 279 - 279
Balance at 25 September 2016 -
audited (restated) 720 205 2 773 524 948 8 972 1 256 898
Issue of ordinary share capital 845 304 - - - 845 304
Total comprehensive income for
the period - - 123 931 715 124 646
Recognition of share
based payments - 3 003 - - 3 003
Treasury shares
dividends received - - 475 - 475
Dividends paid to owners of
the company - - (107 610) - (107 610)
Balance at 2 April 2017 -
reviewed 1 565 509 5 776 541 744 9 687 2 122 716
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
for the six-month period ended 2 April 2017
Reviewed
Reviewed Six-month Audited
Six-month period ended year ended
period ended 27 March 25 September
2 April 2016 2016
2017 restated restated
R'000 R'000 R'000
Cash flows from operating activities
Operating cash flows before working capital changes 257 567 230 464 593 240
Working capital changes (164 122) (97 527) (290 977)
Cash generated from operations 93 445 132 937 302 263
Net interest paid (37 010) (33 057) (88 613)
Taxation paid (100 438) (32 279) (63 899)
Net cash (outflow)/inflow from operating activities (44 003) 67 601 149 751
Cash flows from investing activities
Purchase of property, plant and equipment (233 258) (108 708) (238 051)
Proceeds on disposal of property, plant and equipment 269 3 796 6 703
Acquisition of subsidiaries and businesses less net
cash acquired (180 477) (123 111) (123 110)
Loan receivable advanced (307) - (300)
Loans receivable repaid - 58 58
Dividends paid to owners of the company (107 610) (57 040) (57 040)
Treasury shares dividend received 475 - 279
Net cash outflow from investing activities (520 908) (285 005) (411 461)
Cash flows from financing activities
Proceeds on issue of ordinary share capital 648 304 - -
Loans raised 300 000 119 565 219 570
Loans repaid (495 492) (58 205) (110 924)
Government grant received 2 742 - 27 262
Net cash inflow from financing activities 455 554 61 360 135 908
Net decrease in cash and cash equivalents (109 357) (156 044) (125 802)
Cash and cash equivalents at beginning of the period (189 623) (63 821) (63 821)
Cash and cash equivalents at end of the period (298 980) (219 865) (189 623)
CONDENSED CONSOLIDATED SEGMENTAL REPORT
for the six-month period ended 2 April 2017
Products and services from which reportable segments derive their revenues
Information reported to the chief operating decision maker for the purposes of resource allocation and assessment
of segment performance focuses on the types of goods or services delivered or provided, and in respect of the
'regional' and 'international' operations, the information is further analysed based on the different classes of
customers. The executive management of the Group have chosen to organise the Group around the difference in
geographical areas and operate the business on that basis.
Specifically, the Group's reportable segments under IFRS 8: Operating Segments are as follows:
- Regional
- International
Segment revenues and results
The following is an analysis of the Group's revenue and results by reportable segment.
Segment revenue
Reviewed
Reviewed Six-month Audited
Six-month period ended year ended
period ended 27 March 25 September
2 April 2016 2016
2017 restated restated
R'000 R'000 R'000
Regional
Fresh products sales 688 546 538 941 1 175 282
Long life products sales 1 065 693 948 874 1 856 695
1 754 239 1 487 815 3 031 977
International
Long life products sales 396 498 500 257 1 113 925
Total 2 150 737 1 988 072 4 145 902
Segment profit
Regional 161 779 118 369 311 440
International 49 930 69 999 190 090
Total 211 709 188 368 501 530
Acquisition costs (4 007) (2 432) (3 202)
Interest received 22 - 13
Interest paid (34 462) (37 984) (89 066)
Profit before taxation 173 262 147 952 409 275
Segment revenue reported above represents revenue generated from external customers. Inter-company sales
amounted to R285.290 million (six months ended 27 March 2016: R366.496 million, year ended 25 September
2016 R561.168 million).
The accounting policies of the reportable segments are the same as the Group's accounting policies described in
note 1 to the condensed consolidated interim financial statements. Segment profit represents the profit before
tax earned by each segment without allocation of acquisition costs, interest received and interest paid. This is the
measure reported to the chief operating decision maker for the purpose of resource allocation and assessment of
segment performance.
Geographical information
The Group's non-current assets by location of operations (excluding goodwill) are detailed below. The chief
operating decision maker does not evaluate any of the Group's other assets or liabilities on a segmental basis for
decision making purposes.
Non-current assets
Reviewed Reviewed
Six-month Six-month Audited
period ended period ended year ended
2 April 27 March 25 September
2017 2016 2016
R'000 R'000 R'000
Republic of South Africa 1 332 852 930 564 973 684
Kingdom of Swaziland 131 030 107 415 119 468
1 463 882 1 037 979 1 093 152
Information regarding major customers
Two customers (six months ended 27 March 2016: three, year ended 25 September 2016: two) individually
contributed 10% or more of the Group's revenue arising from both regional and international sources.
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
for the six months ended 2 April 2017
1. BASIS OF PREPARATION
Rhodes Food Group Holdings Limited is a company domiciled in the Republic of South Africa. These
condensed consolidated financial statements ("interim financial statements") as at and for the six-month
period ended 2 April 2017 comprise the company and its subsidiaries (together referred to as the "Group").
The interim financial statements are prepared in accordance with the International Financial Reporting
Standard, (IAS) 34 Interim Financial Reporting, the SAICA Financial Reporting Guides as issued by the
Accounting Practices Committee, the Financial Pronouncements as issued by the Financial Reporting
Standards Council, the requirements of the Companies Act of South Africa and the JSE Listings Requirements.
The accounting policies and methods of computation applied in the preparation of the interim financial
statements are consistent with those applied in the audited consolidated financial statements for the
year ended 25 September 2016, apart from the change in accounting policy due to the application of the
mandatory amendments to IAS 41: Agriculture. The detail of the nature and effect of the change is disclosed
in note 12.
The accounting policies adopted and methods of computation are in accordance with IFRS.
These interim financial statements were prepared under the supervision of CC Schoombie CA(SA),
Chief Financial Officer.
2. SEASONALITY OF OPERATIONS
The Group's performance is subject to seasonal trends based on the seasonality of fruit crops which are
processed annually from November to April and June to August. Due to the seasonal nature of fruit production
working capital is actively managed over an annual cycle.
3. EVENTS SUBSEQUENT TO REPORTING DATE
The directors are not aware of any matter or circumstance of a material nature arising since the end of the
six-month period ended 2 April 2017, otherwise not dealt with in the interim financial statements, which
significantly affect the financial position of the Group or the results of its operations.
4. PROPERTY, PLANT AND EQUIPMENT
During the six-month period ended 2 April 2017, the Group acquired assets with a value of R233.258 million
(restated six months ended 27 March 2016: R108.708 million, restated year ended 25 September 2016:
R238.051 million). The Group received a government grant for capital expenditure of R2.742 million (six
months ended 27 March 2016: Rnil, year ended 25 September 2016: R27.262 million) which was offset
against the cost incurred.
During the six-month period ended 2 April 2017 assets with a fair value of R107.419 million were acquired
through the acquisitions of Pakco Proprietary Limited and Ma Baker Group of Companies as per note 11, (six
months ended 27 March 2016 and year ended 25 September 2016: assets with a fair value of R79.253 million
were acquired through the acquisition of the sale assets of Deemster Proprietary Limited, business assets of
the Foodservice Operations of General Mills Proprietary Limited and business assets and liabilities of Alibaba
Foods Holdings Proprietary Limited).
During the six-month period ended 2 April 2017 assets with a carrying amount of R0.213 million were
disposed of (six months ended 27 March 2016: R4.268 million, year ended 25 September 2016:
9.661 million). This disposal resulted in a profit of R0.056 million (six months ended 27 March 2016:
R0.472 million loss, year ended 25 September 2016: R2.958 million loss), which was recognised as part
of "other income" and "operating costs" respectively in the condensed consolidated statement of profit and
loss and other comprehensive income.
During the six-month period ended 2 April 2017 assets with a carrying amount of R3.396 million (six months
ended 27 March 2016: Rnil, 25 September 2016: R0.254 million) were impaired. This impairment resulted
in a loss of R3.396 million (six months ended 27 March 2016: Rnil, 25 September 2016: R0.254 million),
which was recognised as part of "operating costs" in the consolidated statement of profit or loss and other
comprehensive income.
During the six-month period ended 2 April 2017, the Group contracted R366.717 million (six months
ended 27 March 2016: R93.609 million, year ended 25 September 2016: R170.626 million) for future
capital commitments.
Refer to note 12 for detail regarding the impact of the application of the amendments to IAS 41: Agriculture,
which resulted in bearer plants being recognised as property, plant and equipment. There has been no other
major change in the nature of property, plant and equipment, the policy regarding the use thereof, or the
encumbrances over the property, plant and equipment as disclosed in the audited consolidated financial
statements for the year ended 25 September 2016.
5. INVENTORY
A provision of R6.066 million for the six months ended 2 April 2017 (six months ended 27 March 2016:
R9.160 million, year ended 25 September 2016: R6.066 million) was raised in order to recognise inventory
at the lower of cost or net realisable value.
Reviewed Reviewed
Six-month Six-month Audited
period ended period ended year ended
2 April 27 march 5 September
2017 2016 2016
restated restated
R'000 R'000 R'000
6. BIOLOGICAL ASSETS
Livestock 8 963 8 546 8 702
Growing crops 18 742 11 600 16 037
27 705 20 146 24 739
Measurement of fair value of livestock
The fair values of the livestock have been categorised as level 3 fair values based on the inputs to valuation
techniques used. The valuation technique is based on the fair value less estimated point-of-sale costs of
which the unobservable inputs consist of premiums on the classification of livestock and premiums for quality
depending on the physical attributes of the livestock.
Livestock
The estimated fair value would increase/(decrease) if:
More/(less) livestock were classified as breeders;
Livestock prices increased/(decreased); or
Weight and quantity premiums increased/(decreased).
Growing crops
The estimated fair value would increase/(decrease) if:
Pineapple volumes increased/(decreased);
Pineapple prices increased/(decreased); or
Costs of harvesting (increased)/decreased.
Measurement of fair value of growing crops
The fair values of the pineapple plantations have been categorised as level 3 fair values based on the inputs
to valuation techniques used. The valuation technique is based on the fair value (which approximates market
value) less estimated point-of-sales costs and cost of harvesting of which the unobservable inputs consist of
estimated volumes (tonnes delivered nine months subsequent to the six months ended 2 April 2017: 17 154,
six months ended 27 March 2016: 13 875, year ended 25 September 2016: 14 734) and estimated pricing
(per ton delivered: six months ended 2 April 2017: R1 491, six months ended 27 March 2016: R1 277, year
ended 25 September 2016: R1 491) of pineapples harvested.
Reviewed Reviewed
Six-month Six-month Audited
period ended period ended year ended
2 April 27 March 25 September
2017 2016 2016
restated restated
R'000 R'000 R'000
BIOLOGICAL ASSETS
Carrying value at the beginning of the period 24 739 22 648 22 648
Value of crops harvested (7 953) (6 893) (6 893)
Gain included in profit or loss 10 919 4 391 8 984
Carrying value at the end of the period 27 705 20 146 24 739
Refer to note 12 for detail regarding the impact of the application of the amendment to IAS 41: Agriculture.
7. FINANCIAL INSTRUMENTS HELD AT FAIR VALUE THROUGH PROFIT OR LOSS
7.1 Foreign exchange contracts
Contract asset/(liability) 8 021 (10 012) 21 925
7.2 Valuation of financial instruments held at fair value through profit or loss
Financial instruments Level Valuation technique
Foreign exchange contracts Level 2 Mark to market rates by issuer of instrument
8. ISSUE OF ORDINARY SHARE CAPITAL
On 29 November 2016 the company raised net proceeds of R648.170 million through the private placement
of 25 million ordinary shares. A further 7.762 million shares where issued on 22 March 2017 in order to
settle the full purchase price of R197 million for the acquisition of Pakco Proprietary Limited.
Reviewed
Reviewed Six-month Audited
Six-month period ended year ended
period ended 27 March 25 September
2 April 2016 2016
2017 restated restated
R'000 R'000 R'000
9. EARNINGS PER SHARE
9.1 Headline earnings per share
Reconciliation between profit attributable
to owners of the company and
headline earnings:
Profit attributable to owners of the company 123 931 108 731 290 749
Adjustments to profit attributable to
owners of the company 2 405 340 2 313
(Profit)/loss on disposal of property, plant
and equipment (56) 472 2 958
Impairment of property, plant
and equipment 3 396 - 254
Taxation effect (935) (132) (899)
Headline earnings 126 336 109 071 293 062
Headline earnings per share (cents) 53.4 49.6 133.3
9.2 Diluted headline earnings per share
Diluted headline earnings per share (cents) 51.4 47.6 128.0
9.3 Weighted average number of shares in issue
Ordinary shares in issue at beginning of the period 221 000 000 221 000 000 221 000 000
Weighted number of shares issued during the period 16 853 874 - -
Treasury shares (1 125 000) (937 500) (1 125 000)
Weighted average number of shares
in issue 236 728 874 220 062 500 219 875 000
Effect of convertible preference shares 9 000 000 9 000 000 9 000 000
Effect of share options 175 828 14 534 92 414
Weighted average number of dilutive
shares in issue 245 904 702 229 077 034 228 967 414
10. CONTINGENT LIABILITIES
The Group has entered into guarantees, the outcome of which has not been determined. The guarantees from
import and operation activities for the six-month period ended 2 April 2017 is R5.070 million (six months
ended 27 March 2016: R4.465 million, year ended 25 September 2016: R5.872 million). There were no
other changes in the contingent liabilities from the prior period as disclosed in the audited consolidated
financial statements for the year ended 25 September 2016.
11. ACQUISITION OF SUBSIDIARIES
11.1 Pakco Proprietary Limited
On 22 March 2017 the Group acquired 100% of the issued share capital of Pakco (Pty) Ltd ("Pakco"),
equating to 100% of the voting equity interests. Pakco manufactures, markets and distributes dry
packed, bottled and canned foods under its own brands and private label. The board is of the opinion
that the acquisition presents an attractive investment opportunity which is aligned with the Group's
strategy to grow through value accretive acquisitions.
The goodwill recognised anticipates the expected future revenues to be derived from expanding the
Group's existing canning operations and expanding into new categories, thereby strengthening the
Group's product basket to customers.
No revenue and profit or loss for the period attributable to the additional business generated by Pakco
is included in the condensed consolidated statement of profit or loss and other comprehensive income.
At the reporting date the Group is unable to quantify the revenue and profit or loss as if the business
was acquired at the beginning of the financial year due to insufficient information available.
Reviewed
22 March
2017
R'000
Assets and liabilities acquired
Property, plant and equipment 49 000
Intangible assets 28 031
Inventory 38 169
Accounts receivable 38 717
Bank balances and cash on hand 8 614
Deferred taxation liability (5 453)
Accounts payable and provisions (47 627)
Employee benefit accrual (4 712)
Fair value of assets and liabilities acquired 104 739
Purchase price - settled through issue of ordinary shares 197 000
Goodwill (92 261)
The initial accounting for the acquisition of Pakco has only been provisionally determined at the end
of the reporting period. At the date of finalisation of these interim financial statements, the necessary
valuations and other calculations had not been finalised and they have therefore only been provisionally
determined based on the directors' best estimate of the likely fair values.
11.2 Ma Baker Group of companies
On 31 March 2017 the Group acquired 100% of the issued share capital of Ma Baker Express (Pty)
Ltd, Ma Baker Foods (Pty) Ltd, Ma Baker Properties (Pinetown) (Pty) Ltd, Ma Baker Properties
(Pietermaritzburg) (Pty) Ltd and Ma Baker Pies (Pty) Ltd (collectively the "Ma Baker Group of
Companies"), equating to 100% of the voting equity interests. Ma Baker Group of Companies operates
manufacturing plants in Pinetown and Pietermaritzburg where it manufactures and distribute pie- and
pastry-based products under the Ma Baker brand. The board is of the opinion that the acquisition
presents an attractive investment opportunity which is aligned with the Group's strategy to grow through
value accretive acquisitions.
The goodwill recognised anticipates the expected future revenues to be derived from expanding the
Group's existing pies and pastries operations and thereby strengthening the Group's position in those
categories, particularly in the convenience channel.
No revenue and profit or loss for the period, attributable to the additional business generated by the
Ma Baker Group of Companies, is included in the condensed consolidated statement of profit or loss
and other comprehensive income. At the reporting date the Group is unable to quantify the revenue and
profit or loss as if the business was acquired at the beginning of the financial year due to insufficient
information available.
Reviewed
31 March
2017
R'000
Assets and liabilities acquired
Property, plant and equipment 58 419
Intangible assets 56 264
Inventory 18 566
Accounts receivable 28 018
Bank balances and cash on hand 3 544
Deferred taxation liability (18 489)
Accounts payable and provisions (25 491)
Employee benefit accrual (2 348)
Current portion of long-term loans (14 789)
Taxation payable (175)
Fair value of assets and liabilities acquired 103 519
Purchase price - settled in cash 192 635
Goodwill (89 116)
The initial accounting for the acquisition of the Ma Baker Group of Companies has only been
provisionally determined at the end of the reporting period. At the date of finalisation of these interim
financial statements, the necessary valuations and other calculations had not been finalised and they
have therefore only been provisionally determined based on the directors' best estimate of the likely
fair values.
12. CHANGE IN ACCOUNTING POLICY
The Group has applied the mandatory amendments to IAS 41: Agriculture (effective for annual periods
beginning on or after 1 January 2016) in the current financial year. Previously bearer plants were recognised
as biological assets where they were measured at fair value. Due to the amendment per IAS 41: Agriculture
bearer plants were retrospectively reclassified to Property, Plant and Equipment under IAS 16 Property, plant
and equipment under the cost model.
Change in
Previously accounting
reported policy Restated
R'000 R'000 R'000
Year ended 27 September 2015 - audited
Statement of financial position
Non-current assets 816 213 - 816 213
Property, plant and equipment 785 462 8 103 793 565
Biological assets 30 751 (8 103) 22 648
Year ended 25 September 2016 - audited
Statement of financial position
Non-current assets 1 006 715 4 850 1 011 565
Property, plant and equipment 974 642 12 184 986 826
Biological assets 32 073 (7 334) 24 739
Capital and reserves 530 404 3 516 533 920
Accumulated profit attributable to owners of
the company 521 597 3 351 524 948
Non-controlling interest 8 807 165 8 972
Non-current liabilities 83 751 1 334 85 085
Deferred taxation liability 83 751 1 334 85 085
Change in
Previously accounting
reported policy Restated
R'000 R'000 R'000
Statement of profit or loss and other
comprehensive income
Other income 36 451 770 37 221
Operating costs (756 345) 4 080 (752 265)
Profit before taxation 404 425 4 850 409 275
Taxation (114 590) (1 334) (115 924)
Profit for the year 289 835 3 516 293 351
Profit after taxation attributable to owners of
the company 287 398 3 351 290 749
Profit after taxation attributable to
non-controlling interest 2 437 165 2 602
Earnings per share (cents) 130.6 1.5 132.1
Diluted earnings per share (cents) 125.5 1.5 127.0
Headline earnings per share (cents) 131.8 1.5 133.3
Diluted headline earnings per share (cents) 126.5 1.5 128.0
Statement of cash flows
Net cash inflow from operating activities 140 253 9 498 149 751
Cash flows from investing activities (228 553) (9 498) (238 051)
Purchase of property, plant and equipment (228 553) (9 498) (238 051)
Six-month ended 27 March 2016 - reviewed
Statement of financial position
Non-current assets 956 223 (1 575) 954 648
Property, plant and equipment 925 447 9 055 934 502
Biological assets 30 776 (10 630) 20 146
Capital and reserves 350 790 (1 142) 349 648
Accumulated profit attributable to owners of
the company 344 361 (1 088) 343 273
Non-controlling interest 6 429 (54) 6 375
Non-current liabilities 67 818 (433) 67 385
Deferred taxation liability 67 818 (433) 67 385
Change in
Previously accounting
reported policy Restated
R'000 R'000 R'000
Statement of profit or loss and other
comprehensive income
Operating costs (386 721) (1 575) (388 296)
Profit before taxation 149 527 (1 575) 147 952
Taxation (39 649) 433 (39 216)
Profit for the period 109 878 (1 142) 108 736
Profit after taxation attributable to owners of
the company 109 819 (1 088) 108 731
Profit after taxation attributable to
non-controlling interest 59 (54) 5
Earnings per share (cents) 49.9 (0.5) 49.4
Diluted earnings per share (cents) 47.9 (0.5) 47.4
Headline earnings per share (cents) 50.1 (0.5) 49.6
Diluted headline earnings per share (cents) 48.1 (0.5) 47.6
Statement of cash flows
Net cash inflow from operating activities 62 949 4 652 67 601
Cash flows form investing activities (104 056) (4 652) (108 708)
Purchase of property, plant and equipment (104 056) (4 652) (108 708)
13. RELATED PARTY TRANSACTIONS
During the six-month period ended 2 April 2017, the Group generated sales from Peaty Mills Plc
for R76.300 million (six months ended 27 March 2016: R108.408 million, 25 September 2016:
R286.020 million). Included in trade receivable are amounts due from Peaty Mills for R28.718 million (six
months ended 27 March 2016: R33.555 million, 25 September 2016: R52.638 million). There were no
other significant related party transactions during the period under review.
14. DIVIDEND
On 16 January 2017, a dividend of 42.2 cents per share, total dividend R107.610 million (25 January 2016,
a dividend of 24.8 cents per share, total dividend R57.040 million) was paid.
15. SIX-MONTH PERIOD END
The Group's financial year ends in September which reflects 52 weeks of trading. The 2017 financial year,
however, includes a 53rd week of trading. Therefore the Group's interim financial period ended in March,
reflects 27 weeks of trading (2016: 26 weeks) and as a result the reporting date differs year-on-year.
References to an interim financial period are to the 27/26 weeks ended on or about 31 March. As a result
the interim financial statements were prepared for the 27 week period ended 2 April 2017 (26 week period
ended 27 March 2016).
16. REVIEW REPORT
The directors have elected to engage the Group's auditors, Deloitte & Touche, to conduct a voluntary review
of the condensed consolidated interim financial statements.
The Group's auditors have issued an unmodified review report on the condensed consolidated interim
financial statements which is available for inspection on the group's website (http://www.rhodesfoodgroup.com)
as well as the group's registered office (Pniel Road, Groot Drakenstein, 7680), at no charge, during normal
business hours. Any reference to the Group's outlook included in this announcement has not been
reviewed or reported on by the Group's auditors.
CORPORATE INFORMATION
Registered address Pniel Road, Groot Drakenstein, 7680
Private Bag X3040, Paarl, 7620
Directors Dr YG Muthien* (Chairperson)
MR Bower*
BAS Henderson (Chief Executive Officer)
TP Leeuw*
LA Makenete*
CC Schoombie (Chief Financial Officer)
CL Smart**
GJH Willis**
* Independent non-executive
** Non-executive
Company secretary Statucor Proprietary Limited
Transfer secretaries Computershare Investor Services Proprietary Limited
Auditors Deloitte & Touche
Bruce Henderson
Chief Executive Officer
Tiaan Schoombie
Chief Financial Officer
Groot Drakenstein
23 May 2017
Sponsor Rand Merchant Bank, a division of FirstRand Bank Limited
Date: 23/05/2017 07:05:00 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.