AI assistant
CITIC Limited — Interim / Quarterly Report 2015
Feb 22, 2016
49082_rns_2016-02-22_0aec1124-3cf5-4521-8d89-77082a800716.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Hong Kong Exchanges and Clearing Limited and The Stock Exchange of Hong Kong Limited take no responsibility for the contents of this announcement, make no representation as to its accuracy or completeness and expressly disclaim any liability whatsoever for any loss howsoever arising from or in reliance upon the whole or any part of the contents of this announcement.
==> picture [454 x 193] intentionally omitted <==
OVERSEAS REGULATORY ANNOUNCEMENTS
(These overseas regulatory announcements are issued pursuant to Rule 13.10B of the Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited)
The following announcements are released by CITIC Envirotech Ltd. (a subsidiary of CITIC Limited) to Singapore Exchange Limited on 22 February 2016:-
-
(1) Full Year Financial Statement & Dividend Announcement for the 9-month Period Ended 31 December 2015; and
-
(2) Media release – CITIC Envirotech Ltd recorded an adjusted net profit of $49.1 million for 9 months ended 31 December 2015 with significant increase in Water Treatment Revenue by 61.1%.
Hong Kong, 22 February 2016
As at the date of this announcement, the executive directors of CITIC Limited are Mr Chang Zhenming (Chairman), Mr Wang Jiong, Ms Li Qingping and Mr Pu Jian; the non-executive directors of CITIC Limited are Mr Yu Zhensheng, Mr Yang Jinming, Ms Cao Pu, Mr Liu Zhongyuan, Mr Liu Yeqiao and Mr Yang Xiaoping; and the independent non-executive directors of CITIC Limited are Mr Francis Siu Wai Keung, Dr Xu Jinwu, Mr Anthony Francis Neoh, Ms Lee Boo Jin and Mr Noriharu Fujita.
==> picture [254 x 65] intentionally omitted <==
CITIC ENVIROTECH LTD. (Company registration number: 200306466G)
Listed companies must provide the information required by Appendix 7.2 of the Listing Manual. Adequate disclosure should be given to explain any material extraordinary item either as a footnote of the material extraordinary item or in the "Review of the performance of the group".
Full Year Financial Statement & Dividend Announcement for the 9-month Period Ended 31 December 2015
PART I - INFORMATION REQUIRED FOR ANNOUNCEMENTS OF QUARTERLY (Q1, Q2 & Q3), HALF-YEAR AND FULL YEAR RESULTS
1(a) A statement of comprehensive income (for the group) together with a comparative statement for the corresponding period of the immediately preceding financial year.
| Group 9 months ended 31/12/2015 $’000 |
Group 9 months ended 31/12/2014 $’000 |
Group 12 months ended 31/3/2015 $’000 |
9 months ended 31/12/2015 VS 9 months ended 31/12/2014 % Increase/ (Decrease) |
|
|---|---|---|---|---|
| Revenue Other income Changes in inventories Material purchased, consumables used and subcontractors’ fees Employee benefits expense Depreciation and amortisation expenses Other operating expenses Finance costs Share of loss of associates Share of profit of joint venture Profit before income tax Income tax expense Net profit for the year |
274,761 20,248 (2,673) (111,973) (34,023) (15,962) (39,692) (29,212) (3) - |
287,764 16,249 13,194 (173,478) (18,931) (6,470) (33,196) (20,666) - 1,283 |
348,982 23,427 12,817 (197,955) (32,101) (13,127) (34,462) (28,953) - 1,283 |
|
| 61,471 (18,861) |
65,749 (12,173) |
79,911 (17,480) |
During the financial period, the Company changed its financial year end from 31 March to 31 December. The financial year for the current financial period ended 31 December 2015 covers the 9-month period from 1 April 2015 to 31 December 2015. The corresponding financial year is for the 12-month period from 1 April 2014 to 31 March 2015. 9-month statement of comprehensive income of the group for the period from 1 April 2014 to 31 December 2014 is included for comparison purposes.
1
| Group 9 months ended 31/12/2015 $’000 |
Group 9 months ended 31/12/2014 $’000 |
Group 12 months ended 31/3/2015 $’000 |
9 months ended 31/12/2015 VS 9 months ended 31/12/2014 % Increase/ (Decrease) |
||
|---|---|---|---|---|---|
| Statement of Comprehensive Income Profit for the year attributable to: Owners of the Company Non-controlling interests Profit for the year Fair value change in available-for-sale investment Currency translation (loss)/gain Total comprehensive income for the year Total comprehensive income attributable to: Owners of the Company Non-controlling interests |
40,762 1,848 |
51,731 1,845 |
59,268 3,163 |
(21.2) 0.2 (20.5) N/M N/M (51.4) (52.7) 0.2 (51.4) |
|
| 42,610 | 53,576 | 62,431 | |||
| - (5,054) |
- 23,753 |
(17,252) 31,955 |
|||
| 37,556 | 77,329 | 77,134 | |||
| 35,708 1,848 |
75,484 1,845 |
73,971 3,163 |
|||
| Total comprehensive income for theyear | 37,556 | 77,329 | 77,134 |
1(a)(ii) Breakdown to statement of comprehensive income
| Group 9 months ended 31/12/2015 $’000 |
Group 9 months ended 31/12/2014 $’000 |
Group 12 months ended 31/3/2015 $’000 |
9 months ended 31/12/2015 VS 9 months ended 31/12/2014 % Increase/ (Decrease) |
|
|---|---|---|---|---|
| Employee share option expense Interest expense on bank borrowings and finance leases Interest expense on MTN bond Finance cost on convertible bonds Interest income Foreign currency exchange (gain)/loss One-off fees relating to the General Offer in April 2015 Loss/(Gain) on disposal of property, plant and equipment Gain on disposal of available-for-sale investment |
6,930 16,189 12,469 554 (5,276) (3,111) 6,508 122 - |
3,873 11,412 5,437 3,817 (676) 804 - (38) (14,181) |
7,109 13,682 8,463 6,808 (1,251) (2,953) - (38) (14,181) |
78.9 41.9 129.3 (85.5) 680.5 N/M N/M N/M N/M |
N/M: Not meaningful
2
1(b)(I) A statement of financial position (for the issuer and group), together with a comparative statement as at the end of the immediately preceding financial year.
| Group 31/12/2015 $’000 |
Group 31/3/2015 $’000 |
Company 31/12/2015 $’000 |
Company 31/3/2015 $’000 |
|
|---|---|---|---|---|
| ASSETS | ||||
| Current assets: | ||||
| Cash and bank balances | 540,466 | 113,757 | 198,024 | 17,530 |
| Trade receivables | 218,323 | 212,686 | - | - |
| Service concession receivables | 4,342 | 4,776 | - | - |
| Other receivables and prepayments | 163,691 | 70,023 | 732,231 | 471,839 |
| Inventories | 10,570 | 13,244 | - | - |
| Prepaid leases | 766 | 108 | - | - |
| 938,158 | 414,594 | 930,255 | 489,369 | |
| Assets classified as held for sale | 34,582 | 28,696 | - | - |
| Total current assets | 972,740 | 443,290 | 930,255 | 489,369 |
| Non-current assets: | ||||
| Trade receivables | 4,687 | 11,677 | - | - |
| Service concession receivables | 504,819 | 384,814 | - | - |
| Other receivables and prepayments | 16,293 | 16,116 | - | - |
| Prepaid leases | 36,704 | 7,541 | - | - |
| Subsidiaries | - | - | 279,023 | 235,396 |
| Associates | 10,608 | - | 10,611 | - |
| Property, plant and equipment | 148,871 | 76,790 | 249 | 298 |
| Goodwill | 255,365 | 255,365 | - | - |
| Intangible assets | 222,282 | 190,181 | 200 | 200 |
| Deferred tax assets | 517 | 950 | - | - |
| Total non-current assets | 1,200,146 | 943,434 | 290,083 | 235,894 |
| Total assets | 2,172,886 | 1,386,724 | 1,220,338 | 725,263 |
| LIABILITIES AND EQUITY | ||||
| Current liabilities: | ||||
| Bank loans | 237,141 | 60,379 | - | 1,350 |
| Medium term notes | 97,700 | - | 97,700 | - |
| Trade payables | 140,708 | 112,605 | - | - |
| Other payables | 52,641 | 79,398 | 21,071 | 35,132 |
| Finance leases | 180 | 47 | 100 | 16 |
| Income tax payable | 25,054 | 22,656 | - | - |
| 553,424 | 275,085 | 118,871 | 36,498 | |
| Non-current liabilities held for sale | 31,238 | 26,204 | - | - |
| Total current liabilities | 584,662 | 301,289 | 118,871 | 36,498 |
| Non-current liabilities: | ||||
| Bank loans | 188,610 | 160,395 | - | - |
| Finance leases | 256 | 180 | - | 96 |
| Convertible bonds | - | 58,782 | - | 58,782 |
| Medium term notes | 222,226 | 98,228 | 222,226 | 98,228 |
| Deferred tax liabilities | 36,376 | 26,505 | - | - |
| Total non-current liabilities | 447,468 | 344,090 | 222,226 | 157,106 |
3
| Group 31/12/2015 $’000 |
Group 31/3/2015 $’000 |
Company 31/12/2015 $’000 |
Company 31/3/2015 $’000 |
|
|---|---|---|---|---|
| Capital and reserves: | ||||
| Share capital | 607,973 | 484,125 | 607,973 | 484,125 |
| Perpetual capital securities | 242,055 | - | 242,055 | - |
| General reserve | 5,330 | 4,469 | - | - |
| Capital reserve | 2,096 | 2,096 | - | - |
| Share option reserve | 20,445 | 13,515 | 20,445 | 13,515 |
| Convertible bonds reserve | - | 8,707 | - | 8,707 |
| Currency translation reserve | 29,878 | 34,932 | 4,415 | 18,939 |
| Retained earnings | 193,971 | 160,816 | 4,353 | 6,373 |
| Equity attributable to owners of the Company |
1,101,748 | 708,660 | 879,241 | 531,659 |
| Non-controlling interests | 39,008 | 32,685 | - | - |
| Total equity | 1,140,756 | 741,345 | 879,241 | 531,659 |
| Total liabilities and equity | 2,172,886 | 1,386,724 | 1,220,338 | 725,263 |
1(b)(ii) Aggregate amount of group’s borrowings and debt securities.
Amount repayable in one year or less, or on demand
| As at 31/12/2015 | As at | 31/3/2015 | |
|---|---|---|---|
| Secured | Unsecured | Secured | Unsecured |
| $’000 | $’000 | $’000 | $’000 |
| 234,139 | 100,882 | 55,828 | 4,598 |
Amount repayable after one year
| As at 31/12/2015 | As at | 31/3/2015 | |
|---|---|---|---|
| Secured | Unsecured | Secured | Unsecured |
| $’000 | $’000 | $’000 | $’000 |
| 173,813 | 237,279 | 144,394 | 114,409 |
Details of any collateral
-
The finance leases of $436,000 (31 March 2015: $227,000) is secured over the Group’s motor vehicles.
-
The bank term loan of $ Nil (31 March 2015: $98,000) is secured over the freehold properties of its Malaysia subsidiary.
-
The bank loans of $407,516,000 (31 March 2015: $199,897,000) are secured over the time deposits, concession receivables, intangible assets, treatment plants, prepaid lease of its subsidiaries and all assets of Memstar Pte Ltd Group.
4
1(c) A statement of cash flow (for the group), together with a comparative statement for the corresponding period of the immediately preceding financial year.
| Group 9 months ended 31/12/2015 $’000 |
Group 12 months ended 31/3/2015 $’000 |
|
|---|---|---|
| Operating activities | ||
| Profit before income tax | 61,471 | 79,911 |
| Adjustments for: | ||
| Gain on disposal of available-for-sale investment | - | (14,181) |
| Loss/(Gain) on disposal of property, plant and equipment | 122 | (38) |
| Interest income | (5,276) | (1,251) |
| Finance costs | 29,212 | 28,953 |
| Share of loss of associates | 3 | - |
| Share of profit of joint venture | - | (1,283) |
| Depreciation and amortisation expenses | 15,962 | 13,127 |
| Share option expense | 6,930 | 7,109 |
| Exchange differences arising on foreign currency translation |
1,029 | 30,164 |
| Operating profit before working capital changes | 109,453 | 142,511 |
| Trade receivables | 11,231 | (92,795) |
| Other receivables and prepayments | (92,713) | 23,230 |
| Inventories | 2,671 | (659) |
| Trade payables | 26,356 | 8,101 |
| Other payables | (32,940) | (22,332) |
| Cash generated from operations | 24,058 | 58,056 |
| Interest received | 4,691 | 1,251 |
| Interest paid | (18,208) | (23,764) |
| Income tax paid | (8,284) | (4,284) |
| Net cash from operating activities | **2,257 ** | 31,259 |
| Investing activities | ||
| Addition to service concession receivables | (34,876) | (89,946) |
| Addition to intangible assets | (7,365) | (57,117) |
| Investment in associates | (10,611) | - |
| Proceeds from disposal of property, plant and equipment | 87 | 38 |
| Disposal of available-for-sale investment | - | 6,159 |
| Contribution from non-controlling shareholders | 2,009 | - |
| Purchase of property, plant and equipment | (76,946) | (10,138) |
| Net cash outflow from acquisition of subsidiaries | (86,100) | (22,283) |
| Net cash used in investing activities | (213,802) | (173,287) |
5
| Group 9 months ended 31/12/2015 $’000 |
Group 12 months ended 31/3/2015 $’000 |
|
|---|---|---|
| Financing activities | ||
| Proceeds from bank borrowings | 171,770 | 157,635 |
| Proceeds from issuing shares | 56,359 | 2,090 |
| Proceeds from issuing medium term notes | 222,048 | - |
| Redemption of medium term notes | (1,010) | - |
| Proceeds from issuing perpetual capital securities | 242,055 | - |
| Dividend paid | (5,633) | (2,739) |
| Repayment of obligations under finance lease | (55) | (119) |
| Repayment of bank borrowings | (50,323) | (43,100) |
| Net cash from financing activities | 635,211 | **113,767 ** |
| Net increase (decrease) in cash and cash equivalents | 423,666 | (28,261) |
| Cash and cash equivalents at beginning of year | 113,757 | 141,672 |
| Net effect of exchange rate changes on the balance and cash held in foreign currencies |
3,043 | 346 |
| Cash and cash equivalents at end of year | 540,466 | 113,757 |
6
1(d)(I) A statement (for the issuer and group) showing either (I) all changes in equity or (ii) changes in equity other than those arising from capitalisation issues and distributions to shareholders.
| Share capital $’000 |
Perpetual capital securities $’000 |
General reserve $’000 |
Capital reserve $’000 |
Share option reserves $’000 |
Convertible bonds reserves $’000 |
Currency translation reserve $’000 |
Retained earnings $’000 |
Total equity attributable to owners of the Company $’000 |
Non controlling interests $’000 |
Total equity $’000 |
||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group At 1 April 2015 Total comprehensive income for the period Recognition of share-based payment Issuance of shares capital Issuance of shares on conversion of convertible bonds Issuance of shares on exercise of the ESOS Issuance of perpetual capital securities Acquisition of subsidiaries Transfer to general reserve Dividend paid/ payable At 31 December 2015 |
484,125 - - 47,562 67,489 8,797 - - - - |
- - - - - 242,055 - - - |
4,469 - - - - - - - 861 - |
2,096 - - - - - - - - - |
13,515 - 6,930 - - - - - - - |
8,707 - - - (8,707) - - - - |
34,932 (5,054) - - - - - - - - |
160,816 40,762 - - - - - - (861) (6,746) |
708,660 35,708 6,930 47,562 58,782 8,797 242,055 - - (6,746) |
32,685 1,848 - - - - - 4,475 - - |
741,345 37,556 6,930 47,562 58,782 8,797 242,055 4,475 - (6,746) |
|
| 607,973 | 242,055 | 5,330 | 2,096 | 20,445 | - | 29,878 | 193,971 | 1,101,748 | 39,008 | 1,140,756 | ||
7
| Share capital $’000 |
General reserve $’000 |
Capital reserve $’000 |
Share option reserves $’000 |
Convertible bonds reserves $’000 |
Fair value reserve $’000 |
Currency translation reserve $’000 |
Retained earnings $’000 |
Total equity attributable to owners of the Company $’000 |
Non controlling interests $’000 |
Total equity $’000 |
||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group At 1 April 2014 Total comprehensive income for the period Acquisition of subsidiaries Recognition of share based payment Issuance of shares on conversion of convertible bonds Issuance of shares on exercise of the ESOS Dividends At 31 March 2015 |
151,325 - 236,375 - 92,975 3,450 - |
4,410 - 59 - - - - |
- - 2,096 - - - - |
7,766 - - 7,109 - (1,360) - |
22,520 - - - (13,813) - - |
17,252 (17,252) - - - - - |
765 31,955 2,212 - - - - |
104,287 59,268 - - - - (2,739) |
308,325 73,971 240,742 7,109 79,162 2,090 (2,739) |
10,882 3,163 18,640 - - - - |
319,207 77,134 259,382 7,109 79,162 2,090 (2,739) |
|
| 484,125 | 4,469 | 2,096 | 13,515 | 8,707 | - | 34,932 | 160,816 | 708,660 | 32,685 | 741,345 | ||
8
| Share capital $’000 |
Perpetual capital securities $’000 |
Share option reserve $’000 |
Convertible bonds reserves $’000 |
Currency translation reserve $’000 |
Retained earnings $’000 |
Total $’000 |
||
|---|---|---|---|---|---|---|---|---|
| Company At 1 April 2015 Total comprehensive income for the period Recognition of share- based payment Issuance of share capital Issuance of shares on conversion of convertible bonds Issuance of shares on exercise of ESOS Issuance of perpetual capital securities Dividend At 31 December 2015 |
||||||||
| 484,125 - - 47,562 67,489 8,797 - - |
- - - - - - 242,055 - |
13,515 - 6,930 - - - - - |
8,707 - - (8,707) - - - |
18,939 (14,524) - - - - - - |
6,373 4,726 - - - - - (6,746) |
531,659 (9,798) 6,930 47,562 58,782 8,797 242,055 (6,746) |
||
| 607,973 | 242,055 | 20,445 | - | 4,415 | 4,353 | 879,241 | ||
| Share capital $’000 |
Share option reserve $’000 |
Fair value reserve $’000 |
Convertible bonds reserves $’000 |
Currency translation reserve $’000 |
Retained earnings $’000 |
Total $’000 |
||
|---|---|---|---|---|---|---|---|---|
| Company At 1 April 2014 Total comprehensive income for the period Recognition of share- based payment Acquisition of subsidiaries Issuance of shares on conversion of convertible bonds Issuance of shares on exercise of ESOS Dividend At 31 March 2015 |
||||||||
| 151,325 - - 236,375 92,975 3,450 - |
7,766 - 7,109 - - (1,360) - |
17,252 (17,252) - - - - - |
22,520 - - - (13,813) - - |
802 18,137 - - - - - |
3,594 5,518 - - - - (2,739) |
203,259 6,403 7,109 236,375 79,162 2,090 (2,739) |
||
| 484,125 | 13,515 | - | 8,707 | 18,939 | 6,373 | 531,659 | ||
9
- 1(d)(ii) Details of any changes in the company's share capital arising from rights issue, bonus issue, share buy-backs, exercise of share options or warrants, conversion of other issues of equity securities, issue of shares for cash or as consideration for acquisition or for any other purpose since the end of the previous period reported on. State also the number of shares that may be issued on conversion of all the outstanding convertibles as at the end of the current financial period reported on and as at the end of the corresponding period of the immediately preceding financial year.
The total number of shares that may be issued on conversion of all the outstanding convertibles bonds and employee shares options were Nil (31 December 2014: 117,926,189) and 53,875,500 (31 December 2014: 70,950,000) respectively.
The perpetual capital securities comprised USD175 million issued at 5.45% per annum (31 December 2014: Nil).
- 1(d)(iii) To show the total number of issued shares excluding treasury shares as at the end of the current financial period and as at the end of the immediately preceding year.
| 31/12/2015 | 31/3/2015 | |
|---|---|---|
| Total numberof issues shares (‘000) | 1,127,765 | 963,361 |
The company does not have any treasury shares as at the end of the current financial period and as at the end of the immediately preceding year.
- 1(d)(iv) A statement showing all sales, transfers, disposal, cancellation and/or use of treasure shares as at the end of the current financial period reported on.
There were no sales, transfers, disposal, cancellation and/or use of treasury shares as at the end of the current financial period reported on.
2. Whether the figures have been audited or reviewed and in accordance with which auditing standard or practice.
The figures have not been audited or reviewed.
3. Where the figures have been audited or reviewed, the auditors’ report (including any qualifications or emphasis of a matter).
Not applicable.
4. Whether the same accounting policies and methods of computation as in the issuer’s most recently audited annual financial statements have been applied.
The accounting policies and methods of computation are the same as in the Company’s audited consolidated financial statements for the financial year ended 31 March 2015.
5. If there are any changes in the accounting policies and methods of computation, including any required by an accounting standard, what has changed, as well as the reasons for, and the effect of, the change.
There is no change in the accounting policies and methods of computation.
10
6. Earnings per ordinary share of the group for the current financial period reported on and the corresponding period of the immediately preceding financial year, after deducting any provision for preference dividends.
| Group 31/12/2015 |
Group 31/3/2015 |
|
|---|---|---|
| Net profit attributable to shareholders of the Company ($’000) |
40,762 | 59,268 |
| Weighted average number of shares in issue (in‘000) for computation of Basic EPS |
1,115,504 | 921,170 |
| Earnings per share (cents)-Basic | 3.65 | 6.43 |
| Weighted average number of shares in issue (in‘000) for computation of Diluted EPS |
1,169,380 | 1,109,646 |
| Earnings pershare (cents)– Diluted | 3.49 | 5.95 |
| Adjusted EPS | Group 31/12/2015 |
Group 31/3/2015 |
| Net profit attributable to shareholders of the Company adjusted for dividends attributable to perpetual capital securities ($’000) |
39,649 | 59,268 |
| Weighted average number of shares in issue (in ‘000) for computation of Basic EPS |
1,115,504 | 921,170 |
| Earnings per share (cents)-Basic | 3.55 | 6.43 |
| Weighted average number of shares in issue (in ‘000) for computation of Diluted EPS |
1,169,380 | 1,109,646 |
| Earnings per share (cents)–Diluted | 3.39 | 5.95 |
For the purpose of calculating diluted EPS, assumption was made that all the employee share options and convertible bonds issued will be converted to ordinary shares.
7. Net asset value (for the issuer and group) per ordinary share based on issued share capital of the issuer at the end of the:-
-
(a) current financial period reported on; and
-
(b) immediately preceding financial year.
| Group 31/12/2015 |
Group 31/3/2015 |
Company 31/12/2015 |
Company 31/3/2015 |
|
|---|---|---|---|---|
| Net asset value ($’000) | 1,140,756 | 741,345 | 879,241 | 531,659 |
| Net asset value per share (cents) | 101.15 | 76.95 | 77.96 | 55.19 |
The net asset value per share is calculated based on the issued share capital of 1,127,765,088 (31 March 2015: 963,361,368).
8. A review of the performance of the group, to the extent necessary for a reasonable understanding of the group’s business. It must include a discussion of the following:(a) any significant factors that affected the turnover, costs, and earnings of the group for the current financial period reported on, including (where applicable) seasonal or cyclical factors; and
11
(b) any material factors that affected the cash flow, working capital, assets or liabilities of the group during the current financial period reported on.
Statement of comprehensive income
The Group’s revenue for the current period was $274.8 million, which was $13.0 million or 4.5% lower than last corresponding period ended 31 December 2014 of $287.8 million. The breakdown of the revenue was as follows:
| Group 9 months ended 31/12/2015 $’million |
Group 9 months ended 31/12/2014 $’million |
% increase/ (decrease) |
|
|---|---|---|---|
| Engineering revenue | 114.6 | 168.9 | (32.1) |
| Treatmentrevenue | 106.5 | 66.1 | 61.1 |
| Membrane sale | 53.7 | 52.8 | 1.7 |
| Total | 274.8 | 287.8 | (4.5) |
The decrease was mainly due to the engineering business from $168.9 million to $114.6 million, representing a decrease of $54.3 million or 32.1%.
| Group 9 months ended 31/12/2015 $’million |
Group 9 months ended 31/12/2014 $’million |
|
|---|---|---|
| Engineering revenue | 114.6 | 168.9 |
| Membrane sale | 53.7 | 52.8 |
| Total | 168.3 | 221.7 |
| Changesin inventories | (2.7) | 13.2 |
| Material purchased, consumables used and subcontractors’fees |
(112.0) | (173.5) |
| Gross profit | 53.6 | 61.4 |
| GP margin (%) | 31.8% | 27.7% |
Materials purchased, consumables used and subcontractors’ fees decreased to $112.0 million from $173.5 million, representing a decrease of $61.5 million or 35.5% as compared to the last corresponding period ended 31 December 2014. The decrease was consistent with the decrease in engineering revenue and membrane sale to $168.3 million from $221.7 million, representing a decrease of $53.4 million or 24.1% as compared to the last corresponding period ended 31 December 2014. Gross profit margin has increased from 27.7% to 31.8%.
Employee benefits expense increased to $34.0 million from $18.9 million, representing an increase of $15.1 million or 79.7% as compared to the last corresponding period ended 31 December 2014. The increase was mainly due to the additional staff strength for the operation and maintenance of the new treatment plants and manufacturing facilities of membrane products of Memstar.
Depreciation and amortisation expenses increased to $16.0 million from $6.5 million, representing an increase of $9.5 million or 146.7% as compared to the last corresponding period ended 31 December 2014. The increase was mainly due to the amortisation of intangible assets relating to the newly acquired concessions.
12
Finance costs increased from $20.7 million to $29.2 million, representing an increase of $8.5 million or 41.4% as compared to the last corresponding period ended 31 December 2014. The increase was mainly due to the additional finance costs arising from the newly issued bond and bank borrowings during the period.
Analysis for the 9-month period ended 31 December 2015:
| Group 9 months ended 31/12/2015 $’million |
Group 9 months ended 31/12/2014 $’million |
% Increase/ (Decrease) |
|
|---|---|---|---|
| Net profit for the period | 42.6 | 53.6 | (20.5) |
| Adjusted for one-off items: | |||
| One-off fees relating to the General Offer by CKM | 6.5 | - | N/M |
| One-off gain on disposal of AFS | - | (14.2) | N/M |
| Net profit adjusted for one-off items | 49.1 | 39.4 | 24.6 |
After the adjustment for one-off items, the Group generated a net profit of $49.1 million as compared to $39.4 million for the last corresponding period ended 31 December 2014, representing an increase of $9.7 million or 24.6%.
Statement of financial position
The Group’s current assets increased from $443.3 million as at 31 March 2015 to $972.7 million as at 31 December 2015. The increase was mainly due to the increase in cash and bank balances from $113.8 million as at 31 March 2015 to $540.5 million, an increase of $426.7 million. The increase was mainly due to the proceeds from the newly issued medium term notes (“MTN”) of $225 million and USD175 million perpetual capital securities during the financial period.
The Group’s non-current assets increased from $943.4 million as at 31 March 2015 to $1,200.1 million as at 31 December 2015. The increase was mainly due to the additions of service concession receivables during the financial year.
The Group’s current liabilities increased from $301.3 million as at 31 March 2015 to $584.7 million as at 31 December 2015. The increase was mainly due to the reclassification of first series of MTN notes from non-current to current, the first series notes will be due in September 2016. In addition, new loans to finance the acquisition of the investment projects.
The Group’s non-current liabilities increased from $344.1 million as at 31 March 2015 to $447.5 million as at 31 December 2015. The increase was mainly due to the newly issued medium term note of $225 million during the financial period. The increase was offset by the decrease in convertible bonds of $58.8 million and the reclassification of the first series MTN notes to current liabilities. During the financial period, the convertible bonds were fully converted into new shares by KKR.
The Group’s total equity increased from $741.3 million as at 31 March 2015 to $1,140.8 million as at 31 December 2015. The increase was mainly due to:
-
a. 30,303,031 of new ordinary shares were placed to CENVIT (Cayman) Company Limited at $1.65 a share;
-
b. 117,926,189 of new ordinary shares were issued to KKR China Water Investment Holdings Limited pursuant to the conversion of USD44 million of the convertible bonds;
13
-
c. 16,174,500 of new ordinary shares were issued pursuant to the conversion of the Employee Share Option Scheme; and
-
d. Issuance of perpetual capital securities of USD175 million.
Statement of cash flow
The net cash from financing activities of the group increased from $113.8 million to $635.2 million as compared to the last corresponding year ended 31 March 2015. The increase was mainly due to the proceeds from the medium term notes of $222.0 million, bank borrowings of $171.8 million, and perpetual capital securities of $242.1 million during the financial period.
9. Where a forecast, or a prospect statement, has been previously disclosed to shareholders, any variance between it and the actual results.
No forecast or prospect statement has been previously disclosed to shareholders.
10. A commentary at the date of the announcement of the significant trends and competitive conditions of the industry in which the group operates and any known factors or events that may affect the group in the next reporting period and the next 12 months.
Following the Voluntary General Offer in April 2015, CITIC Environment Investment Group Co., Ltd (“CITIC Environment”) and KKR China Water Investment Holdings Ltd (“KKR”) become the major shareholders of CITIC Envirotech Ltd (“CEL”). The Company has since changed its name from United Envirotech Ltd to CITIC Envirotech Ltd.
For CITIC group, the stewardship of environmental protection are of great significance to China’s sustainable development, and this is one of the strategic areas that CITIC plans to actively explore and develop. CITIC Environment’s investment in CEL provides a powerful platform for developing China’s water and wastewater treatment sector. CEL will be the only vehicle moving forward to undertake all water projects for the CITIC group.
The outlook for the Chinese water treatment sector, especially the industrial wastewater sector, continues to be positive with more opportunities arising from stricter government policies, like the Water Pollution Prevention Plan (“ 水十条 ”) which was announced during April 2015.
With the ongoing China central government’s push for strong environmental protection policies, we are confident that the outlook for the water sector will continue to be positive. In addition, it is expected that more Public-Private Partnerships (PPP) projects will be rolled out by the China government to attract more funding from the private sector for infrastructure development. It is also anticipated that the 13th 5-Year Plan (FYP) which will be announced in March 2016 will see substantial investment in the environmental sector, including more details on environmental policies. These developments will provide CEL with good opportunities to further pick up the momentum to tap on both the municipal and industrial wastewater treatment sectors.
Update of the use of proceeds
| $million | |
|---|---|
| Unutilised balance as atlast quarterly announcement | 85 |
| Issuance ofperpetualcapitalsecurities | 241 |
14
| Investmentin Xingrong | (5) |
|---|---|
| Investmentin waterprojects | |
| - Xinmin | (11) |
| - Weishan | (5) |
| - Medan | (8) |
| - Taizihe | (40) |
| Unutilised balance as at date ofannouncement | 257 |
11. Dividend
(a) Current Financial Period Reported On
Any dividend declared for the current financial period reported on? Yes
| Name of Dividend | Final |
|---|---|
| Dividend Type | Final |
| Dividend Amount per Share (in cents) | 0.36 |
| Optional:- Dividend Rate (in %) | N/A |
| Par value of shares | N/A |
| Tax Rate | Tax exempt |
(b) Corresponding Period of the Immediately Preceding Financial Year
Any dividend declared for the corresponding period of the immediately preceding financial year? Yes
| Name of Dividend | Final |
|---|---|
| Dividend Type | Final |
| Dividend Amount per Share (in cents) | 0.5 |
| Optional:- Dividend Rate (in %) | N/A |
| Par value of shares | N/A |
| Tax Rate | Tax exempt |
(c) Date payable
To be announced at a later date.
(d) Books closure date
Notice of books closure date for determining shareholders’ entitlement of the proposed dividend will be announced at a later date.
12. If no dividend has been declared/recommended, a statement to that effect.
Final dividends have been declared/recommended.
15
13. Related parties and interested person transactions
The Group does not have a general mandate from shareholders for interested person transactions pursuant to Rule 920 of the Listing Manual of the Singapore Exchange Securities Trading Limited (“SGX-ST”).
PART II - ADDITIONAL INFORMATION REQUIRED FOR FULL YEAR ANNOUNCEMENT (This part is not applicable to Q1, Q2, Q3 or Half Year Results)
14. Segmented revenue and results for business or geographical segments (of the group) in the form presented in the issuer’s most recently audited annual financial statements, with comparative information for the immediately preceding year.
9 months ended 31 December 2015
| Engineering | Treatment | Membrane | Elimination | Total | |
|---|---|---|---|---|---|
| $’000 | $’000 | $’000 | $’000 | $’000 | |
| Revenue | |||||
| Sales | 119,809 | 106,460 | 68,894 | (20,402) | 274,761 |
| Results | |||||
| Segment result | 20,132 | 51,606 | 33,729 | (20,402) | 85,065 |
| Finance costs | (29,212) | ||||
| Unallocated corporate expenses | (2,607) | ||||
| Foreign currency exchange gain | 2,952 | ||||
| Share of loss of associates | (3) | ||||
| Interest income | 5,276 | ||||
| Profit before income tax | 61,471 | ||||
| Income tax expense | (18,861) | ||||
| Net profit for the year | 42,610 | ||||
| **Other information ** | |||||
| Segment assets | 275,718 | 1,269,275 | 265,667 | 1,810,660 | |
| Unallocated corporate assets | 362,226 | ||||
| Consolidated total assets | 2,172,886 | ||||
| Segment liabilities | 288,092 | 248,978 | 66,829 | 603,899 | |
| Unallocated corporate liabilities | 428,231 | ||||
| Consolidated total liabilities | 1,032,130 | ||||
| Additiontonon-current assets | 132 | 127,391 | 14,824 | 142,347 | |
| Depreciation and amortisation | 231 | 9,233 | 6,498 | 15,962 | |
16
12 months ended 31 March 2015
| 12 months ended 31 March 2015 | |||||
|---|---|---|---|---|---|
| Engineering | Treatment | Membrane | Elimination | Total | |
| $’000 | $’000 | $’000 | $’000 | $’000 | |
| Revenue | |||||
| Sales | 199,441 | 102,202 | 58,559 | (11,220) | 348,982 |
| Results | |||||
| Segment result | 27,946 | 43,680 | 31,397 | (11,220) | 91,803 |
| Finance costs | (28,953) | ||||
| Unallocated corporate expenses | (2,607) | ||||
| Gain on disposal of available-for-sale investment |
14,181 | ||||
| Foreign currency exchange loss | 2,953 | ||||
| Share of profit of joint venture | 1,283 | ||||
| Interest income | 1,251 | ||||
| Profit before income tax | 79,911 | ||||
| Income tax expense | (17,480) | ||||
| Net profit for the year | 64,431 | ||||
| Other information | |||||
| Segment assets | 335,103 | 826,121 | 150,698 | 1,311,922 | |
| Unallocated corporate assets | 74,802 | ||||
| Consolidated total assets | 1,386,724 | ||||
| Segmentliabilities | 139,433 | 241,493 | 26,264 | 407,190 | |
| Unallocated corporate liabilities | 238,189 | ||||
| Consolidated total liabilities | 645,379 | ||||
| Addition to non-current assets | 356 | 149,691 | 39,466 | 389,513 | |
| Depreciation and amortisation | 268 | 7,766 | 5,093 | 13,127 | |
Segment assets represent property, plant and equipment, service concession receivables, associates, intangible assets, goodwill, inventories, trade and other receivables and bank balances and cash, which are attributable to each operating segments. Segment liabilities represent trade and other payables and bank borrowings, which are attributable to each operating segments.
Unallocated corporate assets mainly represent Group’s cash and bank balances and other financial assets.
Unallocated corporate liabilities represent Group’s finance leases, bank loans, deferred tax liabilities and, medium term notes and convertible bonds at corporate level.
Analysis by Geographical Segments (Secondary segment)
The geographical locations of the customers of the Group principally comprise the People’s Republic of China (“PRC”), United States of America (“USA”) and Malaysia.
17
The Group’s revenue from external customers and information about its non-current assets by geographical location are detailed below:
9 months ended 31 December 2015
| Revenue from external customers $’000 |
Non-current assets $’000 |
|
|---|---|---|
| PRC | 264,008 | 1,168,870 |
| Singapore | - | 29,676 |
| Malaysia | 8,193 | 1,600 |
| USA | 2,560 | - |
| Total | 274,761 | 1,200,146 |
12 months ended 31 March 2015
| 12 months ended 31 March 2015 | ||
|---|---|---|
| Revenue from external customers $’000 |
Non-current assets $’000 |
|
| PRC | 329,523 | 935,314 |
| Singapore | - | 6,498 |
| Malaysia | 16,241 | 1,622 |
| USA | 3,218 | - |
| Total | 348,982 | 943,434 |
Non-current assets information presented above mainly consist of prepaid lease, property, plant and equipment, service concession receivables, intangible assets, club memberships, goodwill and deferred tax assets.
Information about major customers
Revenue from major customers which accounts for 10% of more of the Group’s revenue are as follows:
| Group 9 months ended 31 December 2015 $’000 |
Group 12 months ended 31 March 2015 $’000 |
|
|---|---|---|
| Engineering | ||
| - Customer 1 | - | 104,444 |
| Treatment | - | - |
15. In the review of performance, the factors leading to any material changes in contributions to turnover and earnings by the business or geographical segments.
Business segment analysis
9 months ended 31 December 2015 vs 12 months ended 31 March 2015
The segment revenue from the engineering business decreased to $119.8 million from the last corresponding year of $199.4 million, representing a decrease of $79.6 million or 39.9%. The segment result decreased from $27.9 million to $20.1 million, representing a decrease of $7.8 million or 38.8%.
18
The segment revenue from the treatment business increased to $106.5 million from the last corresponding year of $102.2 million, representing an increase of $4.3 million or 4.2%. The segment result increased from $43.7 million to $51.6 million, representing an increase of $7.9 million or 18.1%. With the increase in the treatment capacity of the current plants and the additions to the treatment capacity arising from the newly acquired plants in the coming year, the Group expects the contribution from the treatment business to continue its uptrend going forward.
The segment revenue from the membrane business increased to $68.9 million from the last corresponding year of $58.6 million, representing an increase of $10.3 million or 17.6%. The segment result increased from $31.4 million to $33.7 million, representing an increase of $2.3 million or 7.3%.
Geographical segment analysis
PRC segment remained the major contributor for our Group’s revenue due to the greater market and demand for our advanced membrane technology for the treatment and recycling of wastewater.
16. A breakdown of sales.
| Group 9 months ended 31/12/2015 $’000 |
Group 12 months ended 31/3/2015 $’000 |
% increase (decrease) |
|
|---|---|---|---|
| Breakdownof sales | |||
| Sales reported for first half year | 154,729 | 171,696 | (9.9) |
| Operating profit after tax reported for first half year | 18,705 | 40,768 | (54.1) |
| Sales reported for second half year* | 120,032 | 177,286 | (32.3) |
| Operating profit aftertax reportedforsecondhalfyear* | 23,905 | 21,663 | 10.3 |
-
- the sales and operating profit after tax reported for second half year pertained to the period from 1 October 2015 to 31 December 2015.
17. A breakdown of the total annual dividend (in dollar value) for the issuer’s latest full year and its previous full year.
| Group 9 months ended 31/12/2015 $’000 |
Group 12 months ended 31/3/2015 $’000 |
|
|---|---|---|
| Total annual dividend | ||
| Ordinary | 5,633 | 2,739 |
| Perpetual capital securities | 1,113 | - |
18. Persons occupying managerial positions who are related to the directors, Chief Executive Officer or substantial shareholders
Not applicable
19
CONFIRMATION THAT THE ISSUER HAS PROCURED UNDERTAKINGS FROM ALL ITS DIRECTORS AND EXECUTIVE OFFICERS
The Company confirms that it has procured undertakings from all its directors and executive officers in the format set out in Appendix 7.7 under Rule 720(1) of the Listing Manual
BY ORDER OF THE BOARD
Lotus Isabella Lim Mei Hua Company secretary 22 February 2016
20
==> picture [177 x 48] intentionally omitted <==
MEDIA RELEASE
CITIC Envirotech Ltd
Company Registration No: 200306466G Company Address: 10 Science Park Road #01-01 The Alpha Singapore 117684 Tel: (65) 6774 7298 Fax: (65) 6774 8920
Immediate Release
CITIC Envirotech Ltd recorded an adjusted net profit of $49.1 million for 9 months* ended 31 December 2015 with significant increase in Water Treatment Revenue by 61.1%
-
Recurring water treatment revenue up by S$40.4 million to S$106.5 million
-
Operational Net Profit after adjusting for one-off items increased 24.6% from S$39.4 million to S$49.1 million
Singapore, 22 February 2016 – Mainboard-listed CITIC Envirotech Ltd (“CEL” or “Group”), a leading membrane-based water treatment solutions provider reported a 61.1% increase in its recurring water treatment revenue of S$40.4 million to S$106.5 million for the 9 months ended 31 December 2015 compared to the corresponding period last year. The Group is continuing its focus on investment in water treatment plants which are able to yield stable and recurring revenue from tariff collections over the plants’ concession period.
In addition, gross profit margin for the engineering and membrane sales has increased from 27.7% to 31.8% due to the increase in membrane sales which has a higher margin for the current period.
CEL recorded a 9-month total revenue of S$274.8 million, which was 4.5% lower than the last corresponding period ended 31 December 2014. This was mainly due to the decrease in engineering business from S$168.9 million to S$114.6 million, representing a decrease of S$54.3 million or 32.1%. Engineering business tends to be lumpy with the slowing economy.
However, after the adjustment for one-off items, the Group generated a net profit of S$49.1 million as compared to S$39.4 million for the last corresponding period ended 31 December 2014, representing an increase of S$9.7 million or 24.6%.
==> picture [177 x 48] intentionally omitted <==
MEDIA RELEASE
CITIC Envirotech Ltd
Company Registration No: 200306466G
Company Address: 10 Science Park Road #01-01 The Alpha Singapore 117684 Tel: (65) 6774 7298 Fax: (65) 6774 8920
Financial Highlights
| 1 April | 1 April | ||||
|---|---|---|---|---|---|
| 2015 to 31 Dec 2015 (9 months) |
2014 to 31 Dec 2014 (9 months) |
Change (S$ ’Mil) |
Change (%) | ||
| (S$’Mil) | (S$’Mil) | ||||
| - | Engineering |
114.6 | 168.9 | (54.3) | (32.1) |
| - | Treatment |
106.5 | 66.1 | 40.4 | 61.1 |
| - | Membrane |
53.7 | 52.8 | 0.9 | 1.7 |
| Total | Revenue | 274.8 | 287.8 | 13 | (4.5) |
| Earnings Before Interest, Taxes, Depreciation and Amortization (“EBITDA”) |
101.4 |
92.2 | 9.2 | 10 | |
| Net profit for the period | 42.6 | 53.6 | (11) | (20.5) |
- Adjusted Net Profit Analysis for the 9 month period ended 31 December 2015:
| Group 9 months ended 31/12/2015 S$’million |
Group 9 months ended 31/12/2014 S$’million |
% Increase/(Decrease) |
|
|---|---|---|---|
| Net profit for the period | 42.6 | 53.6 | (20.5) |
| Adjusted for one-off items: | |||
| One-off fees relating to the Voluntary General Offer in April 2015 |
6.5 | - | N/M |
| One-off gain on disposal of AFS | - | (14.2) | N/M |
| Net profit adjusted for one-off items |
49.1 | 39.4 | 24.6 |
*During the financial period, the Company changed its financial year end from 31 March to 31 December. The financial year for the current financial period ended 31 December 2015 covers the 9-month period from 1 April 2015 to 31 December 2015. The corresponding financial year is for the 12-month period from 1 April 2014 to 31 March 2015. 9-month statement of comprehensive income of the group for the period from 1 April 2014 to 31 December 2014 is included for comparison purposes.
==> picture [177 x 48] intentionally omitted <==
MEDIA RELEASE
CITIC Envirotech Ltd
Company Registration No: 200306466G Company Address: 10 Science Park Road #01-01 The Alpha Singapore 117684 Tel: (65) 6774 7298 Fax: (65) 6774 8920
Outlook
With the ongoing China central government’s push for strong environmental protection policies, we are confident that the outlook for the water sector will continue to be positive. In addition, it is expected that more Public-Private Partnerships (PPP) projects will be rolled out by the China government to attract more funding from the private sector for infrastructure development.
It is also anticipated that the 13[th] 5-Year Plan (FYP) which will be announced in March 2016 will see substantial investment in the environmental sector, including more details on environmental policies.
These developments will provide CEL with good opportunities to continue the momentum to expand its foothold in the water sector.
###
About CITIC Envirotech Ltd.
CITIC Envirotech Ltd (“CEL”, “Group”), formerly known as United Envirotech Ltd, is a leading membrane technology-based integrated environmental solutions provider which specialised in the manufacturing of high quality membrane products and the application of membrane technologies for water and wastewater treatment and recycling. Its principal activities include design, fabrication, installation and commissioning of water and wastewater systems using its proprietary advanced membrane technologies such as the Membrane Bioreactor (MBR) technology. CEL has designed and built several of the largest industrial wastewater treatment plants in Asia using the MBR technology. CEL undertakes both turnkey and water investment projects (TOT/BOT/BOO), as well as provides treatment plant operation and maintenance services. Through its wholly-owned subsidiary, Memstar Pte Ltd, the Group is one of the largest PVDF hollow fibre membrane manufacturers in the world.
CEL serves a strong prominent customer base such as petrochemical giants like China Petrochemical Corporation (“Sinopec”), China National Petroleum Corporation (“CNPC”), China National Offshore Oil Corporation (“CNOOC”), industrial parks and municipalities.
In August 2011, KKR became a strategic investor of CEL after injecting a US$113.8 million convertible bond investment and follow-on equity investment of US$40 million in January 2013. KKR is a leading global investment firm with about US$ 101.6 billion in assets under management as at June 2015.
In April 2015, CITIC joined KKR as a strategic investor of CEL and became its largest shareholder after making a joint voluntary unconditional offer with KKR. CITIC is one of China’s largest conglomerate and state owned enterprise which has its businesses in multiple sectors, including financial services and engineering contracting in China.
CEL was listed on SGX Mainboard on 22 April 2004. For more information, please log on www.citicenvirotech.com