AI assistant
Labixiaoxin Snacks Group Limited — Annual Report 2013
Jun 24, 2014
49809_rns_2014-06-24_37ebe25c-9611-429b-b774-2ab7ddd2b62f.pdf
Annual 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 [35 x 74] intentionally omitted <==
LABIXIAOXIN SNACKS GROUP LIMITED 蠟筆小新休閒食品集團有限公司
(Incorporated in Bermuda with limited liability)
(Stock code: 1262)
ANNOUNCEMENT OF AUDITED RESULTS FOR THE YEAR ENDED 31 DECEMBER 2013 AND RESUMPTION OF TRADING
FINANCIAL HIGHLIGHTS
| Year ended | 31 December | ||
|---|---|---|---|
| 2013 | 2012 | Change | |
| RMB’ million | RMB’ million | +/(-)% | |
| Key income statement items | |||
| Sales | 1,833.8 | 1,546.5 | 18.6% |
| Gross Profit | 751.8 | 633.3 | 18.7% |
| EBITDA1 | 526.7 | 436.4 | 20.7% |
| Profit for the year | 326.4 | 277.9 | 17.5% |
| Key performance indicators | |||
| Gross profit margin | 41.0% | 41.0% | 0.0% |
| EBITDA margin | 28.7% | 28.2% | 0.5% |
| Net profit margin | 17.8% | 18.0% | -0.2% |
| Return on equity2 | 18.0% | 17.9% | 0.1% |
| Earnings per share | |||
| – Basic | RMB0.29 | RMB0.25 | 16.0% |
| – Diluted | RMB0.29 | RMB0.25 | 16.0% |
-
EBITDA refers to earnings before interests, income tax, depreciation and amortisation and non-cash sharebased payments.
-
Return on equity is calculated using profit for the year divided by average of monthly ending equity balance for the year.
SUSPENSION AND RESUMPTION OF TRADING
At the request of the Company, trading in the ordinary shares in the Company has been suspended from 9:00 a.m. on 24 March 2014 pending the publication of this announcement. An application has been made by the Company for the resumption of trading with effect from 9:00 a.m. on 25 June 2014.
1
The board of directors (the “Board”) of Labixiaoxin Snacks Group Limited (the “Company”) is pleased to announce the audited consolidated results of the Company and its subsidiaries (collectively referred to as the “Group”) for the year ended 31 December 2013, together with comparative figures for the year ended 31 December 2012, as follows:
CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME FOR THE YEAR ENDED 31 DECEMBER 2013
| Note Sales 3 Cost of sales 6 Gross profit Other income 4 Other gains, net 5 Selling and distribution expenses 6 Administrative expenses 6 Operating profit Finance income 7 Finance costs 7 Finance income/(costs), net 7 Profit before income tax Income tax expense 8 Profit and total comprehensive income for the year Earnings per share attributable to equity holders of the Company_(RMB per share) _9 – Basic – Diluted |
2013 RMB’000 1,833,795 (1,082,033) 751,762 7,636 6,467 (246,907) (74,005) 444,953 11,781 (7,693) 4,088 449,041 (122,659) 326,382 0.29 0.29 |
2012 RMB’000 1,546,482 (913,187) 633,295 8,916 1,504 (203,532) (70,047) 370,136 6,461 (7,358) (897) 369,239 (91,379) 277,860 0.25 0.25 |
|---|---|---|
2
CONSOLIDATED STATEMENT OF FINANCIAL POSITION AS AT 31 DECEMBER 2013
| Note ASSETS Non-current assets Land use rights Property, plant and equipment Deposits for property, plant and equipment Interests in an associated company Deferred income tax assets Current assets Inventories Trade receivables 11 Prepayments and other receivables Pledged bank deposits Cash and cash equivalents Total assets EQUITY Capital and reserves attributable to equity holders of the Company Share capital Share premium Other reserves Retained earnings Total equity LIABILITIES Non-current liability Deferred income tax liabilities Borrowings 13 Current liabilities Trade and other payables 12 Borrowings 13 Current income tax liabilities Total liabilities Total equity and liabilities Net current assets Total assets less current liabilities |
2013 RMB’000 147,606 1,199,013 101,881 – 23,790 1,472,290 85,339 295,431 41,334 16,214 792,196 1,230,514 2,702,804 406,133 566,809 71,095 886,875 1,930,912 28,450 386,526 414,976 261,377 63,459 32,080 356,916 771,892 2,702,804 873,598 2,345,888 |
2012 RMB’000 150,922 991,138 118,917 – 6,112 |
|---|---|---|
| 1,267,089 | ||
| 72,769 269,517 10,904 9,604 406,106 |
||
| 768,900 | ||
| 2,035,989 | ||
| 403,984 550,787 33,311 670,856 |
||
| 1,658,938 | ||
| 17,410 – |
||
| 17,410 | ||
| 257,408 75,080 27,153 |
||
| 359,641 | ||
| 377,051 | ||
| 2,035,989 | ||
| 409,259 | ||
| 1,676,348 |
3
CONSOLIDATED STATEMENT OF CASH FLOWS FOR THE YEAR ENDED 31 DECEMBER 2013
| Note Cash flows from operating activities Cash generated from operations 14 Income tax paid Net cash generated from operating activities Cash flows from investing activities Purchase of property, plant and equipment Deposits paid for property, plant and equipment Proceeds from disposal of property, plant and equipment Interest received Net cash used in investing activities Cash flows from financing activities Proceeds from borrowings Repayments of borrowings (Increase)/decrease in pledged bank deposits Proceeds from issuance of new shares upon exercise of share options Dividends paid Interest paid Net cash generated from/(used in) financing activities Net increase/(decrease) in cash and cash equivalents Cash and cash equivalents at the beginning of the year Cash and cash equivalents at the end of the year |
2013 RMB’000 465,382 (124,370) 341,012 (189,129) (69,061) 3,026 11,781 (243,383) 445,500 (70,595) (6,610) 14,820 (72,038) (22,616) 288,461 386,090 406,106 792,196 |
2012 RMB’000 409,470 (70,383) 339,087 (205,507) (118,917) 185 6,461 (317,778) 35,120 (117,040) 8,406 – (56,280) (7,358) (137,152) (115,843) 521,949 406,106 |
|---|---|---|
4
NOTES:
1 GENERAL INFORMATION
Labixiaoxin Snacks Group Limited (the “Company”) was incorporated in Bermuda on 4 May 2004 and domiciled in Bermuda. The Company’s immediate and ultimate holding company is Alliance Food and Beverages (Holding) Company Limited, a company incorporated in the British Virgin Islands (“BVI”). The address of the Company’s registered office is Clarendon House, 2 Church Street, Hamilton HM 11, Bermuda. The address of its principal place of business is Wuli Industrial Area, Jinjiang, Fujian, the People’s Republic of China (the “PRC”).
The Company is an investment holding company. The principal activities of the Company and its subsidiaries (collectively referred to as the “Group”) are the manufacturing and sale of food and beverages products.
The Company’s shares are listed on the main board of The Stock Exchange of Hong Kong Limited (the “Stock Exchange”).
These consolidated financial statements are presented in Renminbi (“RMB”) which is the same as the functional currency of the Group, unless otherwise stated.
2 BASIS OF PREPARATION
The consolidated financial statements of the Company have been prepared in accordance with International Financial Reporting Standards (“IFRS”), which collective term includes all International Accounting Standards (“IAS”) and related interpretations, as issued by the International Accounting Standards Board (the “IASB”).The consolidated financial statements also comply with the disclosure requirements of the Hong Kong Companies Ordinance and the applicable disclosure provisions of the Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited (the “Listing Rules”). The consolidated financial statements have been prepared under the historical cost convention.
The preparation of the financial statements in conformity with IFRS requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the Group’s accounting policies.
(a) New standards, amendments and interpretations adopted by the Group
The following amendments to standards are mandatory for accounting periods beginning on or after 1 January 2013.
| IAS 1 (Amendments) | Presentation of items of other comprehensive income |
|---|---|
| IAS 19 (as revised in 2011) | Employee benefits |
| IAS 27 (as revised in 2011) | Separate financial statements |
| IAS 28 (as revised in 2011) | Investments in associates and joint ventures |
| IFRS 7 (Amendments) | Financial instruments: Disclosures – offsetting financial assets |
| and financial liabilities | |
| IFRS 10 | Consolidated Financial Statements |
| IFRS 11 | Joint arrangements |
| IFRS 12 | Disclosure of interests in other entities |
| IFRS 10, 11 and 12 (Amendments) | Consolidated financial statements, joint arrangements and |
| disclosure of interest in other entities: transition guidance | |
| IFRS 13 | Fair value measurement |
| IFRIC – Int 20 | Stripping costs in the production phase of a surface mine |
| IFRS (Amendments) | Annual improvements to IFRS 2009-2011 cycle |
Except as described below, the application of the new and revised IFRSs in the current year has had no material impact on the Group's financial performance and positions for the current and prior years and/or disclosures set out in these consolidated financial statements.
5
Amendments to IAS 1 Presentation of items of other comprehensive income
The Group has applied the amendments to IAS 1 Presentation of items of other comprehensive income for the first time in the current year. The amendments to IAS 1 retain the option to present profit or loss and other comprehensive income in either a single statement or in two separate but consecutive statements. However, the amendments to IAS 1 require items of other comprehensive income to be grouped into two categories in the other comprehensive income section; (a) items that will not be reclassified subsequently to profit or loss and (b) items that may be reclassified subsequently to profit or loss when specific conditions are met. Income tax on items of other comprehensive income is required to be allocated on the same basis – the amendments do not change the option to present items of other comprehensive income either before tax or net of tax. The amendments have been applied retrospectively, and hence the presentation of items of other comprehensive income has been modified to reflect the changes. Other than the above mentioned presentation changes, the application of the amendments to IAS 1 does not result in any impact on profit or loss, other comprehensive income and total comprehensive income.
(b) New standards, amendments to standards and interpretations that have been issued but are not effective
The Group has not early adopted the following new standards, amendments to standards and interpretations which have been issued and are mandatory for the Group’s accounting periods beginning on or after 1 January 2014.
| IAS 16 and IAS 38 (Amendments) | Clarification of acceptable methods of depreciation and |
|---|---|
| amortisation6 | |
| IAS 19 (Amendments) | Defined benefit plans: employee contributions2 |
| IAS 32 (Amendments) | Offsetting financial assets and financial liabilities1 |
| IAS 36 (Amendments) | Recoverable amount disclosures for non-financial assets1 |
| IAS 39 (Amendments) | Novation of derivatives and continuation of hedge accounting1 |
| IFRS 7 and IFRS 9 (Amendments) | Mandatory effective date of IFRS 9 and transition disclosures3 |
| IFRS 9 | Financial instruments3 |
| IFRS 10, IFRS 12 and | Investment entities1 |
| IFRS 27 (Amendments) | |
| IFRS 11 (Amendments) | Accounting for acquisitions of interests in joint operations6 |
| IFRS 14 | Regulatory deferral accounts5 |
| IFRS (Amendments) | Annual improvements to IFRS 2010-2012 Cycle4 |
| IFRS (Amendments) | Annual improvements to IFRS 2011-2013 Cycle2 |
| IFRIC 21 | Levies1 |
1 effective for annual periods beginning on or after 1 January 2014
2 effective for annual periods beginning on or after 1 July 2014
3 available for application – the mandatory effective date will be determined when the outstanding phases of IFRS 9 are finalised
4 effective for annual periods beginning on or after 1 July 2014, with limited exceptions
5 effective for first annual IFRS financial statements beginning on or after 1 January 2016
6 effective for annual periods beginning on or after 1 January 2016
The Group is currently assessing the impact of the adoption of the above new standards, amendments to standards and interpretations and does not expect there will be any significant impact to the results and financial position of the Group.
6
3. SEGMENT INFORMATION
The Group is principally engaged in the manufacturing and sale of jelly products, confectionary products, beverages products and other snacks products.
The chief operating decision-maker (“CODM”) has been identified as the executive directors of the Company. CODM reviews the Group’s internal reporting in order to assess performance and allocate resources. Management has determined the operating segments based on these reports.
CODM considers the business by products and assesses the performance of the following operating segments:
-
i. Jelly products
-
ii. Confectionary products
-
iii. Beverage products
-
iv. Other snacks products
CODM assesses the performance of the operating segments based on measure of segment results. Finance income and costs, corporate income and expenses are not included in the results for each operating segment that is reviewed by the CODM. Other information provided to the CODM is measured in a manner consistent with that in the financial statements.
The revenue from external parties reported to the CODM is measured in a manner consistent with that in the consolidated statement of profit or loss and other comprehensive income.
During the year ended 31 December 2013, none of the individual customer account for 10% or more of the Group’s external revenue (2012: none). As at 31 December 2013 and 2012, substantially all of the Group’s assets, liabilities and capital expenditure are located or utilised in the PRC.
| Revenue Sales to external customers Cost of sales Gross profit Results of reportable segments |
Year ended 31 December 2013 Jelly products Confectionary products Beverages products Other snacks products RMB’000 RMB’000 RMB’000 RMB’000 1,291,895 235,788 49,701 256,411 (741,854) (141,916) (38,706) (159,557) 550,041 93,872 10,995 96,854 376,096 62,125 4,304 62,330 |
Reportable segments total RMB’000 1,833,795 (1,082,033) 751,762 504,855 |
|---|---|---|
7
A reconciliation of results of reportable segments to profit for the year is as follows:
| Results of reportable segments Corporate income Corporate expenses Operating profit Finance income Finance costs Profit before income tax Income tax expense Profit for the year Amortisation of land use rights 2,381 – 936 – Depreciation of property, plant and equipment 67,932 – 1,323 6,389 Year ended 31 December 2012 Jelly products Confectionary products Other snacks products RMB’000 RMB’000 RMB’000 Revenue Sales to external customers 1,140,570 209,665 196,247 Cost of sales (656,103) (128,123) (128,961) Gross profit 484,467 81,542 67,286 Results of reportable segments 326,578 57,623 45,562 A reconciliation of results of reportable segments to profit for the year is as follows: Results of reportable segments Corporate income Corporate expenses Operating profit Finance income Finance costs Profit before income tax Income tax expense Profit for the year Amortisation of land use rights 3,317 – – Depreciation of property, plant and equipment 56,125 – 2,798 |
504,855 17,706 (77,608) 444,953 11,781 (7,693) 449,041 (122,659) 326,382 3,317 75,644 Reportable segments total RMB’000 1,546,482 (913,187) 633,295 429,763 429,763 11,497 (71,124) 370,136 6,461 (7,358) 369,239 (91,379) 277,860 3,317 58,923 |
|---|---|
8
Geographical information
During the years ended 31 December 2013 and 2012, the Group mainly operated in the People's Republic of China (the "PRC") and most of the Group's turnover are derived from the PRC and most of the assets of the Group are located in the PRC as at 31 December 2013 and 31 December 2012. No analysis of the Group's result and assets by geographical area is disclosed.
4. OTHER INCOME
| Rental income Government subsidy |
2013 RMB’000 646 6,990 7,636 |
2012 RMB’000 958 7,958 |
|---|---|---|
| 8,916 |
5. OTHER GAINS, NET
| Gain on sales of raw materials and scrap materials Loss on disposal of property, plant and equipment Net exchange gains EXPENSES BY NATURE Purchases of raw materials, finished goods and consumables Changes in inventories of raw materials and finished goods Advertising and promotion expenses Employee benefit expenses (including directors’ emoluments) Depreciation of property, plant and equipment Amortisation of land use rights Freight and transportation expenses Auditors’ remuneration Operating leases rentals Other expenses Total cost of sales, selling and distribution and administrative expenses |
2013 RMB’000 3,352 (3,603) 6,718 6,467 2013 RMB’000 951,852 (12,570) 191,924 108,425 75,644 3,317 3,691 3,736 – 76,926 1,402,945 |
2012 RMB’000 260 (1,077) 2,321 |
|---|---|---|
| 1,504 | ||
| 2012 RMB’000 819,486 7,365 114,318 92,761 58,923 3,317 52,252 1,760 356 36,228 |
||
| 1,186,766 |
6. EXPENSES BY NATURE
9
7. FINANCE INCOME/(COSTS), NET
| Interest expense on bank borrowings Less: amounts capitalised on qualifying assets Finance costs Interest income on bank deposits Finance income/(costs), net INCOME TAX EXPENSE Current income tax – PRC Deferred income tax |
2013 RMB’000 (22,616) 14,923 (7,693) 11,781 4,088 2013 RMB’000 129,297 (6,638) 122,659 |
2012 RMB’000 (7,358) – (7,358) 6,461 (897) 2012 RMB’000 85,598 5,781 91,379 |
|---|---|---|
8. INCOME TAX EXPENSE
During the year ended 31 December 2013, the Group did not have any assessable income in Bermuda, BVI and Hong Kong (2012: Nil).
9. EARNINGS PER SHARE
| Net profit attributable to the equity holders of Company_(RMB’000) Weighted average number of ordinary shares in issue for basic earnings per share(’000) Basic earnings per share(RMB per share)_ |
2013 326,382 1,128,649 0.29 |
2012 277,860 1,125,600 0.25 |
|---|---|---|
(a) Basic earnings per share
Basic earnings per share is calculated by dividing the net profit attributable to the Company’s equity holders by the weighted average number of ordinary shares outstanding during the year.
10
(b) Diluted earnings per share
The calculation of diluted earnings per share is calculated by dividing the net profit attributable to the Company’s equity holders by the weighted average number of ordinary shares in issue during the period after adjusting for the dilutive potential ordinary shares in respect of the Company’s outstanding share options. The potential ordinary shares in respect of the Company’s outstanding share options are dilutive for the year ended 31 December 2013 while they were anti-dilutive for the year ended 31 December 2012.
| Net profit attributable to the equity holders of Company_(RMB’000) Weighted average number of ordinary shares outstanding for basic earnings per share(’000) Adjustment for share options(’000) Weighted average number of ordinary shares outstanding for diluted earnings per share(’000) Diluted earnings per share(RMB per share)_ DIVIDENDS Final dividend, proposed, of (2013: Nil; 2012: HKD0.08) per share Interim dividend, paid, of (2013: Nil; 2012: Nil) per share |
2013 RMB’000 – – |
2013 326,382 |
|---|---|---|
| 1,128,649 2,758 |
||
| 1,131,407 | ||
| 0.29 | ||
| 2012 RMB’000 72,038 |
||
| – |
10. DIVIDENDS
11. TRADE RECEIVABLES
The Group’s sales are generally on credit term ranging from 30 to 90 days. As at 31 December 2013, the ageing analysis of trade receivables, based on invoice date, is as follows:
| Less than 30 days 31 days – 90 days Over 90 days |
The Group 2013 2012 RMB’000 RMB’000 206,575 199,875 88,821 69,342 35 300 295,431 269,517 |
The Group 2013 2012 RMB’000 RMB’000 206,575 199,875 88,821 69,342 35 300 295,431 269,517 |
|---|---|---|
| 269,517 |
For the trade receivables that are not past due nor impaired, the directors were of the opinion that no impairment provision was required as those customers did not have recent default history.
11
As at 31 December 2013, trade receivables of RMB35,000 (2012: RMB300,000) were past due but not impaired. These relate to a number of independent customers and were fully repaid subsequent to year end. The Group does not hold any collateral as security over these trade receivables. The ageing analysis of these trade receivables is as follows:
| Past due by less than 3 months but not impaired The carrying amounts of trade receivables approximate their fair values. |
The Group 2013 2012 RMB’000 RMB’000 35 300 |
The Group 2013 2012 RMB’000 RMB’000 35 300 |
|---|---|---|
12. TRADE AND OTHER PAYABLES
| Trade payables Bills payable Trade and bills payables Accrued sales rebates Other accrued expenses Directors’ fees and emoluments payable Other payables and sundry creditors |
The Group 2013 2012 RMB’000 RMB’000 133,477 148,717 27,372 32,798 160,849 181,515 33,311 28,447 15,368 24,825 9,135 7,862 42,714 14,759 261,377 257,408 |
The Group 2013 2012 RMB’000 RMB’000 133,477 148,717 27,372 32,798 160,849 181,515 33,311 28,447 15,368 24,825 9,135 7,862 42,714 14,759 261,377 257,408 |
|---|---|---|
| 181,515 28,447 24,825 7,862 14,759 |
||
| 257,408 |
The credit periods granted by suppliers generally range from 30 to 60 days. As at 31 December 2013, the ageing analysis of trade payables is as follows:
| Less than 30 days 31 days – 90 days Over 90 days |
The Group 2013 2012 RMB’000 RMB’000 114,537 126,035 18,012 22,682 928 – 133,477 148,717 |
The Group 2013 2012 RMB’000 RMB’000 114,537 126,035 18,012 22,682 928 – 133,477 148,717 |
|---|---|---|
| 148,717 |
Bills payable of the Group amounting to RMB27,372,000 (2012: RMB32,798,000) were secured by pledged bank deposits of RMB7,248,000 (2012: RMB9,604,000).
The bills payable were with average maturity period of within six months.
The carrying amounts of trade and other payables approximate their fair values.
12
13. BORROWINGS
| Non-current Current |
The Group 2013 2012 RMB’000 RMB’000 386,526 – 63,459 75,080 449,985 75,080 |
The Company 2013 2012 RMB’000 RMB’000 386,526 – 58,974 – 445,500 – |
The Company 2013 2012 RMB’000 RMB’000 386,526 – 58,974 – 445,500 – |
|---|---|---|---|
| – |
As at 31 December 2013, the maturity of bank borrowings is as follows:
| Within 1 year Between 1 and 2 years Between 2 and 5 years Wholly repayable within 5 years Over 5 years Total bank borrowings |
The Group 2013 2012 RMB’000 RMB’000 63,459 75,080 225,725 – 160,801 – 449,985 75,080 – – 449,985 75,080 |
The Company 2013 2012 RMB’000 RMB’000 58,974 – 225,725 – 160,801 – 445,500 – – – 445,500 – |
The Company 2013 2012 RMB’000 RMB’000 58,974 – 225,725 – 160,801 – 445,500 – – – 445,500 – |
|---|---|---|---|
| – – |
|||
| – |
On 25 February 2013, the Company has entered into a facility agreement (the “Facility Agreement”) with certain banking institutes in relation to a US$75,000,000 term loan facility (the “Facility”). The Facility was charged at a floating interest rate of LIBOR + 3.5% which was re-pricing every 3 months. The Facility was pledged by shares of certain wholly-owned subsidiaries of the Company and bank deposit of RMB8,966,000. The Facility has an original term of 36 months commencing from the date of the Facility Agreement. However, subsequent to 31 December 2013, the Company has triggered certain potential event of defaults (Note 15) and the Company and the lenders have been mutually agreed a new repayment schedule to fully repay the Facility in 2015 and the Company has been waived from the potential event of defaults.
As at 31 December 2013, the bank borrowing of RMB4,485,000 was secured by the land and buildings of RMB9,515,000 and charged at HIBOR + 2.25% (2012: the bank borrowing of RMB5,080,000 was secured by the land and buildings of RMB10,027,000). Such borrowing was re-pricing every month.
The carrying amounts of the borrowings are denominated in the following currencies:
| HK dollar Renminbi USD |
The Group 2013 2012 RMB’000 RMB’000 4,485 5,080 – 70,000 445,500 – 449,985 75,080 |
The Company 2013 2012 RMB’000 RMB’000 – – – – 445,500 – 445,500 – |
The Company 2013 2012 RMB’000 RMB’000 – – – – 445,500 – 445,500 – |
|---|---|---|---|
| – |
As at 31 December 2013, there is no short-term bank borrowings; while as at 31 December 2012, the short-term bank borrowings RMB70,000,000 were guaranteed by subsidiaries of the Group.
13
14. CASH GENERATED FROM OPERATIONS
| Profit for the year Adjustments for: – Income tax expense – Amortisation and depreciation – Loss on disposal of property, plant and equipment – Interest income – Interest expense – Share-based payment expenses Operating cash flow before working capital changes Change in working capital – Receivables and prepayments – Inventories – Trade and other payables Cash generated from operations |
2013 RMB’000 326,382 122,659 78,961 3,603 (11,781) 7,693 2,810 530,327 (56,344) (12,570) 3,969 465,382 |
2012 RMB’000 277,860 91,379 62,240 1,077 (6,461) 7,358 4,063 437,516 (18,989) 7,365 (16,422) 409,470 |
|---|---|---|
15. EVENTS AFTER THE REPORTING PERIOD
In March 2014, an article published by a magazine in the PRC contained certain allegations or comments on the Group (the “Allegations”). In response to the Allegations, the then auditors of the Company, PricewaterhouseCoopers (“PwC”) requested to perform additional assurance work in order to finalise the audited accounts of the Group for the year ended 31 December 2013. The Company was not able to release the result announcement for the year ended 31 December 2013 by end of March 2014, the despatch of annual report of the Company for 2013 was also postponed consequently.
In May 2014, PwC has resigned as auditors of the Company and the board of directors has appointed HLB Hodgson Impey Cheng Limited as the new auditors of the Company to fill the vacancy immediately following the resignation of PwC and to hold office until the conclusion of the forthcoming annual general meeting of the Company. According to terms of the facility agreement (the “Facility Agreement”) of a US$75,000,000 term loan (the “Term Loan”) that the Company signed on 25 February 2013, it constituted a potential event of default. Nevertheless, the lenders of the Term Loan have waived the potential event of default and the Company has agreed to repay in full the term loan by not later than 25 February 2015 according to a revised repayment schedule. As at the reporting date, the borrowings will be re-classified to current liabilities.
14
MANAGEMENT DISCUSSION AND ANALYSIS
OVERVIEW
During the year, the Group was stepping away from gelatin incidence that occurred in mid 2012 eventually, which was reflected in the stronger growth in the overall sales in second half of the year. As a result, the total sales of the Group for the year surged 18.6% from 2012. While the Group has continuously reinvested in branding that increased the advertising and promotion expenses from 7.4% of sales in 2012 to 10.5% of sales in 2013, it maintained a good balance to short term profit to the fact that EBITDA margin improved by 0.5 percentage point from 28.2% in 2012 to 28.7% in 2013. This was primarily due to soft input cost environment and improved operational efficiency. Since all of the tax holidays applicable to the Group’s subsidiaries had expired by the end of 2012, the effective tax rate increased from 24.7% in 2012 to 27.3% in 2013, the net profit margin dropped slightly from 18.0% in 2012 to 17.8% in 2013. Nevertheless, the net profit of the Group increased by 17.5% year on year from RMB277.9 million to RMB326.4 million.
SALES
Sales surged by 18.6% to RMB1,833.8 million in 2013. The Group continuously expanded its distribution teams to penetrate “ Labixiaoxin ” products into new areas or new retail channels. By the end of 2013, the Group had a total of 371 wholesale distributors and key account agents. The sales derived from the new distributors and key account agents, excluding terminated distributorships, represented 10.3% of the total domestic sales in 2013 while the existing distributors demonstrated a strong growth of 9.2% in 2013. The growth and performance in Western China was most notable among the regions the Group operated, delivering a year on year growth of 24.6%. Sales in Northern and Central China remained robust, all of which soared by over 20% year on year. The sales momentum in Eastern China and Southern China constant and recorded a steady year on year growth of 19.1% and 14.5%, respectively. Sales in modern retail channels also remained robust, while sales via key account agents grew by 10.6% to RMB279.5 million in 2013, representing 15.7% of the total domestic sales. Sales in traditional retail channels demonstrated an even stronger growth. Sales via wholesale distributors increased by 23.4% from RMB1,502.5 million in 2012.
As disclosed in the interim report, the delivery costs that were previously borne by the Group, being the costs of delivering products from the Group’s warehouses to distributors’ warehouses, had been borne by the Group’s distributors in consideration of the additional discounts granted as subsidies to the distributors. Such discounts amounted to a total of RMB63.0 million, representing 3.0% of gross sales, and were directly offset against sales in 2013. Consequently, the reported sales and gross profit in 2013 decreased, but the net profit for the year had not been affected as the selling and distribution expenses also dropped by the same amount. For comparison purpose, on the assumption that the additional sales discounts were excluded from sales, the adjusted sales would surge by 22.7% and the adjusted gross profit margin would improve by 2.0 percentage points, as compared with 2012.
Jelly products
Sales of jelly products increased by 13.3% from RMB1,140.6 million in 2012 to RMB1,291.9 million in 2013, of which sales attributable to jelly snacks and jelly beverages increased by 12.2% to RMB765.5 million and 14.9% to RMB526.4 million, respectively. Volume growth was the key driver for the sales growth and was partially off-set by lower average selling price due to additional discounts granted during the year as mentioned in the previous paragraph.
15
Confectionary products
Sales of confectionary products increased by 12.4% to RMB235.8 million in 2013 from RMB209.7 million in 2012 despite the decrease in the sales of confectionary products in the second half of the year by 2.3%. The decrease was largely attributable to the increased shelf spaces in the retail channels allocated to other “ Labixiaoxin ” snacks, such as “Xiao Xin Cup”, “Megg” egg roll, etc.
Beverages products
The Group soft launched “Xiao Xin Ru Guo” flavored milk during the second quarter of 2013, which contributed RMB49.7 million to sales in 2013. The Group is building a new distribution team for the beverage products. By the end 2013, the Group had engaged about 100 wholesale distributors, which were primarily distributing “Xiao Xin Ru Guo” flavored milk in the second and third tier cities in Anhui, Zhejiang and Fujian Provinces, etc. The in-house production lines commenced operations in November 2013, which was delayed slightly from the original plan. The issues concerning supplies had been fully resolved since the in-house production lines commenced operations. As reflected from the sales figures, the monthly sales of the beverage products by end of the year had jetted up to over RMB10 million versus an average of RMB5 million prior to the commencement of the operations of the in-house production lines. The momentum was continuing to 2014 and the utilisation rates of the production lines are gradually increasing.
Other snacks products
Sales of other snacks products soared by 30.7% to RMB256.4 million in 2013 from RMB196.2 million in 2012. Credit should be given to the new products launched, including “Megg” egg rolls, “Megg” red bean bun and “Xiaoxin cup” – chocolate cracker ball, which generated a robust demand.
COST OF SALES AND GROSS PROFIT MARGIN
Cost of sales increased by 18.5% to RMB1,082.0 million in 2013 from RMB913.2 million in 2012, which was in line with the increased sales. The gross profit margin was maintained at 41.0%. As previously mentioned, the Group granted additional sales discount in 2013 to subsidise the delivery costs borne by distributors. Excluding the additional sales discount for comparison purpose, the gross profit margin would improve by 2.0 percentage points, as compared to 2012. Such increase in the gross profit margin was primarily attributable to the general soft input cost environment in 2013.
SELLING AND DISTRIBUTION EXPENSES
Selling and distribution expenses increased by 21.3% to RMB246.9 million in 2013 primarily due to increase in advertising and promotion expenses, operating costs of sales department, which were offset by the decrease in freight and transportation expenses that was taken up by the distributors in 2013. The Group granted an extra sales discount of 3.0% of gross sales to subsidise the distributors for the said arrangement while the freight and transportation expenses represents 3.4% of sales in 2012.
16
During the year, the Group had invested aggressively in various media and retail channels to promote “ Labixiaoxin – Xiaoxin Ru Guo ” flavored milk series. The advertising and promotion expenses increased by 67.9% to RMB191.9 million representing 10.5% of the total sales, as compared to 7.4% of the total sales in 2012. The Group will monitor the advertising and promotion expenses within range of 8 – 10% of the total sales.
ADMINISTRATIVE EXPENSES
Administrative expenses increased slightly by 5.7% to RMB74.0 million in 2013 from RMB70.0 million in 2012. The overall administrative expenses to sales ratio was 4.0% which was comparable to that of in 2012.
OTHER GAINS, NET
Balance primarily comprised of net exchange gains, loss on disposal of machinery and equipment and net gain from the sales of raw materials and scrap materials. During the year, the Group incurred net gains of RMB6.5 million, which was attributable to the gains from exchange rate as a result of the appreciation of Renminbi during the year.
INCOME TAX EXPENSE
The Group income tax expense increased by 34.3% to RMB122.6 million in 2013, representing an effective income tax rate of 27.3% as opposed to the effective tax rate of 24.7% in 2012. This was mainly because tax benefit of the Group’s subsidiary expired in 2012 who was subjected to standard income tax rate of 25% starting from 2013.
NET PROFIT FOR THE YEAR
Net profit for the year increased by 17.5% from RMB277.9 million in 2012 to RMB326.4 million in 2013. This was primarily due to the increase in sales and margin improvement, which was partially offset by the increase in effective income tax rate.
FINANCIAL REVIEW
Financial resources and liquidity
The Group mainly financed its operations and capital expenditure by cash and bank balances, internal generated cash flows and bank borrowings.
As at 31 December 2013, the bank balances and deposits amounted to RMB792.2 million, representing an increase of RMB386.1 million as compared with the year ended 31 December 2012. These were mainly due to good cash flow generated from operating activities and bank borrowings under a 3-year syndicated bank loan during the year. Total borrowings of the Group as at 31 December 2013 increased sharply by 499.3% to RMB450.0 million, which was primarily due to the said 3-year syndicated bank loans that the Group secured in 2013. Over 90% of the Group’s cash and bank balances were denominated in RMB while over 90% of the Group’s borrowings were denominated in USD. While the Group’s gearing ratio (total borrowings divided by total equity) as at 31 December 2013 increased to 23.3% (31 December 2012: 4.5%), the Group remained at a net cash position as at 31 December 2013.
17
The Group maintained sufficient cash and available banking facilities for its working capital requirements and for capitalising on any potential investment opportunities in the future. The Group will from time to time make prudent financial arrangements and decisions to address changes in the domestic and international financial environment.
Cash flow
Cash flow generated from operating activities increased slightly by 0.6% from RMB339.1 million in 2012 to RMB341.0 million in 2013. Due to the expiry of tax benefit of the Group’s subsidiary in 2013, the total income tax paid in 2013 raised sharply by 76.7% from RMB70.4 million in 2012 to RMB124.4 million in 2013, reducing the cash generated from operating activities. In 2013, the Group expended RMB243.4 million in investment activities, which were primarily related to the expansion of production facilities. The Group had an inflow of cash in the amount of RMB288.5 million from financing activities which primarily represented funds raised from the 3-year syndicated bank loan and proceed from the exercise of share options of RMB14.8 million.
Capital expenditure
During the year, the Group expended RMB258.2 million in capital expenditure, which were primarily related to the construction of production facilities in Anhui Province, the acquisition of new production lines and deposits paid for a new parcel of land in Jinjiang. The flavored milk production lines at the Anhui production facilities had commenced full operation since November 2013, which was a bit delayed from the original plan. The production lines of jelly products at the Anhui production facilities are currently under trial production, which are expected to commence operation in the second quarter of 2014. The new parcel of land in Jinjiang will be the Group’s fifth production facility.
The above capital expenditure was primarily financed by the bank borrowings under the 3-year syndicated bank loan and operating cash flows.
Inventory analysis
The Group’s inventories primarily consisted of finished goods of jelly products, confectionary products, beverage products and other snacks products, as well as raw materials and packaging materials. As at 31 December 2013, balance increased to RMB85.3 million from 1 January 2013, which was mainly due to the increase in operating scale in general. The inventories turnover days in 2013 and 2012 were 23 days and 21 days, respectively.
Trade receivables
Trade receivables mainly represented the balances due from the wholesale distributors and key account agents. The Group typically sells its products on credit and grants a 30-day credit period to most of the wholesale distributors and a 90-day credit period to the key account agents. Balance increased to RMB295.4 million from 1 January 2013, which was mainly due to larger scale of operation. The trade receivable turnover days for in 2013 and 2012 were 45 days and 48 days, respectively.
18
Trade payables
Trade payables mainly represented the balances due to the Group’s suppliers who generally grant credit periods ranging from 30 days and 60 days to the Group. The Group also settled some of the procurement by bank bills which typically have 180 settlement days, at cost of bank charges and pledged deposits to the banks. Trade payables turnover days in 2013 and 2012 were 57 days and 75 days respectively.
Charges on assets
As at 31 December 2013, the Group had the following charged assets:
-
(i) bank deposits of RMB16.2 million (31 December 2012: RMB9.6 million);
-
(ii) land and building with net asset value of RMB9.5 million (31 December 2012: RMB10.0 million); and
-
(iii) shares of certain wholly-owned subsidiaries of the Group
Contingent liabilities
As at 31 December 2013, the Group had no contingent liabilities (31 December 2012: Nil).
Disclosure pursuant to Rule 13.18 of the Listing Rules
On 25 February 2013, the Company as borrower entered into a facility agreement (the “Facility Agreement”) with certain banking institutes as original lenders in relation to a US$75,000,000 term loan facility for a term of 36 months commencing from the date of the Facility Agreement.
The Facility Agreement included a condition imposing specific performance obligations on Mr. Zheng Yu Long, Mr. Zheng Yu Shuang, Mr. Zheng Yu Huan and Mr. Li Hung Kong, the controlling shareholders of the Company (the “Controlling Shareholders”), who were collectively interested in approximately 64.10% of the issued share capital of the Company as at the date of the Facility Agreement. It will result in a change of control in the event that (i) the Controlling Shareholders collectively do not or cease to, at any time directly or indirectly own at least 35% of the issued share capital of the Company on a fully diluted basis; or (ii) the Controlling Shareholders collectively do not or cease to, at any time directly or indirectly, have the ability to direct the affairs of the Company.
If a change of control occurs, the facility agent to the Facility Agreement may cancel all the available facility and declare all or part of the outstanding loan, together with all accrued interests, breaks costs (if any) and all other amounts accrued pursuant to the Facility Agreement then due and payable, whereupon the Facility Agreement will be cancelled and all such outstanding amounts will be immediately due and payable.
19
EMPLOYMENT AND REMUNERATION POLICY
As at 31 December 2013, the Group had approximately 2,600 employees and total remuneration expenses for 2013 amounted to RMB105.4 million including amortisation cost of share options in the amount of RMB2.8 million. The employees’ salaries are reviewed and adjusted annually based on employee’s performance and experience. The Group’s employee benefits include performance bonus, mandatory provident fund for Hong Kong employees, social insurance packages for the PRC employees and education subsidy to encourage continuous professional development of staff.
On 30 March 2012, the Group granted 15,000,000 share options to certain employees of the Group with an exercise period from 31 March 2012 to 30 March 2017 at an exercise price of HK$2.68 per share. There are three vesting periods for these share options. As at 31 December 2013, 7,000,000 share options were vested and had been fully exercised.
MATERIAL ACQUISITION AND DISPOSAL OF SUBSIDIARIES AND ASSOCIATED COMPANIES
There was no material acquisition and disposal of subsidiaries and associated companies during the year of 2013.
CHANGE OF AUDITORS
On 12 May 2014, PricewaterhouseCoopers (“PwC”) has resigned as auditors of the Group. The Board has appointed HLB Hodgson Impey Cheng Limited, as the new auditors of the Company to fill the vacancy immediately following the resignation of PwC and to hold office until the conclusion of the forthcoming annual general meeting of the Company.
PROSPECT
On 15 March 2014, certain media in the PRC including CCTV news, reported on the supply of toxic gelatine by certain enterprises in the food production in the PRC, which included a supplier of one of the Group’s OEM partners in respect of the production of “ Labixiaoxin ” gummy candy products. Subsequently, some of the relevant government authorities conducted inspections on the Group’s “ Labixiaoxin ” gummy candy products. In addition, to ensure the Group’s products comply with the relevant product quality requirements, the Group engaged independent third party laboratories to conduct further inspections on some of the Group’s core jelly products. The reports of such inspections indicated that all of the samples under inspections were in compliance with the relevant industry standards. The Group is committed to product safety and all products of the Group bears high standards of product quality, including the “ Labixiaoxin ” gummy candy products. The Group’s however, acknowledges that it had been adversely affected by the incidence, including consumer’s confidence in the product quality of the Group’s traditional snacks.
The snacks food industry in the PRC is yet again facing another challenge, which is similar to the food safety scandals that happened before leading to the market consolidation and elimination of weak market participants. The Group, as one of the major market participants, will go through this difficult moment together with our distributors, retailers and other business partners. The Group will become stronger from the challenge. Although the current scandal might affect the short term financial performance of the Group, the Group is cautiously optimistic in the medium to long term prospectus of the business.
20
AUDIT COMMITTEE
The audit committee of the Company (the “Audit Committee”) was established in compliance with Rule 3.21 and 3.22 of the Listing Rules and with written terms of reference in compliance with the Code Provision on Corporate Governance Practices (the “CG Code”) as set out in Appendix 14 to the Listing Rules. The Audit Committee comprises three independent non-executive Directors, namely Mr. Chung Yau Tong (chairman), Mr. Li Zhi Hai and Ms. Sun Kam Ching.
The Audit Committee has reviewed with management and the Group’s auditor the accounting principles and practices adopted by the Group and discussed internal control and financial reporting matters for the year ended 31 December 2013. The Audit Committee has also reviewed the annual results for the year ended 31 December 2013.
REVIEW OF PRELIMINARY ANNOUNCEMENT
The figures contained in the preliminary announcement of the Group’s results for the year ended 31 December 2013 have been agreed by the Group’s auditor, HLB Hodgson Impey Cheng Limited (“HLB”), to the amounts set out in the Group’s audited consolidated financial statement for the year. The work performed by HLB in this respect did not constitute an assurance engagement in accordance with the Hong Kong Standards on Auditing, the Hong Kong Standards on Review Engagements, or the Hong Kong Standards on Assurance Engagements issued by the Hong Kong Institute of Certified Public Accountants and consequently, no assurance has been expressed by HLB on the preliminary announcement.
The audited consolidated financial statements of the Group for the year ended 31 December 2013 set out in 2013 Annual Report of the Company will be an unqualified audit opinion.
CORPORATE GOVERNANCE PRACTICES
The Board of the Company is committed to promote good corporate governance to safeguard the interests of shareholders. The Company set out its corporate governance practices by reference to the CG Code as set out in Appendix 14 to the Listing Rules. Since the date of the Listing and up to 31 December 2013, the Company has complied with the code provisions set forth under the CG Code.
MODEL CODE FOR DIRECTORS’ SECURITIES TRANSACTIONS
The Company has adopted the Model Code for Securities Transactions by Directors of Listed Issuers (the “Model Code”) as set out in Appendix 10 of the Listing Rules as its own code of conduct for securities transactions. The Company has made specific enquiry of all Directors and all the Directors have confirmed that they have complied with the required standard set out in the Model Code and its code of conduct regarding Directors’ securities transactions during the year under review.
ANNUAL GENERAL MEETING
It is proposed that the forthcoming annual general meeting of the Company (the “AGM”) be held on Tuesday, 19 August 2014. The notice of the AGM will be published and despatched to the shareholders of the Company in the manner as required by the Listing Rules in due course.
21
In order to determine the identity of the shareholders who are entitled to attend and vote at the forthcoming AGM, the register of members of the Company will be closed from Monday, 18 August 2014 to Tuesday, 19 August 2014 (both dates inclusive).
All transfers accompanied by the relevant share certificates must be lodged with the Company’s Hong Kong branch share registrar and transfer office, Tricor Investor Services Limited, at Level 22, Hopewell Centre, 183 Queen’s Road East, Hong Kong, not later than 4:30 pm on Friday, 15 August 2014.
PUBLICATION OF ANNUAL RESULTS AND ANNUAL REPORT
This results announcement of the Company for the year ended 31 December 2013 is published on the website of the Company at www.lbxxgroup.com and the website of the Stock Exchange at www.hkexnews.hk. The annual report of the Company for the year ended 31 December 2013 will be dispatched to shareholders and available at the same websites in due course.
SUSPENSION AND RESUMPTION OF TRADING
At the request of the Company, trading in the ordinary shares in the Company has been suspended from 9:00 a.m. on 24 March 2014 pending the publication of this announcement. An application has been made by the Company for the resumption of trading with effect from 9:00 a.m. on 25 June 2014.
For and on behalf of the Board Labixiaoxin Snacks Group Limited Zheng Yu Long Chairman
Hong Kong, 24 June 2014
As at the date of this announcement, the Directors of the Company are Zheng Yu Long, Zheng Yu Shuang and Zheng Yu Huan as executive Directors, Li Hung Kong as non-executive Director and Sun Kam Ching, Li Zhi Hai and Chung Yau Tong as independent non-executive Directors.
This announcement is available for viewing on the website of the Company at www.lbxxgroup.com and the website of the Stock Exchange at www.hkexnews.hk.
22