- Interim Financial Results - September 2011 -
Intrim Results
  Unaudited
Six months ended
Audited
Year
ended
  30 Sept

30 Sept

31 March
 (R’000)    2011    2010    2011  

 Revenue    206 796    190 421    298 303  

 Operating profit    52 297    17 430    25 794  
 Share of profit of associate companies    –    –    51  
 Investment income    3 030    1 198    5 412  
 Finance costs    (2 503)    (3 825)    (4 353)  
 Capital items    –    92 972    93 741  

 Profit before tax    52 824    107 775    120 645  
 Income tax expense    (14 917)    (6 528)    (7 439)  

 Profit for the period    37 907    101 247    113 206  

 Other comprehensive income/(loss)        
 Investment revaluation    262    13    1 542  
 Exchange differences on translating       
  foreign operations    5 127    (3 609)    (2 646)  

 Other comprehensive income/(loss)        
 for the period, net of tax    5 389    (3 596)    (1 104)  

 Total comprehensive income        
 for the period    43 296    97 651    112 102  

 Profit attributable to:        
 Owners of the company    34 413    99 582    112 828  
 Non-controlling interests    3 494    1 665    378  

   37 907    101 247    113 206  

       
 Total comprehensive income       
  attributable to:        
 Owners of the company    39 802    95 986    111 724  
 Non-controlling interests    3 494    1 665    378  

   43 296    97 651    112 102  

       
 Earnings per share:        
 Basic (cents)    277,9    804,1    911,0  
 Diluted (cents)    276,2    803,2    905,5  
 Dividends/cash distributions per share:      
 Interim (cents)    65,0    45,0    45,0  
 Special (cents)  –    50,0    50,0  
 Final (cents)    –    –    65,0  

 HEADLINE EARNINGS RECONCILIATION        
 Profit for the period attributable to       
  owners of the company    34 413    99 582    112 828  
 Adjusted for:        
 Capital (profit) on disposal of land,        
 buildings and bearer biological assets    –    (92 972)    (93 741)  
 (Profit) on disposal of property,        
 plant and equipment    (397)    –    (499)  
 Tax effect of the above    111    5 883    6 662  

 Headline earnings    34 127    12 493    25 250  

       
 Headline earnings per share:        
 Headline earnings  (cents)    275,6    100,9    203,9  
 Headline earnings (diluted)  (cents)    273,9    100,8    202,6  

       
 CONDENSED CONSOLIDATED  
 STATEMENT OF CHANGES IN EQUITY  
     Audited  
 Unaudited      Year  
 Six months ended      ended  
   30 Sept    30 Sept    31 March  
 (R’000)    2011    2010    2011  

 Balance at beginning of period    439 056    341 705    341 705  
 Share-based payment reserve       
  movement    –    –    112  
 Total comprehensive income        
 for the period    43 296    97 651    112 102  
 Ordinary dividends paid    (8 052)    (3 096)    (14 863)  

 Total equity    474 300    436 260    439 056  

       
 CONDENSED CONSOLIDATED        
 SUPPLEMENTARY INFORMATION    
     Audited  
 Unaudited      Year 
 Six months ended      ended  
   30 Sept    30 Sept    31 March  
 (R’000)    2011    2010    2011  

 Depreciation    6 699    6 499    13 742  

 Capital expenditure        
 – Incurred    17 177    13 982    20 441  

 Capital commitments        
 – Contracted    12 177    1 702    4 699  
 – Authorised but not        

 Contracted    7 910    1 478    12 700  

   20 087    3 180    17 399  

 Guarantees    56    18    18  

 Contingent liabilities    702    643    682  

 Contingent assets*    25 300    24 500    25 300  

 Net asset value per share    3 830    3 522    3 545  

 Ordinary number of        
 shares in issue    12 385 000    12 385 000    12 385 000  
 Weighted average number of        
  ordinary shares in issue    12 385 000    12 385 000    12 385 000  
 Weighted average number of        
 diluted shares in issues    12 460 360    12 398 591    12 460 360  

 * Interest claim relating to the sale of the Komati estate subject to ongoing legal process.  
 
CONDENSED CONSOLIDATED        
STATEMENT OF FINANCIAL POSITION      
(R'000) Unaudited
Six months ended
Audited
Year
Ended
  30 Sept 2011 30 Sept 2010 31 March 2011

ASSETS      
Non-current assets      

Property, plant and equipment
Bearer biological assets
Unlisted Investments
Investment in Associate companies
Unsecured loan: long term

198 027
113 258
6 881
9 818
673

164 799
104 714
3 891
8 063
658

117 847
101 730
5 576
9 818
650
Current assets 346 961 316 480 303 664
Inventories
Biological assets: crops and livestock
Trade and other receivables
Taxation
Other financial assets: preference shares
Cash and cash equivalents
unsecured loan: short term
Assets classified as held for sale
12 853
114 859
59 969
-
128 671
30 309
300
-

12370
89 646
43 686
4 054
125 938
30 968
-
10 000

19 348
123 677
18 326
5 466
129 004
7 811
32
-

Total assets 675 618 598 605 599 285

EQUITY AND LIABILITIES      
Capital and reserves 474 300 436 260 439 056
Share capital and premium
Retained earnings
investment revaluation reserve
Foreign currency translation reserve
Share based payment reserve
3 208
460 239
5 393
1 614
421
3 208
432 399
3 602
(4 476)
308
3 208
433 878
5 131
(3 513)
420
Shareholders' interest
Outside shareholders in subsidiary
470 875
3 425
435 041
1 219
439 124
(68)
Non-current liabilities 133 530 113 963 116 928
Deferred taxation
Long-term borrowings: interest-bearing
Long-term liability: interest free
Post-employment obligations
56 809
18 260
43 925
14 536
47 561
9 320
42 434
14 648
53 103
6 559
41 076
16 190
Current liabilities 67 788 48 382 43 301
Trade, other payables and provisions
Short-term borrowings
Taxation
Liabilities directly associated with assets classified as held for sale
43 164
19 074
5 550
-
32 945
5 437
-
10 000
20 755
22 546
-
-
Total equity and liabilities 675 618 598 605 599 285
       
 CONDENSED CONSOLIDATED      
 STATEMENT OF CASH FLOWS      
       Audited  
   Unaudited   
Six months ended  
 Year  
   ended  
   30 Sept    30 Sept    31 March  
 (R’000)    2011    2010    2011  

 Operating profit for the period    52 297    17 430    25 794  
 Non-cash items    13 344    25 824    16 991  

 Operating cash flows before        
 movements in working capital    65 641  43 254  42 785
 Net outflow from changes        
  in working capital    (12 739)   (3 420)   (1 224)
 Finance costs  (2 503) (3 825) (4 353)
 Taxation paid    (1 003) (19 073) (20 470)

 Net cash flows from operating activities    49 396 16 936 16 738
 Net investing activities    
 Purchase of investments    (1 333) (125 956) (129 004)
 Consideration on disposal of property,       
  plant and equipment    774  199 745    201 568  
 Other net investment activities    (26 516)   (1 611)    (16 628)  

 Net cash flows before dividends        
 and financing activities    22 321  89 114    72 674  
 Dividends paid    (8 052)   (3 096)    (14 862)  
 Net increase/(decrease) in borrowings    8 229  (58 388)    (53 339)  

 Net increase in cash and cash equivalents    22 498  27 630    4 473  
 Cash and cash equivalents at beginning of period    7 811  3 338    3 338  

 Cash and cash equivalents at end of period    30 309  30 968    7 811  

   
 CONDENSED CONSOLIDATED    
 GROUP SEGMENTAL ANALYSIS      Audited  
   Unaudited
Six months ended  
 Year 
   ended  
   30 Sept  30 Sept    31 March  
 (R’000)    2011  2010    2011  

 Revenue        
 Sugar cane    154 782  136 344  171 858
 Bananas    23 284  25 786  50 359
 Deciduous fruit    19 635  15 486  45 937
 Grain and sheep    1 887  1 733  13 710
 Other operations    7 208  11 072  16 439

   206 796  190 421    298 303

 Operating profit        
 Sugar cane    63 589  37 341  46 344
 Bananas    3 926  (62)   2 630
 Deciduous fruit    (5 279)   (6 572)    (586)
 Grain and sheep    3 415  1 543  4 572
 Other operations/sundry income    2 845  (295)   2 156
 Group administration    (16 199)   (14 525)   (29 322)

    52 297  17 430  25 794

 

Comments
 

Due to improved agricultural conditions and good prices for the group’s major crops, particularly sugar cane, headline earnings per share for the six months ended 30 September 2011 are 173% higher than for the same period in the previous year.

Basic earnings per share for the prior year were significantly inflated by the inclusion of the net capital profit of R87 million from the sale of the group’s Komati estate.

Operating profits are up 200% with each segment performing as follows:

Sugar cane: Production in Swaziland, Mpumalanga and Zambia achieved expectations while the production from the group’s KwaZulu- Natal (KZN) estates was negatively impacted by the drought of the previous year. Operating profits were boosted by the excellent South African sucrose price. The Swaziland and Zambia prices were less favourable but have potential to improve due to the strong global market and recent local currency weakness.

Bananas: The recent restructuring of this division has yielded excellent results in terms of yields and quality, but the positive impact of the replanting being undertaken will only materialise over the next two years.

Deciduous fruit: Losses are due mainly to the seasonality of the income and to the large-scale replant of old orchards currently in progress.

Grain and sheep: With harvesting largely complete, excellent yields following good winter rains and firm prices, have contributed to sound results from this division. Mutton and wool prices are also favourable at present.
Net investment activity in the period under review comprised expansion of the Swaziland sugar cane and Western Cape deciduous fruit operations as the group selectively expands around its core operating nodes and in crops in which it has expertise.

PROSPECTS
The board again cautions against using interim figures to project full year results, due to the varying seasonality of the diverse crops in the group’s portfolio.

Due to the volatility of exchange rates and prices for the group’s products it is considered inappropriate to provide a forecast of expected headline earnings for the full year at this stage.
Several significant projects are currently being implemented with the aim of enhancing future earnings:

  • The area under sugar cane on the existing Swaziland Estate is being expanded by 570 hectares to 2 190 hectares, with the prospect of a further 500 hectares expansion, also on currently owned land, should water rights be secured;
  • An additional area of 250 hectares under sugar cane has been purchased in Mpumalanga, subsequent to the end of the interim reporting period, and a further 85 hectares leased on favourable terms;
  • Additional sugar cane area of 220 hectares has been added on leased land at the KwaCele joint venture in KZN, funded by grants to the community property trust;
  • Expansion of the deciduous fruit operations by a further 100 hectares is being undertaken on currently owned land, which will increase the total area under deciduous fruit to 490 hectares; and
  • The investigation of property development opportunities on the Renishaw farm is proceeding according to plan with final environmental impact assessment (EIA) documentation having been recently submitted to the authorities.

INTERIM CASH DIVIDEND DECLARATION
The board is mindful of balancing growth prospects with generating a competitive yield to shareholders, and considers its capital investment prospects together with seeking to at least match the dividend yields and payout ratios of its peer group of JSE-listed food and agricultural companies.

A dividend of 65,0 cents (2010: 45,0 cents) per share, for the six-month period ended 30 September 2011, has been declared payable to shareholders recorded in the books of the company at the close of business on the record date, Friday, 6 January 2012.
The salient dates of the declaration and payment of this dividend is as follows:

Last day to trade cum-dividend
Shares commence trading ex-dividend
Record date
Payment date
Thursday, 29 December 2011
Friday, 30 December 2011
Friday, 6 January 2012
Monday, 9 January 2012

Share certificates may not be dematerialised or rematerialised between Friday, 30 December 2011 and Friday, 6 January 2012, both days inclusive.

For and on behalf of the Board:

G P Wayne
Chairman
Renishaw
G S Clarke
Managing Director
25 November 2011

ACCOUNTING POLICIES
The unaudited interim results of the group have been prepared in accordance with IAS 34 – Interim Financial Reporting as well as the AC 500 Standards as issued by the Accounting Practices Board, the Listings Requirements of the JSE Limited and the requirements of the South African Companies Act. The financial information has been prepared on the historical cost basis except for the revaluation of available-for-sale financial assets and the valuation of biological assets and share-based payments at fair value. The principal accounting policies are consistent with those of the previous year.


CROOKES BROTHERS LIMITED
Registration number: 1913/000290/06
Share code: CKS
ISIN: ZAE000001434 (“Crookes” or “the company” or “the group”)

REGISTERED OFFICE AND POSTAL ADDRESS
PO Renishaw, KwaZulu-Natal, 4181

TRANSFER SECRETARIES

Computershare Investor Services (Pty) Limited
PO Box 61051, Marshalltown, 2107

DIRECTORS
G P Wayne * (Chairman), G S Clarke (Managing), P J Barker (Financial), P Bhengu *, C J H Chance *, J A F Hewat *, P G Joubert *, P Mnganga*, M T Rutherford *, R E Stewart* * Non-executive director

COMPANY SECRETARY SPONSOR
Highway Corporate Services (Pty) Limited

WEBSITE
www.cbl.co.za

SPONSOR
Sasfin Capital (A division of Sasfin Bank Limited)

 
   
Access to Information
Designed & Maintained by ScottNET
Conditions of Use