notes to the Consolidated financial statementsfor the year ended 30 June 2013
Group | Company | ||||||
2013 R’000 |
2012 R’000 |
2013 R’000 |
2012 R’000 |
||||
21. |
Retained earnings |
||||||
1 126 734 | 955 890 | Retained profit at the end of the year | 20 693 | 52 923 | |||
Group | Company | ||||||
2013 R’000 |
2012 R’000 |
2013 R’000 |
2012 R’000 |
||||
22. |
Interest-bearing loans and borrowings |
||||||
22.1 |
Secured liabilities |
||||||
650 000 | 150 000 | (a) | Secured by securitisation of trade debtors (refer to note 18). The first tranche of R250 million is repayable on 30 June 2016, and is charged a floating interest rate of 185 bps above 3 month Jibar (2012: Nil). The second tranche of R400 million is repayable 30 June 2018, and is charged a fixed interest rate of 9,28% (2012: Nil). | ||||
24 236 | 30 609 | (b) | Secured by plant and equipment with a book value of R26,4 million (2012: R44,5 million). Repayable in monthly instalments. Payments due within the next year are R10,57 million (2012: R8,9 million). Variable interest rate portion: 7,55% – 10,0% (2012: 8,05% – 10,5%). Maturity: between May 2014 and March 2022. Fixed interest rate portion 9,0% and 10,5% (2012: 9,0% and 10,5%). | ||||
674 236 | 180 609 | Total secured liabilities | |||||
22.2 |
Unsecured liabilities |
||||||
– | 259 382 | (a) | Debt portion of preference share capital: On 8 June 2012 the Memorandum of Incorporation of the Company was amended (by way of special resolutions) to gross up the preference dividend rate, from 90% of the average prime rate, to 99% of the average prime rate. The preference shares were redeemed on 3 June 2013. |
– | 259 382 | ||
5 824 | – | (b) | Unsecured loan from Merchant West, interest is charged at 6,96%, and is repayable in quarterly instalments with a final payment on 1 October 2015. | – | – | ||
17 262 | 625 | (c) | Bank overdraft Repayable on demand. The full outstanding amount is repayable within one year. Variable interest rate: 8,5% (2012: 9%). |
– | – | ||
141 964 | 2 446 | (d) | Call loans Variable interest rate: 5,75% – 6,85% (2012: 6,25% – 7,35%). |
– | – | ||
165 050 | 262 453 | Total unsecured liabilities | – | 259 382 | |||
839 286 | 443 062 | Total secured and unsecured liabilities | – | 259 382 | |||
Current portion transferred to current liabilities: | |||||||
9 848 | 158 923 | ![]() |
|||||
162 798 | 262 453 | ![]() |
– | 259 382 | |||
172 646 | 421 376 | Total current portion transferred to current liabilities | – | 259 382 | |||
666 640 | 21 686 | Total non-current interest-bearing borrowings | – | – | |||
839 286 | 443 062 | Total current portion transferred to current liabilities | – | 259 382 | |||
Group | Company | ||||||
2013 R’000 |
2012 R’000 |
2013 R’000 |
2012 R’000 |
||||
23. |
Provisions |
||||||
23.1 |
Long-service bonus |
||||||
The projected-credit method is used for the calculation of the long-service bonus provision. Payments are recognised as utilisations. | |||||||
The determination of the long-service bonus is based on the following assumptions: | |||||||
6 474 | 6 534 | Active members | |||||
8,3% | 7,7% | Salary escalation ratio | |||||
8,5% | 8,9% | Discounting rate | |||||
65 | 65 | Normal retirement age | |||||
31 033 | 32 096 | Balance at the beginning of the year | |||||
7 682 | 6 426 | Amounts provided | |||||
(9 664) | (7 489) | Amounts utilised | |||||
29 051 | 31 033 | Total long-service bonus provision | |||||
Refer to note 34 for further detail on the long-service bonus provision . | |||||||
23.2 |
Leave pay |
||||||
A provision for leave pay is recognised for the number of days leave due to employees at 30 June valued at a rate per day based on the basic salary of each employee at 30 June. Leave payments are recognised as utilisations. | |||||||
42 780 | 40 478 | Balance at the beginning of the year | |||||
15 190 | 7 269 | Amounts provided | |||||
517 | – | Acquisition of subsidiary | |||||
(6 303) | (4 967) | Amounts utilised | |||||
52 184 | 42 780 | Total leave pay provision | |||||
23.3 |
Total provisions |
||||||
61 222 | 61 637 | Long-term portion | |||||
20 013 | 12 176 | Short-term portion transferred to current liabilities | |||||
81 235 | 73 813 | Total long-term and short-term provisions | |||||
Group | Company | ||||||
2013 R’000 |
2012 R’000 |
2013 R’000 |
2012 R’000 |
||||
24. |
Trade and other payables |
||||||
1 098 669 | 1 147 039 | Trade payables | 17 339 | 1 616 | |||
138 823 | 144 791 | Other payables | 1 394 | 1 793 | |||
1 662 | 8 802 | Interest payable | 1 662 | 8 802 | |||
4 208 | 23 066 | Payable to joint ventures | – | – | |||
– | – | Inter company loan Clover SA | – | 214 | |||
1 243 362 | 1 323 698 | Total trade and other payables | 20 395 | 12 425 | |||
9 267 | 6 904 | Non-current portion transferred to non-current liabilities | |||||
1 234 095 | 1 316 794 | Current portion | 20 395 | 12 425 | |||
1 243 362 | 1 323 698 | Total trade and other payables | 20 395 | 12 425 | |||
The terms for trade payables range from 7 days after date of invoice to 45 days after month-end. Interest is payable on a monthly basis. Payables to joint ventures range from 30 days to 45 days after the end of the month in which the transaction took place. | |||||||
25. |
Dividends declared and paid |
||||||
Dividends paid to preference shareholders are recognised as finance cost (refer to note 6.6). | |||||||
During the year equity dividends were declared as follows: | |||||||
41 912 | 53 734 | To ordinary shareholders | 41 912 | 53 734 | |||
Cents per share | Cents per share | Cents per share | Cents per share | ||||
23,4 | 30,0 | To ordinary shareholders | 23,4 | 30,0 | |||
Group | Company | ||||||
2013 R’000 |
2012 R’000 |
2013 R’000 |
2012 R’000 |
||||
26. |
Notes to the statement of cash flows |
||||||
26.1 |
Tax paid |
||||||
(5 672) | (243) | Amount unpaid at the beginning of the year | (333) | 237 | |||
(89 741) | (49 948) | Taxation charged in statement of comprehensive income, excluding deferred taxation | (10 979) | (18 277) | |||
12 035 | – | Taxation charged through statement of changes in equity, excluding deferred taxation | |||||
17 397 | 5 672 | Amount due at the end of the year | (807) | 333 | |||
(65 981) | (44 519) | Total tax paid | (12 119) | (17 707) | |||
27. |
Pensions and other post-employment benefit plans |
||||||
27.1 |
Defined-benefit fund |
||||||
The fund is a defined-benefit fund and was actuarially valued on 30 June 2013. The actuarial method used in determining the cost of the retirement benefits is the same as those used in previous calculations. The assumptions regarding deaths, interest rates, salary increases, retirements, resignations and administration costs were all based on generally accepted standards for the industry. The fair value of the assets of the fund of R13,52 million (2012: R13,62 million), exceeded the actuarial present value of promised retirement benefits of R7,1 million (2012: R6,86 million). The surplus has not been accounted for, as it accrues to the members of the fund. The Group policy is to fund any deficit in accordance with the Pension Funds Act of 1956 and published regulations issued by the Registrar of Financial Services from time to time. The fund is subject to the same Act which requires an actuarial valuation every three years. Number of members on 1 July 2013: 5 (1 July 2012: 7). The fund closed for new entrants on 1 July 1994. |
|||||||
27.2 |
Defined-contribution funds |
||||||
27.2.1 Clover SA pension fund | |||||||
This is a defined-contribution fund. The value of this fund determines the benefits which accrue to members. The Group has no obligation other than its normal contributions. Number of members on 30 June 2013: 966 (30 June 2012: 983). | |||||||
27.2.2 Clover SA provident fund | |||||||
This is a defined-contribution fund. The value of the fund determines the benefits which accrue to members. The Group has no obligation other than its normal contributions. Number of members on 30 June 2013: 5 546 (2012: 5 643) | |||||||
27.3 |
Amounts recognised in profit or loss |
||||||
Contributions for the Group for the current year: | |||||||
96 | 104 | Defined-benefit fund | |||||
31 012 | 26 616 | Pension fund | |||||
45 553 | 40 598 | Provident fund | |||||
76 661 | 67 318 | Total contributions recognised in profit or loss | |||||
Group | Company | ||||||
2013 R’000 |
2012 R’000 |
2013 R’000 |
2012 R’000 |
||||
28. |
Commitments and contingencies |
||||||
28.1 |
Commitments |
||||||
28.1.1 Operating lease commitments – Group as lessee | |||||||
The Group entered into an outsourcing agreement whereby the Group is provided with distribution and milk collection vehicles. The Group also entered into commercial leases on motor vehicles and machinery. These leases have an average life of between three and ten years, with renewal options included on some of the contracts. There are no restrictions placed upon the lessee by entering into these lease contracts. | |||||||
Future minimum lease payments are as follows: | |||||||
262 844 | 229 985 | Within one year | |||||
926 760 | 804 429 | After one year but not more than five years | |||||
1 591 345 | 1 430 344 | More than five years | |||||
2 780 949 | 2 464 758 | Total lease payments payable | |||||
28.1.2 Operating lease commitments – Group as lessor | |||||||
The Group has entered into commercial property leases on its investment property portfolio, consisting of the Group’s surplus offices and manufacturing buildings. These non-cancellable leases have remaining terms of between one and six years. All leases include a clause to enable upward revision of the rental charge on an annual basis according to prevailing market conditions. | |||||||
Future minimum rentals receivable under non-cancellable operating leases as at 30 June 2013 are as follows: | |||||||
3 253 | 4 999 | Within one year | |||||
9 731 | 7 810 | After one year, but not more than five years | |||||
– | – | More than five years | |||||
12 984 | 12 809 | Total minimum lease payments | |||||
Group | Company | ||||||
2013 R’000 |
2012 R’000 |
2013 R’000 |
2012 R’000 |
||||
29. |
Related party disclosure |
||||||
Transactions with related parties are made at market related prices. Outstanding balances at the year-end are unsecured. No interest is paid on current accounts. Interest is payable on borrowings by the holding company from subsidiary companies at prime. Where the holding company lends money to subsidiary companies interest is charged at prime plus 1%. There have been no guarantees provided or received for any related party receivables or payables. During the year under review, the loans from Clover SA to Clover West Africa of R35,6 million and to Clover Namibia of R4 million were impaired. (2012: R Nil). This assessment is undertaken each financial year through examining the financial position of the related party and the market in which the related party operates. | |||||||
29.1 |
With regard to operating activities with subsidiaries and joint ventures, the following transactions took place during the year: |
||||||
(a) | Fees earned by CIL for services rendered to Group Companies | ||||||
45 411 | 41 096 | Clover SA | 45 411 | 41 096 | |||
45 411 | 41 096 | Total fees earned by CIL for services rendered to Group Companies | 45 411 | 41 096 | |||
(b) | Fees earned by Clover SA for services rendered to Group Companies | ||||||
3 957 | 3 749 | Clover Botswana | |||||
5 723 | 5 611 | Clover Fonterra | |||||
14 973 | 27 916 | Clover Manhattan | |||||
24 653 | 37 276 | Total fees earned by Clover SA for services rendered to Group Companies | |||||
(c) | Finance income received by Clover SA from Group Companies | ||||||
3 855 | – | Clover West Africa | |||||
178 | 170 | Clover Namibia | |||||
47 | – | CFI | |||||
4 080 | 170 | Total finance income received by Clover SA from Group Companies | |||||
(d) | Amounts owing by Clover SA to Group Companies | ||||||
380 789 | 575 140 | Clover Industries | 380 789 | 575 140 | |||
34 777 | 37 255 | Clover Fonterra | – | – | |||
102 | 96 | Lactolab | – | – | |||
17 299 | – | RBC | – | – | |||
– | 10 408 | Clover Manhattan | – | – | |||
– | 544 | Clover Swaziland | – | – | |||
432 967 | 623 443 | Total amounts owing by Clover SA to Group Companies | 380 789 | 575 140 | |||
Group | Company | ||||||
2013 R’000 |
2012 R’000 |
2013 R’000 |
2012 R’000 |
||||
(e) | Amounts due to Clover SA from Group Companies | ||||||
286 264 | 1 064 553 | Clover Capital | |||||
52 306 | 32 481 | Clover West Africa | |||||
178 363 | – | RBC | |||||
52 | 70 | Lactolab | |||||
1 695 | – | Clover Swaziland | |||||
30 221 | 8 103 | Clover Fonterra | |||||
43 691 | 27 220 | Clover Botswana | |||||
28 241 | 16 199 | Clover Namibia | |||||
– | 9 067 | Clover Manhattan | |||||
620 833 | 1 157 693 | Total amounts due to Clover SA from Group Companies | |||||
(f) | Amounts due to CIL from Group Companies | ||||||
380 789 | 575 140 | Clover SA | 380 789 | 575 140 | |||
6 | 1 480 | CIL Share Purchase Trust | 6 | 1 480 | |||
380 795 | 576 620 | Total amounts due to CIL from Group Companies | 380 795 | 576 620 | |||
(g) | Clover SA received the following dividends during the year from Group Companies: | ||||||
3 296 | 6 476 | Clover Fonterra Ingredients | |||||
780 | 378 | Lactolab | |||||
18 274 | 2 443 | Clover Manhattan | |||||
22 350 | 9 297 | Total dividends received by Clover SA from Group Companies | |||||
(h) | CIL received the following dividends during the year from Group Companies | ||||||
– | 190 000 | Clover SA | – | 190 000 | |||
– | 190 000 | Total dividends received by CIL from Group Companies | – | 190 000 | |||
Group | Company | ||||||
2013 R’000 |
2012 R’000 |
2013 R’000 |
2012 R’000 |
||||
29.2 |
The following transactions regarding the securitisation of debtors took place during the year between Clover SA and Clover Capital: |
||||||
27 756 | 27 550 | Net finance cost paid by Clover SA to Clover Capital | |||||
10 351 193 | 9 236 322 | Debtors sold to Clover Capital | |||||
(10 335 343) | (9 123 177) | Receipts from Clover Capital | |||||
29.3 |
With regard to business done with Non-executive Directors or legal entities that are related to them, the following transactions took place: |
||||||
Milk purchased from the following Non-executive Directors by Clover SA: | |||||||
2 624 | 4 467 | JAH Bredin (resigned 30 November 2012) | |||||
3 427 | 6 047 | HPF Du Preez (resigned 30 November 2012) | |||||
4 223 | 3 737 | MG Elliott | |||||
26 290 | 23 648 | JC Hendriks (Dr) | |||||
71 273 | 59 633 | WI Büchner | |||||
27 797 | 25 995 | NA Smith | |||||
135 634 | 123 527 | Total milk purchased from Non-executive Directors | |||||
Refer to note 33 for more information regarding compensation of Directors and key management personnel. | |||||||
Group | Company | ||||||
2013 R’000 |
2012 R’000 |
2013 R’000 |
2012 R’000 |
||||
29.4 |
Loans outstanding to Directors and senior management |
||||||
Executive Director | |||||||
25 538 | 25 822 | JH Vorster | 25 538 | 25 822 | |||
– | 11 621 | HB Roode (retired 30 June 2013) | – | 11 621 | |||
6 774 | 11 718 | CP Lerm (Dr) | 6 774 | 11 718 | |||
– | 5 330 | LJ Botha | – | 5 330 | |||
Other Executives | |||||||
– | 930 | H Lubbe | – | 930 | |||
2 536 | 2 453 | JHF Botes (Dr) | 2 536 | 2 453 | |||
34 848 | 57 874 | Total | 34 848 | 57 874 | |||
Refer to note 17 for more details around the terms of the loans. |
30. |
Financial instruments |
|||||||||||||||||
The Group treasury function does not operate as a profit centre, but rather provides financial services to the divisions and Group companies, coordinates access to credit and loan facilities and manages the financial risks relating to the Group’s operations. The Group’s objective in using financial instruments is to reduce the uncertainty over future cash flows arising from movement in currency and interest rates. Currency and interest rate exposure is managed within Board-approved policies and guidelines which restrict the use of derivatives to the hedging of specific underlying currency and interest rate exposures. | ||||||||||||||||||
30.1 |
Financial risk management |
|||||||||||||||||
The Group has exposure to the following risks from its use of financial instruments: – credit risk This note presents information about the Group’s exposure to each of the above risks, the Group’s objectives, policies and processes for measuring and managing risk and the Group’s management of capital. Further quantitative disclosures are included throughout these consolidated and separate financial statements. The Board of Directors has overall responsibility for the establishment and oversight of the Group’s risk management framework. The Audit and Risk Committee, is responsible for developing and monitoring the Group’s risk management policies. The Committee reports regularly to the Board of Directors on its activities. The Group’s risk management policies are established to identify and analyse the risks faced by the Group, to set appropriate risk limits and controls and to monitor risks and adherence to limits. Risk management policies and systems are reviewed regularly to reflect changes in market conditions and the Group’s activities. The Group, through its training and management standards and procedures, aims to develop a disciplined and constructive control environment in which all employees understand their roles and obligations. The Audit and Risk Committee is assisted in its oversight role by Clover Risk Management, assisted by KPMG Services (Pty) Limited. Risk Management undertakes both regular and ad hoc reviews of risk management controls and procedures, the results of which are reported to the Committee. |
||||||||||||||||||
(i) | Credit risk management Credit risk primarily relates to potential exposure on bank and cash balances, investments and trade receivables. The Group limits its exposure arising from money market and derivative instruments by only dealing with well-established financial institutions of high credit standing. The Group is exposed to credit risk in the form of trade receivables. The maximum exposure is the carrying amount as disclosed in note 30.5. Historically, Group bad debts have been negligible and the management of debtors payment terms have been very successful. Trade receivables comprise a large number of debtors, but with significant concentration in value on the country’s major retail and wholesale chains, credit is extended in terms of the Group’s credit policies. In the opinion of the Board there was no significant credit risk at year-end which had not been adequately provided for. The Group limits its exposure to credit risk by only investing in reputable institutions with high credit ratings. The Group’s exposure to credit risk is influenced mainly by the individual characteristics of each customer. The demographics of the Group’s customer base, including the default risk of the industry and country in which customers operate, has less of an influence on credit risk. Approximately 72,5% (2012: 71,4%) of the Group’s credit sales is attributable to sales transactions with the major national chain stores of good credit standing. However, geographically there is no concentration of credit risk. The responsibility for effective credit management rests with the Chief Financial Officer. The granting of credit is governed by a policy for the approval and authorisation levels for new credit applications and revision of credit limits. The credit policy requires that each new customer is analysed individually for creditworthiness before the Group’s standard payment and delivery terms and conditions are offered. Any variations in authorisation levels must be approved in terms of the credit policy. The review includes obtaining and evaluating trade references, bank codes, financial statements and trade history. Depending on the customer profile and credit limit required, further information on Directors and a credit bureau report will be obtained. With the exception of the major national chain stores, where credit risks are assessed as low, credit limits are established for each customer, which represents the maximum open amounts. Most of the Group’s customers have been transacting with the Group for many years and the Group has had a steady customer base. In monitoring customer credit risk, customers are grouped accordingly to their credit characteristics, including whether they are chain stores, general trade or wholesalers. Additional credit is withheld from customers, excluding the major national chain stores, that have defaulted on their payments, until the situation has been resolved. The Group establishes an allowance for impairment that represents its estimate of incurred losses in respect of trade and other receivables and investments. The main component of this allowance is a specific loss component that relates to individually significant exposures. As a general rule, sureties must be obtained for all new accounts, unless the Group waives its rights in this regard, backed by a low credit risk assessment. Foreign customers are managed by ensuring that all exports are paid for in cash up front or suitable guarantees are provided for payment prior to shipping. The current year guarantees decreased primarily due to guarantees issued in the prior year to foreign supplier on the import of capital equipment. |
|||||||||||||||||
|
||||||||||||||||||
(ii) |
Liquidity risk managementLiquidity risk is the risk that the Group will not be able to meet its financial obligations as they fall due. The Group’s approach to managing liquidity is to ensure that it will always have sufficient liquidity to meet its liabilities when due, under both normal and stressed conditions. The Group manages liquidity risk by monitoring actual and budgeted cash flows and ensuring that adequate borrowing facilities are maintained. The Group ensures that it has sufficient cash on demand to meet expected operational demands, including the servicing of financial obligations; this excludes the potential impact of extreme circumstances that cannot reasonably be predicted, such as natural disasters. In addition the Group maintains the lines of credit as can be viewed in note 22.2 The Group monitors the liquidity risk using a recurring liquidity planning tool. This tool considers the maturity of both its financial investments and financial assets and projected cash flows from operations. The Group’s objective is to maintain a balance between continuity of funding and flexibility through the use of bank overdrafts, bank loans, finance leases, funding through securitisation of debtors book and hire purchase contracts. The Group’s policy is that not more than 25% (2012: 25%) of long-term borrowings should mature in the next 12-month period. 2% (2012: 95,1%) of the Group’s long-term debt will mature in less than one year at year-end based on the carrying value of borrowings reflected in the financial statements. Trade creditors form an important part of the short-term financing of the Group’s working capital. Careful management and control of trade creditors is applied to ensure maximum use of what is viewed as interest-free debt. |
|||||||||||||||||
` | (iii) | Market risk managementMarket risk is the risk that changes in market prices such as foreign exchange rates and interest rates will affect the Group’s income or the value of its holdings of financial instruments. The objective of market risk management is to manage and control market risk exposures within acceptable parameters, while optimising the return of risk. The Group buys and sells derivatives in the ordinary course of business in order to manage market risks. All such transactions are carried out within the guidelines set by the Risk Management Policy. |
||||||||||||||||
(iv) | Foreign currency risk managementThe Group is exposed to currency risk on sales and purchases that are denominated in a currency other than the respective functional currencies of Group entities. Currencies primarily exposed to from time to time are the Euro, US Dollar, Botswana Pula, British Pound and the Nigerian Niara. Certain exchange rate exposures are hedged through the use of forward exchange contracts. The Group has entered into certain forward exchange contracts on foreign commitments not yet due. The Group hedges amounts greater than R2 million (2012: R200 000) denominated in a foreign currency. Forward exchange contracts are used to hedge currency risk, most with a maturity of less than one year from the reporting date. When necessary, forward exchange contracts are rolled over at maturity. |
|||||||||||||||||
Foreign currency sensitivity The following table demonstrates the sensitivity to a reasonably possible change in exchange rates of the Euro, US Dollar and the Pula. The Group’s exposure to foreign currency changes for all other currencies is not material. |
Group 2013 | Group 2012 | ||||||
Change in rate |
Effect
on profit before tax R’000 |
Effect on equity R’000 |
Change in rate |
Effect on profit before tax R’000 |
Effect on equity R’000 |
||
Forward exchange contracts open on reporting date | |||||||
+30% | Rand – strengthening | +30% | |||||
306 | Profit on Euro | – | |||||
– | Profit on US Dollar | 588 | |||||
-30% | Rand – weakening | –30% | |||||
(306) | Loss on Euro | – | |||||
– | Loss on US Dollar | (588) | |||||
Foreign subsidiaries – equity | |||||||
+10% | Rand – strengthening | +10% | |||||
(8 452) | Loss on Pulas | (5 496) | |||||
-10% | Rand – weakening | –10% | |||||
8 452 | Profit on Pula’s | 5 496 |
(v) | Interest rate risk management |
The Group’s exposure to the risk of changes in market interest rates relates primarily to the Group’s interest-bearing loans and borrowings with fixed and variable rates. The risk is managed by maintaining an appropriate mix of fixed and floating rates. |
GROUP | GROUP | ||||||
2013 R’000 |
2012 R’000 |
||||||
At the reporting date the interest rate profile of the Group’s interest-bearing financial instruments was: | |||||||
413 396 | Fixed-rate instruments | 158 196 | |||||
425 890 | Variable-rate instruments | 284 866 | |||||
839 286 | 443 062 | ||||||
Interest rate sensitivity | |||||||
An increase/decrease of 100 basis points (2012: 100 basis points) in interest rates at the reporting date would have affected profit before taxation, by the amounts shown below. This analysis assumes that all other variables, in particular foreign currency rates, remain constant. The analysis is performed on the same basis for the prior year. | |||||||
Increase of 100 basis points | |||||||
(4 259) | Decrease in profit before tax | (2 849) | |||||
Decrease of 100 basis points | |||||||
4 259 | Increase in profit before tax | 2 849 | |||||
GROUP | GROUP | ||||||
2013 R’000 |
2012 R’000 |
||||||
(vi) | Share price risk managementThe Group is affected by the movement in its share price due to the share appreciation rights issues to management. The Group entered into forward share purchases to hedge 2 132 695 of the share appreciation right issued to management. Refer to note 14 for more detail. |
||||||
Forward share purchases sensitivity | |||||||
An increase/decrease of 10 percent (2012: 10 percent) in the share price at the reporting date would have affected profit before taxation by the amounts shown below. This analysis assumes that all other variables remain constant. | |||||||
Increase of 10 percent in share price | |||||||
3 551 | Increase in profit before tax | 2 922 | |||||
Decrease of 10 percent in share price | |||||||
(3 551) | Decrease in profit before tax | (2 922) | |||||
(vii) | Diesel price risk managementThe Group is affected by the volatility of the diesel price. Its operating activities require the ongoing purchase of diesel for logistic purposes. Based on a six month forecast of the required diesel supply, the Group hedged the purchase price of diesel using a Zero Cost Collar linked to the Rand Ice Gas Oil Price. The Group entered into a Zero Cost Collar for 1,67 million litres per month over a period of six months, beginning 3 February 2012 and ending 26 July 2012. At year-end the Group had no exposure to the Diesel Zero Cost Collar. |
||||||
Diesel zero cost collar sensitivity | |||||||
An increase/decrease of 10 percent (2012: 10 percent) in the diesel price at the reporting date would have affected profit before taxation, by the amounts shown below. This analysis assumes that all other variables remain constant. | |||||||
Increase of 10 percent in diesel price | |||||||
– | Increase in profit before tax | 550 | |||||
Decrease of 10 percent in diesel price | |||||||
– | Decrease in profit before tax | (940) | |||||
30.2 |
Capital management |
||||||
Capital consists of ordinary share capital, as well as ordinary share premium. | |||||||
A combination of retained earnings, senior debt, preference shares, term asset finance, commodity finance and general banking facilities are used to fund the business. The bulk of the Group’s debtors forms part of a securitisation programme. This programme came into effect during 2001. Senior debt raised by the programme currently amounts to R650 million (2012: R150 million). The securitisation provides access to senior debt equal to 74,5% (2012: 74,5%) of the debtors’ book. | |||||||
The Board seeks to maintain a balance between the higher returns that might be possible with higher levels of borrowings. The Group’s target is to achieve a return on shareholders’ equity of at least 20% in the medium to long term. A return of 11,9% (2012: 11,3%) was achieved. In comparison the weighted average interest expense on interest-bearing borrowings was 8,8% (2012: 9,9%). | |||||||
Group | Company | ||||||
Carrying amount 2013 R’000 |
Fair value R’000 |
Carrying amount 2013 R’000 |
Fair value R’000 |
||||
30.3 |
Fair value |
||||||
The fair value of financial assets and liabilities, together with the carrying amounts shown in the statement of financial position, are as follows: | |||||||
Financial assets | |||||||
1 010 322 | 1 010 322 | Loans and receivables | 415 827 | 415 827 | |||
132 | 132 | Derivatives not designated as hedges | – | – | |||
718 062 | 718 062 | Cash and short-term deposits | 21 998 | 21 998 | |||
1 728 516 | 1 728 516 | Total financial assets | 437 825 | 437 825 | |||
Financial liabilities | |||||||
2 082 648 | 2 082 648 | Loans, trade and other payables | 20 395 | 20 395 | |||
250 | 250 | Derivatives not designated as hedges | – | – | |||
2 082 898 | 2 082 898 | Total financial liabilities | 20 395 | 20 395 | |||
GROUP 2012 | COMPANY 2012 | ||||||
Financial assets | |||||||
1 022 626 | 1 022 626 | Loans and receivables | 640 859 | 640 859 | |||
173 | 173 | Derivatives not designated as hedges | – | – | |||
711 470 | 711 470 | Cash and short-term deposit | 42 955 | 42 955 | |||
1 734 269 | 1 734 269 | Total financial assets | 683 814 | 683 814 | |||
Financial liabilities | |||||||
1 766 761 | 1 766 760 | Loans, trade and other payables | 271 806 | 271 806 | |||
4 308 | – | Derivatives not designated as hedges | – | – | |||
1 771 069 | 1 766 760 | Total financial liabilities | 271 806 | 271 806 | |||
The carrying amount of these financial assets and liabilities is a reasonable approximation of fair value. Long-term fixed-rate variable-rate borrowings are evaluated by the Group based on parameters such as interest rates and repayment periods as at year-end, the carrying amounts of the borrowings are not materially different from the calculated fair value. |
|||||||