M.P. EVANS GROUP PLC
M.P. Evans Group PLC ("M.P. Evans" or "the
Group"), a producer of sustainable Indonesian palm oil, announces
its unaudited interim results for the six months ended 30 June
2024.
highlights
§ 5% increase in total
crop processed to 759,700 tonnes (2023 - 721,100 tonnes)
§ 6% increase in total
production of crude palm oil to 177,000 tonnes (2023 - 166,200
tonnes)
§ 2% increase in
mill-gate CPO price to US$771 per tonne (2023 US$755 per
tonne)
§ 24% increase in
certified sustainable production to 119,500 tonnes (2023 - 96,500
tonnes)
§ 14% reduction in cost
of Group palm product to US$458 per tonne (2023 US$535 per
tonne)
§ 78% increase in
operating profit to US$41.6 million (2023 US$23.4
million)
§ 81% increase in
earnings per share to 44.9p (2023 - 24.8p)
§ 20% increase in
interim dividend per share to 15p (2023 - 12.5p)
§ 1% net gearing with
net debt US$7.3 million (2023 net cash US$2.5 million)
M.P. Evans
chairman, Peter Hadsley-Chaplin, commented:
"Following higher production and higher palm-oil prices, the board
is delighted to report a significantly improved first-half profit,
and a 20% increase in the interim dividend. The second half of the
year has, thus far, seen palm-oil prices strengthen further and,
accordingly, the Group is well placed for another strong result for
2024 as a whole."
16 September 2024
Enquiries:
M.P. Evans Group PLC
|
Telephone: +44 (0) 1892
516333
|
Peter Hadsley-Chaplin,
chairman
|
|
Matthew Coulson, chief
executive
|
|
Luke Shaw, chief financial
officer
|
|
|
|
Cavendish Capital Markets (Nomad and
broker)
|
Telephone: +44 (0) 20 7220
0500
|
Matt Goode, George Lawson (Corporate
finance)
|
|
Tim Redfern, Harriet Ward
(ECM)
|
|
|
|
Hudson Sandler (Financial
PR)
|
Telephone: +44 (0) 20 7796
4133
|
Charlie Jack, Francis Kerrigan,
Francesca Rosser
|
|
An analysts' meeting will be held today at
9:30am at the offices of Hudson Sandler, 25 Charterhouse Square,
London EC1M 6AE
Overview
CPO production increased in the first half of
2024 to 177,000 tonnes and certified sustainable production
increased by 24% compared to the same period in 2023, with all six
of the Group's mills now accredited to produce sustainable palm
oil. The Group continued to focus its efforts on being a
responsible producer of Indonesian palm oil. Crop and production
expanded once again, and all Group mills are producing and selling
certified sustainable palm oil. The Group continued to plant new
areas in the first half of 2024, both Group-owned, and for its
associated scheme smallholders. In addition, the Group invested in
replanting at its North Sumatran estates. Overall, the total
planted area managed by the Group increased by over 300 hectares to
65,800 hectares by the end of June 2024.
The Group harvested 566,200 tonnes of fresh
fruit bunches ("ffb") during the first half of the year, made up of
437,900 tonnes (2023 - 408,100 tonnes) of its own crop, and 128,300
tonnes (2023 - 124,900 tonnes) from its associated
scheme-smallholder areas, increases of 7% and 3% respectively.
Whilst the crops were particularly encouraging in the early months
of 2024, consistent with many Indonesian producers, cropping levels
slowed somewhat in the latter part of the first half. This is
considered to be a reflection of broader agronomic and weather
conditions but, as was the case in 2023, the Group continues to
expect the harvest in the second half of the year to be higher than
that achieved in the first six months.
Group management worked carefully during the
first half of the year to manage the quality of independent crop
being supplied to Group mills. Whilst the overall amount of
independent crop processed by the Group increased by 3% to 193,500
tonnes (2023 - 188,100 tonnes), in some locations there was a
decrease as mill management rejected crop of insufficient quality.
This, along with the ongoing high quality of the input from
Group-managed areas, resulted in an increase in the average
extraction rate achieved in Group mills to 23.4% (2023 -
23.1%).
Crude palm oil ("CPO") has traded within a
relatively narrow band during the first half of 2024, with cif
Rotterdam prices between US$925 - US$1,100 per tonne, and averaging
US$999 per tonne (2023 first half average US$986 per tonne). During
the period, the Group achieved an average mill-gate price for its
CPO output of US$771 per tonne (2023 US$755 per tonne).
Production costs have fallen in the first half
of 2024 when compared to the same period in 2023, and have
continued the trend observed in the second half of last year as
fertiliser costs, one of the Group's largest input costs, have
continued to fall from the peak observed around the end of 2022.
The cost of production from the Group's own areas was US$458 per
tonne (2023 US$535 per tonne). The Group's total cost of
production, when all sources of crop are taken into consideration,
was also lower than the first half of last year at US$529 per tonne
(2023 US$574 per tonne). As in 2023, the Group's average cost of
production is expected to fall during the second half of the year.
This is partly as a result of rising production, but also reflects
the fact that more than half of fertiliser application takes place
in the first six months of the year.
In June 2024, the Group announced it had
reached an agreement with one of its minority shareholders to
acquire their 5% interest in the majority of the Group's Indonesian
subsidiaries. By doing so, the Group effectively acquired
approximately 1,700 hectares of its own high-quality planted areas.
The agreement to acquire these areas during the year was based on
US$9,000 per planted hectare, reflecting the fact that the Group
was able to add to its majority holding at a price that allowed for
a minority shareholding discount. This compares with the average
independent valuation at the end of 2023 of the Group's
majority-held plantings of US$18,400 per hectare. Whilst this
transaction has a limited impact on the results for the first half
of 2024, it will be earnings enhancing for the remainder of the
year and beyond.
A combination of higher production and sales
with lower unit costs has resulted in an improved margin, and a
significantly higher gross profit of US$42.1 million (2023 US$23.1
million) during the first half of 2024. The Group continues to
convert profits to cash, with cash generated by operating
activities of US$48.4 million in the period. This cash has been put
to good use, in accordance with the Group's strategy, to invest for
ongoing long-term growth in the Group's existing operations, to
acquire additional hectarage, repay debt, and fund over US$25
million of returns to Group shareholders through dividends and
share buybacks.
The Group remains committed to being a
responsible palm-oil producer. Both the absolute amount and
proportion of certified CPO production increased in the first half
of 2024, with 119,500 tonnes (2023 - 96,500 tonnes) produced,
representing 68% (2023 - 58%) of the Group's total output,
including that from independent mills. Further information on the
Group's wider environmental, social and governance ("ESG")
activities is included in two separate reports published in the
first half of this year and both are available on the Group's
website: one on ESG and one focusing on the Group's approach to
managing and reducing its carbon emissions (the Taskforce on
Climate-related financial disclosures, or TCFD, report).
Earnings per share increased to 44.9p in the
first half of 2024, 81% higher than the 24.8p in the six months to
June 2023. A combination of higher production and sales with lower
costs resulted in this significant increase.
Update on
recent acquisitions
During 2023, the Group added over 10,000
planted hectares to its portfolio, with acquisitions in both
Sumatra and East Kalimantan. At Simpang Kiri, 2,100 hectares were
added to the estate, and the total planted area is now 4,700
hectares. A significant part of this area continues to be
productive and has added to the total crop harvested. As announced
on acquisition, the Group is replanting some of the new area to
help maximise yields in the longer term and, to date, 1,200
hectares have been, or are in the course of being,
replanted.
At Kota Bangun, 8,300 hectares were acquired
towards the end of 2023, made up of two separate estates, ABK and
Nusantara (or NAS). Both are now being managed as part of the
Group's Kota Bangun project with crop being sent for processing at
one of the Group's two mills there. In the short term, the Group's
management team is working hard to improve agronomic standards from
those taken on at acquisition. As a result, the Group expects to
see significant improvements in the coming years from these new
areas, particularly given the underlying quality of the
estates.
Dividends
The board is recommending an interim dividend
for 2024 of 15p per share (2023 - 12.5p per share), an increase of
20%. This reflects the improved results for the first half of the
year, with earnings per share up by 81%, but also the board's
continuing confidence in the long-term prospects for the
Group.
The Group has an unbroken track record,
spanning more than thirty years, of maintaining or increasing
normal dividends. As the Group's planted area continues to increase
and the crop from those areas is processed in the Group's
efficiently managed palm-oil mills, so it expects to deliver the
robust cash flows that form the foundation for its progressive
dividend policy.
Results for the period
Crops and
production
Details of the Group's crops, production
extraction rates and average selling prices for the first half of
2024 are shown in the following table:
|
6 months ended
|
|
6 months ended
|
Year ended
|
|
30 June
|
Increase/
|
30 June
|
31 December
|
|
2024
|
(decrease)
|
2023
|
2023
|
|
Tonnes
|
%
|
Tonnes
|
Tonnes
|
Own crops
|
|
|
|
|
Kota Bangun
|
138,900
|
25
|
110,900
|
249,900
|
Bangka
|
57,800
|
-
|
57,900
|
138,200
|
Pangkatan group
|
79,100
|
1
|
78,200
|
185,000
|
Bumi Mas
|
71,300
|
(5)
|
75,200
|
156,400
|
Musi Rawas
|
57,400
|
(7)
|
61,600
|
128,900
|
Simpang Kiri
|
33,400
|
37
|
24,300
|
64,500
|
|
437,900
|
7
|
408,100
|
922,900
|
Scheme-smallholder crops
|
|
|
|
|
Kota Bangun
|
51,000
|
10
|
46,500
|
100,500
|
Bangka
|
33,200
|
(4)
|
34,500
|
85,200
|
Pangkatan group
|
2,000
|
186
|
700
|
2,600
|
Bumi Mas
|
14,200
|
6
|
13,400
|
29,700
|
Musi Rawas
|
27,700
|
(7)
|
29,800
|
60,200
|
Simpang Kiri
|
200
|
-
|
-
|
300
|
|
128,300
|
3
|
124,900
|
278,500
|
Independent crops purchased
|
|
|
|
|
Kota Bangun
|
67,400
|
2
|
66,300
|
132,000
|
Bangka
|
44,200
|
(8)
|
48,100
|
108,600
|
Pangkatan group
|
20,700
|
(30)
|
29,400
|
52,600
|
Bumi Mas
|
21,800
|
(29)
|
30,500
|
59,500
|
Musi Rawas
|
39,400
|
186
|
13,800
|
68,800
|
|
193,500
|
3
|
188,100
|
421,500
|
|
759,700
|
5
|
721,100
|
1,622,900
|
Production
|
|
|
|
|
Crude palm oil
|
|
|
|
|
Kota Bangun
|
59,700
|
17
|
51,200
|
112,000
|
Bangka
|
30,900
|
(3)
|
31,700
|
76,800
|
Pangkatan group
|
22,600
|
(7)
|
24,300
|
54,500
|
Bumi Mas
|
26,000
|
(7)
|
28,000
|
58,600
|
Musi Rawas
|
29,500
|
23
|
23,900
|
60,200
|
|
168,700
|
6
|
159,100
|
362,100
|
Third party
mills
|
|
|
|
|
Kota Bangun
|
700
|
-
|
-
|
200
|
Musi Rawas
|
-
|
-
|
1,600
|
1,600
|
Simpang Kiri
|
7,600
|
38
|
5,500
|
14,600
|
|
8,300
|
17
|
7,100
|
16,400
|
|
177,000
|
6
|
166,200
|
378,500
|
Palm kernels
|
|
|
|
|
Kota Bangun
|
13,200
|
21
|
10,900
|
24,200
|
Bangka
|
7,900
|
-
|
7,900
|
19,000
|
Pangkatan group
|
5,300
|
-
|
5,300
|
12,400
|
Bumi Mas
|
4,900
|
4
|
4,700
|
10,300
|
Musi Rawas
|
6,200
|
44
|
4,300
|
11,400
|
|
37,500
|
13
|
33,100
|
77,300
|
Third party
mills
|
|
|
|
|
Kota Bangun
|
200
|
-
|
-
|
-
|
Musi Rawas
|
-
|
-
|
400
|
400
|
Simpang Kiri
|
1,500
|
36
|
1,100
|
2,900
|
|
1,700
|
13
|
1,500
|
3,300
|
|
39,200
|
13
|
34,600
|
80,600
|
|
|
|
|
|
Extraction
rate
|
%
|
%
|
%
|
%
|
Crude palm
oil
|
|
|
|
|
Group
mills
|
|
|
|
|
Kota Bangun - Bumi Permai
|
24.6
|
3
|
23.9
|
24.4
|
Kota Bangun - Rahayu
|
22.2
|
4
|
21.3
|
21.3
|
Bangka
|
22.8
|
1
|
22.6
|
23.1
|
Pangkatan group
|
22.3
|
-
|
22.4
|
22.7
|
Bumi Mas
|
24.2
|
3
|
23.5
|
23.9
|
Musi Rawas
|
23.7
|
(4)
|
24.6
|
24.1
|
|
23.4
|
1
|
23.1
|
23.4
|
Third party
mills
|
|
|
|
|
Kota Bangun
|
17.9
|
-
|
-
|
20.0
|
Musi Rawas
|
-
|
-
|
20.5
|
20.5
|
Simpang Kiri
|
22.4
|
-
|
22.5
|
22.5
|
|
|
|
|
|
Palm
kernels
|
|
|
|
|
Group
mills
|
|
|
|
|
Kota Bangun - Bumi Permai
|
5.6
|
4
|
5.4
|
5.5
|
Kota Bangun - Rahayu
|
4.6
|
10
|
4.2
|
4.3
|
Bangka
|
5.8
|
4
|
5.6
|
5.7
|
Pangkatan group
|
5.2
|
6
|
4.9
|
5.2
|
Bumi Mas
|
4.6
|
15
|
4.0
|
4.2
|
Musi Rawas
|
5.0
|
14
|
4.4
|
4.5
|
|
5.2
|
8
|
4.8
|
5.0
|
Third party
mills
|
|
|
|
|
Kota Bangun
|
4.9
|
-
|
-
|
4.5
|
Musi Rawas
|
-
|
-
|
4.7
|
4.7
|
Simpang Kiri
|
4.4
|
(2)
|
4.5
|
4.5
|
|
|
|
|
|
Average
selling prices
|
US$
|
|
US$
|
US$
|
CPO (cif Rotterdam)
|
999
|
1
|
986
|
964
|
CPO - Group mill gate
|
771
|
2
|
755
|
729
|
Palm-kernel oil
|
1,127
|
12
|
1,003
|
981
|
Palm kernels - Group mill gate
|
437
|
7
|
410
|
354
|
|
|
|
|
| |
Mill-gate
prices
The average commodity price for CPO (cif
Rotterdam) during the first half of 2024 was US$999 per tonne (2023
US$986 per tonne) with trading within approximately US$100 either
side of this average. The Group sells its output based on
'mill-gate' pricing and so receives a lower price than the quoted
cif Rotterdam amount, taking account of freight and insurance
costs, but also allowing for the export taxes and levies that the
Indonesian government imposes. These are charged based on
well-established, graduated scales, and the government publishes
updated tariffs each month. During the first half of 2024, the
Group achieved an average mill-gate price for its CPO of US$771 per
tonne, 2% higher than the US$755 per tonne in the six months to
June 2023.
Sales of the Group's PK were below US$400 per
tonne at the start of the year, but pricing improved, particularly
in the second quarter, and by the end of the first half prices had
increased by over US$100 per tonne with some trades at over US$500
per tonne. The average price for the first half of 2024 was US$437
per tonne, 7% higher than the US$410 in the six months to June
2023.
Sustainability
The Group is a responsible producer of
certified sustainable palm oil. All six of the Group's mills were
certified producers throughout the period, in accordance with the
requirements of the International Sustainability and Carbon
Certification ("ISCC") scheme, and so received credits at all
locations. As a long-standing member of the RSPO, the Group also
works towards securing RSPO certification for all its mills. At the
start of 2024, four of the six Group mills were RSPO accredited,
and a fifth accreditation was granted in the first half of this
year. The audit work to support the final, sixth, certification has
taken place early in the second half of this year, and the Group
expects to obtain the final approval for certification so that all
mills will be RSPO accredited before the end of the
year.
Being a producer of certified sustainable CPO
and PK results in additional income to the Group, as customers are
willing to pay a premium to secure assured inputs to their
production process. The Group's sustainability income in the first
half of 2024 was US$3.0 million, slightly lower than the US$3.2
million in the six months to June 2023. Whilst there was a
significant increase in the Group's certified output, the average
premia per tonne fell when compared to the same period of last
year. The average premium for CPO when sold as certified was
US$10.80 (2023 US$16.00) and the equivalent for PK was US$75.90
(2023 US$108.80). Notwithstanding the reduction in sustainability
premia, the Group remains committed to the production of certified
output and maintaining its sustainability credentials. A
significant part of certified sustainable output ultimately comes
to the EU, and falling premia may be a sign of some market
uncertainty relating to the pending EU Deforestation Regulations
(EUDR), due to come into effect at the start of 2025 and which will
require companies to produce new documentation on product
traceability. The Group is working towards compliance with the new
requirements at its estate locations.
Costs
The cost of palm product produced from the
Group's own areas reduced in the first half of 2024 to US$458 per
tonne, significantly lower than the US$535 per tonne in the six
months to June 2023. Unit costs fell for several reasons, but most
significantly due to the fertiliser costs incurred in the first
half of this year. Fertiliser pricing had been unusually high in
2023, but had returned towards more normal levels in 2024 and, in
addition to this, based on the phasing of application, usage was a
little lower in the first half of this year. In combination, these
two variances were responsible for a fall of over US$50 per tonne.
The Group also achieved some unit-cost savings in wage-related
costs and other efficiency benefits from higher production,
although there was some offset from higher costs at the recently
acquired properties in East Kalimantan. Subject to output levels,
unit costs are expected to fall further in the remainder of
2024.
The total cost of the Group's palm product,
taking account of all sources of crop, was US$529 per tonne in the
first half of the year (2023 US$574 per tonne). The fall in total
cost per tonne was not quite as marked as the fall in cost per
tonne from Group areas, as the total cost included the purchase of
crop from independent suppliers. These costs were slightly higher
than last year based on increased CPO prices, and in some cases
also elevated due to an increase in competition for independent
crop in certain locations.
Planting
The Group continues to invest in planting, both
to increase the total area available for harvest, and to replant
palms that come to the end of their productive lives to ensure
yields are maintained for the longer term. In Musi Rawas, the Group
is planting new areas, both for itself and for its associated
scheme smallholders. A further 220 hectares have been planted
during the first half of the year, bringing the total planted area
there to over 10,500 hectares, and the Group expects to be at its
target of 11,000 planted hectares at or around the end of this
year. The Group also continues to work with smallholder farmers in
northern Sumatra and membership in the co-operative schemes around
the Pangkatan estates has increased in the first half of this year.
An additional 190 hectares have been planted, bringing the total
smallholder area there, including both Pangkatan and Simpang Kiri,
to over 1,500 hectares.
The opportunity to add new planting at the
areas acquired at Kota Bangun (ABK and NAS) is currently being
reviewed. Additional planting will only be carried out if it can be
done responsibly and sustainably, and the Group is working with its
environmental consultants to complete the necessary
assessments.
Replanting is progressing in the areas acquired
at Simpang Kiri last year, where almost 1,000 hectares are
currently being replanted. At the Pangkatan estates, 250 hectares
of replanting is taking place as part of the ongoing programme
there.
New
land
Group management continues to be of the view
that a planted area of up to 10-14,000 hectares supporting a
60-tonne per hour palm-oil mill is an efficient operation which can
deliver attractive returns over the long term. Several of the
Group's operations are at that stage already, or are working
towards it, and some take in additional crop from external
suppliers to increase mill utilisation. In those locations, the
Group is continuing to review opportunities to add further planted
land to its existing portfolio to maximise the benefit of its
investment in milling capacity and to increase the proportion of
its certified sustainable output.
Associated
companies
The Group's 40%-owned Malaysian property
development associate, Bertam Properties Sdn Berhad, had a good
start to 2024 as it continued to develop and sell both high-quality
and affordable homes and commercial properties in Penang, Malaysia.
The Group's share of their profits for the first half of the year
was US$0.3 million (2023 US$0.2 million). The Group's 38%-owned
oil-palm associate in Indonesia, PT Kerasaan Indonesia, achieved a
similar profit to the first half of last year, with the Group's
share being US$0.5 million (2023 US$0.6 million)
Result
The Group recorded revenue of US$163.7 million
in the first half of 2024 (2023 US$134.5 million), an increase of
22% on the previous period. The improvement in revenue is larger
than the combined increase in production and pricing observed in
the period as, due to the timing of dispatches, the Group
experienced a fall in inventory during the period, in contrast to
the first half of 2023 when inventory increased. The increase in
extraction rates, both for CPO and PK, also added to revenue and
profitability in the first half of the year. Gross margin was 26%
(2023 - 17%), as the benefit of higher prices and volumes fed
through to increased profitability. Additionally, the Group's lower
cost per tonne helped to increase margins, and the Group benefited
by approximately US$2 million from a weaker Indonesian rupiah in
the first half of the year. Gross profit was US$42.1 million (2023
US$23.1 million).
There was an increase in other income during
the period to US$1.7 million (2023 US$1.2 million) as the Group
continues to generate more electricity for sale from the biogas
facilities attached to its mills, and prices achieved for shell
sales, ancillary to the main production process, increased. There
was a small increase in the Group's finance cost in the period, to
US$1.8 million (2023 US$1.7 million) as the Group took on new loans
with its acquisitions towards the end of 2023, but the impact of
this is being rapidly offset by the ongoing repayment of the
Group's pre-existing term loans. The Group tax charge inevitably
increased when compared to the first half of last year due to the
higher profitability and, after accounting for the Group's share of
associates' results, retained profits were 78% higher at US$31.7
million (2023 US$17.8 million).
CURRENT TRADING AND PROSPECTS
|
8 months ended
|
|
8 months ended
|
|
31 August
|
Increase/
|
31 August
|
|
2024
|
(decrease)
|
2023
|
|
Tonnes
|
%
|
Tonnes
|
Own crops
|
593,900
|
-
|
593,700
|
Scheme-smallholder crops
|
170,900
|
(5)
|
179,100
|
Independent crops purchased
|
263,500
|
(1)
|
267,100
|
|
1,028,300
|
(1)
|
1,039,900
|
|
|
|
| |
During the two months to August 2024, the crops
harvested from the Group's own areas and from the associated
scheme-smallholder areas totalled 198,600 tonnes, an average of
99,300 tonnes each month. This is higher than the 94,400-tonne
average experienced in the first half of the year. It is lower than
the harvest for the two months to August 2023, hence the total crop
for the eight months to August 2024 is now marginally lower than
for the same period last year. This reflects the fact that the 2023
crop peak occurred in those months. Whilst the Group may be
experiencing some delayed effect of the dry weather conditions in
the latter part of 2023, based on the latest growing crop analysis,
cropping levels are expected to increase in the coming months
leading to a total crop available for processing for the whole year
similar to that in 2023.
Whilst CPO has traded at similar levels (cif
Rotterdam) to the first half of the year during July and August,
the Group has been able to achieve prices at higher levels than the
average for the six months to June, likely due to refiners' supply
dynamics. The Group's year-to-date average mill-gate price for its
CPO had increased to US$777 by the end of August, with some tenders
for September delivery at over US$800 per tonne. Whilst current
pricing may not persist if crops increase in the coming months, the
levels reached thus far put the Group in a strong position for 2024
as a whole.
The board remains committed to the Group's
strategy, with the Group increasing its planted hectarage in
support of future sustainable growth, and with all mills producing
certified sustainable palm oil. As demonstrated by the results for
the current period, the Group continues to deliver healthy cash
flows in support of attractive shareholder returns, and the
prospects for the future remain very positive.
UNAUDITED CONSOLIDATED INCOME STATEMENT
For the six months ended 30 June
2024
|
|
Six months
|
Six months
|
Year
|
|
|
ended
|
ended
|
ended
|
|
|
30 June
|
30 June
|
31 December
|
|
|
2024
|
2023
|
2023
|
|
Note
|
US$'000
|
US$'000
|
US$'000
|
Continuing
operations
|
|
|
|
|
Revenue
|
3
|
163,737
|
134,469
|
307,368
|
Cost of sales
|
|
(121,628)
|
(111,331)
|
(228,915)
|
Gross profit
|
3
|
42,109
|
23,138
|
78,453
|
Gain on biological assets
|
|
185
|
1,025
|
551
|
Foreign-exchange gains/(losses)
|
|
640
|
582
|
(1,188)
|
Other administrative expenses
|
|
(3,120)
|
(2,590)
|
(5,443)
|
Other income
|
|
1,746
|
1,223
|
2,923
|
Operating
profit
|
|
41,560
|
23,378
|
75,296
|
Finance income
|
|
523
|
600
|
1,348
|
Finance costs
|
|
(1,838)
|
(1,683)
|
(3,810)
|
Profit before taxation
|
|
40,245
|
22,295
|
72,834
|
Tax on profit on ordinary activities
|
|
(9,392)
|
(5,267)
|
(18,826)
|
Profit after tax
|
|
30,853
|
17,028
|
54,008
|
Share of associated companies' profit after
tax
|
3
|
808
|
786
|
2,390
|
Profit for the
period
|
|
31,661
|
17,814
|
56,398
|
|
|
|
|
|
Attributable
to:
|
|
|
|
|
Owners of M.P. Evans Group PLC
|
|
30,084
|
16,586
|
52,487
|
Non-controlling interests
|
|
1,577
|
1,228
|
3,911
|
|
|
31,661
|
17,814
|
56,398
|
|
|
|
|
|
|
|
US cents
|
US cents
|
US cents
|
Continuing
operations
|
|
|
|
|
Basic earnings per 10p share
|
|
56.6
|
30.8
|
97.6
|
Diluted earnings per 10p share
|
|
56.3
|
30.7
|
97.2
|
|
|
|
|
|
|
|
Pence
|
Pence
|
Pence
|
Basic earnings
per 10p share
|
|
|
|
|
Continuing operations
|
|
44.9
|
24.8
|
78.1
|
UNAUDITED CONSOLIDATED BALANCE SHEET
As at 30 June 2024
|
|
30 June
|
30 June
|
31 December
|
|
|
2024
|
2023
|
2023
|
|
Note
|
US$'000
|
US$'000
|
US$'000
|
Non-current
assets
|
|
|
|
|
Goodwill
|
|
17,083
|
11,767
|
17,083
|
Other intangible assets
|
|
944
|
1,077
|
1,012
|
Property, plant and equipment
|
|
482,693
|
427,936
|
486,915
|
Investments in associates
|
|
10,418
|
11,654
|
10,003
|
Investments
|
|
57
|
58
|
59
|
Deferred-tax asset
|
|
1,180
|
1,020
|
1,138
|
Trade and other receivables
|
|
-
|
9,232
|
8,875
|
|
|
512,375
|
462,744
|
525,085
|
Current
assets
|
|
|
|
|
Biological assets
|
|
3,973
|
4,114
|
3,788
|
Inventories
|
|
15,121
|
28,567
|
24,155
|
Trade and other receivables
|
|
24,370
|
29,905
|
23,853
|
Current-tax asset
|
|
9,990
|
5,740
|
8,673
|
Current-asset investments
|
|
213
|
-
|
270
|
Cash and cash equivalents
|
|
35,709
|
42,882
|
39,324
|
|
|
89,376
|
111,208
|
100,063
|
Total
assets
|
|
601,751
|
573,952
|
625,148
|
Current
liabilities
|
|
|
|
|
Borrowings
|
|
22,820
|
19,001
|
21,009
|
Trade and other payables
|
|
24,107
|
29,080
|
27,547
|
Current-tax liabilities
|
|
5,520
|
294
|
6,279
|
|
|
52,447
|
48,375
|
54,835
|
Net current
assets
|
|
36,929
|
62,833
|
45,228
|
Non-current
liabilities
|
|
|
|
|
Borrowings
|
|
20,381
|
21,364
|
33,413
|
Deferred-tax liability
|
|
21,083
|
13,478
|
19,398
|
Retirement-benefit obligations
|
|
12,262
|
11,199
|
12,429
|
|
|
53,726
|
46,041
|
65,240
|
Total
liabilities
|
|
106,173
|
94,416
|
120,075
|
Net
assets
|
|
495,578
|
479,536
|
505,073
|
Equity
|
|
|
|
|
Share capital
|
6
|
9,019
|
9,124
|
9,062
|
Other reserves
|
|
53,886
|
54,642
|
53,263
|
Retained earnings
|
|
423,163
|
397,605
|
422,748
|
Equity
attributable to the
|
|
|
|
|
owners
of M.P. Evans Group PLC
|
|
486,068
|
461,371
|
485,073
|
Non-controlling interests
|
|
9,510
|
18,165
|
20,000
|
Total
equity
|
|
495,578
|
479,536
|
505,073
|
UNAUDITED STATEMENT OF CHANGES IN CONSOLIDATED
EQUITY
For the six months ended 30 June
2024
|
|
|
|
|
|
|
Six months
|
Six months
|
Year
|
|
|
ended
|
ended
|
ended
|
|
|
30 June
|
30 June
|
31 December
|
|
|
2024
|
2023
|
2023
|
|
|
US$'000
|
US$'000
|
US$'000
|
Profit for the period
|
|
31,661
|
17,814
|
56,398
|
Other comprehensive expense for the
period
|
|
(426)
|
(1,352)
|
(1,306)
|
Total
comprehensive income for the period
|
|
31,235
|
16,462
|
55,092
|
Share buybacks
|
|
(3,516)
|
(5,129)
|
(9,678)
|
Dividends paid
|
|
(23,341)
|
(20,760)
|
(29,739)
|
Acquisition of non-controlling
interests
|
|
(14,041)
|
-
|
-
|
Credit to equity for equity-settled share-based
payments
|
|
168
|
119
|
554
|
Transactions
with owners
|
|
(40,730)
|
(25,770)
|
(38,863)
|
At 1 January
|
|
505,073
|
488,844
|
488,844
|
Balance at
period end
|
|
495,578
|
479,536
|
505,073
|
|
|
|
|
|
| |
UNAUDITED CONSOLIDATED CASH-FLOW STATEMENT
For the six months ended 30 June
2024
|
|
Six months
|
Six months
|
Year
|
|
|
ended
|
ended
|
ended
|
|
|
30 June
|
30 June
|
31 December
|
|
|
2024
|
2023
|
2023
|
|
Note
|
US$'000
|
US$'000
|
US$'000
|
Net cash
generated by operating activities
|
7
|
48,380
|
20,411
|
83,642
|
Investing
activities
|
|
|
|
|
Acquisition of subsidiaries, net of cash
acquired
|
|
-
|
-
|
(34,516)
|
Purchase of property, plant and
equipment
|
|
(9,555)
|
(23,824)
|
(38,282)
|
Purchase of intangible assets
|
|
(24)
|
-
|
(25)
|
Interest received
|
|
337
|
227
|
600
|
Increase in receivables from smallholder
co-operatives
|
|
(22)
|
(2,973)
|
(6,161)
|
Bank deposits treated as current asset
investments
|
|
-
|
-
|
(266)
|
Proceeds on disposal of property, plant and
equipment
|
|
47
|
66
|
6,997
|
Net cash used
by investing activities
|
|
(9,217)
|
(26,504)
|
(71,653)
|
Financing
activities
|
|
|
|
|
Acquisition of non-controlling
interests
|
5
|
(6,000)
|
-
|
-
|
Repayment of borrowings
|
|
(9,916)
|
(8,674)
|
(17,405)
|
Dividends paid to Company
shareholders
|
|
(21,891)
|
(20,035)
|
(28,188)
|
Dividends paid to non-controlling
interest
|
|
(145)
|
(72)
|
(155)
|
Buy back of Company shares
|
|
(3,516)
|
(5,129)
|
(9,678)
|
Net cash used
by financing activities
|
|
(41,468)
|
(33,910)
|
(55,426)
|
Net decrease
in cash and cash equivalents
|
|
(2,305)
|
(40,003)
|
(43,437)
|
Cash and cash
equivalents at 1 January
|
|
39,324
|
82,503
|
82,503
|
Effect of foreign-exchange rates on cash and
cash
|
|
|
|
|
equivalents
|
|
(1,310)
|
382
|
258
|
Net cash and
cash equivalents at period end
|
|
35,709
|
42,882
|
39,324
|
NOTES TO THE INTERIM STATEMENTS
For the six months ended 30 June
2024
Note
1
General information
The financial information for the six-month
periods ended 30 June 2024 and 2023 has been neither audited nor
reviewed by the Group's auditors and does not constitute statutory
accounts within the meaning of section 434 of the Companies Act
2006. The financial information for the year ended 31 December 2023
is abridged from the statutory accounts. The 31 December 2023
statutory accounts have been reported on by the Group's auditors
for that year, BDO LLP, and have been filed with the Registrar of
Companies. The report of the auditors thereon was unqualified and
did not contain a statement under section 498(2) or (3) of the
Companies Act 2006, nor did it contain any matters to which the
auditors drew attention without qualifying their audit
report.
Note
2
Accounting policies
The consolidated financial results have been
prepared in accordance with International Financial Reporting
Standards (IFRS and IFRIC interpretations) issued by the
International Accounting Standards Board (IASB), and with those
parts of the Companies Act 2006 applicable to companies preparing
accounts under IFRS.
The accounting policies of the Group follow
those set out in the annual financial statements at
31 December 2023. The Group has made a number of critical
accounting judgements and key estimates in the preparation of this
interim report, and they remain consistent with those set out in
note 3(r) to the 2023 annual financial statements.
Note
3
Segment information
The Group's reportable segments are
distinguished by location and product: Indonesian oil-palm
plantation products in Indonesia and Malaysian property
development.
|
Plantation
|
Property
|
|
|
|
Indonesia
|
Malaysia
|
Other
|
Total
|
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
6 months ended
30 June 2024
|
|
|
|
|
Revenue
|
163,737
|
-
|
-
|
163,737
|
Gross profit
|
42,109
|
-
|
-
|
42,109
|
Share of associated companies' profit after
tax
|
459
|
349
|
-
|
808
|
|
|
|
|
|
6 months ended
30 June 2023
|
|
|
|
|
Revenue
|
134,469
|
-
|
-
|
134,469
|
Gross profit
|
23,138
|
-
|
-
|
23,138
|
Share of associated companies' profit after
tax
|
545
|
241
|
-
|
786
|
|
|
|
|
|
Year ended 31
December 2023
|
|
|
|
|
Revenue
|
307,320
|
-
|
48
|
307,368
|
Gross profit
|
78,405
|
-
|
48
|
78,453
|
Share of associated companies' profit after
tax
|
1,107
|
1,283
|
-
|
2,390
|
|
|
|
|
| |
Note
4
Dividends
|
Six months
ended
|
Six months
ended
|
Year
ended
|
|
30 June
|
30 June
|
31 December
|
|
2024
|
2023
|
2023
|
|
US$'000
|
US$'000
|
US$'000
|
|
|
|
|
2022 final dividend - 30p per 10p
share
|
-
|
20,035
|
20,035
|
2023 interim dividend - 12.5p per 10p
share
|
-
|
-
|
8,153
|
2023 final dividend - 32.5p per 10p
share
|
21,891
|
-
|
-
|
|
21,891
|
20,035
|
28,188
|
Subsequent to 30 June 2024, the board has
declared an interim dividend of 15p per 10p share. The dividend
will be paid on or after 1 November 2024 to those shareholders on
the register at the close of business on 11 October
2024.
Note
5
Acquisition
On 31 May 2024, the Group completed the
purchase of the 5% minority holding in the majority (70% by
Group-owned planted hectarage) of its Indonesian subsidiary trading
companies.
The total cost of the purchase was US$14.0
million. The Group's minority partner has used the majority of the
proceeds to repay an outstanding US$8.0 million loan from the Group
and, as a result, the net cash outflow to the Group resulting from
the transaction was US$6.0 million.
Note
6
Share capital
|
30 June
|
30 June
|
31 December
|
30 June
|
30 June
|
31 December
|
|
2024
|
2023
|
2023
|
2024
|
2023
|
2023
|
|
Number
|
Number
|
Number
|
US$'000
|
US$'000
|
US$'000
|
Shares of 10p each
|
|
|
|
|
|
At 1 January
|
53,289,690
|
54,230,888
|
54,230,888
|
9,062
|
9,179
|
9,179
|
Issued
|
-
|
50,000
|
50,000
|
-
|
6
|
6
|
Redeemed
|
(340,134)
|
(492,792)
|
(991,198)
|
(43)
|
(61)
|
(123)
|
At period
end
|
52,949,556
|
53,788,096
|
53,289,690
|
9,019
|
9,124
|
9,062
|
Note
7
Analysis of movements in cash flow
|
Six months
ended
|
Six months
ended
|
Year
ended
|
|
30 June
|
30 June
|
31 December
|
|
2024
|
2023
|
2023
|
|
US$'000
|
US$'000
|
US$'000
|
Operating
profit
|
41,560
|
23,378
|
75,296
|
Biological gain
|
(185)
|
(1,025)
|
(551)
|
Disposal of property, plant and
equipment
|
534
|
1
|
259
|
Release of deferred profit
|
(22)
|
(36)
|
(92)
|
Depreciation of property, plant and
equipment
|
13,196
|
11,840
|
24,102
|
Amortisation of intangible assets
|
92
|
90
|
180
|
Retirement-benefit obligation
|
593
|
115
|
905
|
Share-based payments
|
168
|
119
|
554
|
Operating cash
flows before movements
|
|
|
|
in
working capital
|
55,936
|
34,482
|
100,653
|
Decrease/(increase) in inventories
|
9,035
|
(5,455)
|
1,023
|
(Increase)/decrease in receivables
|
(2,493)
|
5,005
|
11,814
|
(Decrease)/increase in payables
|
(2,435)
|
1,107
|
(6,460)
|
Cash generated
by operating activities
|
60,043
|
35,139
|
107,030
|
Dividends from associated companies
|
-
|
-
|
3,566
|
Income tax paid
|
(9,825)
|
(13,045)
|
(23,144)
|
Interest paid
|
(1,838)
|
(1,683)
|
(3,810)
|
Net cash
generated by operating activities
|
48,380
|
20,411
|
83,642
|
|
|
|
| |
Note
8
Exchange rates
|
|
30 June
|
30 June
|
31 December
|
|
|
2024
|
2023
|
2023
|
US$1=Indonesian Rupiah
|
- average
|
15,897
|
15,053
|
15,236
|
|
- period end
|
16,375
|
14,993
|
15,397
|
US$1=Malaysian Ringgit
|
- average
|
4.73
|
4.46
|
4.56
|
|
- period end
|
4.72
|
4.67
|
4.60
|
£1=US Dollar
|
- average
|
1.26
|
1.24
|
1.25
|
|
- period end
|
1.26
|
1.27
|
1.27
|