(Restated) | |||
2024 | 2023* | ||
Note | $000 | $000 | |
Continuing operations | |||
Revenue | 3 | ||
Cost of sales | ( | ( | |
Changes in fair value of biological assets | 17 | ( | |
Gross profit | |||
Administration expenses | ( | ( | |
Other income | |||
Impairment loss | ( | ( | |
Gain arising from fair value of investments | 13 | ||
Operating profit | |||
Exchange gains | |||
Finance income | 4 | ||
Finance expense | 4 | ( | ( |
Profit before tax | 5 | ||
Tax expense | 8 | ( | ( |
Profit for the year from continuing operations | |||
Gain on discontinued operations, net of tax | 9 | ||
Profit for the year attributable to: | |||
- Owners of the parent | |||
- Non-controlling interests | |||
Profit for the year from continuing operations attributable to: | |||
- Owners of the parent | |||
- Non-controlling interests | |||
Earnings per share attributable to the owners of the parent | |||
during the year | |||
Profit | |||
- basic and diluted | 10 | ||
Profit from continuing operations | |||
- basic and diluted | 10 |
(Restated) | ||
2024 | 2023* | |
$000 | $000 | |
Profit for the year | ||
Other comprehensive loss: | ||
Items may be reclassified to profit or loss: | ||
(Loss)/profit on exchange translation of foreign operations | ( | |
Recycling of foreign exchange on disposal | ( | |
Net other comprehensive loss may be reclassified to profit or loss | ( | ( |
Items not to be reclassified to profit or loss: | ||
Remeasurement of retirement benefits plan, net of tax | ( | |
Net other comprehensive income/(loss) not being reclassified to profit | ||
or loss | ( | |
Total other comprehensive loss for the year, net of tax | ( | ( |
Total comprehensive income for the year | ||
Total comprehensive income for the year attributable to: | ||
- Owners of the parent | ||
- Non-controlling interests | ||
Company Number: 01884630 | ||||
(Restated) | (Restated) | |||
31.12.2024 | 31.12.2023* | 31.12.2022* | ||
Note | $000 | $000 | $000 | |
Non-current assets | ||||
Property, plant and equipment | 12 | |||
Investments | 13 | |||
Receivables | 14 | |||
Deferred tax assets | 15 | |||
Current assets | ||||
Inventories | 16 | |||
Income tax receivables | 8 | |||
Other tax receivables | 8 | |||
Biological assets | 17 | |||
Trade and other receivables | 18 | |||
Investments | 13 | |||
Short-term investments | 19 | |||
Cash and cash equivalents | 19 | |||
Assets in disposal groups classified as held for sale | 9 | |||
Current liabilities | ||||
Trade and other payables | 20 | ( | ( | ( |
Income tax liabilities | 8 | ( | ( | ( |
Other tax liabilities | 8 | ( | ( | ( |
Dividend payables | ( | ( | ( | |
Lease liabilities | 21 | ( | ( | ( |
( | ( | ( | ||
Net current assets | ||||
Non-current liabilities | ||||
Deferred tax liabilities | 15 | ( | ( | ( |
Retirement benefits - net liabilities | 22 | ( | ( | ( |
Lease liabilities | 21 | ( | ( | ( |
( | ( | ( | ||
Net assets |
(Restated) | (Restated) | |||
31.12.2024 | 31.12.2023* | 31.12.2022* | ||
Note | $000 | $000 | $000 | |
Issued capital and reserves attributable to owners of the parent | ||||
Share capital | 23 | |||
Treasury shares | 23 | ( | ( | ( |
Share premium | ||||
Capital redemption reserve | ||||
Exchange reserves | ( | ( | ( | |
Retained earnings | ||||
Non-controlling interests | ||||
Total equity |
$000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | ||||||
Balance at 31 December 2022 | ( | ( | ||||||||||||
Restatements | 32 | ( | ( | ( | ( | |||||||||
Balance at 31 December 2022 (Restated) | ( | ( | ||||||||||||
Items of other comprehensive income/(loss) | ||||||||||||||
- | Remeasurement of retirement benefit | |||||||||||||
plan, net of tax | 22 | ( | ( | ( | ( | |||||||||
- | Recycling of foreign exchange on disposal | ( | ( | ( | ( | |||||||||
- | Gain on exchange translation of foreign | |||||||||||||
operations (Restated) | ||||||||||||||
Total other comprehensive loss (Restated) | ( | ( | ( | ( | ( | |||||||||
Profit for the year (Restated) | ||||||||||||||
Total comprehensive income for the year | (Restated) | ( | ||||||||||||
Acquisition of non-controlling interests | (Restated) | 31 | ( | ( | ( | |||||||||
Share buy back | ( | ( | ( | |||||||||||
Dividends paid | ( | ( | ( | ( | ||||||||||
Balance at 31 December 2023 (Restated) | ( | ( | ||||||||||||
Items of other comprehensive (loss)/ | income | |||||||||||||
- | Remeasurement of retirement benefit | |||||||||||||
plan, net of tax | 22 | |||||||||||||
- | Loss on exchange translation of foreign | |||||||||||||
operations | ( | ( | ( | |||||||||||
Total other comprehensive (loss)/income | ( | ( | ( | |||||||||||
Profit for the year | ||||||||||||||
Total comprehensive (loss)/income for the | year | ( | ||||||||||||
Acquisition of non-controlling interests | 31 | ( | ( | ( | ||||||||||
Share buy back | ( | ( | ( | |||||||||||
Dividends paid | ( | ( | ( | |||||||||||
Balance at | ( | ( |
2024 | 2023 | |
$000 | $000 | |
Cash flows from operating activities | ||
Profit before tax from continuing operations | ||
Adjustments for: | ||
Changes in fair value of biological assets | ( | |
Gain on disposal of property, plant and equipment | ( | ( |
Depreciation | ||
Retirement benefit provisions | ||
Finance income | ( | ( |
Finance expense | ||
Unrealised loss/(gain) in foreign exchange | ( | |
Gain arising from fair value | ( | ( |
Property, plant and equipment written off | ||
Impairment losses | ||
(Reversal)/Provision for expected credit loss | ( | |
Operating cash flows before changes in working capital | ||
(Increase)/Decrease in inventories | ( | |
Decrease/(Increase) in non-current, trade and other receivables | ( | |
Decrease in trade and other payables | ( | ( |
Cash inflows from operations | ||
Retirement benefits paid | ( | ( |
Overseas tax paid | ( | ( |
Operating cash flows from continuing operations | ||
Operating cash flows used in discontinued operations | ( | |
Net cash generated from operating activities | ||
Investing activities | ||
Property, plant and equipment | ||
- purchases | ( | ( |
- sales | ||
Interest received | ||
Increase in receivables from cooperatives under plasma scheme | ( | ( |
Repayment from cooperatives under plasma scheme | ||
Investment in investment portfolio or bond portfolio | ( | ( |
Disposal of investment portfolio | ||
Disposal of subsidiaries | ||
Placement of fixed deposits with original maturity of more than three months | ( | ( |
Withdrawal of fixed deposits with original maturity of more than three months | ||
Cash (used in)/generated from investing activities from continuing operations | ( | |
Cash used in investing activities from discontinued operations | ( | |
Net cash (used in)/generated from investing activities | ( |
2024 | 2023 | ||
Note | $000 | $000 | |
Financing activities | |||
Dividends paid to the holders of the parent | ( | ( | |
Dividends paid to non-controlling interests | ( | ||
Repayment of lease liabilities - principal | ( | ( | |
Repayment of lease liabilities - interest | ( | ( | |
Acquisition of non-controlling interests | ( | ( | |
Share buy back | ( | ( | |
Cash used in financing activities from continuing operations | ( | ( | |
Cash used in financing activities from discontinued operations | |||
Net cash used in financing activities | ( | ( | |
Net increase/(decrease) in cash and cash equivalents | ( | ||
Cash and cash equivalents | |||
At beginning of year | |||
Exchange (losses)/gains | ( | ||
At end of year | |||
Comprising: | |||
Cash at end of year | 19 |
CPO and | ||||||||
palm | Shell | Biogas | ||||||
Year to 31 December 2024 | kernel | FFB | Rubber | nut | products | Others | Total | |
$000 | $000 | $000 | $000 | $000 | $000 | $000 | ||
Contract counterparties | ||||||||
Government | - | - | - | - | 637 | - | 637 | |
Non-government | ||||||||
- Wholesalers | 358,745 | 8,923 | 112 | 3,840 | - | 371,626 | 6 | |
358,745 | 8,923 | 112 | 3,840 | 637 | 372,263 | 6 | ||
Timing of transfer of goods | ||||||||
Delivery to customer | ||||||||
premises | - | 8,923 | 112 | - | - | 9,035 | - | |
Delivery to port of departure | 74,767 | - | - | - | - | 74,767 | - | |
Customers collect from our mills/estates | 283,978 | - | - | 3,840 | - | 287,818 | - | |
Upon generation/others | - | - | - | - | 637 | 643 | 6 | |
358,745 | 8,923 | 112 | 3,840 | 637 | 6 | 372,263 | ||
Year to 31 December 2023 | ||||||||
Contract counterparties | ||||||||
Government | - | - | - | - | 1,081 | - | 1,081 | |
Non-government | ||||||||
- Wholesalers | 357,183 | 6,784 | 529 | 4,844 | - | 369,354* | 14* | |
357,183 | 6,784 | 529 | 4,844 | 1,081 | 370,435* | 14* |
CPO | |||||||
and | |||||||
palm | Shell | Biogas | |||||
kernel | FFB | Rubber | nut | products | Others | Total | |
$000 | $000 | $000 | $000 | $000 | $000 | $000 | |
Year to 31 December 2023 (continued) | |||||||
Timing of transfer of goods | |||||||
Delivery to customer | |||||||
premises | - | 6,784 | 529 | - | - | - | 7,313 |
Delivery to port of departure | 77,044 | - | - | - | - | - | 77,044 |
Customers collect from our mills/estates | 280,139 | - | - | 4,844 | - | - | 284,983 |
Upon generation/others | - | - | - | - | 1,081 | 14* | 1,095* |
357,183 | 6,784 | 529 | 4,844 | 1,081 | 14* | 370,435* |
2024 | 2023 | |
$000 | $000 | |
Finance income | ||
Interest receivable on: | ||
Credit bank balances and time deposits | 5,365 | 7,977 |
Finance expense | ||
Interest payable on: | ||
Interest expense in lease liabilities (note 21) | (65) | (45) |
Net finance income recognised in income statement | 5,300 | 7,932 |
2024 | 2023 | |
$000 | $000 | |
Profit before tax is stated after charging: | ||
Purchase of FFB | 174,022 | 160,692 |
Depreciation (note 12) | 18,986 | 16,400 |
Impairment losses (note 12) | 133 | 35 |
Impairment loss on adjustments to fair value of assets held for sale | - | 1,376 |
(Reversal)/Provision for expected credit loss (note 18): | ||
- continuing operations | (9) | 331 |
- discontinued operations | - | 7 |
(9) | 338 | |
Exchange gains | (1,056) | (164) |
Legal and professional fees | 1,371 | 1,426 |
Staff costs (note 7) | 59,266 | 64,823 |
Remuneration received by the Group’s auditor or associates of the Group’s auditor: | ||
- Audit of parent company | 5 | 5 |
- Audit of consolidated financial statements | 289 | 299 |
- Audit of UK subsidiaries | 13 | 13 |
Total audit services | 307 | 317 |
Non-audit service | ||
- Audit related assurance service (interim review) | 13 | 10 |
Total audit and non-audit service | 320 | 327 |
Audit of overseas subsidiaries | ||
- Malaysia | 27 | 22 |
- Indonesia | 150 | 152 |
Total audit services | 177 | 174 |
Total auditor’s remuneration | 497 | 501 |
Total from | |||||||||||
North | Total | continuing | |||||||||
Sumatera | Bengkulu | Riau | Bangka | Kalimantan | Indonesia | Malaysia | UK | operations | |||
$000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | |||
2024 | |||||||||||
Total sales revenue (all external) | |||||||||||
- | CPO and palm kernel | 134,013 | 96,639 | 59,405 | - | 68,688 | 358,745 | - | - | 358,745 | |
- | FFB | - | - | - | 3,212 | 2,821 | 6,033 | 2,890 | - | 8,923 | |
- | Rubber | 112 | - | - | - | - | 112 | - | - | 112 | |
- | Shell nut | 1,281 | 1,148 | 1,368 | - | 43 | 3,840 | - | - | 3,840 | |
- | Biogas products | 87 | 216 | - | - | 334 | 637 | - | - | 637 | |
- | Others | - | - | - | - | - | - | 6 | - | 6 | |
Total revenue | 135,493 | 98,003 | 60,773 | 3,212 | 71,886 | 369,367 | 2,896 | - | 372,263 | ||
Profit/(loss) before tax for the | year per consolidated income | ||||||||||
statement | 43,663 | 11,281 | 13,351 | (731) | 22,941 | 90,505 | (857) | (1,558) | 88,090 | ||
Interest income | 3,569 | 877 | 792 | 3 | 70 | 5,311 | 49 | 5 | 5,365 | ||
Interest expense | (22) | - | - | - | - | (22) | (23) | (20) | (65) | ||
Depreciation | (7,281) | (3,703) | (831) | (598) | (6,200) | (18,613) | (277) | (96) | (18,986) | ||
Impairment losses | - | - | - | - | - | - | (133) | - | (133) | ||
(Provision)/Reversal for | expected credit loss | (4) | 1 | - | (1) | 13 | 9 | - | - | 9 | |
Inter-segment transactions | 6,354 | (2,804) | (802) | (455) | (3,059) | (766) | 715 | 51 | - | ||
Inter-segmental revenue | 23,812 | 2,489 | - | - | 12,899 | 39,200 | - | - | 39,200 | ||
Tax (expense)/credit | (11,607) | (1,723) | (3,066) | 268 | (4,180) | (20,308) | (167) | (3) | (20,478) | ||
Total assets | 251,963 | 113,498 | 40,488 | 20,079 | 145,586 | 571,614 | 25,259 | 3,759 | 600,632 | ||
Non-current assets | 80,473 | 52,375 | 8,171 | 16,838 | 105,239 | 263,096 | 7,621 | 453 | 271,170 | ||
Non-current assets - additions | 7,021 | 9,823 | 1,199 | 1,576 | 9,009 | 28,628 | 287 | 208 | 29,123 | ||
Total liabilities | (16,096) | (11,222) | (5,164) | (534) | (7,624) | (40,640) | (865) | (668) | (42,173) |
Total from | |||||||||||||
North | Total | continuing | South* | ||||||||||
Sumatera | Bengkulu | Riau | Bangka | Kalimantan | Indonesia | Malaysia | UK | operations | Sumatera | ||||
$000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | ||||
2023 | |||||||||||||
Total sales revenue (all | external) | ||||||||||||
- | CPO and palm | ||||||||||||
kernel | 120,788 | 100,998 | 53,193 | - | 82,204 | 357,183 | - | - | 357,183 | 3,810 | |||
- | FFB | - | - | - | 3,315 | 1,426 | 4,741 | 2,043 | - | 6,784 | - | ||
- | Rubber | 529 | - | - | - | - | 529 | - | - | 529 | - | ||
- | Shell nut | 2,013 | 1,299 | 1,479 | - | 53 | 4,844 | - | - | 4,844 | - | ||
- | Biogas products | 339 | 350 | - | - | 392 | 1,081 | - | - | 1,081 | - | ||
- | Others | - # | - # | - | - # | - # | - # | 14 | - # | 14 # | 122 | ||
Total revenue | 123,669 # | 102,647 # | 54,672 | 3,315 | # | 84,075 # | 368,378 # | 2,057 | - # | 370,435 # | 3,932 | ||
Profit/(loss) before | tax for the year | ||||||||||||
per consolidated | |||||||||||||
income statement | 31,876 | 15,363 | 13,432 | (90) | 19,403 | 79,984 | (890) | (1,286) | 77,808 | (1,947) | |||
Interest income | 4,392 | 2,358 | 1,106 | 1 | 47 | 7,904 | 69 | 4 | 7,977 | 3 | |||
Interest expense | (26) | - | - | - | - | (26) | (11) | (8) | (45) | - | |||
Depreciation | (5,139) | (3,561) | (854) | (488) | (6,131) | (16,173) | (203) | (24) | (16,400) | - | |||
Impairment losses | - | - | - | - | - | - | (35) | - | (35) | - | |||
(Provision)/Reversal | for expected credit | ||||||||||||
loss | (17) | 57 | - | - | (387) | (347) | - | 16 | (331) | (7) | |||
Inter-segment | transactions | (1,011) | (2,310) | (6,815) | (358) | 3,464 | (7,030) | 533 | 50 | (6,447) | 6,447 | ||
Inter-segmental | revenue | 33,790 | 5,296 | - | - | 10,947 | 50,033 | - | - | 50,033 | 2,716 | ||
Tax (expense)/credit | (Restated) | (7,659) | (2,619) | (1,368) | 68 | (4,921) | (16,499) | 17 | (5,233) | (21,715) | (584) |
Total from | ||||||||||||||
North | Total | continuing | South* | |||||||||||
Sumatera | Bengkulu | Riau | Bangka | Kalimantan | Indonesia | Malaysia | UK | operations | Sumatera | |||||
$000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | |||||
Total assets | ||||||||||||||
(Restated) | 231,013 | # | 107,389 | 41,794 | # | 18,951 | 149,629 | 548,776 | # | 10,519 | 5,478 | 564,773 | # | - |
Non-current assets | 85,235 | 48,846 | 8,196 | 16,648 | 107,574 | 266,499 | 7,542 | 341 | 274,382 | - | ||||
Non-current assets | ||||||||||||||
- additions | 9,792 | 10,612 | 1,100 | 1,945 | 10,041 | 33,490 | 496 | 365 | 34,351 | - | ||||
Total liabilities | ||||||||||||||
(Restated) | (17,401) | (10,938) | (4,006) | (310) | (10,256) | (42,911) | (606) | (641) | (44,158) | - |
North | Total | ||||||||
Sumatera | Bengkulu | Riau | Bangka | Kalimantan | Indonesia | Malaysia | UK | Total | |
$000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | |
2024 | |||||||||
Customer 1 | 14,772 | 19,944 | 20,968 | - | 28,948 | 84,632 | - | - | 84,632 |
Customer 2 | - | 31,809 | - | - | - | 31,809 | - | - | 31,809 |
Customer 3 | 26,392 | 6 | - | - | - | 26,398 | - | - | 26,398 |
Customer 4 | 14,943 | - | 7,973 | - | - | 22,916 | - | - | 22,916 |
56,107 | 51,759 | 28,941 | - | 28,948 | 165,755 | - | - | 165,755 |
North | Total | ||||||||
Sumatera | Bengkulu | Riau | Bangka | Kalimantan | Indonesia | Malaysia | UK | Total | |
$000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | |
2023 | |||||||||
Customer 1 | - | 15,001 | 25,203 | - | 24,565 | 64,769 | - | - | 64,769 |
Customer 2 | - | 53,607 | - | - | - | 53,607 | - | - | 53,607 |
Customer 3 | 41,735 | 1,362 | - | - | - | 43,097 | - | - | 43,097 |
Customer 4 | 32,738 | - | - | - | - | 32,738 | - | - | 32,738 |
74,473 | 69,970 | 25,203 | - | 24,565 | 194,211 | - | - | 194,211 | |
% | % | % | % | % | % | % | % | % | |
2024 | |||||||||
Customer 1 | 4.0 | 5.4 | 5.6 | - | 7.8 | 22.8 | - | - | 22.8 |
Customer 2 | - | 8.5 | - | - | - | 8.5 | - | - | 8.5 |
Customer 3 | 7.1 | - | - | - | - | 7.1 | - | - | 7.1 |
Customer 4 | 4.0 | - | 2.1 | - | - | 6.1 | - | - | 6.1 |
15.1 | 13.9 | 7.7 | - | 7.8 | 44.5 | - | - | 44.5 | |
2023 | |||||||||
Customer 1 | - | 4.0 | 6.8 | - | 6.6 | 17.4 | - | - | 17.4 |
Customer 2 | - | 14.5 | - | - | - | 14.5 | - | - | 14.5 |
Customer 3 | 11.3 | 0.4 | - | - | - | 11.7 | - | - | 11.7 |
Customer 4 | 8.8 | - | - | - | - | 8.8 | - | - | 8.8 |
20.1 | 18.9 | 6.8 | - | 6.6 | 52.4 | - | - | 52.4 |
2024 | 2023 | |
Number | Number | |
Average numbers employed (primarily overseas) during the year: | ||
- full-time | 7,486 | 7,515 |
- part-time field workers | 7,954 | 7,812 |
15,327 |
2024 | 2023 | |
$000 | $000 | |
Staff costs (including discontinued operations) comprise: | ||
Wages and salaries | 53,622 | 57,173 |
Social security costs | 3,798 | 4,058 |
Retirement benefit costs | ||
- United Kingdom | - | - |
- Indonesia | 1,776 | 3,543 |
- Malaysia | 70 | 49 |
59,266 | 64,823 |
2024 | 2023 | |
$000 | $000 | |
Directors’ emoluments | 444 | 321 |
2024 | 2023 | |
$000 | $000 | |
Remuneration expense for key management personnel comprise: | ||
Short-term employee benefits | 2,478 | 2,170 |
Post-employment benefits | - | - |
2,478 | 2,170 |
(Restated) | ||
2024 | 2023 | |
$000 | $000 | |
Foreign corporation tax - current year | 18,163 | 19,450 |
Foreign corporation tax - prior year | 828 | 308 |
Deferred tax adjustment - reversal of temporary differences (note 15) | 1,628 | 1,904 |
Deferred tax - prior year (note 15) | (141) | 53 |
Total tax charge for year | 20,478 | 21,715 |
(Restated) | ||
2024 | 2023 | |
$000 | $000 | |
Profit before tax from continuing operations | 88,090 | 77,808 |
Profit before tax multiplied by standard rate of Indonesia corporation | ||
tax of 22% (2023: 22%) | 19,380 | 17,118 |
Effects of: | ||
Irrecoverable withholding tax | 782 | 5,183 |
Group accounting adjustments not subject to tax | (136) | 1,154 |
Expenses not allowable for tax | 860 | 970 |
Deferred tax assets not recognised | 89 | 84 |
Income not subject to tax | (1,184) | (1,737) |
Under provision of prior year income tax | 828 | 308 |
Utilisation of tax losses not previously recognised | - | (1,418) |
Under provision of prior year deferred tax | (141) | 53 |
Total tax charge for year | 20,478 | 21,715 |
(Restated) | ||
2024 | 2023 | |
$000 | $000 | |
Tax Receivables | ||
Income tax | 18,316 | 17,497 |
Other taxes | 43,749 | 40,575 |
62,065 | 58,072 | |
Tax Liabilities | ||
Income tax | (5,466) | (2,951) |
Other taxes | (1,201) | (1,184) |
(6,667) | (4,135) |
2023 | ||
Note | $000 | |
Discontinued operations | ||
Revenue | 6 | 3,932 |
Cost of sales | (5,707) | |
Changes in fair value of biological assets | (111) | |
Gross loss | (1,886) | |
Administration expenses | (56) | |
Impairment loss | 12 | - |
Provision for expected credit loss | 18 | (7) |
Operating loss | (1,949) | |
Exchange loss | (1) | |
Finance income | 3 | |
Finance expense | - | |
Loss before tax | 6 | (1,947) |
Tax expense | (584) | |
Loss for the year from discontinued operations | (2,531) | |
Impairment loss on adjustment to fair value | (1,376) | |
Recycling of foreign exchange on disposal | 10,431 | |
6,524 | ||
Attributable to: | ||
- Owners of the parent | 3,807 | |
- Non-controlling interests | 2,717 | |
6,524 | ||
Earnings per share attributable to the owners of the parent during the year | ||
- Basic and diluted EPS | 9.62cts |
2023 | |
$000 | |
Operating activities | (1,808) |
Investing activities | (1,786) |
Financing activities | - |
Net decrease in cash and cash equivalents from discontinued operations | (3,594) |
2023 | |
$000 | |
Property, plant and equipment | 26,017 |
Impairment loss on adjustment to fair value | (26,017) |
Property, plant and equipment net of impairment losses | - |
Non-current receivables | 5,763 |
Impairment loss on adjustment to fair value | (230) |
Non-current receivables net of impairment losses | 5,533 |
Deferred tax assets | 2,821 |
Inventories | 108 |
Income tax receivable | 35 |
Biological assets | - |
Trade and other receivables | 3 |
Exchange differences | - |
Total assets held for sale | 8,500 |
2023 | |
$000 | |
Consideration received | 8,500 |
Property, plant and equipment net of impairment losses | - |
Non-current receivables | 5,533 |
Deferred tax assets | 2,821 |
Inventories | 108 |
Income tax receivable | 35 |
Trade and other receivables | 3 |
Net assets disposed | 8,500 |
Gain before reclassification adjustment | - |
Recycling of foreign exchange on disposal | 10,431 |
Gain on disposal of the subsidiaries | 10,431 |
Consideration received | 8,500 |
Less: cash and cash equivalents in the subsidiaries | - |
Net cash inflow from disposal of subsidiaries | 8,500 |
(Restated) | ||
2024 | 2023 | |
$000 | $000 | |
Earnings used in basic and diluted EPS | ||
Total operations | 67,514 | 53,225 |
Continuing operations | 67,514 | 49,418 |
Discontinued operations | - | 3,807 |
(Restated) | |||
2024 | 2023 | ||
Number | Number | ||
‘000 | ‘000 | ||
Weighted average number of shares in issue in the year | |||
- | used in basic EPS | 39,510 | 39,560 |
- dilutive effect of outstanding share options | - | - | |
- used in diluted EPS | 39,510 | 39,560 | |
Basic and diluted EPS | |||
Total operations | 170.88cts | 134.54cts | |
Continuing operations | 170.88cts | 124.92cts | |
Discontinued operations | - | 9.62cts |
2024 | 2023 | |
$000 | $000 | |
Paid during the year | ||
Final dividend of 15.0cts per ordinary share for the year ended 31 | ||
December 2023 (2022: 25.0cts) | 5,923 | 9,909 |
Interim dividend of 15.0cts per ordinary share for the year ended 31 | ||
December 2024 (2023: 15.0cts) | - | 5,945 |
Proposed final dividend of | ||
ended 31 December 2024 (2023: |
Estate | Office | |||||||||
plant, | plant, | Right | ||||||||
Leasehold | equipment | equipment | -of-use | Construction | ||||||
Plantations | Mill | land | Buildings | & vehicle | & vehicle | assets # | in progress | Total | ||
$000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | ||
Cost | ||||||||||
At 1 January 2023 | 185,446 | 73,587* | 49,803 | 57,262 | 16,109 | 1,926 | 883 | 19,232* | 404,248 | |
Exchange translations | 3,062 | 1,506 | 345 | 1,036 | 209 | (1) | (5) | 302 | 6,454 | |
Reclassification | - | 25 | - | 5,531 | 3 | (9) | - | (5,550) | - | |
Additions | 4,430 | 5,935 | 2,159 | 419 | 1,580 | 439 | 1,160 | 9,862 | 25,984 | |
Development costs | ||||||||||
capitalised | 7,545 | - | 819 | - | 3 | - | - | - | 8,367 | |
Disposals | (161) | (210) | - | - | (144) | (157) | - | - | (672) | |
Written off | (1,556) | (1,589) | (3) | (277) | (498) | (77) | (466) | - | (4,466) | |
At 31 December 2023 | 198,766 | 79,254* | 53,123 | 63,971 | 17,262 | 2,121 | 1,572 | 23,846* | 439,915 | |
Exchange translations | (8,628) | (4,111) | (1,770) | (2,977) | (692) | (57) | (4) | (719) | (18,958) | |
Reclassification | - | 21,757 | - | 5,793 | 47 | - | - | (27,597) | - | |
Additions | 348 | 3,964 | 2,641 | 477 | 1,644 | 464 | 82 | 8,039 | 17,659 | |
Development costs | ||||||||||
capitalised | 11,464 | - | - | - | - | - | - | - | 11,464 | |
Disposals | (1,344) | (1,352) | - | - | (121) | (26) | - | - | (2,843) | |
Written off | (2,431) | (1,150) | (3) | (528) | (984) | (81) | - | - | (5,177) | |
At 31 December 2024 | 198,175 | 98,362 | 53,991 | 66,736 | 17,156 | 2,421 | 1,650 | 3,569 | 442,060 |
Estate | Office | ||||||||||
plant, | plant, | Right | |||||||||
Leasehold | equipment | equipment | -of-use | Construction | |||||||
Plantations | Mill | land | Buildings | & vehicle | & vehicle | assets # | in progress | Total | |||
$000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | |||
Accumulated depreciation | |||||||||||
and impairment | |||||||||||
At 1 January 2023 | 75,606 | 31,928 | 3,809 | 26,167 | 12,353 | 1,088 | 883 | - | 151,834 | ||
Exchange translations | 860 | 628 | (113) | 442 | 139 | (11) | - | - | 1,945 | ||
Reclassification | - | 8 | - | - | (8) | - | - | - | - | ||
Charge for the year | 7,593 | 4,009 | 114 | 3,066 | 1,313 | 112 | 193 | - | 16,400 | ||
Impairment losses | - | - | - | - | 35 | - | - | - | 35 | ||
Disposal | - | (139) | - | - | (128) | (139) | - | - | (406) | ||
Written off | (1,525) | (1,554) | - | (164) | (486) | (80) | (466) | - | (4,275) | ||
At 31 December 2023 | 82,534 | 34,880 | 3,810 | 29,511 | 13,218 | 970 | 610 | - | 165,533 | ||
Exchange translations | (3,196) | (1,682) | 52 | (1,339) | (503) | (17) | - | - | (6,685) | ||
Reclassification | - | (18) | - | 4 | 14 | - | - | - | - | ||
Charge for the year | 7,761 | 6,092 | 113 | 3,146 | 1,308 | 267 | 299 | - | 18,986 | ||
Impairment losses | - | - | - | 67 | 1 | - | 65 | - | 133 | ||
Disposal | (882) | (1,327) | - | - | (120) | (22) | - | - | (2,351) | ||
Written off | (2,289) | (1,037) | - | (381) | (941) | (78) | - | - | (4,726) | ||
At 31 December 2024 | 83,928 | 36,908 | 3,975 | 31,008 | 12,977 | 1,120 | 974 | - | 170,890 | ||
Carrying amount | |||||||||||
At 31 December 2022 | 109,840 | 41,659* | 45,994 | 31,095 | 3,756 | 838 | - | 19,232* | 252,414 | ||
At 31 December 2023 | 116,232 | 44,374* | 49,313 | 34,460 | 4,044 | 1,151 | 962 | 23,846* | 274,382 | ||
At 31 December 2024 | 114,247 | 61,454 | 50,016 | 35,728 | 4,179 | 1,301 | 676 | 3,569 | 271,170 |
2024 | 2023 | |
$000 | $000 | |
Non-current | 5,111 | 10,035 |
Current | 23,976 | - |
29,087 | 10,035 |
2024 | 2023 | |
$000 | $000 | |
1 January | 10,035 | 42 |
Additions | 45,990 | 9,948 |
Disposal | (28,069) | - |
Change in fair value recognised in profit and loss | 1,131 | 45 |
31 December | 29,087 | 10,035 |
2024 | 2023 | |
$000 | $000 | |
Quoted: | ||
Equity securities – United Kingdom | 27 | 27 |
Bonds - Indonesia | 18,014 | - |
Treasury Bills – United States | 5,962 | - |
Unquoted: | ||
Investment portfolio - Luxembourg | 5,084 | 10,008 |
29,087 | 10,035 |
2024 | 2023 | |
$000 | $000 | |
Currency | ||
Sterling | 27 | 27 |
US Dollar | 29,060 | 10,008 |
29,087 | 10,035 |
2024 | 2023 | |
$000 | $000 | |
Due from cooperatives under Plasma scheme | ||
Current (note 18) | 2,278 | 2,689 |
Non-current | 19,363 | 17,617 |
21,641 | 20,306 |
(Restated) | ||
2024 | 2023 | |
$000 | $000 | |
At 1 January | 1,313 | 3,146 |
Recognised in income statement from continuing operations | (1,487) | (1,957) |
Recognised in other comprehensive income | (95) | 93 |
Exchange differences | (56) | 31 |
At 31 December | (325) | 1,313 |
(Charged)/ | |||||
credited | (Charged)/ | ||||
to income | credited to | ||||
Asset | Liability | Net | statement | equity | |
$000 | $000 | $000 | $000 | $000 | |
2024 | |||||
Impairment of land | 159 | - | 159 | - | - |
Retirement benefits | 2,036 | - | 2,036 | 299 | (95) |
Biological assets | - | (1,757) | (1,757) | (630) | - |
Unutilised tax losses | 1,152 | - | 1,152 | 417 | - |
Unremitted earnings | - | (1,360) | (1,360) | - | - |
Other temporary | |||||
differences | 638 | (1,193) | (555) | (1,573) | - |
Tax assets/(liabilities) | 3,985 | (4,310) | (325) | (1,487) | (95) |
Set off of tax | (2,085) | 2,085 | - | - | - |
Net tax assets/(liabilities) | 1,900 | (2,225) | (325) | (1,487) | (95) |
2023 (Restated) | |||||
Impairment of land | 167 | - | 167 | - | - |
Retirement benefits | 1,920 | - | 1,920 | 305 | 93 |
Biological assets | - | (1,193) | (1,193) | 192 | - |
Unutilised tax losses | 779 | - | 779 | (572) | - |
Unremitted earnings | - | (567) | (567) | - | - |
Other temporary | |||||
differences | 573 | (366) | 207 | (1,882) | - |
Tax assets/(liabilities) | 3,439 | (2,126) | 1,313 | (1,957) | 93 |
Set off of tax | (1,313) | 1,313 | - | - | - |
Net tax assets/(liabilities) | 2,126 | (813) | 1,313 | (1,957) | 93 |
2024 | 2023 | |
$000 | $000 | |
A deferred tax asset has not been recognised for the following items: | ||
Unutilised tax losses | 30,721 | 21,206 |
Year | $000 |
2025 | 316 |
2027 | 333 |
2028 | 94 |
2029 | 409 |
1,152 |
2024 | 2023 | |
$000 | $000 | |
Estate and mill consumables | 6,902 | 9,443 |
Processed produce for sale | 11,865 | 7,241 |
18,767 | 16,684 |
2024 | 2023 | |
$000 | $000 | |
As at 1 Jan | 16,684 | 19,590 |
Purchase of FFB | 174,022 | 160,317 |
Labour and production overheads | 115,468 | 127,693 |
Total purchase production cost | 289,490 | 288,010 |
Less: cost of sales recognised in income statement | (286,583) | (291,553) |
Reversal of inventory write-down | - | 210 |
Exchange differences | (824) | 427 |
18,767 | 16,684 |
2024 | 2023 | |
$000 | $000 | |
At 1 January | 5,419 | 6,161 |
Changes in fair value less cost to sell | 165,924 | 146,616 |
Decreases due to harvest | (162,982) | (147,491) |
Fair value gain/(loss) recognised in the income statement for continuing operations | 2,942 | (875) |
Exchange translations | (304) | 133 |
At 31 December | 8,057 | 5,419 |
Valuation | Inter-relationship between key | ||
Item | approach | Inputs used | unobservable inputs and fair value |
Biological assets | Based on FFB | FFB weight | The higher the weight, the higher the |
- Unharvested | weight multiplied | fair value | |
produce | by the sum of FFB | ||
selling price less | FFB selling price | The higher the selling price, the | |
harvesting cost | higher the fair value | ||
Harvesting cost | The higher the harvesting cost, the | ||
lower the fair value |
2024 | 2023 | |
$000 | $000 | |
Trade receivables | 458 | 1,040 |
Other receivables | 852 | 4,752 |
Prepayments and accrued income | 3,474 | 4,897 |
Due from cooperatives under Plasma scheme (note 14) | 2,278 | 2,689 |
7,062 | 13,378 |
2024 | 2023 | |
$000 | $000 | |
At 1 January | 508 | 1,622 |
Loss provision during the year | (9) | 331 |
Written off during the year | - | (1,441) |
Exchange difference | (23) | (4) |
At 31 December | 476 | 508 |
Gross | Net | ||
carrying | Loss | carrying | |
amount | provision | amount | |
$000 | $000 | $000 | |
2024 | |||
Trade receivable | 462 | (4) | 458 |
Other receivables | 857 | (5) | 852 |
Receivables: non-current (note 14) | |||
- Due from cooperatives under Plasma scheme | 22,105 | (464) | 21,641 |
23,424 | (473) | 22,951 | |
Financial guarantee contracts (note 27) | - | (3) | (3) |
23,424 | (476) | 22,948 |
Gross | Net | ||
carrying | Loss | carrying | |
amount | provision | amount | |
$000 | $000 | $000 | |
2023 | |||
Trade receivables | 1,051 | (11) | 1,040 |
Other receivables | 4,758 | (6) | 4,752 |
Receivables: non-current (note 14) | |||
- Due from cooperatives under Plasma scheme | 20,788 | (482) | 20,306 |
26,597 | (499) | 26,098 | |
Financial guarantee contracts (note 27) | - | (9) | (9) |
26,597 | (508) | 26,089 |
2024 | 2023 | |
$000 | $000 | |
Cash at bank available on demand | 103,866 | 92,682 |
Short-term deposits | 77,988 | 60,289 |
Cash in hand | 54 | 13 |
As reported in statement of financial position | 181,908 | 152,984 |
Short-term investments | 1,253 | 14,076 |
183,161 | 167,060 |
2024 | 2023 | |
$000 | $000 | |
Property, plant and equipment purchased but not yet paid at year end | 81 | 53 |
Repayment of amounts due from cooperatives under the plasma | ||
scheme through the purchase of FFB (restated) | 2,689 | 1,921 |
Increase in receivables from cooperatives under plasma scheme | (5,010) | (4.894) |
Non-current | Current | ||
lease | lease | ||
liabilities | liabilities | Total | |
$000 | $000 | $000 | |
At 1 January 2024 | (709) | (300) | (1,009) |
Cash Flows | - | 405 | 405 |
Non-cash flows | |||
- Effect of foreign exchange | - | (9) | (9) |
- New lease | (25) | (57) | (82) |
- Lease liabilities classified as non-current at 31 | |||
December 2023 becoming current during 2024 | 281 | (281) | - |
- Interest accruing during the year | - | (65) | (65) |
(453) | (307) | (760) |
Non-current | Current | ||
lease | lease | ||
liabilities | liabilities | Total | |
$000 | $000 | $000 | |
At 1 January 2023 | (31) | (73) | (104) |
Cash Flows | - | 288 | 288 |
Non-cash flows | |||
- Effect of foreign exchange | 1 | 3 | 4 |
- New lease | (709) | (443) | (1,152) |
- Lease liabilities classified as non-current at 31 | |||
December 2022 becoming current during 2023 | 30 | (30) | - |
- Interest accruing during the year | - | (45) | (45) |
(709) | (300) | (1,009) |
(Restated) | ||
2024 | 2023 | |
$000 | $000 | |
Trade payables | 6,900 | 9,572 |
Other payables | 442 | 1,041 |
Advance receipts | 4,637 | 6,666 |
Accruals | 9,424 | 9,583 |
21,403 | 26,862 |
2024 | 2023 | |
$000 | $000 | |
Lease liabilities analysed as: | ||
Non-current | (453) | (709) |
Current | (307) | (300) |
(760) | (1,009) |
2024 | 2023 | |
$000 | $000 | |
Depreciation expense on right-of-use assets (note 12) | (299) | (193) |
Interest expense on lease liabilities | (65) | (45) |
Expense relating to short-term leases | (12) | (269) |
Expense relating to leases of low value assets | (4) | (4) |
(380) | (511) |
Land | Building | Total | |
$000 | $000 | $000 | |
At 1 January 2024 | - | 962 | 962 |
Additions | 82 | - | 82 |
Amortisation | (16) | (283) | (299) |
Impairment losses | (65) | - | (65) |
Effect of foreign exchange | (1) | (3) | (4) |
At 31 December 2024 | - | 676 | 676 |
Land | Building | Total | |
$000 | $000 | $000 | |
At 1 January 2023 | - | - | - |
Additions | - | 1,160 | 1,160 |
Amortisation | - | (193) | (193) |
Effect of foreign exchange | - | (5) | (5) |
At 31 December 2023 | - | 962 | 962 |
Land | Building | Total | |
$000 | $000 | $000 | |
At 1 January 2024 | (30) | (979) | (1,009) |
Additions | (82) | - | (82) |
Interest expense | (2) | (63) | (65) |
Lease payments | 75 | 330 | 405 |
Effect of foreign exchange | (3) | (6) | (9) |
At 31 December 2024 | (42) | (718) | (760) |
Land | Building | Total | |
$000 | $000 | $000 | |
At 1 January 2023 | (104) | - | (104) |
Additions | - | (1,152) | (1,152) |
Interest expense | (3) | (42) | (45) |
Lease payments | 73 | 215 | 288 |
Effect of foreign exchange | 4 | - | 4 |
At 31 December 2023 | (30) | (979) | (1,009) |
2024 | 2023 | |
Rate of increase in wages | 8.0% | 8.0% |
Discount rate | 7.3% | 6.8% |
Mortality rate* | 100% TMI4 | 100% TMI4 |
Disability rate | 10% TMI4 | 10% TMI4 |
2024 | 2023 | |
$000 | $000 | |
Service cost | ||
Current service cost | 1,703 | 1,539 |
Past service cost | 473 | 375 |
Net interest expense | 664 | 616 |
Remeasurements on net defined benefit liability | (76) | 51 |
Total employee benefits expense | 2,764 | 2,581 |
2024 | 2023 | |
$000 | $000 | |
Included in other comprehensive income: | ||
Continuing operations | (378) | 375 |
Discontinued operations | - | - |
Remeasurement of retirement benefit plan, net of tax recognised in other comprehensive income | (378) | 375 |
Included in other comprehensive income: | ||
Remeasurement of retirement benefit plan | (473) | 468 |
Deferred tax on retirement benefits | 95 | (93) |
Remeasurement of retirement benefit plan, net of tax recognised in other comprehensive income | (378) | 375 |
Defined benefit obligation | Fair value of scheme assets | Net defined scheme liability | ||||||||||
Funded | Unfunded | Funded | Unfunded | Funded | Unfunded | |||||||
scheme | scheme | Total | scheme | scheme | Total | scheme | scheme | Total | ||||
$000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | ||||
At 1 January 2023 | (4,211) | (8,098) | (12,309) | 1,435 | - | 1,435 | (2,776) | (8,098) | (10,874) | |||
Service cost - current | (722) | (817) | (1,539) | - | - | - | (722) | (817) | (1,539) | |||
Service cost - past | (373) | (2) | (375) | - | - | - | (373) | (2) | (375) | |||
Adjustment due to change in attribution method | (2,114) | 2,114 | - | - | - | - | (2,114) | 2,114 | - | |||
Interest (cost)/income | (370) | (351) | (721) | 105 | - | 105 | (265) | (351) | (616) | |||
Remeasurements on net defined | ||||||||||||
benefit liability | - | (51) | (51) | - | - | - | - | (51) | (51) | |||
Included in income statement | (3,579) | 893 | (2,686) | 105 | - | 105 | (3,474) | 893 | (2,581) | |||
Remeasurement (loss)/gain | ||||||||||||
Actuarial (loss)/gain from: | ||||||||||||
Adjustments (experience) | (179) | 197 | 18 | - | - | - | (179) | 197 | 18 | |||
Financial assumptions | (242) | (232) | (474) | - | - | - | (242) | (232) | (474) | |||
Return on plan assets (exclude interest) | - | - | - | (12) | - | (12) | (12) | - | (12) | |||
Included in other comprehensive income | (421) | (35) | (456) | (12) | - | (12) | (433) | (35) | (468) | |||
Effect of movements in exchange rates | (53) | (193) | (246) | 26 | - | 26 | (27) | (193) | (220) | |||
Employer contribution | - | - | - | 742 | - | 742 | 742 | - | 742 | |||
Benefits paid | 689 | 324 | 1,013 | (516) | - | (516) | 173 | 324 | 497 | |||
Cost of termination - payment | - | 1,956 | 1,956 | - | - | - | - | 1,956 | 1,956 | |||
Cost of termination | 196 | (546) | (350) | - | - | - | 196 | (546) | (350) | |||
Other movements | 832 | 1,541 | 2,373 | 252 | - | 252 | 1,084 | 1,541 | 2,625 | |||
At 31 December 2023 | (7,379) | (5,699) | (13,078) | 1,780 | - | 1,780 | (5,599) | (5,699) | (11,298) |
Defined benefit obligation | Fair value of scheme assets | Net defined scheme liability | ||||||||||
Funded | Unfunded | Funded | Unfunded | Funded | Unfunded | |||||||
scheme | scheme | Total | scheme | scheme | Total | scheme | scheme | Total | ||||
$000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | ||||
At 1 January 2024 | (7,379) | (5,699) | (13,078) | 1,780 | - | 1,780 | (5,599) | (5,699) | (11,298) | |||
Service cost – current | (1,131) | (572) | (1,703) | - | - | - | (1,131) | (572) | (1,703) | |||
Service cost - past | (291) | (182) | (473) | - | - | - | (291) | (182) | (473) | |||
Adjustment due to change in attribution method | (3,014) | 3,014 | - | - | - | - | (3,014) | 3,014 | - | |||
Interest (cost)/income | (607) | (189) | (796) | 132 | - | 132 | (475) | (189) | (664) | |||
Remeasurements on net defined | ||||||||||||
benefit liability | - | 76 | 76 | - | - | - | - | 76 | 76 | |||
Included in income statement | (5,043) | 2,147 | (2,896) | 132 | - | 132 | (4,911) | 2,147 | (2,764) | |||
Remeasurement (loss)/gain | ||||||||||||
Actuarial (loss)/gain from: | ||||||||||||
Adjustments (experience) | 3 | 120 | 123 | - | - | - | 3 | 120 | 123 | |||
Financial assumptions | 403 | 383 | (20) | - | - | - | 403 | (20) | 383 | |||
Return on plan assets (exclude | ||||||||||||
interest) | - | - | - | (33) | - | (33) | (33) | - | (33) | |||
Included in other comprehensive income | 406 | 100 | 506 | (33) | - | (33) | 373 | 100 | 473 | |||
Effect of movements in exchange | ||||||||||||
rates | 419 | 217 | 636 | (107) | - | (107) | 312 | 217 | 529 | |||
Employer contribution | - | - | - | 1,562 | - | 1,562 | 1,562 | - | 1,562 | |||
Benefits paid | 644 | 121 | 765 | (343) | - | (343) | 301 | 121 | 422 | |||
Other | 223 | (16) | (239) | 19 | - | 19 | 242 | (239) | 3 | |||
Other movements | 1,286 | 99 | 1,385 | 1,131 | - | 1,131 | 2,417 | 99 | 2,516 | |||
At 31 December 2024 | (10,730) | (3,353) | (14,083) | 3,010 | - | 3,010 | (7,720) | (3,353) | (11,073) |
2024 | 2023 | |
$000 | $000 | |
Bonds | ||
- Government bonds | 1,529 | 1,090 |
- Corporate bonds | - | - |
1,529 | 1,090 | |
Cash/deposits | 1,481 | 690 |
3,010 | 1,780 |
Reasonably | Defined benefit obligation | ||
Possible | Increase | Decrease | |
Change | $000 | $000 | |
Discount rate | (+/- 1%) | (1,018) | 1,146 |
Growth in wages | (+/- 1%) | 1,185 | (1,070) |
Issued | Issued | |||||
and | Issued and | and | ||||
Authorised | fully paid | Authorised | fully paid | Authorised | fully paid | |
Number | Number | £000 | £000 | $000 | $000 | |
Ordinary shares of 25p each Beginning and end of year | 60,000,000 | 39,976,272 | 15,000 | 9,994 | 23,865 | 15,504 |
Cost | Cost | |||||
2024 | 2023 | 2024 | 2023 | |||
Treasury shares: | Number | Number | $’000 | $’000 | ||
Beginning of year | 415,826 | 339,900 | (1,847) | (1,171) | ||
Share buy back | 71,852 | 75,926 | (640) | (676) | ||
End of year | 487,678 | 415,826 | (2,487) | (1,847) | ||
Market value of treasury shares: | $’000 | |||||
Beginning of year (670.0p/share) | 3,551 | |||||
End of year (654.0p/share) | 3,996 |
2024 | 2023 | |
$000 | $000 | |
Capital commitments at 31 December | ||
Contracted but not provided - normal estate operations | 184 | 282 |
Contracted but not provided – mill development | - | 23 |
Authorised but not contracted - plantation and mill development | 45,790 | 34,143 |
Financial | ||||
Fair value | Financial | liabilities | ||
through | assets at | at | Total | |
profit and | amortised | amortised | carrying | |
loss | cost | cost | value | |
$000 | $000 | $000 | $000 | |
2024 | ||||
Investments | 29,087 | - | - | 29,087 |
Non-current receivables | - | 19,363 | - | 19,363 |
Trade and other receivables | - | 3,588 | - | 3,588 |
Short-term investments | - | 1,253 | - | 1,253 |
Cash and cash equivalents | - | 181,908 | - | 181,908 |
Trade and other payables | - | - | (16,766) | (16,766) |
29,087 | 206,112 | (16,766) | 218,433 |
Financial | ||||
Fair value | Financial | liabilities | ||
through | assets at | at | Total | |
profit and | amortised | amortised | carrying | |
loss | cost | cost | value | |
$000 | $000 | $000 | $000 | |
2023 (Restated) | ||||
Investments | 10,035 | - | - | 10,035 |
Non-current receivables | - | 17,617 | - | 17,617 |
Trade and other receivables | - | 8,481 | - | 8,481 |
Short-term investments | - | 14,076 | - | 14,076 |
Cash and cash equivalents | - | 152,984 | - | 152,984 |
Trade and other payables | - | - | (20,196) | (20,196) |
10,035 | 193,158 | (20,196) | 182,997 |
Net foreign currency assets/(liabilities) | |||
US Dollar | Sterling | Total | |
Functional currency of Group operation | $000 | $000 | $000 |
2024 | |||
Rupiah | 17,853 | - | 17,853 |
US Dollar | - | 2,621 | 2,621 |
Ringgit | 15,582 | - | 15,582 |
Total | 33,435 | 2,621 | 36,056 |
2023 | |||
Rupiah | 6,538 | - | 6,538 |
US Dollar | - | 990 | 990 |
Ringgit | 306 | - | 306 |
Total | 6,844 | 990 | 7,834 |
2024 | 2023 (Restated) | |||||
Carrying | -10% in | +10% in | Carrying | -10% in | +10% in | |
Amount | Rp : $ and | Rp : $ and | Amount | Rp : $ and | Rp : $ and | |
US$ | RM : $ | RM : $ | US$ | RM : $ | RM : $ | |
$000 | $000 | $000 | $000 | $000 | $000 | |
Financial Assets | ||||||
Non-current receivables | 19,363 | (1,760) | 2,151 | 17,617 | (1,602) | 1,957 |
Trade and other receivables | 3,588 | (320) | 391 | 8,481 | (450) | 551 |
Short-term investments | 1,253 | - | - | 14,076 | (1,280) | 1,564 |
Cash and cash | ||||||
equivalents | 181,908 | (16,359) | 19,995 | 152,984 | (13,763) | 16,822 |
Financial Liabilities | ||||||
Trade and other payables | (16,766) | 1,493 | (1,825) | (20,196) | 1,800 | (2,200) |
Total (decrease)/increase | (16,946) | 20,712 | (15,295) | 18,694 |
Less | Between | Between | More | ||
than | 1 and 2 | 2 and 5 | than | ||
1 year | years | years | 5 years | Total | |
$000 | $000 | $000 | $000 | $000 | |
At 31 December 2024 | |||||
Trade and other payables | (7,342) | - | - | - | (7,342) |
Accruals | (9,424) | - | - | - | (9,424) |
Lease liabilities | (347) | (199) | (291) | - | (837) |
(17,113) | (199) | (291) | - | (17,603) | |
At 31 December 2023 | |||||
Trade and other payables | (10,613) | - | - | - | (10,613) |
Accruals (Restated)* | (9,583) | - | - | - | (9,583) |
Lease liabilities | (364) | (333) | (453) | - | (1,150) |
(20,560) | (333) | (453) | - | (21,346)* |
2024 | 2023 | |||||
-1% in | +1% in | -1% in | +1% in | |||
Carrying | interest | interest | Carrying | interest | interest | |
amount | rate | rate | amount | rate | rate | |
$000 | $000 | $000 | $000 | $000 | $000 | |
Financial Assets | ||||||
Short-term | ||||||
investments | 1,253 | (10) | 6 | 14,076 | (208) | 74 |
Cash and cash | ||||||
equivalents | 181,908 | (1,681) | 1,799 | 152,984 | (1,407) | 1,543 |
Total (decrease)/ | ||||||
increase | (1,691) | 1,805 | (1,615) | 1,617 |
Non-controlling | |||||||
Country of | Proportion of | interests | |||||
incorporation | ownership | ownership/voting | |||||
and principal | interest at | interest at | |||||
Name | place of business | 31 December | 31 December | ||||
2024 | 2023 | 2024 | 2023 | ||||
Principal sub-holding company | |||||||
Anglo-Indonesian Oil Palms | |||||||
Limited** | United Kingdom | 100% | 100% | - | - | ||
Management company | |||||||
Anglo-Eastern Plantations | |||||||
Management Sdn Bhd** | Malaysia | 100% | 100% | - | - | ||
PT Anglo-Eastern Plantations | |||||||
Management Indonesia | Indonesia | 100% | 100% | - | - | ||
Operating companies | |||||||
Anglo-Eastern Plantations (M) | |||||||
Sdn Bhd** | Malaysia | 55% | 55% | 45% | 45% | ||
All For You Sdn Bhd | Malaysia | 100% | 100% | - | - | ||
PT Alno Agro Utama | Indonesia | 100% | 100% | - | - | ||
PT Anak Tasik | Indonesia | 100% | 100% | - | - | ||
PT Bangka Malindo Lestari* | Indonesia | 100% | 95% | 5% | - | ||
PT Bina Pitri Jaya | Indonesia | 100% | 100% | - | - | ||
PT Cahaya Pelita Andhika | Indonesia | 100% | 100% | - | - | ||
PT Hijau Pryan Perdana | Indonesia | 100% | 100% | - | - | ||
PT Kahayan Agro Plantation* | Indonesia | 100% | 99.5% | 0.5% | - | ||
PT Mitra Puding Mas | Indonesia | 100% | 100% | - | - | ||
PT Musam Utjing | Indonesia | 100% | 100% | - | - | ||
PT Sawit Graha Manunggal | Indonesia | 100% | 100% | - | - | ||
PT Simpang Ampat | Indonesia | 100% | 100% | - | - | ||
PT Tasik Raja | Indonesia | 100% | 100% | - | - | ||
PT United Kingdom Indonesia | |||||||
Plantations | Indonesia | 100% | 100% | - | - |
Non-controlling | ||||||
Country of | Proportion of | interests | ||||
incorporation | ownership | ownership/voting | ||||
and principal | interest at | interest at | ||||
Name | place of business | 31 December | 31 December | |||
2024 | 2023 | 2024 | 2023 | |||
Dormant companies | ||||||
The Ampat (Sumatra) Rubber | ||||||
Estate (1913) Limited | United Kingdom | 100% | 100% | - | - | |
Gadek Indonesia (1975) Limited | United Kingdom | 100% | 100% | - | - | |
Mergerset (1980) Limited | United Kingdom | 100% | 100% | - | - | |
Musam Indonesia Limited | United Kingdom | 100% | 100% | - | - | |
Indopalm Services Limited** | United Kingdom | 100% | 100% | - | - |
2024 | |
$000 | |
Consideration paid to non-controlling shareholders | 400 |
Carrying value of the additional net liability | 257 |
Difference recognised in retained earnings (Consolidated Statement of Changes in Equity) | 657 |
(Restated) | |
2023 | |
$000 | |
Consideration paid to non-controlling shareholders | 87,808 |
Carrying value of the additional interest | (99,042) |
Difference recognised in retained earnings (Consolidated Statement of Changes in Equity) | (11,234) |
2023 | |
$000 | |
Impact on consolidated income statement | |
Profit for the year | 64,162 |
Effect of change in restatement: | |
Tax expense | (1,545) |
Profit for the year after restatement | 62,617 |
2023 | |
$000 | |
Impact on consolidated statement of comprehensive income | |
Other comprehensive loss for the year before restatement | (624) |
Effect of change in restatement: | |
Loss on exchange translation of foreign operations | (225) |
Other comprehensive loss for the year after restatement | (849) |
Balance | Restated | ||
as reported | balance at | ||
1 January | Effect of | 1 January | |
2023 | restatements | 2023 | |
$000 | $000 | $000 | |
Impact on Consolidated Statement of Financial | |||
Position | |||
Deferred tax assets | 12,773 | (8,823) | 3,950 |
Deferred tax liabilities | (747) | (58) | (805) |
Trade and other payables | (33,966) | 594 | (33,372) |
Exchange reserves | (289,434) | 543 | (288,891) |
Retained earnings | 722,191 | (6,560) | 715,631 |
Non-controlling interests | 111,865 | (2,270) | 109,595 |
Balance | Restated | ||
as reported | balance | ||
31 | at 31 | ||
December | Effect of | December | |
2023 | restatements | 2023 | |
$000 | $000 | $000 | |
Impact on Consolidated Statement of Financial | |||
Position | |||
Deferred tax assets | 11,054 | (8,928) | 2,126 |
Income tax receivable | 19,169 | (1,672) | 17,497 |
Deferred tax liabilities | (762) | (51) | (813) |
Trade and other payables | (27,456) | 594 | (26,862) |
Exchange reserves | (341,639) | 459 | (341,180) |
Retained earnings | 826,656 | (10,516) | 816,140 |