Zambeef Products PLC Final Results (1098Q)

TIDMZAM

RNS Number : 1098Q

Zambeef Products PLC

25 November 2016

25 November 2016

Zambeef Products plc

("Zambeef" or the "Group")

Results for the Year Ended 30 September 2016

Zambeef (AIM: ZAM), the fully integrated agri-business with operations in Zambia, Nigeria and Ghana, announce its final audited results for the year ended 30 September 2016.

Financial Performance Summary

 
 (Figures in 000's) 
                            2016       2015        %         2016        2015         % 
                             USD       USD       Change       ZMW         ZMW       Change 
 
 Turnover                  219,404   220,237    (0.38)%    2,376,148   1,554,872    52.82% 
 
 Gross Profits             80,881     94,436    (14.35)%    875,946     666,713     31.38% 
 
 Operating Profits         17,321     22,958    (24.56)%    187,593     162,078     15.74% 
 
 Profit before 
  tax excluding 
  exchange losses           7,040     15,126    (53.46)%    76,247      106,783    (28.60)% 
 
 Realised exchange 
  gains/(losses)            2,744    (13,525)   120.29%     29,719     (95,485)    131.12% 
 
 Adjusted Profit/(Loss) 
  before tax*               9,784     1,601     511.12%     105,966     11,298     837.92% 
 
 Unrealised exchange 
  gains/(losses)            2,643    (6,639)    139.81%     28,626     (46,873)    161.07% 
 
 Profit/(loss) 
  before tax               12,427    (5,038)    346.67%     134,592    (35,575)    478.33% 
 
 Net cash inflow 
  from operations 
  activities               12,109     37,361    (67.59)%    131,148     263,775    (50.28)% 
 
 Gross Profit Margin       36.86%     42.88%    (14.04)%    36.86%      42.88%     (14.04)% 
 
 EBITDA Margin             13.32%     9.62%      38.46%     13.32%       9.62%      38.46% 
 
 Debt/Equity (Gearing)       26%       60%      (61.67)%      26%         60%      (61.67)% 
 
 Debt-To-EBITDA             1.73       4.24     (59.20)      1.73        4.24      (59.20)% 
 
 
 
 
 

* adjusted to exclude unrealised foreign exchange differences

Note the figures for 2015 exclude the figures for Zamanita as these are shown in the Statement of Comprehensive Income as income from discontinued operations after the tax line.

Key Highlights

-- 10.8 per cent. growth in cold chain volumes has delivered a strong financial performance leading to record profitability for the Group:

Ø Profit After Tax of ZMW157.4 million (USD14.5 million), compared with a loss of ZMW54.6 million (USD7.7 million) for the same period last year;

Ø EBITDA has increased by 111.1 per cent. in ZMW terms (38 per cent. in USD), from ZMW149.5 million to ZMW316.6 million (USD21.2 million to USD29.2 million );

Ø Administrative costs as a percentage of turnover improved from 28.2 per cent. (2015) to 25.7 per cent. (2016), as a result of more effective cost management;

Ø Group debt reduced by 23.6 per cent. from USD72 million (2015) to USD55 million (2016);

Ø Gearing reduced significantly from 60.3 per cent. (2015) to 26 per cent. (2016);

Ø Debt-to-EBITDA ratio has improved from 4.2 (2015) to 1.7 (2016).

   --     Successful completion of the USD65 million CDC Group PLC equity investment into Zambeef. 

-- Cash settlement (USD23.4m) of RCL Foods Ltd put options in Zam Chick Ltd and Zamhatch Ltd, giving Zambeef full control of its poultry operations.

-- Strong performance from the Cold Chain Food Products division, achieved through a market-driven strategy involving continued roll out of new macro outlets.

   --     During the year, Zambeef's total retail network increased from 154 outlets to 171 outlets. 

-- Final settlement reached with the Zambia Revenue Authority (ZRA) over the historical and disputed Zamanita Ltd tax liability, resulting in a write-back to the profit and loss account of approximately ZMW34 million (USD3.1 million).

Commenting on the results, Zambeef Chairman Dr. Jacob Mwanza, said:

"Zambeef has ended the financial year in a strong position. A 10.8 per cent. volume growth in cold chain food products and a 15.3 per cent. volume growth in stock feed has delivered record profits through the efficient delivery of our strategic priorities, and a platform has been created from which to continue sustainable long term growth. The balance sheet has been significantly strengthened as a result of CDC having made a substantial investment in the Group.

Zambeef now has the ability once again to invest in growing its business, accelerate the roll-out of its new macro stores and expand its cold chain foods production capacity in order to meet the growing demand for its products, both in Zambia and in the surrounding SADC/COMESA regions.

Zambeef operates in a dynamic expanding market, where the demand for its products, both locally and in neighboring countries, is expected to grow rapidly in order to meet the needs of an increasing population.

We are entering into a new era for Zambeef, and I am confident that the Group is well positioned to take advantage of the opportunities that lie ahead."

For further information, please contact:

Zambeef Products plc Tel: [phone]

Carl Irwin, Joint Chief Executive Officer

Francis Grogan, Joint Chief Executive Officer

   Strand Hanson Limited (Nominated Adviser)                               Tel: [phone] 

James Spinney

Ritchie Balmer

Frederick Twist

Finncap Tel: [phone]

Joanna Scott

Chris Raggett

Raymond Greaves

Powerscourt Tel: [phone]

Nick Dibden

Nick Brown

Pangaea Securities

Peter Zulu

Tel: [phone]

Wendy Tembo Tel: [phone]

Notes to Editors

The Zambeef Group is one of the largest integrated cold chain food producers in Zambia, involved in the production, processing, distribution and retailing of beef, chicken, pork, milk, eggs, dairy products, fish, flour and stock feed. The Group also has large cereal row cropping operations (principally maize, soya beans and wheat), with approximately 7,971 hectares of row crops under irrigation, which are planted twice a year and a further 8,623 hectares of rain-fed/dry-land crops available for planting each year. The Group is also expanding its West Africa operations in Nigeria and Ghana.

The Group employed an average of 6,000 employees in the period.

Further information can be found on www.zambeefplc.com

This publication is in line with standard practice for London Stock Exchange.

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

CHAIRMAN'S REPORT

Overview

The 2016 financial year has been a momentous year for the Zambeef Group.

The improved performance that the Group reported in its interim results statement in June continued into the second half and resulted in the Group reporting record profits for the year.

We signed an investment agreement with CDC Group Plc (CDC) under which they have become a significant and supportive shareholder in the Group and provided us with USD65 million of new capital. We have utilized part of this amount to regain 100 per cent. control of our poultry operations, a key strategic area for our business, through the cash settlement of the two put options held by RCL Foods Ltd over their 49 per cent. shareholding in Zam Chick Ltd, and 51 per cent. shareholding in Zamhatch Ltd.

Operational results

It is pleasing to be able to report the Group's Profit After Tax of ZMW157.4 million (USD14.5 million), compared with a loss of ZMW54.6 million (USD7.7 million) for the same period last year.

Volumes handled by our retail business grew 11 per cent. with a particularly strong performance from the value added branded dairy products.

EBITDA has increased by 111.1 per cent. in Zambian Kwacha terms (38 per cent. in US Dollars), from ZMW149.5 million to ZMW316.6 million (USD21.2 million to USD29.2 million). Administrative costs as a percentage of turnover improved from 28.2 per cent. in the year-ended 30 September 2015 to 25.7 per cent. for the current year, as a result of more effective cost management.

These results have been helped by the final settlement reached with the Zambia Revenue Authority (ZRA) over an historical disputed Zamanita Ltd tax liability, resulting in a write-back to the profit and loss account of approximately ZMW34 million (USD3.1 million).

The strong operational performance during the year, together with the cash injection from CDC, has significantly strengthened Zambeef's balance sheet and enabled the Group to settle, in cash, the USD23.4 million due to RCL Foods Ltd for settlement of the put options it held and exercised over Zam Chick Ltd and Zamhatch Ltd, as well as fund Group capital expenditure of ZMW178.8 million (USD16.5 million), particularly focused on the roll out of the macro retail stores as well as reducing Group debt by 24 per cent. from USD72 million to USD55 million.

Operating environment

After volatile performance in the 2015 financial year, the Zambian Kwacha has shown improved stability during the period under review.

The closing rate at 30 September 2016 was 10.01ZMW/USD, as against 12.02ZMW/USD at 30 September 2015. However, the average rate for this year was 10.83ZMW/USD, compared with 7.06ZMW/USD in 2015, which had a negative impact on the US Dollar turnover and gross profit growth comparisons compared with last year.

Zambia is regarded as one of Africa's most mature and stable political democracies. In support of this reputation, peaceful General Elections were held during September 2016, in which President Edgar Chagwa Lungu's ruling Patriotic Front party was returned to office for a further five years. The President has committed to addressing the Balance of Payments deficit and to a balanced budget.

To this end, the government has sought support from the International Monetary Fund (IMF), which should lead to continuing Kwacha stability and improved economic growth.

Investment in Zambeef by CDC Group Plc (CDC)

In line with our objective of forging strategic alliances that will contribute to Zambeef's sustained long-term growth, negotiations with CDC were successfully concluded in September of this year. Under the agreement, CDC has invested USD65 million in Zambeef through the issue of 52,601,435 new Ordinary Shares at a price of USD0.18 per share, for a total of USD9.5 million, and 100,057,658 Convertible Redeemable Preference Shares at a price of USD0.55 per share for a total of USD55.5 million.

On the assumption that CDC converts its Convertible Redeemable Preference Shares to Ordinary Zambeef shares, it would potentially hold 38 per cent. of the Company's enlarged share capital. While this will result in a dilution of existing shareholders, it was the view of the board that the benefits that will flow from this significant inward investment will create additional shareholder value that will offset the effects of the dilution. At an Extraordinary General Meeting held on 8 September, existing shareholders voted unanimously to approve this transaction. CDC's voting rights are currently limited to 34.85 per cent.

CDC, established in 1948, is the UK's leading development finance institution, active in Africa and South Asia. Its strategic vision is to help grow businesses, create jobs and make a lasting difference to the people in those parts of the world where they are active. Zambeef is proud to have them as a major shareholder. We welcome CDC's David Osborne and Tim Pollock who have joined the Zambeef board, and look forward to their contribution. The experience they bring to the board, together with the commitment by CDC to encouraging best practice in relation to the social and environmental impact, operational safety and corporate governance in all the companies in which they invest, will assist Zambeef in its quest to be a leader in Africa in these areas.

Strategic priorities

Zambeef's vision is to become a major provider of Cold Chain Food Products in Zambia and the Southern African Development Community (SADC) / Common Market for Eastern and Southern Africa (COMESA) regions, where there is a population of 450 million people. In pursuit of this vision, the Group is committed to a number of strategic priorities:

   1.     Expansion of our retail network 

The Zambeef retail network encompasses 56 meat butchery concessions in the Shoprite chain of supermarkets in Zambia, Nigeria and Ghana, and 115 stand-alone Company stores, located principally in Zambia. The retail network is the strategic distribution channel for the sale of the broad range of Cold Chain products including beef, poultry meat, pork products and dairy products, stockfeed and day-old chicks, produced within the Group.

This market-driven retail approach is Zambeef's critical differentiator in the Zambian market, the source of a major competitive advantage, and makes Zambeef a significant retailer on the African continent.

The new concept: large format 'macro stores', has been a success, and we will continue to roll out new outlets of this type in the coming year. The retail network is expected to have a major pull effect on our Cold Chain, stockfeed and day-old chick production in the coming years.

   2.     Expansion of our Cold Chain production facilities 

The strong market demand fuelling our continued retail chain growth is dependent on consistent supplies of product to satisfy existing and potential customer demand. To this end there is a need to continually maintain and, where necessary, expand capacity in our Cold Chain, stockfeed and day-old chick production facilities. Accordingly, in the coming year, capital expenditure will be allocated to complete the stockfeed plant expansion at Mpongwe; the installation of a new rotary milking parlour at Kalundu Dairy; the expansion of the day-old chick hatchery; the expansion of the Masterpork processing plant and to increase the Zam Chick slaughtering and processing capacity.

Budgeted capital expenditure spend for the coming year is expected to be approximately USD21 million.

   3.     Reducing gearing 

It is pleasing to report that debt levels have been reduced further during the past year, with the debt-to-equity ratio reducing from 60 per cent. to 26 per cent. The Group's underlying operating cash flows should permit it to continue to reduce gearing over the coming year.

   4.     Dividend policy 

With the improved operational performance of the Group, and the strengthening of the balance sheet through the CDC transaction, the board's intention is to adopt a policy of regular progressive dividend payments to shareholders from 2017 onwards.

Board changes

During the year, Irene Muyenga and Adam Fleming retired from the board, having both served as directors for 12 years. We thank Irene and Adam for their valued contributions over this period, and wish them both well in the future. We welcome Graham Clark to the board. Graham brings a considerable depth of experience of African agribusiness and the foods sector.

Following completion of the CDC investment, we are pleased to welcome CDC directors, David Osborne and Tim Pollock, to the board and look forward to benefitting from their insight and contribution.

Conclusion and outlook

Zambeef has ended the financial year in a strong position.

Operationally, it has delivered record profits through efficient delivery of its strategic priorities, and a platform has been created from which to continue sustainable long term growth.

The balance sheet has been significantly strengthened as a result of CDC having made a substantial investment in the Group.

Zambeef now has the ability once again to invest in growing its business, accelerate the roll-out of its new macro stores and expand its production capacity in order to meet the growing demand for its products, both in Zambia and in the surrounding SADC/COMESA regions.

We have an outstanding management team, and loyal, committed and motivated staff, whose efforts have driven us to this position of strength. I thank them all for their valued contribution.

Zambeef operates in a dynamic expanding market, where the demand for its products, both locally and in neighboring countries, is expected to grow rapidly in order to meet the needs of an increasing population.

We are entering into a new era for Zambeef, and I am confident that the Group is well positioned to take advantage of the opportunities that lie ahead.

Finally, I would like to thank my board colleagues for their support and commitment during the year.

Dr. Jacob Mwanza

Chairman

22 November 2016

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

JOINT CHIEF EXECUTIVES' REVIEW

Overview

The 2016 financial year has been a highly successful year for Zambeef Products PLC, with the Group achieving a record profit after tax of ZMW157.4 million (USD14.5 million) compared with a loss of ZMW54.6 million (USD7.7 million) in the previous year.

EBITDA increased in Zambian Kwacha terms by 111.7 per cent. from ZMW149.5 million to ZMW316.6 million and in US Dollar terms by 38 per cent. from USD21.2 million to USD29.2 million.

The adjusted profit after tax, adjusting for unrealised exchange gains and losses as well as the tax write-back in relation to the former Zamanita edible oils division, increased from ZMW6.6 million to ZMW95.2 million and in US Dollars from USD0.9 million to USD8.8 million.

These strong financial results are an endorsement of the board's strategy to focus on its retailing and Cold Chain Food Products divisions while implementing its strategy to reduce gearing and address exposure to currency fluctuations.

The year has also seen a significant strengthening of the Zambeef balance sheet and improvement in liquidity ratios. The current ratio has increased from 1.0 to 1.58, and the debt-to-equity ratio has fallen from 60 per cent. to 26 per cent. The total debt-to-EBITDA ratio has dropped from 4.24 to 1.73, while total Group debt has reduced from USD72 million to USD55 million. This places the Group in a strong position to continue to grow its retailing and distribution network, both in Zambia and West Africa, and expand its Cold Chain Food Product operations.

Not only has 2016 been a successful year in terms of financial performance but it has also been a transformational year for Zambeef as a Company.

Negotiations were concluded with CDC Group Plc, which have resulted in CDC becoming a significant shareholder in Zambeef, through the investment of USD65 million of new capital. CDC is the UK's developmental finance institution which invests in Africa and South Asia to help to grow businesses, create jobs and make a lasting difference to the people in those parts of the world. CDC has a long and successful history in Zambia, and Zambeef is pleased to welcome it as a shareholder of the Group.

Acquisition of 100 per cent. of Zam Chick Ltd and Zamhatch Ltd

On 23 March 2016, Zambeef received notification from RCL Foods Ltd that it was exercising its put options, requiring Zambeef to acquire its shares in Zam Chick Ltd and Zamhatch Ltd, either in exchange for Zambeef shares or cash. The total settlement value of the put options was agreed as USD23,385,604 with either party having the right to pursue a disputed amount of around USD1 million, which both parties believed due to them. The Zambeef board took the view that the settlement of the put options in Zambeef shares would have resulted in a dilution to the existing shareholders of Zambeef without any balance sheet benefits flowing from such a dilution, and hence resolved to settle the put options in cash. This was completed on 22 September 2016, resulting in Zam Chick Ltd and Zamhatch Ltd becoming 100 per cent. subsidiaries of Zambeef Products PLC.

Zam Chick Ltd is the company through which Zambeef conducts its chicken broiler operations, while Zamhatch Ltd is a green field company which commissioned one of the best hatcheries in the region in September 2015, has a breeder farm and is in the process of completing a 12,000 ton per month modern stockfeed plant, due for completion in early 2017. The combined turnover of these operations was ZMW279 million (USD25.7 million) and a net profit of ZMW44 million (USD4.1 million). These are core parts of the business. The chicken broiler operation is a material part of the Cold Chain Food Product operations, while the hatchery and stockfeed operations are key growth areas of the business with Zambeef using its new macro stores to sell stockfeed and day-old chicks to small-scale farmers and the informal sector. These will be important growth areas for Zambeef going forward, driven by the expansion of the Zambeef retail network, and hence Zambeef shareholders will benefit from having these poultry and stockfeed operations fully owned by Zambeef.

Investment by CDC Group PLC (CDC) into Zambeef

On 8 September 2016, Zambeef shareholders approved the investment by CDC of USD65 million in Zambeef through the issue of 52,601,435 new Ordinary Shares at a price of USD0.18 each, for a total consideration of USD9.5 million and the issuance of 100,057,658 Convertible Redeemable Preference Shares at a price of USD0.55 each for a total of USD55.5 million. The ordinary shares issued represent 17.5 per cent. of the enlarged ordinary issued share capital of Zambeef. The preference shares are convertible in whole or in part by CDC into ordinary shares on a one-for-one basis for the first eight years and thereafter on a basis of 3.0833 ordinary shares for each preference share. Zambeef has the right to redeem all or part of the preference shares at the redemption price, which will give CDC a 12 per cent. compounded return on investment. The zero-coupon preference shares pay a dividend only if a dividend is paid to ordinary shareholders, and in such cases, the dividend per share will be the same as that for ordinary shares. CDC has voting rights over 34.85 per cent. of the Company's share capital.

CDC is the UK's developmental finance institution established in 1948 and which currently has net assets of around USD5 billion. CDC has a long and successful history of investing in Zambia, which includes having been involved with the establishment of Chilanga Cement, Zambia Sugar, Kariba Dam and Mpongwe Farm. CDC prioritises investing in agribusinesses because it is a sector where growth leads to jobs and it helps provide access to safe and nutritious food to meet expanding populations' food requirements. Zambeef is pleased to welcome CDC as a supportive long-term investor in Zambeef.

The proceeds from this investment by CDC have been used to settle the put options to RCL Foods Ltd of USD23.4 million and reduce debt. In addition, it will allow Zambeef to grow its business and in particular its retailing platform and Cold Chain Food business as well as expanding its stockfeed operations.

Expansion of retail network

In line with the strategic priorities set out in our 2015 Annual Report, a key focus area for the year has been the expansion of Zambeef's retailing activities. During the year, Zambeef's total retail network increased from 154 outlets to 171 outlets. This expansion has been driven both by the expansion of the Shoprite retail network both in Zambia, Nigeria and Ghana, as well as Zambeef expanding its own retail network, with the building of new Zambeef macro outlets. Shoprite is the South African supermarket giant with which Zambeef has a concession agreement for its in-store meat market butcheries in Zambia and West Africa.

During the year, Shoprite opened five new stores in Zambia, six in Nigeria and one in Ghana all with Zambeef concessions within. Zambeef opened 11 new stores in Zambia, while six outdated Zambeef stores were relocated or closed during the year.

All of the new Zambeef stores are on premises owned by Zambeef and are outlets that have been built and fitted to Zambeef's specifications with the Group's own construction, IT and refrigeration teams, ensuring cost effective and timely delivery of our roll-out programme. During the next financial year, we expect this momentum to continue, with Shoprite planning an additional four stores in Zambia, four in Nigeria and one in Ghana. In addition, Zambeef is looking to roll out an additional ten Zambeef macro stores.

Going forward, the retail operations will remain the key focus for Zambeef. The retailing expansion will be the engine room that will drive Zambeef's growth and ensure the Group plays a leading role in providing food to a fast growing and urbanising population in Zambia, West Africa and the wider SADC/COMESA regions. Due to the strategic focus on retailing, Zambeef has restructured its retailing operations so that the entire Zambian retailing and distribution functions are now operated through a wholly owned subsidiary called Zambeef Retailing Ltd. In addition, the segmental report now separates out the Zambian retailing activities, allowing a greater focus on this critical area of the business.

In order to ensure constant supply for this expansion of its retailing operations, Zambeef will continue to invest in its Cold Chain Food Product divisions as well as the hatchery and stockfeed operations, as all of these operations are driven by the retail expansion. In addition, Zambeef plans to construct a large new depot outside Kitwe in order to improve distribution to the expanding Copperbelt retailing network, which will improve efficiencies in terms of supplying the Copperbelt.

It is worth noting that 56.7 per cent. of Zambeef's total group revenue is generated from retail sales through its own retail network, making Zambeef a major retailer on the continent.

New stockfeed plant

Zambeef's stockfeed operation, which trades under the brand name Novatek, has been the fastest growing and top performing division within the Group this year, helped by the expansion of the retail network and growth in demand from ruminant, monogastric and aquaculture producer customers in both the formal and informal sectors. The existing plant in Lusaka is operating at full capacity and is not able to keep up with demand. Following Zambeef's acquisition of 100 per cent. of Zamhatch, Novatek will now take full control of the modern new stockfeed plant that Zamhatch will be commissioning in early 2017, nearly doubling the production capacity of Novatek.

Accounting for the new stockfeed plant will be consolidated into the Novatek division. The new plant, which is being built at Zambeef's Mpongwe Farm, will ensure Novatek has one plant in Lusaka to supply Lusaka, the southern half of Zambia and the southern export markets, and a second plant which is ideally placed to supply the Copperbelt market, the northern half of Zambia and the northern export markets. This will save in transport costs and further improve the efficiencies of Novatek.

The second plant will cost a further USD2 million to complete and will be operational in February 2017. The additional capacity will facilitate the continued growth of Novatek sales of stockfeed and Zambeef's day-old chicks in the Zambian market. External sales to ruminant, monogastric and aquaculture producer customers now account for 71.2 per cent. of Novatek's annual volumes.

Debt reduction

A key strategic objective of the Zambeef board for the last two years has been to reduce the gearing of Zambeef and address exposure to currency fluctuations which have distorted financial performance in recent years. During the 2015 financial year, net debt was reduced from USD118.5 million to USD72.3 million. It is pleasing to again have reduced this net debt position to USD55.5 million at 30 September 2016. Zambeef is now in a position where it has a strong balance sheet with a debt-to-equity ratio of 26 per cent. and a total debt to EBITDA ratio of 1.73. The Group's underlying operating cash flows should permit it to continue to reduce gearing further over the coming year.

Outlook and conclusion

Zambeef is clearly focused on areas of operations where it considers itself the market leader in the region. These involve the retailing of beef, chicken, pork, eggs, dairy products and fish; the management of a vertically integrated proteins supply chain covering production, processing and distribution; as well as the production of stockfeed and day-old chicks for both external and internal channels. These activities constitute the core areas of our business and Zambeef will continue to invest in growing these areas. Expanding the retail network, which is the engine room that will drive the growth in the core operations, continues to be the priority for the foreseeable future.

Zambeef is fortunate to be operating in areas with some of the fastest growing urbanising populations in the world. The consequence of this is that the demand for food is growing rapidly and the challenge will be for Zambeef to continue to invest in its core operations to meet this growing demand. Zambeef aims to make its Zambian operations an efficient production base from which it can become a leading supplier of affordable proteins to the wider SADC/COMESA regions. These regions have a population of around 450 million people and as a result, are an exciting market for Zambeef going forward. It is pleasing to note that Zambeef is making real progress in becoming a food provider to these wider regions and is exporting to Zimbabwe, Angola, Democratic Republic of Congo, Burundi, Botswana and Malawi. Continued efforts will be made to continue to grow exports into these regions.

It has been a difficult year for the Nigerian business and economy. However, Shoprite are continuing their impressive expansion and, as a result, our operations will continue to grow strongly. With an established presence in one of Africa's biggest economies, Zambeef is well positioned in Nigeria and believes this business will become a material part of Zambeef's operations going forward.

It has been an extremely busy two years at Zambeef. We feel incredibly proud of our entire 6,000 workforce and what they have achieved over this period. Our operations are becoming world-class and as a result we believe Zambeef can become a meaningful food provider to the wider SADC/COMESA regions as well as West Africa. The Company is well placed to take full advantage of the significant opportunities that exist and can look forward to the future with a great deal of confidence.

We thank our entire workforce for the contribution they have all made to the success of Zambeef. In addition, we would like to thank our Chairman, Dr. Jacob Mwanza, as well as our entire board of directors for their valuable guidance and support.

Carl Irwin/Francis Grogan

Joint CEOs

22 November 2016

OPERATIONAL AND FINANCIAL REVIEW

The 2016 financial year has seen Zambeef achieve strong volume growth in its operations. The Cold Chain Food production operations achieved volume growth of around 11 per cent. while the stockfeed volumes increased by 15 per cent. largely driven by the retailing expansion during the year. This has been coupled with strong cost control, resulting in administration costs excluding depreciation as a percentage of turnover reducing from 28.2 per cent. to 25.8 per cent. This strong volume growth with strict cost controls has contributed to a record profit after tax of ZMW157 million (USD14.5 million).

The new hatchery, which came on line during the year, contributed ZMW11.7 million (USD1.0 million) to these profits in its first year of operation, and is likely to prove to be a significant profit contributor in the future. We believe Zambeef's share of the Zambian proteins market continues to grow. Shareholders can be satisfied with this performance, particularly with the average exchange rate for the year having depreciated by 53.4 per cent. from 7.06ZMW/USD in 2015 to 10.82ZMW/USD in 2016, and Zambia's economy having slowed down in the last year.

Turnover for the year increased by 52.8 per cent. in ZMW but reduced slightly by 0.4 per cent. in USD as a result of the depreciation of the ZMW. The decision to retain 12,000 tons of wheat in stock from the 2016 harvest, in order to mill into flour for sale during 2017, has impacted negatively on sales growth for 2016, but will benefit next year's turnover results. The improved margin from selling the wheat as flour will also be reflected in next year's profits.

Operating profits increased by 15.7 per cent. in ZMW but down by 24.6 per cent. in USD, while operating profit margins reduced from 10.4 per cent. to 7.9 per cent. This reduction was primarily driven by the cropping division, whose income is largely received in USD, having benefited in 2015 from a depreciating ZMW currency and been negatively impacted on in 2016 by an appreciating currency. This division was also impacted by wheat prices reducing from around USD440/ton to USD400/ton.

EBITDA increased by 111.7 per cent. in ZMW and 38 per cent. in USD, and the EBITDA margin increased from 9.6 per cent. to 13.3 per cent. Adjusted profits after tax increased from ZMW6.6 million (USD0.9 million) to ZMW95.2 million (USD8.8 million). Debt levels have come down from USD118.5 million in 2014 to USD55.5 million in 2016. This will significantly reduce the impact of exchange rate movements on future results.

Zambeef aims to build on these strong results by growing the business through the continued expansion of its retailing network and Cold Chain Food Products division, while maintaining margins and controlling administration costs.

Exchange rate movements

During the year, the ZMW initially depreciated from 12.02ZMW/USD at 30 September 2015 to just under 15.00ZMW/USD in November 2015. Since then we have seen an appreciation of the ZMW with the exchange rate finishing the financial year at 10.01ZMW/USD. The effect of this was that the average exchange rate for the year was 10.83ZMW/USD - a 53.4 per cent. depreciation on the average rate of 7.06ZMW/USD for 2015.

The exchange rates for the last two years are summarised in the table below:

 
                                   2016      2015 
                                  ZMW/USD   ZMW/USD 
                                 --------  -------- 
  Average rate for year            10.83     7.06 
                                 --------  -------- 
  Closing rate at 30 September     10.01     12.02 
                                 --------  -------- 
 

The depreciating ZMW exchange rate during 2016 has made our products competitive into the region, as our prices have reduced in USD terms. This has helped towards achieving our long term goal of being a major food producer for the wider SADC/COMESA regions.

The appreciation of the ZMW year end exchange rates has resulted in both realised and unrealised exchange gains being recorded of ZMW58.4 million (USD5.4 million). It is worth noting that the business has a natural hedge in that most of its cropping income is USD denominated. Hence the exchange gains from an appreciating currency are partially offset by reduction in cropping profits.

The ZMW has been stable for the last six months and it is hoped that this stability will continue. With Zambeef having significantly reduced its gearing over the last two years, the potential impact arising from exchange rate movements has been significantly reduced.

ADMINISTRATION AND OVERHEAD COSTS

Strong control of administrative and overhead costs has continued to be a key focus of management, with these costs excluding depreciation as a percentage of turnover reducing from 28.2 per cent. in 2015 to 25.7 per cent. in 2016. The control of these costs will remain a priority. However, there will be upward pressure on these costs during 2017. The largest single cost is wages and salaries, which accounts for 50.3 per cent. of total administration and overhead costs. Fuel represents five per cent. of costs. Since the year end we have already seen an increase in the fuel price of 30 per cent., with further increases expected as the Government fuel subsidy is reduced. Electricity represents 5.8 per cent. of costs and large price increases are also expected as Zambia moves towards a market-based electricity pricing policy. Zambia is expected to have good rains this year, which should be positive for power generation. As a result it is hoped that power load shedding will reduce which will, to a degree, offset these cost increases.

FINANCE COSTS

This period has seen finance costs for the Group increasing from ZMW55.3 million (USD7.8 million) to ZMW111.3 million (USD10.3 million). This large increase was made up of three parts:

-- Following the rapid depreciation of the ZMW at the end of 2015, Zambeef moved USD short term facilities to ZMW at significantly higher interest rates, resulting in a larger proportion of the short term debt being at higher interest rates;

-- ZMW interest rates increased from an average of around 16 per cent. in 2015 to around 28 per cent. in 2016 as strong measures were implemented to curb inflation and stabilize the ZMW; and

-- The average exchange rate for the year depreciated by 53.4 per cent., resulting in the interest on dollar facilities increasing significantly in ZMW.

With the Zambeef Group debt levels having reduced during the year these costs are expected to reduce substantially during 2017.

CAPITAL EXPITURE

Total capital expenditure during the year was ZMW178.8 million (USD16.5 million), with Zambeef having paid a further USD23.4 million for the acquisition of 49 per cent. of Zam Chick Ltd and 51 per cent. of Zamhatch Ltd, which amount included the repayment of shareholder loans to RCL Foods Ltd.

The largest item of capital expenditure was ZMW22.6 million (USD2.09 million) on the new stockfeed plant in Zamhatch Ltd, which will commence operations in February 2017 and increase the Novatek capacity from 140,000 tons of stockfeed per year to 250,000 tons per year. Farming replacement capex during the year was ZMW19.9 million (USD1.8 million), ensuring our farming operations remain world class assets. Capex of ZMW15.6 million (USD1.4 million) was spent increasing capacity at Masterpork, which remains one of the fastest growing parts of Zambeef's operations. Capex on Zampalm was ZMW13.5 million (USD1.2 million) in order to fund a further 150 hectares of palms planted during the year. The egg layer operations invested ZMW13.5 million (USD1.2 million) to increase the layer operations from 153,000 to 273,000 layers in order to meet the demand for eggs. ZMW7.5 million (USD0.69 million) was spent on building four new macro stores opened during the year, and ZMW7.8 million (USD0.72 million) on the new Kitwe processing plant, which will open during 2017, and allow for the expansion of our Copperbelt

operations and supply into North Western Province in Zambia. ZMW7.1 million (USD0.7 million) was spent on upgrading our distribution fleet, and ZMW4.1 million (USD0.4 million) on a new beef abattoir in Mbala to ensure the supply of beef.

For 2017, the capex budget is approximately USD21 million, with the main focus being on investments in the high return parts of the business. The main projects include:

-- USD3.2 million on the construction of a further ten macro outlets and the completion of the Kitwe processing plant;

   --      USD1.5 million on expanding the dairy operations; 
   --      USD2.8 million on completing the second stockfeed plant; 
   --      USD1.7 million expanding the hatchery from 215,000 day-old chicks per week to 315,000; 

-- USD1 million in Nigeria to ensure we have the capacity to keep growing in line with the Shoprite expansion;

   --      USD1.5 million on the delivery and implementation of the ESAP; and 
   --      USD0.6 million on upgrade and expansion of Masterpork operations. 

It is worth noting that that as part of the CDC investment in Zambeef, we will be following programs to ensure we work towards meeting the highest international standards in terms of Quality and Control, Health and Safety, Environmental and Social Policy and Animal Welfare. It is pleasing to report that Novatek is now the only stockfeed operation in Zambia which is ISO 9001 compliant, while Zamleather has received ISO 20345 certification for some of its boots for the mining sector, and our beef, dairy and pork operations are working on programs for FSSC 22000 compliance which will ensure that the highest international standards are met in food safety.

DIVISIONAL PERFORMANCE

The board has decided to simplify the reporting structure of the business to provide a clearer strategic focus on performance of core activities for Zambeef's shareholders and potential investors. Henceforth, the Group will report upon five key business units being "Retail", "Cold Chain Food Production", "Stockfeed", "Row Crops" and "Other Businesses" (which include Milling and Zamleather), rather than reporting upon 16 divisions. In 2017, it is our intention to start to publish the EBT and return on capital employed within each of the five units.

The two tables below provide a summary of the segmental and divisional performance.

Table 1: Segmental turnover and gross profit in ZMW

 
                                                              2016       2015 
                         2016          2015       % Change    Gross      Gross    % Change 
                        Turnover      Turnover      2015      Profit    Profit      2015 
 Division                 ZMW           ZMW        to 2016     ZMW        ZMW      to 2016 
-------------------  ------------  ------------  ---------  --------  ---------  --------- 
 Retailing - 
  Zambia               1,131,524      843,269      34.2%     132,872    96,299     38.0% 
 Retailing - 
  West Africa           216,535       129,951      66.6%     48,827     31,124     56.9% 
 Total Retailing       1,348,059      973,220      38.5%     181,699   127,423     42.6% 
 Cold Chain Food 
  Production           1,134,693      850,986      33.3%     266,080   195,487     36.1% 
 Stockfeed              697,563       407,863      71.0%     143,916    73,821     95.0% 
 Row Crops              413,391       397,125       4.1%     251,860   253,326     -0.6% 
 Others                 213,964       307,389      -30.4%    32,391     64,555     -49.8% 
-------------------  ------------  ------------  ---------  --------  ---------  --------- 
 Total                 3,807,669     2,936,583     29.7%     875,946   714,612     22.6% 
 Less: Intra/Inter 
  Group Sales         (1,431,522)   (1,128,268)    26.9%        - 
 Less: Discontinued 
  Operations                         (253,443)                         (47,899) 
---------------------------------  ------------  ---------  --------  ---------  --------- 
 Group Total           2,376,148     1,554,872     52.8%     875,946   666,713     31.4% 
-------------------  ------------  ------------  ---------  --------  ---------  --------- 
 

Table 2: Segmental turnover and gross profit in USD

 
                                                           2016      2015 
                         2016        2015      % Change    Gross     Gross    % Change 
                        Turnover    Turnover     2015      Profit    Profit     2015 
 Division                 USD         USD       to 2016     USD       USD      to 2016 
--------------------  ----------  ----------  ---------  --------  --------  --------- 
 Retailing - 
  Zambia                104,481     119,443     -12.5%    12,269    13,640     -10.1% 
 Retail - West 
  Africa                19,994      18,407       8.6%      4,509     4,408      2.3% 
 Total Retailing        124,475     137,850     -9.7%     16,778    18,049     -7.0% 
 Cold Chain Food 
  Production            104,771     120,536     -13.1%    24,567    27,689     -11.3% 
 Stockfeed              64,410      57,771      11.5%     13,289    10,456     27.1% 
 Row Crops              38,171      56,250      -32.1%    23,256    35,882     -35.2% 
 Others                 19,758      43,539      -54.6%     2,991     9,144     -67.3% 
--------------------  ----------  ----------  ---------  --------  --------  --------- 
 Total                  351,585     415,947     -15.5%    80,881    101,220    -20.1% 
 Less: Intra/Inter 
  Group Sales          (132,181)   (159,811)    -17.3%       -         - 
 Less: Discontinued 
  Operations                       (35,898)                         (6,785) 
--------------------  ----------  ----------  ---------  --------  --------  --------- 
 Group Total            219,404     220,237     -0.4%     80,881    94,435     -14.4% 
--------------------  ----------  ----------  ---------  --------  --------  --------- 
 

DIVISIONAL REVIEW

Taking each of our business areas in turn as follows:

RETAILING ZAMBIA

 
              2016        2015      % change     2016        2015      % change    % of 
             ZMW'000s    ZMW'000s               USD'000s    USD'000s               Group 
                                                                                   2016 
---------  ----------  ----------  ---------  ----------  ----------  ---------  ------- 
 Revenue    1,131,524    843,269      34.2      104,481     119,443     (12.5)     29.7 
---------  ----------  ----------  ---------  ----------  ----------  ---------  ------- 
 Gross 
  profit     132,872     96,299       38.0      12,269      13,640      (10.1)     14.8 
---------  ----------  ----------  ---------  ----------  ----------  ---------  ------- 
 

The Zambian retailing operations increased gross profits by 38 per cent. in ZMW but decreased in USD by 10.1 per cent. During the year, four new Zambeef macro stores, five new Novatek outlets, two new Zamleather outlets and five new Shoprite stores were opened. Additionally, six outdated outlets were closed, resulting in the Zambian retail network increasing from 130 to 140 outlets.

This division is a key focus area for the next year with ten new macro outlets, ten new Novatek outlets and some additional Zamleather outlets all planned to be opened during 2017.

With the ZMW having stabilised and the planned roll-out of the Zambeef macro outlets, this division is expected to grow in both ZMW and USD in 2017. In Zambia 52.4 per cent. of the Group's turnover is sold through Zambeef's own retail network and as a result the continued expansion of this retail network will ensure continued growth for Zambeef.

RETAILING WEST AFRICA (Master Meats Nigeria and Master Meats Ghana)

 
              2016        2015      % change     2016        2015      % change    % of 
             ZMW'000s    ZMW'000s               USD'000s    USD'000s               Group 
                                                                                   2016 
---------  ----------  ----------  ---------  ----------  ----------  ---------  ------- 
 Revenue     216,535     129,951      66.6      19,994      18,407       8.6       5.7 
---------  ----------  ----------  ---------  ----------  ----------  ---------  ------- 
 Gross 
  profit     48,827      31,124       56.9       4,509       4,408       2.3       5.6 
---------  ----------  ----------  ---------  ----------  ----------  ---------  ------- 
 

Zambeef's West African operations have grown, with six new Shoprite stores opening in Nigeria and one in Ghana during the year, taking the West African retail network to 25 Shoprite stores and six Master Meats outlets. This momentum will continue into 2017, with a further four Shoprite stores in Nigeria and one in Ghana expected to be opened.

Despite the challenging macroeconomic environment which has seen the average Nigerian Naira exchange rate depreciate by 64 per cent., and the Ghana Cedi by 7.3 per cent. to the USD, as well as severe fuel and foreign exchange shortages, it is pleasing to report an increase in gross profits of 56.9 per cent. in ZMW and 2.3 per cent. in USD. West Africa accounts for 5.6 per cent. of Group gross profits.

Nigeria remains one of the largest markets in Africa with a population of around 180 million people. Although it has been a difficult year in Nigeria, Zambeef is well positioned in this market. With Shoprite's continued expansion and the Nigerian macroeconomic fundamentals improving, these operations are expected to become material for Zambeef.

COLD CHAIN FOOD PRODUCTION

 
              2016        2015      % change     2016        2015      % change    % of 
             ZMW'000s    ZMW'000s               USD'000s    USD'000s               Group 
                                                                                   2016 
---------  ----------  ----------  ---------  ----------  ----------  ---------  ------- 
 Revenue    1,134,693    850,986      33.3      104,771     120,537     (13.1)     29.8 
---------  ----------  ----------  ---------  ----------  ----------  ---------  ------- 
 Gross 
  profit     266,082     195,487      36.1      24,567      27,691      (11.3)     30.4 
---------  ----------  ----------  ---------  ----------  ----------  ---------  ------- 
 

The Cold Chain Food Production operations have shown an average volume growth for beef, chicken, pork and fish of 8.0 per cent. while dairy grew 19.1 per cent. and eggs by 2.2 per cent. These operations have all been pulled by the expansion of the retailing network referred to above. Cold Chain Food Production now accounts for 30.4 per cent. of the gross profits of the Group. Gross profits increased in ZMW by 36.1 per cent. but reduced in USD by 11.3 per cent. This reduction in USD gross profits is a direct result of the average exchange rate having depreciated by 53.4 per cent. from 2015 to 2016. These divisions revenues are ZMW based, hence when there is a rapid depreciation of the ZMW, the need to adjust selling prices in order to compensate for the inflationary impact of this devaluation of the currency has to be phased-in over a period of time, with the resultant impact on margins.

The volume growth is expected to continue as a result of the retailing expansion. With the ZMW showing stability we expect this volume growth to be reflected in both ZMW and USD gross profits increasing in 2017.

The Cold Chain Food Product divisions are analysed in more detail below.

   a)    Beef (Zambeef) 

Volumes in the beef category increased by 16.5 per cent. from 14.1 million kgs to 16.43 million kgs and cattle slaughtered increased from 52,938 to 69,848, making beef the second fastest growing category in terms of volumes. The depreciation of the average exchange rate by 53.4 per cent. has reduced the Zambian beef price in USD and made our beef competitive into the region increasing both formal and informal exports into the region.

During March 2016, Zambeef opened a new abattoir in Mbala, which has been a success, as it allowed Zambeef greater access to supplies of local traditional cattle, which contributed to the increased volumes of beef sold during the year.

With the expansion of the retailing network and the recent stability of the ZMW it is expected that the gross profits of the beef category will grow in both ZMW and USD in 2017.

   b)    Chicken (Zam Chick and Zamhatch) 

The Zam Chick operations have been operating at capacity for the last two years, processing 6.7 million chickens and selling 10.7 million kgs of chicken. With increased demand from the expansion of the retail network, Zam Chick is in the process of increasing capacity by 30,000 birds per week, which represents an increase in processing capacity of 20 per cent. This extra capacity is expected to be completed in March 2017 within a capital expenditure budget of USD0.7 million.

The Zamhatch hatchery commenced operations towards the end of September 2015 and has performed ahead of expectations. The hatchery is now producing 215,000 day-old chicks per week. This is budgeted to increase to 315,000 birds per week during the 2017 financial year.

This hatchery complements the Novatek operations, supplying day-old chicks to the Novatek retail network for sale to smallholders as well as supplying Zam Chick's internal broiler chicken production needs. In its first year of operations the hatchery has contributed 3.7 per cent. of the Groups gross profits and with the expansion taking place will continue to be a fast growing part of Zambeef's business.

With extra capacity coming on line for both the chicken broiler operations and hatchery in 2017, the Group's chicken operations can look forward to growth in 2017.

   c)    Pork (Masterpork) 

Masterpork has continued to grow, with volumes increasing by 9.4 per cent. to 10.0 million kgs. During the year, the pork processing plant expanded capacity, which will allow the business to continue to grow. USD1.7 million was invested in almost doubling the cooked product manufacturing capacity, as well as substantially increasing the cold storage and blast freezing capacity to cater for this future growth. Masterpork is working on obtaining FSSC 22000 (Food Safety System Certification) registration which will make it the first food manufacturer in Zambia to achieve this international food safety certification.

With the depreciation of the ZMW, the Masterpork products are competitive into the region and Masterpork will continue to work on developing new markets in the region. Masterpork expects to continue to grow in volumes and gross profits in 2017.

   d)    Milk and dairy products (Zammilk) 

Milk volumes have increased by 19.1 per cent. to 14.8 million litres, making milk and dairy products the fastest growing category in terms of volumes. The business has invested USD0.7 million in capex in 2016, with a further USD1.5 million budgeted for 2017. This capital expenditure includes the building of a new rotary milking and cow shed parlor at Kalundu Dairy as part of the continued growth of the milk production from Zambeef's own dairy herd. In addition, this expenditure also includes investing in extra capacity at the Huntley milk processing facilities and widening the range of branded value added yoghurt and drinking yoghurt lines produced. The milk processing plant is, like Masterpork, working towards FSSC 22000 (Food Safety System Certification) as part of its commitment to producing the highest quality products.

Dairy product volumes increased strongly towards the end of the year supported by increased milk production at Zambeef's dairy as well as by the buying in of fresh milk from other dairy farms. This strong growth in milk production at the end of 2016 is expected to continue into 2017, which will enable Zammilk to meet the increasing demand for its dairy products from both formal and informal sales channels.

   e)    Fish 

Fish volumes fell for the period by 16.7 per cent. from 2.2 million kgs to 1.8 million kgs, due to the rise in imported fish prices with the depreciation of the ZMW. This was the only Cold Chain Food Product in which volumes decreased, as consumers moved to other protein sources as prices moved quickly up in ZMW. With the recent stability in the ZMW, volumes are expected to increase again.

   f)     Eggs (Zamegg) 

Egg volumes grew by 2.2 per cent. to 40.2 million eggs during 2016. During the year, USD1.2 million has been invested to increase the layer chicken housing from 153,000 layer capacity to 273,000. This capacity increase has been phased in from the end of 2016 through into the beginning of 2017. As a result, 2017 will see strong volume growth.

STOCKFEED (NOVATEK)

 
              2016        2015      % change     2016        2015      % change    % of 
             ZMW'000s    ZMW'000s               USD'000s    USD'000s               Group 
                                                                                   2016 
---------  ----------  ----------  ---------  ----------  ----------  ---------  ------- 
 Revenue     697,563     407,863      71.0      64,410      57,771       11.5      18.3 
---------  ----------  ----------  ---------  ----------  ----------  ---------  ------- 
 Gross 
  profit     143,916     73,821       95.0      13,289      10,456       27.1      16.4 
---------  ----------  ----------  ---------  ----------  ----------  ---------  ------- 
 

Novatek has had an outstanding year with volumes increasing by 15.3 per cent. from 130,280 tons to 150,280 tons. The Lusaka plant has been operating at maximum capacity during the second half of the year and we look forward to our second stockfeed plant starting production in February 2017, which will alleviate some of the strain on the Lusaka plant and increase capacity by a further 11,000 tons per month. This second plant is being constructed at Mpongwe Farm and will be ideally placed to service the Copperbelt, North Western and DRC markets. The cost of completing the second plant will be approximately USD2 million and will give Novatek the capacity to meet the underlying growth in demand for quality stockfeeds.

The stockfeed operations account for 16.4 per cent. of the gross profits of the Group. During the year gross profits increased by 95.0 per cent. in ZMW and 27.1 per cent. in USD.

Novatek volumes have been boosted by the Zamhatch hatchery, which came on stream at the end of September 2015, allowing Zambeef to sell day-old chicks and stockfeed together to both the formal and informal sectors. Novatek sales have also been helped by the roll-out of the new Novatek outlets within the Zambeef macro outlets that opened during the past year.

The increase in Novatek's production capacity as the second stockfeed plant comes on stream in February 2017 should enable Novatek to meet growth in demand from ruminant, monogastric and aquaculture producer customers in both the formal and informal sectors.

CROPPING

 
              2016        2015      % change     2016        2015      % change    % of 
             ZMW'000s    ZMW'000s               USD'000s    USD'000s               Group 
                                                                                   2016 
---------  ----------  ----------  ---------  ----------  ----------  ---------  ------- 
 Revenue     413,391     397,125      4.1       38,171      56,250      (32.1)     10.9 
---------  ----------  ----------  ---------  ----------  ----------  ---------  ------- 
 Gross 
  profit     251,860     253,326     (0.6)      23,256      35,882      (35.2)     28.8 
---------  ----------  ----------  ---------  ----------  ----------  ---------  ------- 
 

The cropping division accounted for 28.8 per cent. of the Group's gross profit contribution. Gross profits were down by 0.6 per cent. in ZMW and 35.2 per cent. in USD. The cropping division incurs most of its income in USD as maize, wheat and soya are traded mainly in USD in Zambia. As a result, this division significantly benefitted in 2015 from a depreciating ZMW currency, which translated into a one-off currency translation gain on closing grain stocks of circa. USD9.6 million (ZMW119 million), while in 2016, the division was adversely affected by the impact of an appreciating ZMW currency. In addition, the weakening global wheat markets resulted in wheat prices falling from USD440/ton to USD400/ton.

Despite the currency movements the farming operations performed well. The summer soya crop was on budget harvesting 39,942 tons with the summer maize crop slightly behind budget at 15,532 tons and the silage on budget at 27,334 tons. This was an excellent achievement in a very difficult season, with the region having experienced a severe drought as well as power shortages. These excellent yields in one of the toughest seasons Zambia has experienced shows the quality of the Zambeef farming assets and the importance of irrigation.

For the 2016 winter crop, Zambeef came in on budget at 40,643 tons for the wheat and slightly behind budget at 17,024 tons for the winter maize. Again, these are outstanding results, with the winter crop being subject to power shortages which impacted this irrigated crop.

OTHER BUSINESSES

Flour Milling: performed satisfactorily during the year with gross profits increasing in ZMW by 71.5 per cent. and USD by 11.8 per cent. During the year, only 12,996 tons of wheat were milled as Zambeef had sold large volumes of wheat during the 2015 harvest rather than store it for milling in the 2016 year. For 2017, Zambeef has decided to increase the quantity of wheat to be milled from 13,000 tons to 25,000 tons. The intention is to retail this additional flour through the Zambeef retail network, thereby meeting expected growth in demand from existing customers.

Zamleather: has had a difficult year with world hide prices dropping with oversupply from Brazil and Chinese demand dropping. This has made the lower grade hides difficult to move on the international market. At the same time the demand for mining boots decreased following a slowdown in the mining sector in Zambia. This resulted in the number of shoes sold from the Zamshu plant decreasing by 24.1 per cent. from 89,197 to 67,746.

This has led to gross profits decreasing by 25.3 per cent. in ZMW and 51.3 per cent. in USD. Expectations are that the world leather industry will have another tough year in 2017, hence 2017 is expected to be another difficult year for Zamleather.

DISCONTINUED ACTIVITIES

Edible Oils: Zambeef sold its edible oil processing operation, Zamanita Ltd, to Cargill Holdings BV in June 2015. Since then Zambeef has continued to sell Zamanita oil through its retailing network on commission. Consequently, revenue has fallen from ZMW219 million (USD40.0 million) to ZMW92 million (USD8.5 million), and gross profit has fallen from ZMW40 million (USD5.7 million) to ZMW2.7 million (USD0.3 million).

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

FOR THE YEARED 30 SEPTEMBER 2016

 
 Group                           Notes          2016        2016        2015        2015 
                                            ZMW'000s    USD'000s    ZMW'000s    USD'000s 
------------------------------  ------  ------------  ----------  ----------  ---------- 
 Revenue                             5     2,376,148     219,404   1,554,872     220,237 
------------------------------  ------  ------------  ----------  ----------  ---------- 
 Net gain/(loss) arising 
  from price changes 
  in fair value of biological 
  assets                            16        13,257       1,224     (4,528)       (641) 
------------------------------  ------  ------------  ----------  ----------  ---------- 
 Cost of sales                           (1,513,459)   (139,747)   (883,631)   (125,160) 
------------------------------  ------  ------------  ----------  ----------  ---------- 
 Gross profit                                875,946      80,881     666,713      94,436 
------------------------------  ------  ------------  ----------  ----------  ---------- 
 Administrative expenses                   (690,047)    (63,716)   (505,343)    (71,578) 
------------------------------  ------  ------------  ----------  ----------  ---------- 
 Other income                                  1,694         156         708         100 
------------------------------  ------  ------------  ----------  ----------  ---------- 
 Operating profit                    6       187,593      17,321     162,078      22,958 
------------------------------  ------  ------------  ----------  ----------  ---------- 
 Exchange gains/(losses) 
  on translating foreign 
  currency transactions 
  and balances                                58,345       5,387   (142,358)    (20,164) 
------------------------------  ------  ------------  ----------  ----------  ---------- 
 Finance costs                       8     (111,346)    (10,281)    (55,295)     (7,832) 
------------------------------  ------  ------------  ----------  ----------  ---------- 
 Profit/(loss) before 
  taxation                                   134,592      12,427    (35,575)     (5,038) 
------------------------------  ------  ------------  ----------  ----------  ---------- 
 Taxation charge                     9      (10,798)       (997)     (4,661)       (660) 
------------------------------  ------  ------------  ----------  ----------  ---------- 
 Group income/(loss) 
  for the year from 
  continuing operations                      123,794      11,430    (40,236)     (5,698) 
------------------------------  ------  ------------  ----------  ----------  ---------- 
 Profit/(loss) from 
  discontinued operations 
  (i)                                         33,592       3,101    (14,377)     (2,036) 
------------------------------  ------  ------------  ----------  ----------  ---------- 
 Group income/(loss) 
  for the year                               157,386      14,531    (54,613)     (7,734) 
------------------------------  ------  ------------  ----------  ----------  ---------- 
 

(i) The profit from discontinued operations in the current year results from the reversal of a portion of the tax liability for a previously owned subsidiary (Zamanita Limited)

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

FOR THE YEARED 30 SEPTEMBER 2016 (CONTINUED)

 
                                   Notes        2016        2016        2015        2015 
                                            ZMW'000s    USD'000s    ZMW'000s    USD'000s 
--------------------------------  ------  ----------  ----------  ----------  ---------- 
 Group income/(loss)                        ZMW'000s    USD'000s    ZMW'000s    USD'000s 
  attributable to: 
--------------------------------  ------  ----------  ----------  ----------  ---------- 
 Equity holders of 
  the parent                                 137,103      12,659    (63,614)     (9,009) 
--------------------------------  ------  ----------  ----------  ----------  ---------- 
 Non-controlling interest                     20,283       1,872       9,001       1,275 
--------------------------------  ------  ----------  ----------  ----------  ---------- 
                                             157,386      14,531    (54,613)     (7,734) 
--------------------------------  ------  ----------  ----------  ----------  ---------- 
 Other comprehensive 
  income: 
--------------------------------  ------  ----------  ----------  ----------  ---------- 
 Exchange gains/ (losses) 
  on translating presentational 
  currency                                  (86,511)      16,909     186,567    (83,779) 
--------------------------------  ------  ----------  ----------  ----------  ---------- 
 Total comprehensive 
  income /(loss) for 
  the year                                    70,875      31,440     131,954    (91,513) 
--------------------------------  ------  ----------  ----------  ----------  ---------- 
 Total comprehensive 
  income /(loss) for 
  the year attributable 
  to: 
--------------------------------  ------  ----------  ----------  ----------  ---------- 
 Equity holders of 
  the parent                                  52,292      29,473     121,212    (90,626) 
--------------------------------  ------  ----------  ----------  ----------  ---------- 
 Non-controlling interest                     18,583       1,967      10,742       (887) 
--------------------------------  ------  ----------  ----------  ----------  ---------- 
                                              70,875      31,440     131,954    (91,513) 
--------------------------------  ------  ----------  ----------  ----------  ---------- 
                                               Ngwee       Cents       Ngwee       Cents 
--------------------------------  ------  ----------  ----------  ----------  ---------- 
 Earnings per share 
--------------------------------  ------  ----------  ----------  ----------  ---------- 

 Basic and diluted 
  earnings per share 
  - continued operations              11       41.38        3.82     (19.86)      (2.81) 
--------------------------------  ------  ----------  ----------  ----------  ---------- 
 Basic and diluted 
  earnings per share 
  - discontinued operations           11       13.42        1.24      (5.80)      (0.82) 
--------------------------------  ------  ----------  ----------  ----------  ---------- 
 Total Basic and diluted 
  earnings per share                  11       54.80        5.06     (25.66)      (3.63) 
--------------------------------  ------  ----------  ----------  ----------  ---------- 
 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

FOR THE YEARED 30 SEPTEMBER 2016

 
 (i) In                                                                                                Total 
  Zambian                                                                                       attributable 
  Kwacha                                                   Foreign                                 to owners           Non- 
                       Issued       Share   Preference    exchange    Revaluation    Retained         of the    controlling 
                        share     premium        share     reserve        reserve    earnings         parent       interest       Total 
                      capital    ZMW'000s      capital    ZMW'000s       ZMW'000s    ZMW'000s       ZMW'000s       ZMW'000s      equity 
                     ZMW'000s                 ZMW'000s                                                                         ZMW'000s 
-----------------  ----------  ----------  -----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 At 1 October 
  2014                  2,480     506,277            -       3,506        513,620     294,114      1,319,997         23,341   1,343,338 
-----------------  ----------  ----------  -----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Loss for 
  the year                  -           -            -           -              -    (63,614)       (63,614)          9,001    (54,613) 
-----------------  ----------  ----------  -----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Transfer 
  of surplus 
  depreciation              -           -            -           -        (8,949)       8,949              -              -           - 
-----------------  ----------  ----------  -----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Other 
 comprehensive 
 income: 
-----------------  ----------  ----------  -----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Exchange 
  gains on 
  translating 
  presentational 
  currency                  -           -            -     184,826              -           -        184,826          1,741     186,567 
-----------------  ----------  ----------  -----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Total 
  comprehensive 
  income                    -           -            -     184,826        (8,949)    (54,665)        121,212         10,742     131,954 
-----------------  ----------  ----------  -----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 At 30 September 
  2015                  2,480     506,277            -     188,332        504,671     239,449      1,441,209         34,083   1,475,292 
-----------------  ----------  ----------  -----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Profit 
  for the 
  year                      -           -            -           -              -     137,103        137,103         20,283     157,386 
-----------------  ----------  ----------  -----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Transfer 
  of surplus 
  depreciation                                                           (18,906)      18,906              -              -           - 
-----------------  ----------  ----------  -----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Other 
 comprehensive 
 income: 
-----------------  ----------  ----------  -----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Exchange 
  gain on 
  translating 
  presentational 
  currency                                                (84,811)                                  (84,811)        (1,700)    (86,511) 
-----------------  ----------  ----------  -----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Total 
  comprehensive 
  income                    -           -            -    (84,811)       (18,906)     156,009         52,292         18,583      70,875 
-----------------  ----------  ----------  -----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Transactions 
  with owners 
-----------------  ----------  ----------  -----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Non-controlling 
  interest 
  shares 
  acquired                  -           -            -           -              -      22,177         22,177       (60,282)    (38,105) 
-----------------  ----------  ----------  -----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Shares 
  issued                  526     618,735        1,000                                               620,261              -     620,261 
-----------------  ----------  ----------  -----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Total 
  Transactions 
  with owners             526     618,735        1,000           -              -      22,177        642,438       (60,282)     582,156 
-----------------  ----------  ----------  -----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 At 30 September 
  2016                  3,006   1,125,012        1,000     103,521        485,765     417,635      2,135,939        (7,616)   2,128,323 
-----------------  ----------  ----------  -----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

FOR THE YEARED 30 SEPTEMBER 2016 (CONTINUED)

 
 (ii) In US                                                                                            Total 
  Dollar                                                                                        attributable 
                                                           Foreign                                 to owners           Non- 
                       Issued   Preference       Share    exchange    Revaluation    Retained         of the    controlling 
                        share        share     premium     reserve        reserve    earnings         parent       interest       Total 
                      capital      capital    USD'000s    USD'000s       USD'000s    USD'000s       USD'000s       USD'000s      equity 
                     USD'000s     USD'000s                                                                                     USD'000s 
-----------------  ----------  -----------  ----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 At 1 October 
  2014                    396            -     123,283    (80,095)        101,777      65,165        210,526          3,723     214,249 
-----------------  ----------  -----------  ----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Loss for 
  the year                  -            -           -           -              -     (9,009)        (9,009)          1,275     (7,734) 
-----------------  ----------  -----------  ----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Transfer 
  of surplus 
  depreciation              -            -           -           -        (1,268)       1,268              -              -           - 
-----------------  ----------  -----------  ----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Other 
 comprehensive 
 income: 
-----------------  ----------  -----------  ----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Exchange 
  losses on 
  translating 
  presentational 
  currency                  -            -           -    (81,617)              -           -       (81,617)        (2,162)    (83,779) 
-----------------  ----------  -----------  ----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Total 
  comprehensive 
  income                    -            -           -    (81,617)        (1,268)     (7,741)       (90,626)          (887)    (91,513) 
-----------------  ----------  -----------  ----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 At 30 September 
  2015                    396            -     123,283   (161,712)        100,509      57,424        119,900          2,836     122,736 
-----------------  ----------  -----------  ----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Profit for 
  the year                                                                             12,659         12,659          1,872      14,531 
-----------------  ----------  -----------  ----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Transfer 
  of surplus 
  depreciation                                                            (1,746)       1,746 
-----------------  ----------  -----------  ----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Other 

 comprehensive 
 income: 
-----------------  ----------  -----------  ----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Exchange 
  losses on 
  translating 
  presentational 
  currency                                                  16,813                                    16,813             96      16,909 
-----------------  ----------  -----------  ----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Total 
  comprehensive 
  income                    -            -           -      16,813        (1,746)      14,404         29,472          1,968      31,440 
-----------------  ----------  -----------  ----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Transactions 
  with owners 
-----------------  ----------  -----------  ----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Non-controlling 
  interest 
  shares acquired                                                                       2,047          2,047        (5,565)     (3,518) 
-----------------  ----------  -----------  ----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Shares issued             53          100      61,812           -              -           -         61,965              -      61,965 
-----------------  ----------  -----------  ----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 Total 
  Transactions 
  with owners              53          100      61,812           -              -       2,047         64,012        (5,565)      58,447 
-----------------  ----------  -----------  ----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 At 30 September 
  2016                    449          100     185,095   (144,901)         98,763      73,875        213,384          (761)     212,623 
-----------------  ----------  -----------  ----------  ----------  -------------  ----------  -------------  -------------  ---------- 
 
 

ZAMBEEF PRODUCTS PLC

COMPANY STATEMENT OF CHANGES IN EQUITY

FOR THE YEARED 30 SEPTEMBER 2016

 
 (i) In Zambian              Issued  Preference      Share   Revaluation    Retained   Total equity 
  Kwacha                      share       share    premium       reserve    earnings 
                            capital     capital   ZMW'000s      ZMW'000s    ZMW'000s       ZMW'000s 
                           ZMW'000s    ZMW'000s 
-----------------------  ----------  ----------  ---------  ------------  ----------  ------------- 
 At 1 October 
  2014                        2,480           -    506,277       306,483     308,433      1,123,673 
-----------------------  ----------  ----------  ---------  ------------  ----------  ------------- 
 Profit for 
  the year                        -           -          -             -       5,438          5,438 
-----------------------  ----------  ----------  ---------  ------------  ----------  ------------- 
 Transfer of 
  surplus depreciation            -           -          -       (8,771)       8,771              - 
-----------------------  ----------  ----------  ---------  ------------  ----------  ------------- 
 Other comprehensive 
  income 
-----------------------  ----------  ----------  ---------  ------------  ----------  ------------- 
 Exchange gains 
  on translating 
  presentational 
  currency                        -           -          -             -     147,325        147,325 
-----------------------  ----------  ----------  ---------  ------------  ----------  ------------- 
 Total comprehensive 
  income                          -           -          -       (8,771)     161,534        152,763 
-----------------------  ----------  ----------  ---------  ------------  ----------  ------------- 
 At 30 September 
  2015                        2,480           -    506,277       297,712     469,967      1,276,436 
-----------------------  ----------  ----------  ---------  ------------  ----------  ------------- 
 Profit for 
  the year                        -           -          -             -      91,377         91,377 
-----------------------  ----------  ----------  ---------  ------------  ----------  ------------- 
 Transfer of 
  surplus depreciation            -           -          -      (16,731)      16,731              - 
-----------------------  ----------  ----------  ---------  ------------  ----------  ------------- 
 Other comprehensive 
  income: 
-----------------------  ----------  ----------  ---------  ------------  ----------  ------------- 
 Exchange gains 
  on translating 
  presentational 
  currency                                                                  (73,394)       (73,394) 
-----------------------  ----------  ----------  ---------  ------------  ----------  ------------- 
 Total comprehensive 
  income                          -           -          -      (16,731)      34,714         17,983 
-----------------------  ----------  ----------  ---------  ------------  ----------  ------------- 
 Shares issued                  526       1,000    618,735             -           -        620,261 
-----------------------  ----------  ----------  ---------  ------------  ----------  ------------- 
 Total transactions 
  with owners                   526       1,000    618,735             -           -        620,261 
-----------------------  ----------  ----------  ---------  ------------  ----------  ------------- 
 At 30 September 
  2016                        3,006       1,000  1,125,012       280,891     504,681      1,914,680 
-----------------------  ----------  ----------  ---------  ------------  ----------  ------------- 
 

ZAMBEEF PRODUCTS PLC

COMPANY STATEMENT OF CHANGES IN EQUITY

FOR THE YEARED 30 SEPTEMBER 2016 (CONTINUED)

 
 (ii) In US                                                                         Foreign 
  Dollar                      Issued    Preference        Share     Revaluation    exchange     Retained 
                               share         share      premium         reserve     reserve     earnings        Total 
                             capital       capital     USD'000s        USD'000s    USD'000s     USD'000s       equity 
                            USD'000s      USD'000s                                                           USD'000s 
-----------------------  -----------  ------------  -----------  --------------  ----------  -----------  ----------- 
 At 1 October 
  2014                           396             -      123,283          57,775    (63,622)       61,382      179,214 
-----------------------  -----------  ------------  -----------  --------------  ----------  -----------  ----------- 
 Profit for 
  the year                         -             -            -               -           -          770          770 
-----------------------  -----------  ------------  -----------  --------------  ----------  -----------  ----------- 
 Transfer of 
  surplus depreciation             -             -            -         (1,242)           -        1,242            - 
-----------------------  -----------  ------------  -----------  --------------  ----------  -----------  ----------- 
 Other comprehensive 
  income: 
-----------------------  -----------  ------------  -----------  --------------  ----------  -----------  ----------- 
 Exchange losses 
  on translating 
  presentational 
  currency                         -             -            -               -    (73,792)            -     (73,792) 
-----------------------  -----------  ------------  -----------  --------------  ----------  -----------  ----------- 
 Total comprehensive 
  income                           -             -            -         (1,242)    (73,792)        2,012     (73,022) 
-----------------------  -----------  ------------  -----------  --------------  ----------  -----------  ----------- 
 At 30 September 
  2015                           396             -      123,283          56,533   (137,414)       63,394      106,192 
-----------------------  -----------  ------------  -----------  --------------  ----------  -----------  ----------- 
 Profit for 
  the year                                                                                         8,439        8,439 
-----------------------  -----------  ------------  -----------  --------------  ----------  -----------  ----------- 
 Transfer of 
  surplus depreciation                                                  (2,370)                    2,370 
-----------------------  -----------  ------------  -----------  --------------  ----------  -----------  ----------- 
 Other comprehensive 
  income: 
-----------------------  -----------  ------------  -----------  --------------  ----------  -----------  ----------- 
 Exchange losses 
  on translating 
  presentational 
  currency                                                                           14,708            -       14,708 
-----------------------  -----------  ------------  -----------  --------------  ----------  -----------  ----------- 
 Total comprehensive 
  income                           -             -            -         (2,370)      14,708       10,809       23,147 
-----------------------  -----------  ------------  -----------  --------------  ----------  -----------  ----------- 
 Transactions 
  with owners 
-----------------------  -----------  ------------  -----------  --------------  ----------  -----------  ----------- 
 Shares issued                    53           100       61,812               -           -            -       61,965 
-----------------------  -----------  ------------  -----------  --------------  ----------  -----------  ----------- 
 Total transactions 
  with owners                     53           100       61,812               -           -            -       61,965 
-----------------------  -----------  ------------  -----------  --------------  ----------  -----------  ----------- 

 At 30 September 
  2016                           449           100      185,095          54,163   (122,706)       74,203      191,304 
-----------------------  -----------  ------------  -----------  --------------  ----------  -----------  ----------- 
 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

CONSOLIDATED STATEMENT OF FINANCIAL POSITION -- 30 SEPTEMBER 2016

 
 ASSETS                           Notes        2016        2016        2015        2015 
                                           ZMW'000s    USD'000s    ZMW'000s    USD'000s 
-------------------------------  ------  ----------  ----------  ----------  ---------- 
 Non-current assets 
--------------------------------------------------------------------------------------- 
 Goodwill                            12     157,922      15,776      15,699       1,306 
-------------------------------  ------  ----------  ----------  ----------  ---------- 
 Property, plant and equipment       13   1,769,966     176,820   1,833,630     152,548 
-------------------------------  ------  ----------  ----------  ----------  ---------- 
 Plantation development 
  expenditure                        13      94,302       9,421      80,824       6,724 
-------------------------------  ------  ----------  ----------  ----------  ---------- 
 Biological assets                   16      48,480       4,843      34,006       2,829 
-------------------------------  ------  ----------  ----------  ----------  ---------- 
 Deferred tax asset                9(e)      28,366       2,834      25,344       2,108 
-------------------------------  ------  ----------  ----------  ----------  ---------- 
                                          2,099,036     209,694   1,989,503     165,515 
-------------------------------  ------  ----------  ----------  ----------  ---------- 
 Current assets 
-------------------------------  ------  ----------  ----------  ----------  ---------- 
 Biological assets                   16     187,026      18,684     155,192      12,911 
-------------------------------  ------  ----------  ----------  ----------  ---------- 
 Inventories                         17     544,739      54,419     412,239      34,296 
-------------------------------  ------  ----------  ----------  ----------  ---------- 
 Trade and other receivables         18     113,151      11,304     210,229      17,491 
-------------------------------  ------  ----------  ----------  ----------  ---------- 
 Amounts due from related 
  companies                          19      10,543       1,053       8,893         740 
-------------------------------  ------  ----------  ----------  ----------  ---------- 
 Income tax recoverable            9(c)       1,759         176       4,571         380 
-------------------------------  ------  ----------  ----------  ----------  ---------- 
 Cash and cash equivalents           20      64,806       6,474           -           - 
-------------------------------  ------  ----------  ----------  ----------  ---------- 
                                            922,024      92,110     791,124      65,818 
-------------------------------  ------  ----------  ----------  ----------  ---------- 
 Total assets                             3,021,060     301,804   2,780,627     231,333 
-------------------------------  ------  ----------  ----------  ----------  ---------- 
 EQUITY AND LIABILITIES 
--------------------------------------------------------------------------------------- 
 Capital and reserves 
--------------------------------------------------------------------------------------- 
 Share capital                       21       3,006         449       2,480         396 
-------------------------------  ------  ----------  ----------  ----------  ---------- 
 Preference share capital            21       1,000         100           -           - 
-------------------------------  ------  ----------  ----------  ----------  ---------- 
 Share premium                       22   1,125,012     185,095     506,277     123,283 
-------------------------------  ------  ----------  ----------  ----------  ---------- 
 Other reserves                           1,006,921      27,740     932,452     (3,779) 
-------------------------------  ------  ----------  ----------  ----------  ---------- 
                                          2,135,939     213,384   1,441,209     119,900 
-------------------------------  ------  ----------  ----------  ----------  ---------- 
 Non-controlling interest                   (7,616)       (761)      34,083       2,836 
-------------------------------  ------  ----------  ----------  ----------  ---------- 
                                          2,128,323     212,623   1,475,292     122,736 
-------------------------------  ------  ----------  ----------  ----------  ---------- 
 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

CONSOLIDATED STATEMENT OF FINANCIAL POSITION -- 30 SEPTEMBER 2016 (CONTINUED)

 
                                 Notes        2016        2016        2015        2015 
                                          ZMW'000s    USD'000s    ZMW'000s    USD'000s 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 Non-current liabilities 
-------------------------------------------------------------------------------------- 
 Interest bearing liabilities       23     261,734      26,147     439,282      36,546 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 Obligations under finance 
  leases                            24      31,485       3,145      15,198       1,264 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 Amounts due to related 
  companies                         27           -           -      44,443       3,697 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 Deferred liability                 25      10,442       1,043       9,254         770 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 Deferred tax liability           9(e)       4,039         403       8,115         675 
------------------------------  ------  ----------  ----------  ----------  ---------- 
                                           307,700      30,738     516,292      42,952 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 Current liabilities 
-------------------------------------------------------------------------------------- 
 Interest bearing liabilities       23     116,223      11,611     120,943      10,062 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 Collateral management 
  agreement                         23     118,849      11,873      91,852       7,642 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 Obligations under finance 
  leases                            24      19,697       1,968      11,644         969 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 Trade and other payables           26     322,133      32,179     372,333      30,976 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 Amounts due to related 
  companies                         27         313          31          35           3 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 Taxation payable                 9(c)       7,822         781       1,588         132 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 Cash and cash equivalents          20           -           -     190,648      15,861 
------------------------------  ------  ----------  ----------  ----------  ---------- 
                                           585,037      58,443     789,043      65,645 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 Total equity and liabilities            3,021,060     301,804   2,780,627     231,333 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 

ZAMBEEF PRODUCTS PLC

COMPANY STATEMENT OF FINANCIAL POSITION -- 30 SEPTEMBER 2016

 
 ASSETS                         Notes        2016        2016        2015        2015 
                                         ZMW'000s    USD'000s    ZMW'000s    USD'000s 
-----------------------------  ------  ----------  ----------  ----------  ---------- 
 Non-current assets 
-----------------------------  ------  ----------  ----------  ----------  ---------- 
 Property, plant and 
  equipment                        13   1,161,485     116,032   1,291,810     107,472 
-----------------------------  ------  ----------  ----------  ----------  ---------- 
 Investment in subsidiaries        15     293,763      29,347     118,688       9,874 
-----------------------------  ------  ----------  ----------  ----------  ---------- 
 Deferred tax asset              9(e)      28,366       2,834      25,344       2,109 
-----------------------------  ------  ----------  ----------  ----------  ---------- 
                                        1,483,614     148,213   1,435,842     119,455 
-----------------------------  ------  ----------  ----------  ----------  ---------- 
 Current assets 
-----------------------------  ------  ----------  ----------  ----------  ---------- 
 Biological assets                 16     170,511      17,034     148,910      12,389 
-----------------------------  ------  ----------  ----------  ----------  ---------- 
 Inventories                       17     413,670      41,326     311,242      25,893 
-----------------------------  ------  ----------  ----------  ----------  ---------- 
 Cash and cash equivalents         20      37,193       3,716           -           - 
-----------------------------  ------  ----------  ----------  ----------  ---------- 
 Trade and other receivables       18      45,866       4,582     149,719      12,456 

-----------------------------  ------  ----------  ----------  ----------  ---------- 
 Amounts due from related 
  companies                        19     463,114      46,265     284,432      23,663 
-----------------------------  ------  ----------  ----------  ----------  ---------- 
 Income tax recoverable          9(c)           -           -       4,038         336 
-----------------------------  ------  ----------  ----------  ----------  ---------- 
                                        1,130,354     112,924     898,341      74,737 
-----------------------------  ------  ----------  ----------  ----------  ---------- 
 Total assets                           2,613,968     261,137   2,334,183     194,192 
-----------------------------  ------  ----------  ----------  ----------  ---------- 
 
 EQUITY AND LIABILITIES 
-----------------------------  ------  ----------  ----------  ----------  ---------- 
 Capital and reserves 
-----------------------------  ------  ----------  ----------  ----------  ---------- 
 Share capital                     21       3,006         449       2,480         396 
-----------------------------  ------  ----------  ----------  ----------  ---------- 
 Preference share capital          21       1,000         100           -           - 
-----------------------------  ------  ----------  ----------  ----------  ---------- 
 Share premium                     22   1,125,012     185,095     506,277     123,283 
-----------------------------  ------  ----------  ----------  ----------  ---------- 
 Other reserves                           785,662       5,660     767,679    (17,487) 
-----------------------------  ------  ----------  ----------  ----------  ---------- 
                                        1,914,680     191,304   1,276,436     106,192 
-----------------------------  ------  ----------  ----------  ----------  ---------- 
 

ZAMBEEF PRODUCTS PLC

COMPANY STATEMENT OF FINANCIAL POSITION -- 30 SEPTEMBER 2016 (CONTINUED)

 
                                 Notes        2016        2016        2015        2015 
                                          ZMW'000s    USD'000s    ZMW'000s    USD'000s 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 Non-current liabilities 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 Interest bearing liabilities       23     261,734      26,147     432,464      35,979 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 Obligations under finance 
  leases                            24      19,685       1,967      12,765       1,062 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 Deferred liability                 25       2,266         227       1,670         139 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 Deferred tax liability           9(e)       3,382         338       2,967         247 
------------------------------  ------  ----------  ----------  ----------  ---------- 
                                           287,067      28,679     449,866      37,427 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 Current liabilities 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 Interest bearing liabilities       23     229,394      22,916     205,976      17,136 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 Obligations under finance 
  leases                            24      14,108       1,409       9,168         763 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 Trade and other payables           26     164,467      16,404     251,846      20,953 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 Amounts due to related 
  companies                         27         325          33          36           3 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 Taxation payable                 9(c)       3,927         392           -           - 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 Cash and cash equivalents          20           -           -     140,855      11,718 
------------------------------  ------  ----------  ----------  ----------  ---------- 
                                           412,221      41,154     607,881      50,573 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 Total equity and liabilities            2,617,415     261,137   2,334,183     194,192 
------------------------------  ------  ----------  ----------  ----------  ---------- 
 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE YEARED 30 SEPTEMBER 2016

 
                                         Notes        2016        2016        2015        2015 
                                                  ZMW'000s    USD'000s    ZMW'000s    USD'000s 
--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Cash inflow from operating activities 
---------------------------------------------------------------------------------------------- 
 Profit/(loss) before taxation                     134,592      12,427    (35,575)     (5,038) 
--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Finance costs                               8     111,346      10,281      59,585       8,440 
--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Loss on disposal of property, 
  plant and equipment                                1,124         104       7,040         997 
--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Depreciation                               13      77,784       7,182      67,050       9,497 
--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Profit on discontinued operations                  33,592       3,101           -           - 
--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Fair value price adjustment                16    (13,257)     (1,224)       4,528         641 
--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Net unrealised foreign exchange 
  losses                                          (28,626)     (2,643)      46,873       6,639 
--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Earnings before interest, 
  tax, depreciation and amortisation, 
  fair value adjustments and 
  net unrealised foreign exchange 
  losses                                           316,555      29,228     149,501      21,176 
--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Increase in biological assets                    (46,308)     (4,276)    (26,995)     (3,824) 
--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 (Increase)/decrease in inventory                (132,500)    (12,235)      32,214       4,563 
--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Decrease/(increase) in trade 
  and other receivables                             97,078       8,949    (87,886)    (12,448) 
--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Increase/(decrease) in amounts 
  due from related companies                       (1,650)       (137)       2,640         374 
--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 (Decrease)/increase in trade 
  and other payables                              (50,200)     (4,636)     154,036      21,818 
--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 (Decrease)/increase in amounts 
  due to related companies                        (44,165)     (4,078)      44,478       6,300 
--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Increase in deferred liability                      1,188         110       1,781         252 
--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Income tax paid                          9(c)     (8,850)       (817)     (6,144)       (870) 
--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Net cash inflow from operating 
  activities                                       131,148      12,109     263,625      37,341 
--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Investing activities 
--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Purchase of property, plant 
  and equipment                             13   (166,513)    (15,376)   (235,048)    (33,293) 
--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Expenditure on plantation 
  development                               13    (12,259)     (1,132)    (11,654)     (1,651) 
--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Movement in investments                                 -           -      23,827       3,375 
--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Proceeds from sale of assets                                                3,352         474 
--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Proceeds from the issue 
  of shares                                        620,262      57,273           -           - 

--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Purchase of shares                              (175,075)    (16,166)           -           - 
--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Proceeds from the sale of 
  Zamanita                                               -           -     197,809      27,037 
--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Net cash outflow on investing 
  activities                                       266,415      24,599    (21,714)     (4,058) 
--------------------------------------  ------  ----------  ----------  ----------  ---------- 
 

ZAMBEEF PRODUCTS PLC AND ITS SUBSIDIARIES

CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE YEARED 30 SEPTEMBER 2016 (CONTINUED)

 
                                                    2016        2016        2015        2015 
                                       Notes    ZMW'000s    USD'000s    ZMW'000s    USD'000s 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Net cash inflow before 
  financing activities                           397,563      36,708     241,911      33,283 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Financing activities 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Long term loans repaid                        (110,289)    (10,184)    (97,578)    (13,821) 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Receipt/(repayment of 
  short term funding                              26,997       2,493   (109,386)    (15,494) 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Lease finance obtained/(repayment)               16,249       1,500     (1,993)       (282) 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Finance costs including 
  discontinued operations                  8   (111,346)    (10,281)    (59,585)     (8,440) 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Net cash outflow on financing 
  activities                                   (178,389)    (16,472)   (268,542)    (38,037) 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Increase/(decrease) in 
  cash and cash equivalents                      219,177      20,236    (26,631)     (4,754) 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Cash and cash equivalents 
  at beginning of year                         (190,648)    (15,861)   (147,868)    (23,583) 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Effects of exchange rate 
  changes on the balance 
  of cash held in foreign 
  currencies                                      36,280       2,099    (16,149)      12,476 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Cash and cash equivalents 
  at end of year                          20      64,806       6,474   (190,648)    (15,861) 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Represented by: 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Cash in hand and at bank                 20      95,747       9,565      49,106       4,085 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Bank overdrafts                          20    (30,941)     (3,091)   (239,754)    (19,946) 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
                                                  64,806       6,474   (190,648)    (15,861) 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 

ZAMBEEF PRODUCTS PLC

COMPANY STATEMENT OF CASH FLOWS

FOR THE YEARED 30 SEPTEMBER 2016

 
                                                     2016        2016        2015        2015 
                                        Notes    ZMW'000s    USD'000s    ZMW'000s    USD'000s 
-------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Cash inflow from operating 
  activities 
-------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Profit/(loss) before taxation                    101,173       9,342     (4,850)       (687) 
-------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Finance costs                                     87,815       8,109      48,182       6,825 
-------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Depreciation                              13      43,728       4,037      34,844       4,935 
-------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Fair value price adjustment               16    (12,587)     (1,162)       4,904         695 
-------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Loss on disposal of property, 
  plant and equipment                                 824          76       3,648         517 
-------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Loss on disposal of investment                         -           -   (112,168)    (15,888) 
-------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Net unrealised foreign 
  exchange differences                           (17,010)     (1,571)      46,641       6,606 
-------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Earnings before interest, 
  tax, depreciation and amortisation              203,943      18,831      21,201       3,003 
-------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Increase in biological 
  assets                                         (21,601)     (1,995)    (11,962)     (1,694) 
-------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Increase in inventory                          (102,428)     (9,458)   (125,327)    (17,752) 
-------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Decrease/(increase) in 
  trade and other receivables                     103,853       9,574    (96,027)    (13,602) 
-------------------------------------  ------  ----------  ----------  ----------  ---------- 
 (Increase)/decrease in 
  amounts due from related 
  companies                                     (178,682)    (16,484)      33,875       4,798 
-------------------------------------  ------  ----------  ----------  ----------  ---------- 
 (Decrease)/increase in 
  trade and other payables                       (87,379)     (8,068)     175,869      24,911 
-------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Increase/(decrease) in 
  amounts due to related 
  companies                                           289          27    (60,761)     (8,606) 
-------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Increase in deferred liability                       596          55          98          14 
-------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Income tax paid                         9(c)     (4,438)       (410)       (592)        (84) 
-------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Net cash outflow operating 
  activities                                     (85,847)     (7,928)    (63,626)     (9,012) 
-------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Investing activities 
-------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Purchase of property, plant 
  and equipment                            13    (49,743)     (4,593)    (37,438)     (5,303) 
-------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Proceeds from the issue 
  of shares                                       620,261      57,273           -           - 
-------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Movements in investments               14/15   (175,075)    (16,166)      62,721       8,884 
-------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Proceeds from disposal 
  of investment                                         -           -     197,809      28,018 
-------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Proceeds from sale of assets                          65           6           -           - 
-------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Net cash inflow from investing 
  activities                                      395,509      36,520     223,092      31,599 
-------------------------------------  ------  ----------  ----------  ----------  ---------- 
 

ZAMBEEF PRODUCTS PLC

COMPANY STATEMENT OF CASH FLOWS

FOR THE YEAR ENDED 30 SEPTEMBER 2016 (CONTINUED)

 
                                                    2016        2016        2015        2015 
                                       Notes    ZMW'000s    USD'000s    ZMW'000s    USD'000s 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Net cash inflow before 
  financing activities                           309,662      28,592     159,466      22,587 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Financing activities 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Long term loans repaid                        (101,811)     (9,401)    (58,732)     (8,319) 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Movement in short term 
  funding                                         39,938       3,688    (14,494)     (2,053) 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Lease finance obtained/(repayment)               11,823       1,092     (3,716)       (526) 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Interest paid                                  (87,815)     (8,109)    (48,182)     (6,825) 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Net cash outflow from 
  financing activities                         (137,865)    (12,730)   (125,124)    (17,723) 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Increase in cash and 
  cash equivalents                               171,797      15,862      34,342       4,864 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Cash and cash equivalents 
  at beginning of year                         (140,855)    (11,718)   (112,115)    (17,881) 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Effects of exchange rate 
  changes on the balance 
  of cash held in foreign 
  currencies                                       6,251       (428)    (63,082)       1,299 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Cash and cash equivalents 
  at end of year                          20      37,193       3,716   (140,855)    (11,718) 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Represented by: 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Cash in hand and at bank                 20      52,239       5,219       7,322         609 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 Bank overdrafts                          20    (15,046)     (1,503)   (148,177)    (12,327) 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
                                                  37,193       3,716   (140,855)    (11,718) 
------------------------------------  ------  ----------  ----------  ----------  ---------- 
 

Notes can be read via the following link to the full Financial Statement:

http://www.rns-pdf.londonstockexchange.com/rns/1098Q_1-2016-11-24.pdf

This information is provided by RNS

The company news service from the London Stock Exchange

END

FR FELFILFMSEEF

(END) Dow Jones Newswires

November 25, 2016 02:00 ET (07:00 GMT)