Half Yearly Results - 6 months ended 30 June 2015

RNS Number : 4535U
Jardine Matheson Hldgs Ltd
31 July 2015
 

To: Business Editor                                                                            31st July 2015

                                                                                                           For immediate release

 

The following announcement was issued today to a Regulatory Information Service approved by the Financial Conduct Authority in the United Kingdom.

 

Jardine Matheson Holdings Limited

Half-Yearly Results for the Six Months ended 30th June 2015

 

Highlights

·     Underlying earnings 10% lower

·     Challenging trading conditions

·     Astra contribution hit by lower earnings and weak rupiah

·     Significant acquisitions by a number of Group companies

·     Rights issues by Mandarin Oriental and JC&C fully subscribed

 

"The more challenging conditions experienced in the first half are expected to continue for the remainder of the year.  Nevertheless, the Group companies are trading well and taking advantage of the opportunities made available by our strong finances and market-leading positions."

 

Sir Henry Keswick, Chairman

 

Results

                                                                                             (unaudited)

Six months ended 30th June

 

 

 

2015

US$m

2014

US$m

Change

%

Revenue together with revenue of associates

and joint ventures*

31,506

30,782

+2

Underlying profit attributable to shareholders

667

739

-10

Profit attributable to shareholders

709

818

-13

Shareholders' funds#

19,461

19,267

+1

 

US$

US$

%

Underlying earnings per share

1.79

2.00

-11

Earnings per share

1.91

2.22

-14

Net asset value per share#      

52.01

51.79

 -

 

US¢

US¢

%

Interim dividend per share

38.00

38.00

-

* Includes 100% of revenue from associates and joint ventures.

  The Group uses 'underlying profit' in its internal financial reporting to distinguish between ongoing business performance and non-trading items, as more fully described in note 7 to the condensed financial statements.  Management considers this to be a key measure which provides additional information to enhance understanding of the Group's underlying business performance.

At 30th June 2015 and 31st December 2014, respectively.  Net asset value per share is based on the book value of shareholders' funds.

The interim dividend of US¢38.00 per share will be payable on 14th October 2015 to shareholders on the register of members at the close of business on 21st August 2015 and will be available in cash with a scrip alternative. 

Jardine Matheson Holdings Limited

Half-Yearly Results for the Six Months ended 30th June 2015

 

Overview

Many of the Group's businesses are being affected by economic conditions in the region that are proving less strong than those seen in recent years, which has led to an overall decline in underlying profit in the first half.  Astra's reduced rupiah earnings were further impacted on consolidation by a weaker exchange rate.  There have, however, been a number of investments made during the period by Group companies to lay the foundations for future growth.

 

Results

Jardine Matheson's underlying profit for the first six months of 2015 was US$667 million, 10% below the same period in 2014. Underlying earnings per share were 11% lower at US$1.79.  The revenue of the Group, including 100% of the revenue from associates and joint ventures, was US$31.5 billion, compared to US$30.8 billion in the first half of 2014.

 

Non-trading items in the first half represented a modest gain of US$42 million, primarily in respect of revaluations of investment properties, and compares with a non-trading gain of US$79 million in the first half of 2014.  As a result, the Group's profit attributable to shareholders was US$709 million for the six months under review, compared with US$818 million in 2014.

 

The Board has declared an unchanged interim dividend of US¢38.00 per share.

 

Business Performances

Jardine Pacific achieved an increase in earnings for the period primarily due to a stronger performance from Gammon compared with the first half of 2014.  Jardine Schindler is also performing well.  A number of actions are being taken in JOS to enhance its focus and profitability, and the outlook is for a better second half.  Jardine Pacific has disposed of the bulk of its shipping service activities with the sale of its port and liner agency business.

 

Jardine Motors saw earnings decline following a record year in Hong Kong in 2014, which had benefited from new models. The market in mainland China is again presenting challenges to earnings, although it is hoped that some recovery will be achieved in the second half of the year.

 

JLT's profits for the period were held back, as anticipated, by its investment in its new US specialty business, which has begun well and continues to attract talent, laying the foundation for future profitability.  Elsewhere, the group continues to expand its operations through organic growth and acquisition.

 

Hongkong Land's commercial portfolio produced another strong contribution with the benefit of lower vacancy.  In the residential sector, the group achieved improved results in mainland China, although these were offset in part by the absence of a contribution from Hong Kong.  In May, Hongkong Land signed a memorandum of understanding to develop a mixed-use project in Pudong, Shanghai, with a total developable area of some 227,000 sq. m.

 

Dairy Farm saw modest like-for-like sales growth in most of its major markets, but underlying profit was lower as it faced margin pressures across its food businesses and disappointing trading in its health and beauty business in Malaysia. Adverse exchange rates also affected the group's results on translation into US dollars.  Its investment in a 20% shareholding in Yonghui Superstores in mainland China completed in the first half.

 

Mandarin Oriental raised US$316 million in April through a rights issue.  The proceeds of the issue were used to pay down debt in advance of a US$130 million refurbishment of its London hotel, which is due to commence next year, and to help finance the acquisition of a 50% joint venture interest in the Hotel Ritz, Madrid.  Mandarin Oriental has also announced a new management contract for a second hotel in Beijing, scheduled to open in 2017 in Hongkong Land's new luxury retail centre in Wangfujing.

 

In April, Jardine Cycle & Carriage increased the Group's exposure to the Thai economy through the acquisition of a 24.9% interest in Siam City Cement for some US$615 million.  Siam City Cement is the second largest cement manufacturer in Thailand.  To refinance this acquisition, Jardine Cycle & Carriage raised some US$749 million by way of a rights issue in July 2015.

 

Astra continued to face slowing economic growth in Indonesia resulting from soft demand and weak commodity prices. Its automotive operations in particular saw reduced activity which, when coupled with discounting in the motor car market caused by manufacturing overcapacity, had a negative impact on earnings.  Of its business segments, only heavy equipment and mining produced an increase in earnings.

 

People

Giles White is retiring as a Director on 31st July 2015, and we would like to thank him for his significant contribution to the Board.

 

Outlook

The more challenging conditions experienced in the first half are expected to continue for the remainder of the year. Nevertheless, the Group companies are trading well and taking advantage of the opportunities made available by our strong finances and market-leading positions.

 

Sir Henry Keswick

Chairman

 

Operating Review

 

Jardine Pacific

Jardine Pacific's underlying profit for the first half of 2015 was US$56 million, 20% ahead of 2014.  Profit attributable to shareholders was US$58 million, compared to US$47 million last year.

 

Jardine Schindler saw steady earnings growth during the period, benefiting from stable margins and an expanding maintenance portfolio.  Gammon recorded a higher profit, and its order book has remained steady at some US$4 billion.  JEC's earnings declined following softer trading in Singapore and its Trane joint venture.  Jardine Pacific's transport services businesses recorded an increased profit contribution, despite weaker trading at Hactl in the face of challenging market conditions.  Jardine Restaurants performed broadly in line with last year against a background of softer consumer sentiment in Hong Kong.  The turnaround at JOS is continuing.

 

Jardine Motors

Jardine Motors produced an underlying profit of US$33 million in the first half of 2015, compared to US$52 million last year. Zung Fu in Hong Kong and Macau saw sales and margins decline following a record year in 2014 which had benefited from new models.  The market in mainland China again proved challenging with higher volumes being offset by lower margins, leading to an overall loss being recorded.  The United Kingdom reported improved earnings due to steady trading and a US$10 million profit from property disposals, despite somewhat unfavourable exchange rates.

 

Zhongsheng saw volumes, sales revenue and the contribution from after sales all increase in the first quarter, but the market in mainland China remains challenging.  Despite this, as the fourth largest dealer group in the country, Zhongsheng is well placed as the market continues to consolidate.  The income from the Group's interest in Zhongsheng, which is held through Jardine Strategic, is included in Corporate and Other Interests.

 

Jardine Lloyd Thompson

JLT's total revenue for the period was US$905 million, an increase of 6% in its reporting currency in what continued to be a challenging insurance rating environment.  Underlying trading profit was US$157 million, 7% lower in its reporting currency, which reflected development costs of US$19 million in its Specialty business in the United States, a shift in the phasing of trading profit between the two halves of the year and the impact of a move from commission payments to fees in the UK Employee Benefits business.  Excluding the US development costs, the group's profit before tax would have shown a modest improvement.  The contribution to the Group's underlying profit was down 17%.

 

JLT's Risk and Insurance business revenue grew by 4%, and its Employee Benefits business achieved revenue growth of 11% reflecting strong performances from its operations in Asia and Australia.

 

Hongkong Land

Hongkong Land produced an underlying profit of US$419 million, compared with US$433 million in the first half of 2014.  While operating results were marginally higher, this was offset by  higher tax charges due to the geographical mix of sales.  After accounting for a net gain of US$94 million, principally on the valuation of investment properties, its profit attributable to shareholders was US$513 million, and compares with US$563 million in 2014 which included net non-trading gains of US$130 million.

 

Hongkong Land's average office rent in Hong Kong remained unchanged from the second half of 2014 although reversions were marginally positive overall.  Vacancy at the end of June was 4.2%, down from 5.4% at the end of 2014.  Its retail portfolio remained fully occupied and saw positive rental reversions.  A stable market in Singapore enabled the group's office portfolio to maintain low vacancy of 1.9%.  In Jakarta, its 50%-owned office portfolio continued to perform well, and its new office tower is making good progress.  Construction is also progressing well at its luxury retail complex project in Wangfujing in Beijing.

 

Earnings from Hongkong Land's residential developments in mainland China were higher following completions at two projects, although the timing of new project launches meant that contracted sales are lower than the second half of 2014.  In April, the group sold its joint venture interest in the Park Life project in Shenyang, and expects to dispose of its stakes in two remaining Shenyang projects.  In Singapore, MCL Land completed two residential projects during the period, and a further project is expected to complete in the second half of 2015.  MCL Land acquired another residential site at Jurong West in Singapore, adjacent to its existing development, on which it plans to build some 700 units.  Work is progressing well on Hongkong Land's two joint venture residential projects in Indonesia and its joint venture luxury development in Manila.

 

Dairy Farm

Dairy Farm's sales for the period including 100% of associates and joint ventures rose 27% to US$8.0 billion, including initial contributions from Yonghui and San Miu from the dates of acquisition.  Sales for continuing businesses rose 3% to US$6.5 billion, while at constant rates of exchange the increase would have been 7%.  Its underlying net profit of US$193 million was 14% lower as a weaker operating performance was only partially compensated for by the initial contribution from Yonghui.   

 

Despite increased sales, the group's Food businesses experienced reduced margins and lower earnings due to cost pressures, price deflation on certain commodities and currency movements.  The convenience store operations performed satisfactorily in Hong Kong and Macau, but were weaker in Singapore.  In the Health and Beauty division, where sales were higher, Hong Kong and Macau produced good performances and further improvement was seen in mainland China, but profitability was lower in Malaysia and Indonesia.  In Home Furnishings, the IKEA stores in both Hong Kong and Taiwan traded well, and the new store in Indonesia is performing in line with expectations.  In the Restaurant division, Maxim's achieved improved sales and profits in Hong Kong and mainland China.

 

In February, Dairy Farm divested 30% of the ordinary shares in its previously wholly-owned food retail business in Malaysia to meet local regulatory requirements.  In March, the group acquired the 15 store San Miu Supermarket chain in Macau, where it already operates convenience stores and health and beauty outlets.  In early April, the group completed its US$900 million purchase of an interest of some 20% in Yonghui Superstores in mainland China.

 

Dairy Farm has established an on-line presence in Guardian Singapore, which is the first of several planned new moves into e-commerce.  New finance and merchandising systems are also being introduced in stages across the group, and investment is continuing in existing stores to enhance the shopping experience, in the supply chain, and in building the people capability needed to support the company's growth objectives. 

 

Mandarin Oriental

An uncertain operating environment and the impact of renovations at a number of its properties led Mandarin Oriental to record a reduced underlying profit for the period of US$33 million.  This compares to US$46 million in 2014, which included US$9 million of branding fees from residences in Bodrum.  Profit attributable to shareholders was  US$32 million, after deducting US$1 million of acquisition expenses, and compares with US$46 million last year.  In April 2015, the group raised US$316 million by way of a rights issue. 

 

Lower occupancy and average rates were seen at the group's two wholly-owned hotels in Hong Kong.  Its properties in Tokyo and Bangkok benefited from increased visitor arrivals, but softer corporate demand led to weaker performances in Singapore and Kuala Lumpur.  In Europe, there was an improved result in London, but challenges elsewhere led to a lower contribution from the region.  In The Americas, most properties experienced positive trading conditions.

 

In May, the group acquired the Hotel Ritz, Madrid in joint venture with The Olayan Group, and it is planned to undertake a comprehensive renovation of the property in 2017, which will bring the group's total investment in the property to some US$126 million.  Mandarin Oriental, Milan has just opened, and will be followed by a new resort in Marrakech in September.

 

Jardine Cycle & Carriage

Jardine Cycle & Carriage reported an underlying profit of US$364 million, down 12%, while its profit attributable to shareholders of US$362 million was 16% lower.  Astra contributed US$294 million to the group's underlying profit, which was 23% lower due to more difficult trading conditions coupled with the rupiah exchange rate being on average 10% weaker than in the first half of 2014.

 

The group's non-Astra motor interests produced a profit of US$69 million, up 88%.  There was a strong performance from Truong Hai Auto Corporation in Vietnam, which benefited from significantly higher unit sales and good margins.  The contribution from its Singapore motor operations improved following an increase in the government vehicle quota.  In Malaysia, Cycle & Carriage Bintang's earnings rose in response to strong sales and enhanced margins.  In Indonesia, Tunas Ridean's profit declined due to reduced motor car  sales and a lower contribution from its rental operations, although its financing business performed better.  The group's Other Interests, comprising two new associates, 24.9% held Siam City Cement in Thailand and 22% held Refrigeration Electrical Engineering Corporation in Vietnam, contributed US$12 million. 

 

Astra

Astra reported a net profit equivalent to US$619 million under Indonesian accounting standards, 18% down in its reporting currency, with reduced contributions from all its businesses with the exception of heavy equipment and mining.

 

Astra's car sales fell by 21% to 263,000 units, in an Indonesian wholesale car market that contracted by 18%, and its market share decreased from 52% to 50%.  The wholesale market for motorcycles decreased by 24%, while Astra Honda Motor's sales were 19% lower at 2.1 million units, with its market share increasing to 67%.  The contribution from the group's component manufacturing business also declined as lower volumes and a weaker rupiah resulted in reduced manufacturing margins.

 

Net income from Astra's financial services businesses was 16% lower at US$160 million, although was up 2% if the gain from the acquisition of the 50% stake in Astra Aviva Life in May 2014 is excluded.  The consumer finance operations saw increased activity, and while earnings from motorcycle financing rose, the contribution from motor car financing declined. There was increased financing in the heavy equipment-focused operations.  Astra's 45% held joint venture, Permata Bank, reported net income rising 4% to US$64 million on modest loan growth and an improved funding environment.  Group insurance company, Asuransi Astra Buana, recorded higher profits due to an increase in investment earnings.  Astra's new life insurance joint venture with Aviva plc made a satisfactory start.

 

United Tractors, which is 60% owned, saw net income rise 4% to US$262 million as it benefited from a weaker rupiah on its US dollar denominated income.  Its construction machinery business experienced a 38% decline in Komatsu heavy equipment sales, which was partly offset by higher parts and services revenue.  Its contract mining operations through Pamapersada Nusantara reported a 9% decrease in revenue as coal production and overburden removal declined.  United Tractors' mining subsidiaries reported reduced coal sales, which led to an 18% decline in revenue.  During the second quarter, United Tractors acquired a further 10% interest in listed construction group Acset Indonusa, raising its shareholding to 50.1%.

 

Astra Agro Lestari, which is 80% held, reported net income down 68% at US$34 million as average crude palm oil prices achieved were 12% lower and crude palm oil sales were down 18%.  Olein sales increased by 109%.

 

Net income from infrastructure, logistics and others fell by 60% to US$5 million, mainly due to initial losses arising on the first 14.7 km section of the greenfield 40.5 km Kertosono-Mojokerto toll road.  In July a 25% interest in the 73 km Semarang-Solo toll road was acquired.  Serasi Autoraya's earnings fell due to a 9% decrease in the number of vehicles under contract at its TRAC car rental business.  Anandamaya Residences, the group's 60% held luxury residential development project located in Jakarta's Central Business District, continued to achieve market-leading pricing and strong buyer interest with close to 90% of the units sold.  In information technology, 77% owned Astra Graphia, which is active in the areas of document information and communication technology solutions, reported net income down 11%.

 

 

           
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Jardine Matheson Holdings Limited
Consolidated Profit and Loss Account
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(unaudited)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Six months ended 30th June
 
 
 
Year ended 31st December
 
 
 
 
 
 
 
2015
 
 
 
 
 
 
 
 
 
 
 
2014
 
 
 
 
 
 
 
 
 
 
 
2014
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Underlying
business
performance
US$m
 
Non-trading
items
US$m
 
 
 
 
 
 
Total
US$m
 
Underlying
business
performance
US$m
 
 
 
Non-trading
items
US$m
 
 
 
 
 
Total
US$m
 
Underlying
business
performance
US$m
 
 
 
Non-trading
items
US$m
 
 
 
 
 
Total
US$m
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Revenue (note 2)
 
18,769
 
 
 
-
 
 
 
18,769
 
 
 
19,565
 
 
 
-
 
 
 
19,565
 
 
 
39,921
 
 
 
-
 
 
 
39,921
 
Net operating costs (note 3)
 
(17,262)
 
 
 
2
 
 
 
(17,260)
 
 
 
(17,769)
 
 
 
34
 
 
 
(17,735)
 
 
 
(36,287)
 
 
 
(17)
 
 
 
(36,304)
 
Change in fair value of investment properties
 
-
 
 
 
83
 
 
 
83
 
 
 
-
 
 
 
16
 
 
 
16
 
 
 
-
 
 
 
59
 
 
 
59
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Operating profit
 
1,507
 
 
 
85
 
 
 
1,592
 
 
 
1,796
 
 
 
50
 
 
 
1,846
 
 
 
3,634
 
 
 
42
 
 
 
3,676
 
Net financing charges
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
- financing charges
 
(134)
 
 
 
-
 
 
 
(134)
 
 
 
(122)
 
 
 
-
 
 
 
(122)
 
 
 
(279)
 
 
 
-
 
 
 
(279)
 
- financing income
 
75
 
 
 
-
 
 
 
75
 
 
 
85
 
 
 
-
 
 
 
85
 
 
 
163
 
 
 
-
 
 
 
163
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(59)
 
 
 
-
 
 
 
(59)
 
 
 
(37)
 
 
 
-
 
 
 
(37)
 
 
 
(116)
 
 
 
-
 
 
 
(116)
 
Share of results of associates and joint ventures (note 4)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
- before change in fair value of investment properties
 
449
 
 
 
4
 
 
 
453
 
 
 
458
 
 
 
33
 
 
 
491
 
 
 
933
 
 
 
23
 
 
 
956
 
- change in fair value of investment properties
 
-
 
 
 
13
 
 
 
13
 
 
 
-
 
 
 
123
 
 
 
123
 
 
 
-
 
 
 
394
 
 
 
394
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
449
 
 
 
17
 
 
 
466
 
 
 
458
 
 
 
156
 
 
 
614
 
 
 
933
 
 
 
417
 
 
 
1,350
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Profit before tax
 
1,897
 
 
 
102
 
 
 
1,999
 
 
 
2,217
 
 
 
206
 
 
 
2,423
 
 
 
4,451
 
 
 
459
 
 
 
4,910
 
Tax (note 5)
 
(340)
 
 
 
(5)
 
 
 
(345)
 
 
 
(406)
 
 
 
(8)
 
 
 
(414)
 
 
 
(839)
 
 
 
(1)
 
 
 
(840)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Profit after tax
 
1,557
 
 
 
97
 
 
 
1,654
 
 
 
1,811
 
 
 
198
 
 
 
2,009
 
 
 
3,612
 
 
 
458
 
 
 
4,070
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Attributable to:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Shareholders of the Company
    (notes 6 & 7)
 
667
 
 
 
42
 
 
 
709
 
 
 
739
 
 
 
79
 
 
 
818
 
 
 
1,534
 
 
 
176
 
 
 
1,710
 
Non-controlling interests
 
890
 
 
 
55
 
 
 
945
 
 
 
1,072
 
 
 
119
 
 
 
1,191
 
 
 
2,078
 
 
 
282
 
 
 
2,360
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
1,557
 
 
 
97
 
 
 
1,654
 
 
 
1,811
 
 
 
198
 
 
 
2,009
 
 
 
3,612
 
 
 
458
 
 
 
4,070
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
US$
 
 
 
 
 
 
 
US$
 
 
 
US$
 
 
 
 
 
 
 
US$
 
 
 
US$
 
 
 
 
 
 
 
US$
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Earnings per share (note 6)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
- basic
 
1.79
 
 
 
 
 
 
 
1.91
 
 
 
2.00
 
 
 
 
 
 
 
2.22
 
 
 
4.14
 
 
 
 
 
 
 
4.62
 
- diluted
 
1.79
 
 
 
 
 
 
 
1.90
 
 
 
2.00
 
 
 
 
 
 
 
2.21
 
 
 
4.13
 
 
 
 
 
 
 
4.61
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jardine Matheson Holdings Limited

Consolidated Statement of Comprehensive Income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

Six months ended

30th June

 

 

 

Year ended

31st

December

 

 

 

 

 

2015

US$m

 

 

 

 

2014

US$m

 

 

 

 

2014

US$m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the period

1,654

2,009

4,070

Other comprehensive income/(expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Items that will not be reclassified to profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Remeasurements of defined benefit plans

 

 

2

 

 

 

 

 

(3)

 

 

 

 

 

(60)

 

 

Net revaluation surplus on intangible assets before transfer to investment properties

 

 

-

 

 

 

 

 

6

 

 

 

 

 

20

 

 

Tax on items that will not be reclassified

 

 

(1)

 

 

 

 

 

1

 

 

 

 

 

11

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1

 

 

 

4

 

 

 

(29)

 

Share of other comprehensive income/

(expense) of associates and joint ventures

 

11

 

 

 

(8)

 

 

 

(41)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12

 

 

 

(4)

 

 

 

(70)

 

Items that may be reclassified subsequently to profit or loss:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net exchange translation differences

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- net (loss)/gain arising during the period

 

 

(608)

 

 

 

 

 

110

 

 

 

 

 

(415)

 

 

- transfer to profit and loss

 

 

1

 

 

 

 

 

-

 

 

 

 

 

7

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(607)

 

 

 

110

 

 

 

(408)

 

Revaluation of other investments

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- net gain/(loss) arising during the period

 

 

46

 

 

 

 

 

(4)

 

 

 

 

 

(78)

 

 

- transfer to profit and loss

 

 

(8)

 

 

 

 

 

-

 

 

 

 

 

(19)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

38

 

 

 

 

 

(4)

 

 

 

 

 

(97)

 

 

Cash flow hedges

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- net loss arising during the period

 

 

(27)

 

 

 

 

 

(66)

 

 

 

 

 

(107)

 

 

- transfer to profit and loss

 

 

38

 

 

 

 

 

45

 

 

 

 

 

102

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

11

 

 

 

(21)

 

 

 

(5)

 

Tax relating to items that may be reclassified

 

(5)

 

 

 

6

 

 

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share of other comprehensive (expense)/

income of associates and joint ventures

 

(255)

 

 

 

60

 

 

 

(251)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(818)

 

 

 

151

 

 

 

(758)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive (expense)/income

for the period, net of tax

(806)

147

(828)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total comprehensive income for the period

848

2,156

3,242

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributable to:

 

 

 

Shareholders of the Company

485

862

1,245

Non-controlling interests

363

1,294

1,997

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

848

 

 

 

 

 

2,156

 

 

 

 

 

3,242

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jardine Matheson Holdings Limited

Consolidated Balance Sheet

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

At 30th June

 

 

At 31st

December

 

 

 

2015

US$m

 

 

 

2014

US$m

 

 

 

 

2014

US$m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Intangible assets

 

2,813

 

 

 

2,478

 

 

 

2,679

 

Tangible assets

 

6,410

 

 

 

6,977

 

 

 

6,690

 

Investment properties

 

24,495

 

 

 

24,215

 

 

 

24,309

 

Plantations

 

888

 

 

 

897

 

 

 

908

 

Associates and joint ventures

 

10,137

 

 

 

9,017

 

 

 

8,881

 

Other investments

 

1,359

 

 

 

1,380

 

 

 

1,354

 

Non-current debtors

 

3,521

 

 

 

3,417

 

 

 

3,540

 

Deferred tax assets

 

303

 

 

 

293

 

 

 

305

 

Pension assets

 

20

 

 

 

45

 

 

 

23

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets

 

49,946

 

 

 

48,719

 

 

 

48,689

 

 

 

 

 

 

 

 

 

 

 

 

 

Properties for sale

 

3,056

 

 

 

3,211

 

 

 

2,953

 

Stocks and work in progress

 

3,178

 

 

 

3,444

 

 

 

3,280

 

Current debtors

 

5,967

 

 

 

6,291

 

 

 

6,068

 

Current investments

 

26

 

 

 

15

 

 

 

18

 

Current tax assets

 

156

 

 

 

132

 

 

 

133

 

Bank balances and other liquid funds

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- non-financial services companies

 

4,626

 

 

 

4,317

 

 

 

4,933

 

- financial services companies

 

256

 

 

 

323

 

 

 

382

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,882

 

 

 

4,640

 

 

 

5,315

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

17,265

 

 

 

17,733

 

 

 

17,767

 

Non-current assets classified as held for sale

 

2

 

 

 

4

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

17,267

 

 

 

17,737

 

 

 

17,768

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

67,213

 

 

 

66,456

 

 

 

66,457

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

At 30th June

 

 

At 31st

December

 

 

 

2015

US$m

 

 

 

2014

US$m

 

 

 

2014

US$m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

 

 

 

Share capital

 

175

 

 

 

172

 

 

 

173

 

Share premium and capital reserves

 

149

 

 

 

130

 

 

 

138

 

Revenue and other reserves

 

22,584

 

 

 

21,702

 

 

 

22,061

 

Own shares held

 

(3,447)

 

 

 

(2,985)

 

 

 

(3,105)

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' funds

 

19,461

 

 

 

19,019

 

 

 

19,267

 

Non-controlling interests

 

25,388

 

 

 

25,165

 

 

 

25,538

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity

 

44,849

 

 

 

44,184

 

 

 

44,805

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

Long-term borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- non-financial services companies

 

5,145

 

 

 

5,550

 

 

 

5,240

 

- financial services companies

 

2,248

 

 

 

1,744

 

 

 

2,176

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,393

 

 

 

7,294

 

 

 

7,416

 

Deferred tax liabilities

 

648

 

 

 

721

 

 

 

695

 

Pension liabilities

 

343

 

 

 

309

 

 

 

350

 

Non-current creditors

 

372

 

 

 

426

 

 

 

364

 

Non-current provisions

 

135

 

 

 

147

 

 

 

138

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current liabilities

 

8,891

 

 

 

8,897

 

 

 

8,963

 

 

 

 

 

 

 

 

 

 

 

 

 

Current creditors

 

8,351

 

 

 

8,889

 

 

 

8,244

 

Current borrowings

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- non-financial services companies

 

3,151

 

 

 

2,004

 

 

 

2,176

 

- financial services companies

 

1,557

 

 

 

2,096

 

 

 

1,892

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,708

 

 

 

4,100

 

 

 

4,068

 

Current tax liabilities

 

331

 

 

 

315

 

 

 

300

 

Current provisions

 

83

 

 

 

71

 

 

 

77

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

13,473

 

 

 

13,375

 

 

 

12,689

 

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities

 

22,364

 

 

 

22,272

 

 

 

21,652

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total equity and liabilities

 

67,213

 

 

 

66,456

 

 

 

66,457

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jardine Matheson Holdings Limited

Consolidated Statement of Changes in Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share

capital

US$m

 

Share

premium

US$m

 

Capital

reserves

US$m

 

Revenue

reserves

US$m

Asset

revaluation

reserves

US$m

 

Hedging

reserves

US$m

 

Exchange

reserves

US$m

 

Own

shares

held

US$m

Attributable to shareholders of the Company

US$m

Attributable

to non-controlling interests

US$m

 

Total

equity

US$m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended 30th June 2015 (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

At 1st January 2015

173

20

118

22,824

176

(10)

(929)

(3,105)

 

19,267

25,538

44,805

Total comprehensive income

-

-

-

756

-

8

(279)

-

 

485

363

848

Dividends paid by the Company (note 8)

-

-

-

(398)

-

-

-

-

 

(398)

73

(325)

Dividends paid to non-controlling interests

-

-

-

-

-

-

-

-

 

-

(645)

(645)

Employee share option schemes

-

-

13

-

-

-

-

-

 

13

1

14

Scrip issued in lieu of dividends

2

(2)

-

480

-

-

-

-

 

480

-

480

Increase in own shares held

-

-

-

-

-

-

-

(342)

 

(342)

(72)

(414)

Subsidiaries acquired

-

-

-

-

-

-

-

-

 

-

30

30

Capital contribution from non-controlling interests

-

-

-

-

-

-

-

-

 

-

80

80

Change in interests in subsidiaries

-

-

-

(7)

-

-

-

-

 

(7)

20

13

Change in interests in associates and joint ventures

-

-

-

(37)

-

-

-

-

 

(37)

-

(37)

Transfer

-

1

(1)

-

-

-

-

-

 

-

-

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At 30th June 2015

175

19

130

23,618

176

(2)

(1,208)

(3,447)

 

19,461

25,388

44,849

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended 30th June 2014 (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

At 1st January 2014

170

19

100

21,224

169

7

(639)

(2,664)

 

18,386

24,396

42,782

Total comprehensive income

-

-

-

802

2

(6)

64

-

 

862

1,294

2,156

Dividends paid by the Company (note 8)

-

-

-

(380)

-

-

-

-

 

(380)

68

(312)

Dividends paid to non-controlling interests

-

-

-

-

-

-

-

-

 

-

(663)

(663)

Issue of shares

-

2

-

-

-

-

-

-

 

2

-

2

Employee share option schemes

-

-

11

-

-

-

-

-

 

11

1

12

Scrip issued in lieu of dividends

2

(2)

-

449

-

-

-

-

 

449

-

449

Increase in own shares held

-

-

-

-

-

-

-

(321)

 

(321)

(68)

(389)

Change in interests in subsidiaries

-

-

-

12

-

-

-

-

 

12

137

149

Change in interests in associates and joint ventures

-

-

-

(2)

-

-

-

-

 

(2)

-

(2)

Transfer

-

1

(1)

-

-

-

-

-

 

-

-

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At 30th June 2014

172

20

110

22,105

171

1

(575)

(2,985)

 

19,019

25,165

44,184

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share

capital

US$m

 

Share

premium

US$m

 

Capital

reserves

US$m

 

Revenue

reserves

US$m

Asset

revaluation

reserves

US$m

 

Hedging

reserves

US$m

 

Exchange

reserves

US$m

 

Own

shares

held

US$m

Attributable to shareholders of the Company

US$m

Attributable

to non-controlling interests

US$m

 

Total

equity

US$m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year ended 31st December 2014

 

 

 

 

 

 

 

 

 

 

 

 

At 1st January 2014

170

19

100

21,224

169

7

(639)

(2,664)

 

18,386

24,396

42,782

Total comprehensive income

-

-

-

1,545

7

(17)

(290)

-

 

1,245

1,997

3,242

Dividends paid by the Company

-

-

-

(521)

-

-

-

-

 

(521)

94

(427)

Dividends paid to non-controlling interests

-

-

-

-

-

-

-

-

 

-

(940)

(940)

Unclaimed dividends forfeited

-

-

-

-

-

-

-

-

 

-

1

1

Issue of shares

-

2

-

-

-

-

-

-

 

2

-

2

Employee share option schemes

-

-

21

-

-

-

-

-

 

21

2

23

Scrip issued in lieu of dividends

3

(3)

-

619

-

-

-

-

 

619

-

619

Increase in own shares held

-

-

-

-

-

-

-

(441)

 

(441)

(94)

(535)

Subsidiaries acquired

-

-

-

-

-

-

-

-

 

-

1

1

Capital contribution from non-controlling interests

-

-

-

-

-

-

-

-

 

-

4

4

Change in interests in subsidiaries

-

-

-

(30)

-

-

-

-

 

(30)

77

47

Change in interests in associates and joint ventures

-

-

-

(14)

-

-

-

-

 

(14)

-

(14)

Transfer

-

2

(3)

1

-

-

-

-

 

-

-

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At 31st December 2014

173

20

118

22,824

176

(10)

(929)

(3,105)

 

19,267

25,538

44,805

 

Total comprehensive income for the six months ended 30th June 2015 included in revenue reserves comprises profit attributable to shareholders of the Company of US$709 million (2014: US$818 million) and net fair value gain on other investments of US$36 million (2014: net fair value loss of US$5 million).  Cumulative net fair value gain on other investments amounted to US$225 million.

 

Total comprehensive income for the year ended 31st December 2014 included in revenue reserves comprises profit attributable to shareholders of the Company of US$1,710 million and net fair value loss on other investments of US$80 million.  Cumulative net fair value gain on other investments amounted to US$189 million.

______________________________________________________________________________________________________________________________________________________

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jardine Matheson Holdings Limited

Consolidated Cash Flow Statement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

Six months ended

30th June

 

 

Year ended 31st December

 

 

 

2015

US$m

 

 

 

 

2014

US$m

 

 

 

2014

US$m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit

 

1,592

 

 

 

1,846

 

 

 

3,676

 

Change in fair value of investment properties

 

(83)

 

 

 

(16)

 

 

 

(59)

 

Depreciation and amortization

 

495

 

 

 

491

 

 

 

1,007

 

Other non-cash items

 

107

 

 

 

52

 

 

 

403

 

Increase in working capital

 

(186)

 

 

 

(747)

 

 

 

(1,410)

 

Interest received

 

78

 

 

 

92

 

 

 

171

 

Interest and other financing charges paid

 

(134)

 

 

 

(138)

 

 

 

(303)

 

Tax paid

 

(393)

 

 

 

(364)

 

 

 

(829)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,476

 

 

 

1,216

 

 

 

2,656

 

Dividends from associates and joint ventures

 

354

 

 

 

427

 

 

 

698

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from operating activities

1,830

1,643

3,354

 

 

 

 

 

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of subsidiaries (note 10(a))

 

(175)

 

 

 

(3)

 

 

 

(53)

 

Purchase of associates and joint ventures (note 10(b))

 

(1,574)

 

 

 

(121)

 

 

 

(390)

 

Purchase of shares and convertible bonds in Zhongsheng

 

-

 

 

 

(731)

 

 

 

(732)

 

Purchase of other investments (note 10(c))

 

(104)

 

 

 

(36)

 

 

 

(184)

 

Purchase of intangible assets

 

(120)

 

 

 

(158)

 

 

 

(279)

 

Purchase of tangible assets

 

(438)

 

 

 

(601)

 

 

 

(1,158)

 

Additions to investment properties

 

(90)

 

 

 

(104)

 

 

 

(232)

 

Additions to plantations

 

(40)

 

 

 

(27)

 

 

 

(82)

 

Advance to associates and joint ventures (note 10(d))

 

(71)

 

 

 

(7)

 

 

 

(15)

 

Advance and repayment from associates and joint      ventures (note10(e))

 

272

 

 

 

42

 

 

 

481

 

Sale of subsidiaries

 

(7)

 

 

 

-

 

 

 

1

 

Sale of associates and joint ventures

 

-

 

 

 

-

 

 

 

17

 

Sale of other investments (note 10(f))

 

64

 

 

 

138

 

 

 

217

 

Sale of intangible assets

 

1

 

 

 

1

 

 

 

1

 

Sale of tangible assets

 

43

 

 

 

44

 

 

 

105

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

(2,239)

 

 

 

(1,563)

 

 

 

(2,303)

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issue of shares

 

-

 

 

 

2

 

 

 

2

 

Capital contribution from non-controlling interests

 

80

 

 

 

-

 

 

 

4

 

Change in interests in subsidiaries (note 10(g))

 

13

 

 

 

151

 

 

 

44

 

Drawdown of borrowings

 

10,650

 

 

 

9,969

 

 

 

20,863

 

Repayment of borrowings

 

(9,783)

 

 

 

(9,915)

 

 

 

(20,576)

 

Dividends paid by the Company

 

(259)

 

 

 

(252)

 

 

 

(343)

 

Dividends paid to non-controlling interests

 

(653)

 

 

 

(663)

 

 

 

(940)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

48

 

 

 

(708)

 

 

 

(946)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (decrease)/increase in cash and cash equivalents

(361)

(628)

105

Cash and cash equivalents at beginning of period

5,288

5,189

5,189

Effect of exchange rate changes

(65)

47

(6)

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

4,862

 

 

 

4,608

 

 

 

5,288

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jardine Matheson Holdings Limited

Analysis of Profit Contribution

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(unaudited)

Six months ended

30th June

 

 

Year ended 31st December

 

 

 

2015

US$m

 

 

 

2014

US$m

 

 

 

 

2014

US$m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reportable segments

 

 

 

 

 

 

 

 

 

 

 

Jardine Pacific

 

56

 

 

 

47

 

 

 

131

 

Jardine Motors

 

33

 

 

 

52

 

 

 

97

 

Jardine Lloyd Thompson

 

43

 

 

 

52

 

 

 

85

 

Hongkong Land

 

173

 

 

 

178

 

 

 

384

 

Dairy Farm

 

123

 

 

 

143

 

 

 

320

 

Mandarin Oriental

 

20

 

 

 

28

 

 

 

59

 

Jardine Cycle & Carriage

 

51

 

 

 

22

 

 

 

50

 

Astra

 

180

 

 

 

231

 

 

 

439

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

679

 

 

 

753

 

 

 

1,565

 

Corporate and other interests

 

(12)

 

 

 

(14)

 

 

 

(31)

 

 

 

 

 

 

 

 

 

 

 

 

 

Underlying profit attributable to shareholders*

 

667

 

 

 

739

 

 

 

1,534

 

Increase in fair value of investment properties

 

43

 

 

 

54

 

 

 

179

 

Other non-trading items

 

(1)

 

 

 

25

 

 

 

(3)

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit attributable to shareholders

 

709

 

 

 

818

 

 

 

1,710

 

 

 

 

 

 

 

 

 

 

 

 

 

Analysis of Jardine Pacific's contribution

 

 

 

 

 

 

 

 

 

 

 

Jardine Schindler

 

20

 

 

 

17

 

 

 

36

 

JEC

 

6

 

 

 

8

 

 

 

25

 

Gammon

 

11

 

 

 

3

 

 

 

28

 

Jardine Restaurants

 

10

 

 

 

11

 

 

 

19

 

Transport Services

 

11

 

 

 

9

 

 

 

28

 

JOS

 

2

 

 

 

3

 

 

 

7

 

Jardine Property Investment

 

3

 

 

 

3

 

 

 

5

 

Corporate and other interests

 

(7)

 

 

 

(7)

 

 

 

(17)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

56

 

 

 

47

 

 

 

131

 

 

 

 

 

 

 

 

 

 

 

 

 

Analysis of Jardine Motors' contribution

 

 

 

 

 

 

 

 

 

 

 

Hong Kong, Macau and mainland China

 

10

 

 

 

38

 

 

 

63

 

United Kingdom

 

24

 

 

 

15

 

 

 

35

 

Corporate

 

(1)

 

 

 

(1)

 

 

 

(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

33

 

 

 

52

 

 

 

97

 

 

Underlying profit attributable to shareholders is the measure of profit adopted by the Group in accordance with IFRS 8 'Operating Segments'.

__________________________________________________________________________________________

 

 

 

 

 

Jardine Matheson Holdings Limited

Notes to Condensed Financial Statements

 

 

1.    Accounting Policies and Basis of Preparation

 

The condensed financial statements have been prepared in accordance with IAS 34 'Interim Financial Reporting'.  The condensed financial statements have been prepared on a going concern basis.  The condensed financial statements have not been audited or reviewed by the Group's auditors pursuant to the UK Auditing Practices Board guidance on the review of interim financial information.

 

The following amendments which are effective in the current accounting period and relevant to the Group's operations are adopted in 2015:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amendments to IAS 19

Defined Benefit Plans: Employee Contributions

 

Annual Improvements to IFRSs

2010 - 2012 Cycle

 

 

2011 - 2013 Cycle

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                                   

 

Amendments to IAS 19 'Employee Benefits' clarify the accounting requirements for contributions from employees or third parties to defined benefit plans.  The objective of the amendments is to simplify the accounting for contributions that are independent of the number of years of employee service, for example, employee contributions that are calculated according to a fixed percentage of salary.

 

Annual Improvements to IFRSs 2010 - 2012 Cycle and 2011 - 2013 Cycle comprise a number of non-urgent but necessary amendments to IFRSs.  The amendments which are relevant to the Group's operations include the followings:

 

Amendment to IFRS 2 'Share-based Payment' clarifies the definition of a 'vesting condition' and separately defines 'performance condition' and 'service condition'.

 

Amendment to IFRS 3 'Business Combinations' clarifies that an obligation to pay contingent consideration which meets the definition of a financial instrument is classified as a financial liability or as equity, on the basis of the definitions in IAS 32 'Financial Instruments: Presentation'.  The standard is further amended to clarify that all non-equity contingent consideration, both financial and non-financial, is measured at fair value at each reporting date, with changes in fair value recognized in profit and loss.

 

Amendment to IFRS 8 'Operating Segments' requires disclosure of the judgements made by management in aggregating operating segments.  This includes a description of the segments which have been aggregated and the economic indicators which have been assessed in determining that the aggregated segments share similar economic characteristics.

 

Amendment to IAS 24 'Related Party Disclosures' includes, as a related party, an entity that provides key management personnel services to the reporting entity or to the parent of the reporting entity ('the management entity').  The reporting entity is not required to disclose the compensation paid by the management entity to the management entity's employees or directors, but it is required to disclose the amounts charged to the reporting entity by the management entity for services provided.

 

Amendment to IFRS 3 'Business Combinations' clarifies that IFRS 3 does not apply to the accounting for the formation of any joint arrangement under IFRS 11.  The amendment also clarifies that the scope exemption only applies in the financial statements of the joint arrangement itself.

 

Amendment to IFRS 13 'Fair Value Measurement' clarifies that the portfolio exception in IFRS 13, which allows an entity to measure the fair value of a group of financial assets and financial liabilities on a net basis, applies to all contracts within the scope of IAS 39 or IFRS 9.

 

Amendment to IAS 40 'Investment Property' clarifies that IAS 40 and IFRS 3 are not mutually exclusive.  The guidance in IAS 40 assists preparers to distinguish between investment property and owner-occupied property.  Preparers also need to refer to the guidance in IFRS 3 to determine whether the acquisition of an investment property is a business combination.

 

There have been no changes to the accounting policies described in the 2014 annual financial statements upon the adoption of the above amendments to existing standards.  The adoption of these amendments do not have any significant impact on the results or financial position of the Group.

 

The Group has not early adopted any standard, interpretation or amendment that has been issued but is not yet effective.

 

 

2.    Revenue

 

 

 

 

Six months ended 30th June

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross revenue

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

US$m

 

 

 

2014

US$m

 

 

 

2015

US$m

 

 

 

2014

US$m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

By business:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Jardine Pacific

 

2,991

 

 

 

2,779

 

 

 

1,201

 

 

 

1,234

 

 

Jardine Motors

 

2,555

 

 

 

2,597

 

 

 

2,555

 

 

 

2,597

 

 

Jardine Lloyd Thompson

 

905

 

 

 

937

 

 

 

-

 

 

 

-

 

 

Hongkong Land

 

1,484

 

 

 

1,069

 

 

 

905

 

 

 

602

 

 

Dairy Farm

 

8,011

 

 

 

6,312

 

 

 

5,593

 

 

 

5,299

 

 

Mandarin Oriental

 

463

 

 

 

518

 

 

 

295

 

 

 

341

 

 

Jardine Cycle & Carriage

 

2,652

 

 

 

1,731

 

 

 

1,119

 

 

 

808

 

 

Astra

 

12,720

 

 

 

15,196

 

 

 

7,118

 

 

 

8,694

 

 

Intersegment transactions

 

(275)

 

 

 

(357)

 

 

 

(17)

 

 

 

(10)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31,506

 

 

 

30,782

 

 

 

18,769

 

 

 

19,565

 

 

Gross revenue comprises revenue together with 100% of revenue from associates and joint ventures.

 

3.    Net Operating Costs

 

 

Six months ended 30th June

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

US$m

 

 

 

2014

US$m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

(14,491)

 

 

 

(15,048)

 

 

Other operating income

 

271

 

 

 

270

 

 

Selling and distribution costs

 

(2,085)

 

 

 

(2,004)

 

 

Administration expenses

 

(913)

 

 

 

(918)

 

 

Other operating expenses

 

(42)

 

 

 

(35)

 

 

 

 

 

 

 

 

 

 

 

 

 

(17,260)

 

 

 

(17,735)

 

 

 

 

 

 

 

 

 

 

 

Net operating costs included the following gains/(losses) from non-trading items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reversal of asset impairment

 

12

 

 

 

1

 

 

Sale of property interests

 

-

 

 

 

11

 

 

Sale of other investments

 

-

 

 

 

16

 

 

Sale of business

 

(9)

 

 

 

10

 

 

Acquisition-related costs

 

(2)

 

 

 

-

 

 

Fair value (loss)/gain on convertible component of Zhongsheng bonds

 

(1)

 

 

 

4

 

 

Expenses relating to transfer of listing segment of group companies' shares

 

-

 

 

 

(6)

 

 

Value added tax recovery in Jardine Motors

 

3

 

 

 

-

 

 

Other

 

(1)

 

 

 

(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

2

 

 

 

34

 

 

 

4.    Share of Results of Associates and Joint Ventures

 

 

Six months ended 30th June

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

US$m

 

 

 

2014

US$m

 

 

 

 

 

 

 

 

 

 

 

By business:

 

 

 

 

 

 

 

 

Jardine Pacific

 

47

 

 

 

38

 

 

Jardine Lloyd Thompson

 

47

 

 

 

46

 

 

Hongkong Land

 

99

 

 

 

199

 

 

Dairy Farm

 

32

 

 

 

22

 

 

Mandarin Oriental

 

4

 

 

 

7

 

 

Jardine Cycle & Carriage

 

59

 

 

 

20

 

 

Astra

 

176

 

 

 

282

 

 

Corporate and other interests

 

2

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

466

 

 

 

614

 

 

Share of results of associates and joint ventures included the following gains/(losses) from non-trading items:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase in fair value of investment properties

 

13

 

 

 

123

 

 

Sale of businesses

 

12

 

 

 

-

 

 

Restructuring of businesses

 

(7)

 

 

 

(5)

 

 

Negative goodwill on acquisition of business

 

-

 

 

 

38

 

 

Other

 

(1)

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

17

 

 

 

156

 

Results are shown after tax and non-controlling interests in the associates and joint ventures.

 

 

5.    Tax

 

 

Six months ended 30th June

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

US$m

 

 

 

2014

US$m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax charged to profit and loss is analyzed as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current tax

 

(396)

 

 

 

(451)

 

 

Deferred tax

 

51

 

 

 

37

 

 

 

 

 

 

 

 

 

 

 

 

 

(345)

 

 

 

(414)

 

 

 

 

 

 

 

 

 

 

 

Greater China

 

(124)

 

 

 

(124)

 

 

Southeast Asia

 

(212)

 

 

 

(280)

 

 

United Kingdom

 

(7)

 

 

 

(6)

 

 

Rest of the world

 

(2)

 

 

 

(4)

 

 

 

 

 

 

 

 

 

 

 

 

 

(345)

 

 

 

(414)

 

 

 

 

 

 

 

 

 

 

 

Tax relating to components of other comprehensive income or expense is analyzed as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Remeasurements of defined benefit plans

 

(1)

 

 

 

1

 

 

Cash flow hedges

 

(5)

 

 

 

6

 

 

 

 

 

 

 

 

 

 

 

 

 

(6)

 

 

 

7

 

 

Tax on profits has been calculated at rates of taxation prevailing in the territories in which the Group operates.

 

Share of tax charge of associates and joint ventures of US$135 million and US$4 million (2014: charge of US$150 million and credit of US$4 million) are included in share of results of associates and joint ventures and share of other comprehensive income of associates and joint ventures, respectively.

 

 

6.    Earnings per Share

 

Basic  earnings  per share are calculated on profit attributable to shareholders of  US$709 million (2014: US$818 million)  and  on  the  weighted  average  number of  372 million (2014: 369 million) shares in issue during the period.

 

Diluted earnings per share are calculated on profit attributable to shareholders of US$709 million (2014: US$818 million), which is after adjusting for the effects of the conversion of dilutive potential ordinary shares of subsidiaries, associates or joint ventures, and on the weighted average number of 373 million (2014: 370 million) shares after adjusting for the number of shares which are deemed to be issued for no consideration under the Senior Executive Share Incentive Schemes based on the average share price during the period.

 

The weighted average number of shares is arrived at as follows:

 

 

 

 

Ordinary shares

in millions

 

 

 

 

2015

 

 

 

2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares in issue

 

692

 

 

 

682

 

 

Company's share of shares held by subsidiaries

 

(320)

 

 

 

(313)

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares for basic earnings

per share calculation

 

372

 

 

 

369

 

 

Adjustment for shares deemed to be issued for no consideration under the Senior Executive Share

Incentive Schemes

 

1

 

 

 

1

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares for diluted earnings per share calculation

 

373

 

 

 

370

 

 

Additional basic and diluted earnings per share are also calculated based on underlying profit attributable to shareholders.  A reconciliation of earnings is set out below:

 

 

 

 

 

 

 

Six months ended 30th June

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

 

 

 

 

 

 

 

2014

 

 

 

 

 

 

 

US$m

 

 

Basic earnings per share

US$

 

 

Diluted earnings per share

US$

 

 

US$m

 

 

Basic earnings per share

US$

 

 

Diluted earnings per share

US$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit attributable to shareholders

 

709

 

 

1.91

 

 

1.90

 

 

818

 

 

2.22

 

 

2.21

 

 

Non-trading items (note 7)

 

(42)

 

 

 

 

 

 

 

 

(79)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Underlying profit attributable to shareholders

 

667

 

 

1.79

 

 

1.79

 

 

739

 

 

2.00

 

 

2.00

 

 

 

7.    Non-trading items

 

Non-trading items are separately identified to provide greater understanding of the Group's underlying business performance.  Items classified as non-trading items include fair value gains or losses on revaluation of investment properties and plantations; gains and losses arising from the sale of businesses, investments and properties; impairment of non-depreciable intangible assets and other investments; provisions for the closure of businesses; acquisition-related costs in business combinations; and other credits and charges of a non-recurring nature that require inclusion in order to provide additional insight into underlying business performance.

 

 

Six months ended 30th June

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

US$m

 

 

 

2014

US$m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

By business:

 

 

 

 

 

 

 

 

Jardine Pacific

 

1

 

 

 

-

 

 

Jardine Motors

 

1

 

 

 

(1)

 

 

Jardine Lloyd Thompson

 

5

 

 

 

(5)

 

 

Hongkong Land

 

39

 

 

 

54

 

 

Dairy Farm

 

(1)

 

 

 

6

 

 

Mandarin Oriental

 

(1)

 

 

 

-

 

 

Jardine Cycle & Carriage

 

(1)

 

 

 

(1)

 

 

Astra

 

-

 

 

 

13

 

 

Corporate and other interests

 

(1)

 

 

 

13

 

 

 

 

 

 

 

 

 

 

 

 

 

42

 

 

 

79

 

 

 

 

 

 

 

 

 

 

 

An analysis of non-trading items after interest, tax and non-controlling interests is set out below:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase in fair value of investment properties

 

 

 

 

 

 

 

 

- Hongkong Land

 

33

 

 

 

54

 

 

- other

 

10

 

 

 

-

 

 

Reversal of asset impairment

 

4

 

 

 

-

 

 

Sale of property interests

 

-

 

 

 

7

 

 

Sale of other investments

 

-

 

 

 

14

 

 

Sale of businesses

 

2

 

 

 

2

 

 

Acquisition-related costs

 

(1)

 

 

 

-

 

 

Restructuring of businesses

 

(7)

 

 

 

(7)

 

 

Fair value (loss)/gain on convertible component of Zhongsheng bonds

 

(1)

 

 

 

3

 

 

Expenses relating to transfer of listing segment of group companies' shares

 

-

 

 

 

(4)

 

 

Negative goodwill on acquisition of business

 

-

 

 

 

11

 

 

Value added tax recovery in Jardine Motors

 

3

 

 

 

-

 

 

Other

 

(1)

 

 

 

(1)

 

 

 

 

 

 

 

 

 

 

 

 

 

42

 

 

 

79

 

 

 

 

 

 

 

 

 

 

 

 

8.    Dividends

 

 

Six months ended 30th June

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

US$m

 

 

 

2014

US$m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Final dividend in respect of 2014 of US¢107.00

(2013: US¢103.00) per share

 

739

 

 

 

701

 

 

Company's share of dividends paid on the shares held by subsidiaries

 

(341)

 

 

 

(321)

 

 

 

 

 

 

 

 

 

 

 

 

 

398

 

 

 

380

 

 

An interim dividend in respect of 2015 of US¢38.00 (2014: US¢38.00) per share amounting to a total of US$265 million (2014: US$261 million) is declared by the Board.  The net amount after deducting the Company's share of the dividends payable on the shares held by subsidiaries of US$123 million (2014: US$121 million) will be accounted for as an appropriation of revenue reserves in the year ending 31st December 2015.

 

 

9.    Financial Instruments

 

Financial instruments by category

 

The fair values of financial assets and financial liabilities, together with carrying amounts at 30th June 2015 and 31st December 2014 are as follows:

 

 

 

 

Loans and

receivables

US$m

 

Derivatives used for hedging

US$m

 

 

Available-

for-sale

US$m

 

Other financial instruments at amortized cost

US$m

 

 

Other financial instruments fair value through profit and cost

US$m

 

 

Total

carrying

amount

US$m

 

 

Fair

value

US$m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30th June 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other investments

 

-

 

 

-

 

 

1,378

 

 

-

 

 

-

 

 

1,378

 

 

1,378

 

 

Debtors

 

8,034

 

 

267

 

 

-

 

 

-

 

 

11

 

 

8,312

 

 

8,181

 

 

Bank balances and

other liquid funds

 

4,882

 

 

-

 

 

-

 

 

-

 

 

-

 

 

4,882

 

 

4,882

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,916

 

 

267

 

 

1,378

 

 

-

 

 

11

 

 

14,572

 

 

14,441

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

(excluding finance lease liabilities)

 

-

 

 

-

 

 

-

 

 

(12,033)

 

 

-

 

 

(12,033)

 

 

(12,134)

 

 

Finance lease

liabilities

 

-

 

 

-

 

 

-

 

 

(68)

 

 

-

 

 

(68)

 

 

(68)

 

 

Trade and other

payables excluding non-financial liabilities

 

-

 

 

(36)

 

 

-

 

 

(6,803)

 

 

(66)

 

 

(6,905)

 

 

(6,905)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

(36)

 

 

-

 

 

(18,904)

 

 

(66)

 

 

(19,006)

 

 

(19,107)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31st December 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other investments

 

-

 

 

-

 

 

1,372

 

 

-

 

 

-

 

 

1,372

 

 

1,372

 

 

Debtors

 

8,308

 

 

204

 

 

-

 

 

-

 

 

13

 

 

8,525

 

 

8,455

 

 

Bank balances and

other liquid funds

 

5,315

 

 

-

 

 

-

 

 

-

 

 

-

 

 

5,315

 

 

5,315

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

13,623

 

 

204

 

 

1,372

 

 

-

 

 

13

 

 

15,212

 

 

15,142

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings

(excluding finance lease liabilities)

 

-

 

 

-

 

 

-

 

 

(11,400)

 

 

-

 

 

(11,400)

 

 

(11,471)

 

 

Finance lease

liabilities

 

-

 

 

-

 

 

-

 

 

(84)

 

 

-

 

 

(84)

 

 

(84)

 

 

Trade and other

payables excluding non-financial liabilities

 

-

 

 

(43)

 

 

-

 

 

(6,805)

 

 

(67)

 

 

(6,915)

 

 

(6,915)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

(43)

 

 

-

 

 

(18,289)

 

 

(67)

 

 

(18,399)

 

 

(18,470)

 

 

 

Fair value estimation

(i)  Financial instruments that are measured at fair value

For financial instruments that are measured at fair value in the balance sheet, the corresponding fair value measurements are disclosed by level of the following fair value measurement hierarchy:

 

(a)  Quoted prices (unadjusted) in active markets for identical assets or liabilities ('quoted prices in active markets')

The fair value of listed securities, which are classified as available-for-sale, is based on quoted prices in active markets at the balance sheet date.  The quoted market price used for listed investments held by the Group is the current bid price.

 

(b)  Inputs other than quoted prices in active markets that are observable for the asset or liability, either directly or indirectly ('observable current market transactions')

The fair values of derivative financial instruments are determined using rates quoted by the Group's bankers at the balance sheet date.  The rates for interest rate swaps and caps, cross-currency swaps, forward foreign exchange contracts and credit default swaps are calculated by reference to market interest rates and foreign exchange rates.

 

The fair values of unlisted investments, which are classified as available-for-sale and mainly include club and school debentures, are determined using prices quoted by brokers at the balance sheet date.

 

(c)  Inputs for assets or liabilities that are not based on observable market data ('unobservable inputs')

The fair value of other unlisted securities, which are classified as available-for-sale, is determined using valuation techniques by reference to observable current market transactions (including price-to earnings and price-to book ratios of listed securities of entities engaged in similar industries) or the market prices of the underlying investments with certain degree of entity specific estimates.  The fair value of convertible component of convertible bonds held is made reference to market interest rate, the quoted price of the underlying shares and estimation on volatility.

 

There were no changes in valuation techniques during the periods.

 

The table below analyzes financial instruments carried at fair value at 30th June 2015 and  31st December 2014, by the levels in the fair value measurement hierarchy:

 

 

 

 

Quoted

prices in active markets

US$m

 

 

Observable current market transactions

US$m

 

Unobservable inputs

US$m

 

 

 

Total

US$m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

30th June 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- listed securities

 

1,113

 

 

 

-

 

 

 

-

 

 

 

1,113

 

 

 

- unlisted investments

 

-

 

 

 

44

 

 

 

221

 

 

 

265

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,113

 

 

 

44

 

 

 

221

 

 

 

1,378

 

 

 

Derivative designated at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- through other comprehensive income

 

-

 

 

 

247

 

 

 

-

 

 

 

247

 

 

 

- through profit and loss

 

-

 

 

 

20

 

 

 

-

 

 

 

20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,113

 

 

 

311

 

 

 

221

 

 

 

1,645

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration payable

 

-

 

 

 

-

 

 

 

(66)

 

 

 

(66)

 

 

 

Derivative designated at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- through other comprehensive income

 

-

 

 

 

(26)

 

 

 

-

 

 

 

(26)

 

 

 

- through profit and loss

 

-

 

 

 

(10)

 

 

 

-

 

 

 

(10)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

(36)

 

 

 

(66)

 

 

 

(102)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

31st December 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale financial assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- listed securities

 

1,140

 

 

 

-

 

 

 

-

 

 

 

1,140

 

 

 

- unlisted investments

 

-

 

 

 

43

 

 

 

189

 

 

 

232

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,140

 

 

 

43

 

 

 

189

 

 

 

1,372

 

 

 

Derivative designated at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- through other comprehensive income

 

-

 

 

 

184

 

 

 

-

 

 

 

184

 

 

 

- through profit and loss

 

-

 

 

 

20

 

 

 

-

 

 

 

20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,140

 

 

 

247

 

 

 

189

 

 

 

1,576

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Contingent consideration payable

 

-

 

 

 

-

 

 

 

(67)

 

 

 

(67)

 

 

 

Derivative designated at fair value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

- through other comprehensive income

 

-

 

 

 

(33)

 

 

 

-

 

 

 

(33)

 

 

 

- through profit and loss

 

-

 

 

 

(10)

 

 

 

-

 

 

 

(10)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

 

 

(43)

 

 

 

(67)

 

 

 

(110)

 

 

There were no transfers among the three categories during the periods.

 

Movement of financial instruments which are valued based on unobservable inputs during the six months ended 30th June 2015 and year ended 31st December 2014 are as follows:

 

 

 

 

Available-for-sale financial assets

US$m

 

 

Contingent consideration payable

US$m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At 1st January 2015

 

189

 

 

 

(67)

 

 

 

Exchange differences

 

(3)

 

 

 

-

 

 

 

Additions

 

6

 

 

 

-

 

 

 

Payment of contingent consideration

 

-

 

 

 

1

 

 

 

Net change in fair value during the period included in

 

 

 

 

 

 

 

 

 

   other comprehensive income

 

29

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

At 30th June 2015

 

221

 

 

 

(66)

 

 

 

 

 

 

 

 

 

 

 

 

 

At 1st January 2014

 

161

 

 

 

(66)

 

 

 

Exchange differences

 

(2)

 

 

 

-

 

 

 

Additions

 

2

 

 

 

-

 

 

 

Payment of contingent consideration

 

-

 

 

 

1

 

 

 

Net change in fair value during the year

 

 

 

 

 

 

 

 

 

- included in other comprehensive income

 

28

 

 

 

-

 

 

 

- included in profit and loss

 

-

 

 

 

(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

At 31st December 2014

 

189

 

 

 

(67)

 

 

The contingent consideration payable mainly arose from Astra's acquisition of a 60% interest in PT Duta Nurcahya in 2012 and represents the fair value of service fee payable for mining services to be provided by the vendor.

 

(ii)  Financial instruments that are not measured at fair value

The fair values of current debtors, bank balances and other liquid funds, current creditors and current borrowings are assumed to approximate their carrying amounts due to the short-term maturities of these assets and liabilities.

 

The fair values of long-term borrowings are based on market prices or are estimated using the expected future payments discounted at market interest rates.

 

 

10.  Notes to Consolidated Cash Flow Statement

 

(a)   Purchase of subsidiaries

 

 

 

Six months ended 30th June

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

US$m

 

 

 

2014

US$m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible assets

 

4

 

 

 

-

 

 

 

Tangible assets

 

36

 

 

 

1

 

 

 

Non-current debtors

 

2

 

 

 

-

 

 

 

Current assets

 

121

 

 

 

3

 

 

 

Deferred tax liabilities

 

(2)

 

 

 

-

 

 

 

Pension liabilities

 

(1)

 

 

 

-

 

 

 

Current liabilities

 

(92)

 

 

 

(3)

 

 

 

Non-current borrowings

 

(3)

 

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair value of identifiable net assets acquired

 

65

 

 

 

1

 

 

 

Adjustment for non-controlling interests

 

(30)

 

 

 

-

 

 

 

Goodwill

 

218

 

 

 

3

 

 

 

 

 

 

 

 

 

 

 

 

 

Total consideration

 

253

 

 

 

4

 

 

 

Payment for contingent consideration

 

1

 

 

 

-

 

 

 

Adjustment for deferred consideration

 

(57)

 

 

 

2

 

 

 

Carrying value of associates and joint ventures

 

-

 

 

 

(1)

 

 

 

Cash and cash equivalents of subsidiaries acquired

 

(22)

 

 

 

(2)

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash outflow

 

175

 

 

 

3

 

 

For the subsidiaries acquired during 2015, the fair values of identifiable assets and liabilities at the acquisition dates are provisional and will be finalized within one year after the acquisition dates.

 

Net cash outflow for the six months ended 30th June 2015 included US$114 million for Dairy Farm's acquisition of a 100% interest in San Miu Supermarket Limited ('San Miu'), which operates a supermarket chain in Macau, in March 2015, and US$59 million for Astra's acquisition of a 50.1% interest in PT Acset Indonusa, a construction company in Indonesia, in May 2015.

 

The goodwill arising from the acquisition of San Miu amounted to US$185 million and was attributable to its leading market position and retail network in Macau.  The goodwill arising from the acquisition of PT Acset Indonusa of US$33 million was attributable to the expected synergies from combining its operations with Astra's existing businesses.

 

None of the goodwill is expected to be deductible for tax purposes.

 

Revenue and profit after tax since acquisition in respect of subsidiaries acquired during  the six months ended 30th June 2015 amounted to US$89 million and   US$1 million, respectively.  Had the acquisitions occurred on 1st January 2015, consolidated revenue and consolidated profit after tax for the six months ended  30th June 2015 would have been US$18,819 million and US$1,655 million, respectively.

 

(b)   Purchase of associates and joint ventures for the six months ended 30th June 2015 included US$909 million for Dairy Farm's acquisition of a 19.99% interest in Yonghui Superstores Co., Ltd, a Shanghai-listed hypermarket and supermarket operator in mainland China, and US$615 million for Jardine Cycle & Carriage's acquisition of a 24.9% interest in Siam City Cement Public Company Limited ('Siam City Cement'), a cement manufacturer in Thailand.

 

Purchase for the six months ended 30th June 2014 included US$35 million for Hongkong Land's investments in the Philippines and Indonesia, and US$57 million and US$25 million for Astra's subscription to PT Bank Permata's rights issue and capital injection into PT Aisin, respectively.

 

(c)   Purchase of other investments for the six months ended 30th June 2015 and 2014 mainly included acquisition of securities by Astra.

 

(d)   Advance to associates and joint ventures for the six months ended 30th June 2015 included Mandarin Oriental's loans to its hotel joint venture.

 

        Advances for the six months ended 30th June 2014 comprised Hongkong Land's loans to its property joint ventures.

 

(e)   Advance and repayment from associates and joint ventures for the six months ended 30th June 2015 and 2014 comprised advance and repayment from Hongkong Land's property joint ventures.

 

 (f)   Sale of other investments for the six months ended 30th June 2015 comprised Astra's sale of securities.

 

Sale for the six months ended 30th June 2014 comprised US$119 million for Jardine Strategic's sale of Tata Power and US$19 million for Astra's sale of securities.

 

(g)   Change in interests in subsidiaries

 

 

 

Six months ended 30th June

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

US$m

 

2014

US$m

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase in attributable interests

 

 

 

 

 

 

 

- Jardine Cycle & Carriage

 

(4)

 

(33)

 

 

 

- other

 

(17)

 

(3)

 

 

 

Decrease in attributable interests

 

34

 

187

 

 

 

 

 

 

 

 

 

 

 

 

 

13

 

151

 

 

Increase in attributable interests in other subsidiaries for the six months ended 30th June 2015 comprised Dairy Farm's acquisition of an additional 2.49% interest in PT Hero Supermarket.

 

Decrease in attributable interests for the six months ended 30th June 2015 comprised Dairy Farm's sale of a 15% economic interest in GCH Retail (Malaysia) Sdn Bhd, reducing its controlling interest to 85%. 

 

Decrease for the six months ended 30th June 2014 comprised Astra's sale of a 25% interest in PT Astra Sedaya Finance to PT Bank Permata, reducing its controlling interest to 75%.

 

 

11.  Capital Commitments and Contingent Liabilities

 

Total capital commitments at 30th June 2015 and 31st December 2014 amounted to US$1,865 million and US$2,062 million, respectively.

 

Various Group companies are involved in litigation arising in the ordinary course of their respective businesses.  Having reviewed outstanding claims and taking into account legal advice received, the Directors are of the opinion that adequate provisions have been made in the condensed financial statements.

 

 

12.  Related Party Transactions

 

In the normal course of business the Group undertakes a variety of transactions with certain of its associates and joint ventures.

 

The most significant of such transactions relate to the purchases of motor vehicles and spare parts from the Group's associates and joint ventures in Indonesia including PT Toyota-Astra Motor, PT Astra Honda Motor and PT Astra Daihatsu Motor.  Total cost of motor vehicles and spare parts purchased for the six months ended 30th June 2015 amounted to US$2,848 million (2014: US$3,799 million).  The Group also sells motor vehicles and spare parts to its associates and joint ventures in Indonesia including PT Astra Honda Motor, PT Astra Daihatsu Motor and PT Tunas Ridean.  Total revenue from sales of motor vehicles and spare parts for the six months ended 30th June 2015 amounted to US$438 million (2014: US$586 million).

 

PT Bank Permata provides banking services to the Group.  The Group's deposits with PT Bank Permata at 30th June 2015 amounted to US$381 million (2014: US$443 million).

 

There were no other related party transactions that might be considered to have a material effect on the financial position or performance of the Group that were entered into or changed during the first six months of the current financial year.

 

Amounts of outstanding balances with associates and joint ventures are included in debtors and creditors, as appropriate.

 

 

13.  Post Balance Sheet Event

 

In July 2015, Jardine Cycle & Carriage completed a rights issue raising approximately US$749 million.  The proceeds of the rights issue was used primarily to repay borrowings taken on to fund investment in Siam City Cement, as well as for general corporate purposes.  Jardine Strategic had taken up its entitlement of the rights issue.

 

 

 

 

 

Jardine Matheson Holdings Limited

Principal Risks and Uncertainties

 

 

The Board has overall responsibility for risk management and internal control. The following have been identified previously as the areas of principal risk and uncertainty facing the Company, and they remain relevant in the second half of the year.

 

●    Economic Risk

●    Commercial Risk and Financial Risk

●    Concessions, Franchises and Key Contracts

●    Regulatory and Political Risk

●    Terrorism, Pandemic and Natural Disasters

 

For greater detail, please refer to page 122 of the Company's Annual Report for 2014, a copy of which is available on the Company's website www.jardines.com.

 

 

Responsibility Statement

 

 

The Directors of the Company confirm to the best of their knowledge that:

 

(a)  the condensed financial statements have been prepared in accordance with IAS 34; and

 

(b)  the interim management report includes a fair review of all information required to be disclosed by the Disclosure and Transparency Rules 4.2.7 and 4.2.8 issued by the Financial Conduct Authority of the United Kingdom.

 

 

For and on behalf of the Board

 

Ben Keswick

James Riley

 

Directors

 

31st July 2015

 

 

 

 

 

The interim dividend of US¢38.00 per share will be payable on 14th October 2015 to shareholders on the register of members at the close of business on 21st August 2015.  The shares will be quoted ex-dividend on the Singapore Exchange and the London Stock Exchange on 19th and 20th August 2015, respectively.  The share registers will be closed from 24th to 28th August 2015, inclusive.  The dividend will be available in cash with a scrip alternative.

 

Shareholders will receive their cash dividends in United States dollars, unless they are registered on the Jersey branch register where they will have the option to elect for sterling.  These shareholders may make new currency elections for the 2015 interim dividend by notifying the United Kingdom transfer agent in writing by 25th September 2015.  The sterling equivalent of dividends declared in United States dollars will be calculated by reference to a rate prevailing on 30th September 2015.  

 

Shareholders holding their shares through CREST in the United Kingdom will receive their cash dividends only in sterling as calculated above.  Shareholders holding their shares through The Central Depository (Pte) Limited ('CDP') in Singapore will receive their cash dividends in United States dollars unless they elect, through CDP, to receive Singapore dollars.

 

Shareholders on the Singapore branch register who wish to deposit their shares into the CDP system by the dividend record date, being 21st August 2015, must submit the relevant documents to M & C Services Private Limited, the Singapore branch registrar, no later than 5.00 p.m. (local time) on 20th August 2015.

 

 

 

 

 

 

The Jardine Matheson Group

 

Founded as a trading company in China in 1832, Jardine Matheson is today a diversified business group focused principally on Asia.  Its businesses comprise a combination of cash generating activities and long-term property assets.

 

Jardine Matheson holds interests directly in Jardine Pacific (100%), Jardine Motors (100%) and Jardine Lloyd Thompson (42%), while its 82% held Group holding company, Jardine Strategic, is interested in Hongkong Land (50%), Dairy Farm (78%), Mandarin Oriental (74%) and Jardine Cycle & Carriage (74%), which in turn has a 50% shareholding in Astra.  Jardine Strategic also has a 56% shareholding in Jardine Matheson.

 

These companies are leaders in the fields of engineering and construction, transport services, insurance broking, property investment and development, retailing, restaurants, luxury hotels, motor vehicles and related activities, financial services, heavy equipment, mining and agribusiness.

 

Jardine Matheson Holdings Limited is incorporated in Bermuda and has a standard listing on the London Stock Exchange as its primary listing, with secondary listings in Bermuda and Singapore.  Jardine Matheson Limited operates from Hong Kong and provides management services to Group companies.

 

- end -

 

For further information, please contact:

 

Jardine Matheson Limited  

 

James Riley

(852) 2843 8229

 

 

Brunswick Group Limited

 

Monica Wong

(852) 3512 5081

 

As permitted by the Disclosure and Transparency Rules of the Financial Conduct Authority in the United Kingdom, the Company will not be posting a printed version of the Half-Yearly Results announcement to shareholders.  The Half-Yearly Results announcement will remain available on the Company's website, www.jardines.com, together with other Group announcements.

 


This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR EAAXNAESSEFF
UK 100