ELPITIYA PLANTATIONS PLC
INTERIM FINANCIAL STATEMENTS
FOR THE NINE MONTHS ENDED 31 st DECEMBER 2022
ELPITIYA PLANTATIONS PLC
STATEMENT OF FINANCIAL POSITION
Group | Company | Group | Company | |||||||
Audited | Audited | Unaudited | Unaudited | Unaudited | Unaudited | |||||
As at | As at | As at | As at | As at | As at | |||||
31.03.2022 | 31.03.2022 | 31.12.2022 | 31.12.2021 | 31.12.2022 | 31.12.2021 | |||||
Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | |||||
Assets | ||||||||||
Non current assets | ||||||||||
365,292 | 365,292 | Leasehold property plant and equipment | 351,770 | 367,677 | 351,770 | 367,677 | ||||
1,506,358 | 1,320,800 | Freehold property plant and equipment | 1,614,385 | 1,333,476 | 1,435,767 | 1,145,633 | ||||
3,776,841 | 3,776,841 | Bearer biological assets | 3,927,487 | 3,751,887 | 3,927,487 | 3,751,887 | ||||
1,118,133 | 1,118,133 | Consumable biological assets | 1,138,661 | 1,089,487 | 1,138,661 | 1,089,487 | ||||
45,226 | 45,226 | Other non current asset | 46,146 | 44,756 | 46,146 | 44,756 | ||||
- | - | Other financial assets | 12,046 | - | 12,046 | - | ||||
353,246 | 239,290 | Investments | 451,235 | 300,024 | 239,290 | 239,290 | ||||
7,165,096 | 6,865,582 | 7,541,730 | 6,887,307 | 7,151,167 | 6,638,730 | |||||
Current assets | ||||||||||
21,429 | 21,429 | Produce on bearer biological assets | 21,429 | 16,528 | 21,429 | 16,528 | ||||
440,942 | 440,887 | Inventories | 1,146,087 | 448,063 | 1,146,031 | 448,028 | ||||
390,723 | 376,612 | Trade and other receivables | 463,713 | 124,314 | 464,698 | 107,034 | ||||
109 | 89 | Income tax | receivables | 109 | 89 | 89 | 89 | |||
126,686 | 184,546 | Amounts due from related companies | 154,752 | 116,551 | 208,359 | 184,130 | ||||
950,000 | 950,000 | Short term Investments | 1,745,491 | 950,006 | 1,745,491 | 950,006 | ||||
209,970 | 204,400 | Cash and bank balances | 494,829 | 41,125 | 476,449 | 27,906 | ||||
2,139,859 | 2,177,963 | 4,026,410 | 1,696,676 | 4,062,546 | 1,733,721 | |||||
9,304,955 | 9,043,545 | TOTAL ASSETS | 11,568,140 | 8,583,983 | 11,213,713 | 8,372,451 | ||||
Equity and liabilities | ||||||||||
Capital and reserves | ||||||||||
694,236 | 694,236 | Stated capital | 694,236 | 694,236 | 694,236 | 694,236 | ||||
818,604 | 818,604 | Timber reserve | 818,604 | 797,640 | 818,604 | 797,640 | ||||
5,391,329 | 5,130,706 | Accumulated profits | 6,910,303 | 4,962,211 | 6,555,070 | 4,749,141 | ||||
6,904,169 | 6,643,546 | Total equity | attributable to equity holders of the company | 8,423,143 | 6,454,087 | 8,067,910 | 6,241,017 | |||
(4,924) | - | Non-controlling interest | (5,015) | (4,991) | - | - | ||||
6,899,245 | 6,643,546 | Total equity | 8,418,128 | 6,449,096 | 8,067,910 | 6,241,017 | ||||
Non current liabilities | ||||||||||
210,194 | 210,194 | Interest bearing loans and borrowings | 100,220 | 209,021 | 100,220 | 209,021 | ||||
600,620 | 600,392 | Retirement benefit obligations | 618,546 | 666,738 | 618,318 | 666,565 | ||||
166,809 | 166,809 | Deferred income | 157,748 | 173,538 | 157,748 | 173,538 | ||||
412,797 | 410,147 | Deferred tax liability | 1,022,344 | 364,904 | 1,019,694 | 363,166 | ||||
348,529 | 348,529 | Net liability to the lessor payable | 345,472 | 337,507 | 345,472 | 337,507 | ||||
1,738,949 | 1,736,071 | 2,244,330 | 1,751,708 | 2,241,452 | 1,749,797 | |||||
Current liabilities | ||||||||||
108,657 | 108,657 | Interest bearing loans and borrowings | 115,105 | 138,041 | 115,105 | 138,041 | ||||
3,290 | 3,290 | Net liability to the lessor payable | 3,690 | 2,923 | 3,690 | 2,923 | ||||
520,650 | 518,963 | Trade and other payables | 668,831 | 159,368 | 667,689 | 158,230 | ||||
20,170 | 20,170 | Amounts due to related companies | 22,759 | 69,892 | 22,759 | 69,892 | ||||
13,994 | 12,848 | Income tax payable | 78,801 | 9,404 | 78,612 | 9,000 | ||||
- | - | Bank Overdraft | 16,496 | 3,551 | 16,496 | 3,551 | ||||
666,761 | 663,928 | 905,682 | 383,179 | 904,351 | 381,637 | |||||
9,304,955 | 9,043,545 | TOTAL EQUITY AND LIABILITIES | 11,568,140 | 8,583,983 | 11,213,713 | 8,372,451 | ||||
Net assets per share | ||||||||||
94.68 | 91.17 | 115.60 | 88.57 | 110.72 | 85.65 | |||||
Sgd. | ` | |||||||||
Ruwan Nissanka | ||||||||||
Chief Operating Officer -Finance | ||||||||||
Signed on behalf of the Board of Directors of Elpitiya Plantations PLC | ||||||||||
Sgd. | Sgd. | |||||||||
M P Dissanayake | Rohan M. Fernando | |||||||||
Chairman | Managing Director | |||||||||
14.02.2023 | ||||||||||
ELPITIYA PLANTATIONS PLC
INCOME STATEMENT
Group
Audited | 3 months | 9 months ended | |||||||
Year ended | Unaudited | Unaudited | Change | Unaudited | Unaudited | Change | |||
31.03.2022 | 31.12.2022 | 31.12.2021 | 31.12.2022 | 31.12.2021 | |||||
Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | |||||
5,095,987 | Revenue | 2,017,128 | 1,142,376 | 77% | 6,106,728 | 3,741,884 | 63% | ||
(3,357,880) | Cost of sales | (1,327,867) | (776,657) | 71% | (3,548,850) | (2,470,042) | 44% | ||
88% | 101% | ||||||||
1,738,108 | Gross Profit | 689,261 | 365,720 | 2,557,878 | 1,271,842 | ||||
38,970 | Gain on fair value of biological assets | - | - | - | - | - | - | ||
198,778 | Other income | 28,875 | 35,584 | -19% | 112,333 | 146,102 | -23% | ||
(424,909) | Administration expenses | (156,233) | (87,957) | 78% | (432,395) | (267,882) | 61% | ||
(145,993) | Management fee and workers profit share | (60,983) | (40,308) | 51% | (184,502) | (125,442) | 47% | ||
(49,922) | Finance cost | (16,240) | (13,134) | 24% | (46,568) | (34,564) | 35% | ||
45,134 | Finance income | 121,647 | 5,970 | 1938% | 222,938 | 11,633 | 1816% | ||
233,584 | Share of profit/(loss) of joint ventures | 44,292 | 51,530 | -14% | 198,649 | 179,736 | 11% | ||
1,633,750 | Profit before taxation | 650,620 | 317,404 | 105% | 2,428,333 | 1,181,425 | 106% | ||
(101,125) | Tax expenses | (594,305) | (21,157) | 2709% | (690,851) | (50,163) | 1277% | ||
-81% | 54% | ||||||||
1,532,625 | Profit for the period | 56,315 | 296,247 | 1,737,482 | 1,131,262 | ||||
Attributable to | |||||||||
1,532,744 | Equity holders of the parent | 56,332 | 296,315 | -81% | 1,737,573 | 1,131,448 | 54% | ||
(119) | Non controlling Interest | (17) | (68) | -75% | (91) | (186) | -51% | ||
1,532,625 | Net Profit for the period | 56,315 | 296,247 | -81% | 1,737,482 | 1,131,262 | 54% | ||
Earnings per share | |||||||||
21.03 | 0.77 | 4.07 | 23.84 | 15.53 | |||||
Statement of Comprehensive Income | |||||||||
Audited | 3 months | 09 months ended | |||||||
Year ended | Unaudited | Unaudited | Unaudited | Unaudited | |||||
31.03.2022 | 31.12.2022 | 31.12.2021 | 31.12.2022 | 31.12.2021 | |||||
Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | |||||
1,532,625 | Profit for the period | 56,315 | 296,247 | 1,737,482 | 1,131,262 | ||||
54,510 | Actuarial gain on defined benefit plans | - | - | - | - | ||||
(5,724) | Income tax effect | - | - | - | - | ||||
48,786 | Other comprehensive income for the period, net of tax | - | - | - | - | ||||
1,581,412 | Total comprehensive income for the period, net of tax | 56,315 | 296,247 | 1,737,482 | 1,131,262 | ||||
Attributable to | |||||||||
1,581,531 | Equity holders of the parent | 56,332 | 296,315 | 1,737,573 | 1,131,448 | ||||
(119) | Non controlling Interest | (17) | (68) | (91) | (186) | ||||
Total comprehensive income for the period | |||||||||
1,581,412 | 56,315 | 296,247 | 1,737,482 | 1,131,262 | |||||
ELPITIYA PLANTATIONS PLC
INCOME STATEMENT
Company
Audited | 3 months | 9 months ended | |||||||
Year ended | Unaudited | Unaudited | Change | Unaudited | Unaudited | Change | |||
31.03.2022 | 31.12.2022 | 31.12.2021 | 31.12.2022 | 31.12.2021 | |||||
Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | |||||
5,068,444 | Revenue | 2,011,533 | 1,131,768 | 78% | 6,093,152 | 3,714,708 | 64% | ||
(3,344,654) | Cost of sales | (1,324,474) | (773,068) | 71% | (3,538,554) | (2,460,081) | 44% | ||
92% | 104% | ||||||||
1,723,790 | Gross profit | 687,059 | 358,700 | 2,554,598 | 1,254,627 | ||||
38,970 | Gain on fair value of biological assets | - | - | - | - | - | - | ||
299,437 | Other income | 28,875 | 85,914 | -66% | 212,993 | 246,745 | -14% | ||
(421,137) | Administration expenses | (151,870) | (87,261) | 74% | (425,580) | (265,795) | 60% | ||
(145,993) | Management fee and workers profit share | (60,983) | (40,308) | 51% | (184,502) | (125,442) | 47% | ||
(49,922) | Finance cost | (16,240) | (13,134) | 24% | (46,568) | (34,564) | 35% | ||
45,056 | Finance income | 121,601 | 5,940 | 1947% | 222,845 | 11,584 | 1824% | ||
1,490,202 | Profit before taxation | 608,443 | 309,851 | 96% | 2,333,787 | 1,087,154 | 115% | ||
(99,456) | Tax expenses | (594,291) | (21,150) | 2710% | (690,823) | (50,150) | 1278% | ||
1,390,746 | Profit for the period | 14,152 | 288,701 | -95% | 1,642,964 | 1,037,004 | 58% | ||
Earnings per share | |||||||||
19.09 | 0.19 | 3.96 | 22.55 | 14.23 | |||||
Statements of Comprehensive Income
Audited | 3 months | 9 months ended | |||||
Year ended | Unaudited | Unaudited | Unaudited | Unaudited | |||
31.03.2022 | 31.12.2022 | 31.12.2021 | 31.12.2022 | 31.12.2021 | |||
Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | |||
1,390,746 | Profit for the period | 14,152 | 288,701 | 1,642,964 | 1,037,004 | ||
54,510 | Actuarial gain on defined benefit plans | - | - | - | - | ||
(5,724) | Income tax effect | - | - | - | - | ||
48,786 | Other comprehensive income for the period, net of tax | - | - | - | - | ||
1,439,533 | Total comprehensive income for the period, net of tax | 14,152 | 288,701 | 1,642,964 | 1,037,004 |
ELPITIYA PLANTATIONS PLC
STATEMENT OF CHANGES IN EQUITY
Group
Stated capital | Retained earnings | Timber reserve | Total | Non controlling | Total equity | |
Interest | ||||||
Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | Rs.000 | Rs.000 | |
Balance as at 01.04.2021 | 694,236 | 3,976,496 | 797,640 | 5,468,372 | (4,805) | 5,463,567 |
Net profit for the period | - | 1,131,448 | - | 1,131,448 | (186) | 1,131,262 |
Dividend Paid | - | (145,733) | - | (145,733) | - | (145,733) |
Balance as at 31.12.2021 | 694,236 | 4,962,211 | 797,640 | 6,454,087 | (4,991) | 6,449,096 |
Balance as at 01.04.2022 | 694,236 | 5,391,329 | 818,604 | 6,904,169 | (4,924) | 6,899,245 |
Net profit for the period | - | 1,737,573 | - | 1,737,573 | (91) | 1,737,482 |
- | ||||||
Dividend Paid | - | (218,599) | - | (218,599) | - | (218,599) |
Balance as at 31.12.2022 | 694,236 | 6,910,303 | 818,604 | 8,423,143 | (5,015) | 8,418,128 |
Company
Stated capital | Retained earnings | Timber reserve | Total equity | ||||
Rs.'000 | Rs.'000 | Rs.'000 | Rs.000 | ||||
Balance as at 01.04.2021 | 694,236 | 3,857,870 | 797,640 | 5,349,746 | |||
Net profit for the period | - | 1,037,004 | - | 1,037,004 | |||
Dividend Paid | - | (145,733) | - | (145,733) | |||
Balance as at 31.12.2021 | 694,236 | 4,749,141 | 797,640 | 6,241,017 | |||
694,236 | 5,130,706 | 818,604 | 6,643,546 | ||||
Balance as at 01.04.2022 | |||||||
Net Profit for the period | - | 1,642,964 | - | 1,642,964 | |||
- | |||||||
Dividend Paid | - | (218,599) | - | (218,599) | |||
Balance as at 31.12.2022 | 694,236 | 6,555,070 | 818,604 | 8,067,910 |
This is an excerpt of the original content. To continue reading it, access the original document here.
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Elpitiya Plantations plc published this content on 14 February 2023 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 14 February 2023 11:21:48 UTC.