CHANGE IN FINANCIAL YEAR AND
COMPARATIVE ANALYSIS
Kumba changed its financial year end from 30 June to 31 December
in 2004 and is presenting its audited financial results for the
12-month period to 31 December 2005.
Kumbas previous audited financial results were for the
18-month period from 1 July 2003 to 31 December 2004.
Comments are for comparative purposes based on an analysis of
the groups audited financial results and physical information
for the 12 months ended 31 December 2005 against the corresponding
unaudited information for the 12-month period ended 31 December
2004. Interim results reviewed by the groups auditors were
published for the six months to 30 June 2005.
Audited financial results and physical information for the 12-month
period to 31 December 2005 and the corresponding unaudited information
for the 12-month period to 31 December 2004 respectively, are
provided on p116 and p117 for comparative purposes. |
| |
| OVERVIEW OF GROUP OPERATING
RESULTS |
The 12-month period to December 2005 was marked by continued
excellent operational performance, strong commodity prices and
the continued realisation of benefits from the ongoing business
improvement programme. Revenue increased by R3 253 million to
R11 962 million and net operating profit, adjusted for the Hope
Downs non-recurring settlement proceeds and other non-recurring
charges, by R2 222 million to R3 643 million, resulting in an
improved operating margin of 30% compared with 16% for the comparative
period (table 1).
An average exchange rate of R6,36 to the US dollar was realised
compared with R6,51 for the previous corresponding 12-month period. |
| Table 1 |
|
|
|
| |
12 months ended |
|
18 months ended |
| |
31 December |
|
31 December |
| |
|
|
Restated |
| R million |
2005 |
2004 |
2004 |
| Revenue |
11 962 |
8 709 |
12 600 |
| Net operating profit (Ebit) |
4 887 |
1 368 |
1 845 |
| Adjusted for: |
|
|
|
| Hope Downs pre-tax settlement proceeds |
(1 179) |
|
|
| Non-recurring (surpluses)/net deficits
and impairment charges |
|
|
| realised on disposal of assets
and investments |
(65) |
53 |
11 |
| Adjusted net operating profit |
3 643 |
1 421 |
1 856 |
| Depreciation and amortisation |
898 |
652 |
971 |
| Earnings before interest, tax, depreciation
and amortisation (Ebitda) |
4
541 |
2 073 |
2 827 |
| Operating margin (%) |
30 |
16 |
15 |
| Ebitda margin (%) |
38 |
24 |
22 |
|
| |
| SEGMENTAL RESULTS |
| Segmental results are shown in tables 2 and 3. |
| |
|
|
|
|
|
| Table 2 |
|
|
|
|
|
| |
|
|
12 months ended |
18 months ended |
| |
|
|
31 December |
31 December |
| R million |
|
|
2005 |
2004 |
2004 |
| Revenue |
|
|
|
|
|
| Iron ore |
|
|
6 638 |
4 250 |
6 065 |
| Coal |
|
|
2 203 |
1 878 |
2 733 |
| Heavy minerals |
|
|
1 928 |
1 662 |
2 438 |
| Ticor SA |
|
|
839 |
514 |
668 |
| Ticor Australia |
|
|
1 089 |
1 148 |
1 770 |
| Base metals |
|
|
1 070 |
812 |
1 212 |
| Industrial minerals |
|
|
106 |
95 |
138 |
| Other |
|
|
17 |
12 |
14 |
| Total |
|
|
11 962 |
8 709 |
12 600 |
| R/US$ exchange rate realised |
|
|
6,36 |
6,51 |
6,67 |
| |
|
|
|
|
|
| Table 3 |
|
|
|
|
|
| |
|
12 months ended |
|
18 months ended |
| R million |
|
31 December |
|
31 December |
| |
|
|
Restated |
|
Restated |
| Net operating profit (Rm)/margin
(%) |
2005 |
% |
2004 |
% |
2004 |
| Iron ore |
2 767 |
42 |
833 |
20 |
1 134 |
| Coal |
554 |
25 |
430 |
23 |
544 |
| Heavy minerals |
227 |
|
254 |
|
203 |
| Ticor SA |
(79) |
|
(10) |
|
(22) |
| Ticor Australia |
306 |
28 |
264 |
23 |
225 |
| Base metals |
69 |
6 |
(116) |
|
(153) |
| Industrial minerals |
26 |
25 |
20 |
21 |
27 |
| Other |
|
|
|
|
|
| Hope Downs |
1 179 |
|
|
|
|
| Other |
65 |
|
(53) |
|
90 |
| Total |
4 887 |
41 |
1 368 |
16 |
1 845 |
|
| |
| IRON ORE |
| Revenue increased significantly by 56% to R6 638 million and net
operating profit by 232% to R2 767 million, with the operating margin
improving to 42%. This was due to the excellent operational performance,
business improvement results, record-breaking iron ore price settlements
of 71,5% on average effective 1 April 2005 and a higher-margin sales
product mix which more than offset the effects of higher petroleum
and labour costs. The international US dollar prices for iron ore
are set from 1 April until 31 March the following year. |
| |
| COAL |
| Revenue increased by 17% to R2 203 million due to increased sales
volumes at higher prices. Higher revenue together with business
improvement initiatives resulted in net operating profit improving
by 29% to R554 million despite increased stripping costs and petroleum
prices. |
| |
| HEAVY MINERALS |
| Ticor SA |
| Total production and sales increased in line with the ramp-up
of the furnaces. This, together with higher sales prices for zircon
and low manganese pig iron, resulted in revenue increasing by 63%
to R839 million. The stronger currency, increased raw material costs
and the cessation of capitalisation of costs and interest during
the construction period more than offset improved revenues, resulting
in a net operating loss of R79 million for the year. |
| |
| Ticor Australia |
Kumba acquired the minority shareholding in Ticor Limited resulting
in it becoming a wholly-owned subsidiary and being delisted from
the Australian Stock Exchange (ASX) on 22 November 2005. As a
result, Ticors 40% holding in Ticor SA was restructured
into a direct holding by Kumba.
Revenue decreased by 5% over the comparative period to R1 089
million as a result of the effects of the final closure of Ticors
chemical business in May 2004. Net operating profit, however,
increased by 16% to R306 million due to higher pigment and zircon
prices, the elimination of losses recorded by the chemicals business,
the ongoing success of margin-improvement initiatives and favourable
hedging programmes. |
| |
| BASE METALS |
The sale of an additional 23kt of lead and a significant increase
in the LME-traded zinc price from an average of US$1 048 per tonne
in the comparative period to US$1 382 per tonne in 2005 resulted
in revenue improving by 32% to R1 070 million despite continued
low treatment charges and a stronger currency.
Net operating profit, which improved to R69 million from a loss
of R116 million during the comparative period, was due to increased
revenues, non-recurrence of impairment charges raised in the comparative
period and the benefits from the business improvement programme.
A provision of R182 million, representing the business units
best estimate for the environmental rehabilitation of a residue
disposal site at the Zincor refinery, was raised against its prior
years retained income. Investigation of viable reclamation
alternatives is continuing. The provision at 31 December 2005
amounted to R191 million.
The revenue and net operating profit contribution of the various
businesses is as follows: |
 |
| |
 |
| NET FINANCING COSTS |
Net financing costs consist of interest expense, net of interest
earned and interest capitalised on project developments. The average
monthly effective cost of borrowings decreased from 11,3% per
annum to 10,6% per annum in line with lower interest rates. At
31 December 2005, 56% of our corporate borrowings, inclusive of
the Ticor SA project finance loans, carried interest at fixed
rates. Net financing costs decreased by R56 million to R231 million
and were covered 20 times by EBITDA compared with 7 times in the
12 months to 31 December 2004.
No interest cost was capitalised during the current financial
year compared with R118 million in the comparative period. Capitalisation
of interest on the project loans for the mine operation of Ticor
SA ceased in December 2001 and for the smelter operation on 31 December
2004. |
| |
| INCOME FROM EQUITY-ACCOUNTED INVESTMENTS |
| Our share of attributable profits from investments, after tax,
increased as a consequence of a higher contribution from our investment
in the Chifeng zinc refinery and the divestment from GijimaAST Limited.
|
| |
| Table 4 |
|
|
|
| |
12 months ended |
18 months ended |
| |
31 December |
31 December |
| R million |
2005 |
2004 |
2004 |
| AST 1 |
(5) |
(32) |
(52) |
| Chifeng zinc refinery |
12 |
9 |
10 |
| Total |
7 |
(23) |
(42) |
|
- Equity accounting discontinued on 3 May 2005 after ASTs
rights issue and business combination with Gijima Info Technologies
Afrika (Pty) Limited, which diluted Kumbas interest to
4,6% in the newly formed GijimaAST Limited. Guma Investment
Holdings (Pty) Limited exercised its option to also acquire
Kumbas remaining interest in GijimaAST Limited prior to
31 December 2005.
|
| |
| Investments in incorporated joint ventures that were previously
equity accounted have been proportionally consolidated from 1 January
2005 (refer note 2 of the annual financial
statements). Comparatives have been restated. The change does not
impact on attributable or headline earnings. |
| |
| EARNINGS |
| The significant improvement in net operating profit and a non-recurring
settlement of R1 179 million pre-tax for the acquisition of Kumbas
interest in the Hope Downs project, after accounting for net finance
charges of R231 million and a higher taxation charge of R1 412 million,
resulted in attributable earnings increasing by 400% to R3 190 million
for the financial year. Headline earnings were 223% higher at R2
373 million or 781 cents per share. |
| |
| Table 5 |
|
|
|
| |
|
12 months ended |
18 months ended |
| |
|
31 December |
31 December |
| R million |
2005 |
2004 |
2004 |
| Attributable earnings |
3
190 |
638 |
891 |
| Adjusted for: |
|
|
|
| |
Net (surplus)/deficit on disposal or scrapping
of operating assets and investments |
(1
177) |
110 |
(24) |
| |
Impairment charges* |
28 |
(57) |
35 |
| |
Closure cost |
|
35 |
35 |
| |
Excess over cost of acquisition of minority
interest** |
(95) |
(4) |
(6) |
| |
Our share of associates goodwill amortisation
and exceptional items |
|
29 |
47 |
| |
Minority share adjustment |
(1) |
|
|
| |
Tax effect |
428 |
(17) |
(12) |
| Headline earnings |
2
373 |
734 |
966 |
| *Impairment charges raised: |
|
|
|
| |
Ticor Chemicals cyanide plant in Australia |
|
|
89 |
| |
Investment in ZnERGY (Pty) Limited |
|
26 |
26 |
| |
Preference share investment in Rosh Pinah Mine
Holdings (Pty) Limited |
|
9 |
9 |
| |
Reversal of impairment of shipping assets sold |
|
(90) |
(90) |
| |
Impairment of intangible assets in Ticor Limited |
20 |
|
|
| |
Impairment of investment in joint venture |
7 |
|
|
| |
Other |
1 |
(2) |
1 |
| Total impairments |
28 |
(57) |
35 |
| ** |
Refer p29 |
|
|
|
|
| |
| TAXATION |
The tax charge for the 12-month period to 31 December 2004
increased by R1 082 million to R1 412 million in line with the
improved net operating profit.
The effective tax rate is 30,3% compared with 31,2% for the
comparative period. |
| |
| DIVIDENDS |
| Our policy remains to pay regular dividends. The level of dividend
payments is considered half-yearly against prevailing trading conditions,
our balance sheet structure and available cash flow, taking cognisance
of value-adding growth opportunities. The board accordingly approved
the following dividends for the 12-month period ended 31 December
2005. |
| |
| |
|
Dividend |
|
|
| Period ended |
cps |
Rm |
Rm* |
Declared |
Paid/payable |
| 30 June 2005 |
160 |
487 |
548 |
August 2005 |
September 2005 |
| 1 July 2005 (special) |
220 |
670 |
754 |
August 2005 |
September 2005 |
| 31 December 2005 |
160 |
490 |
551 |
February 2006 |
March 2006 |
| Total |
540 |
1 647 |
1
853 |
|
|
|
| * Includes standard tax levied on dividends paid by companies.
|
| |
The non-recurring post-tax receipt for Kumbas interest
in the Hope Downs project was declared as a special dividend in
August 2005.
Total dividends (excluding STC) for the 12 months to 31 December
2005 are covered 1,94 times by attributable earnings. |
| |
| CASH FLOW |
Cash retained from operations was R1 829 million higher over
the comparative period and, together with the Hope Downs project
settlement, was applied to settle finance charges of R189 million,
higher cash taxes of R821 million, increased dividends of R1 447
million and the acquisition of the minority interest in Ticor
Limited, Australia for R1 174 million.
This, together with capital expenditure of R1 044 million, of
which R655 million was invested in new production capacity, resulted
in a net cash inflow of R459 million for the financial period
under review. |
| |
| Table 6 |
|
|
|
| |
12 months ended |
18 months ended |
| |
31 December |
31 December |
R
million |
2005 |
2004 |
2004 |
| Net cash retained from operations |
3 864 |
2 035 |
2 661 |
| Net financing cost, taxation and dividends |
(2 457) |
(581) |
(1 029) |
| |
|
|
|
| Cash used in investing activities |
|
|
|
| New capacity |
(655) |
(487) |
(825) |
| Other capital expenditure |
(389) |
(399) |
(571) |
| Acquisition of Ticor Limiteds minority
interest |
(1 174) |
|
|
| |
|
|
|
| Asset and investment disposals 1 |
1 202 |
50 |
238 |
| Share issue2 |
128 |
|
132 |
| Other movements 3 |
(40) |
75 |
(114) |
| Decrease in net debt |
479 |
693 |
492 |
|
| 1. |
Includes the R1 179 million proceeds from
the Hope Downs Project. |
| 2. |
Proceeds from the issue of shares under
the management share scheme. |
| 3. |
Non-cash flow movements in net debt arising
primarily from currency translation differences. |
|
| |
| FINANCIAL STRUCTURE |
Net debt decreased to R1 391 million with a net debt to equity
ratio of 19% at 31 December 2005, from R1 870 million and a net
debt to equity ratio of 29% at the previous financial year-end
close of 31 December 2004. Net debt was 0,3 times Ebitda compared
with 0,9 times Ebitda at 31 December 2004.
The redemption profile of our long-term interest-bearing borrowings
is satisfactorily spread with significant undrawn facilities
and a low utilisation of short-term bank lines. This, together
with new term facilities, will adequately cover any refinancing
that may be required in 2006 and 2007. |
| |
| Table 7: Debt structure |
|
|
|
|
| R million |
Drawn |
Undrawn |
Maturity
profile |
|
| Long-term |
|
|
2006 |
685 |
| Corporate |
1 191 |
316 |
2007 |
934 |
| Ticor SA project finance |
869 |
|
2008 |
484 |
| Ticor Pty Limited, Australia |
589 |
171 |
2009 |
218 |
| |
2 649 |
487 |
After 2009 |
328 |
| Short-term |
225 |
|
|
2 649 |
| Total debt |
2 874 |
|
|
|
| Cash and cash equivalents |
(1 483) |
|
|
|
| Net debt |
1
391 |
|
|
|
|
| |
| CAPITAL EXPENDITURE |
| Table 8 contains a comparison of capital expenditure for the 12-month
periods ended 31 December 2005 and 2004 together with an estimate
for the 2006 financial year. In contrast to the previous financial
years where our investment in the Ticor SA project dominated our
capital expenditure into new production capacity, iron ore and coal
expansion projects attracted most of the capital expenditure for
the period under review. The approved Sishen expansion project (p44),
will account for 41% of the 2006 estimated capital expenditure.
|
| |
| Table 8 |
|
|
|
|
| Capital expenditure |
Financial |
12 months ended |
18 months ended |
| |
|
year 2006 |
31 December |
31 December |
| R million |
estimate |
2005 |
2004 |
2004 |
| Sustaining and environmental |
824 |
389 |
399 |
571 |
| Expansion |
|
|
|
|
| |
Iron ore |
1 665 |
274 |
38 |
78 |
| |
Coal |
377 |
311 |
66 |
81 |
| |
Heavy minerals |
144 |
66 |
351 |
624 |
| |
Base metals |
|
2 |
32 |
42 |
| |
Other |
|
2 |
|
|
| Total |
3 010 |
1
044 |
886 |
1 396 |
|
| |
| HEDGING (refer note
30.1 to the annual financial statements) |
Our hedging of export earnings continues to focus on short-term
forward periods within board approved policy parameters. Hedging
activity approximated the spot rates over the 12-month period
compared with a contribution of R100 million for the 18-month
period to 31 December 2004.
In line with our policy on foreign currency commitments, R92,6
million of our capital commitments on the Sishen expansion project
were covered at an average exchange rate of R6,82 to the US dollar,
R16,9 to the yen and R8,35 to the euro at 31 December 2005. This
represents 62% of the anticipated import content, which is 4%
of the estimated capital expenditure of the project. |
| |
| CHANGES TO INTERNATIONAL FINANCIAL
REPORTING STANDARDS (IFRS) |
The majority of listed companies in South Africa faced the
challenge of full IFRS compliance for years ending on or after
1 January 2005.
Kumba, even though already reporting in terms of IFRS since
1 July 2001, was required to ensure compliance with the numerous
improvements to existing International Accounting Standards, most
notably the following:
- the adoption of IFRS 2, Share-based Payments, having an impact
of R38 million and R30 million on profit and loss for the 12-
and 18-month periods to 31 December 2005 and 2004 respectively;
and
- the adoption of IFRS 3, Business Combinations, in terms of
which the recognition of negative goodwill was discontinued.
This resulted in R53 million being adjusted against opening
retained income at 1 January 2005, and a further R95 million
excess amount over the cost of acquisition of the minority interest
in Ticor Limited, Australia, being recognised in the current
years earnings.
|
| |
| BUSINESS IMPROVEMENT PROGRAMME |
| To counter fluctuations in the exchange rate, remain competitive
and meet its growth aspirations, Kumba launched a comprehensive
business improvement programme in 2004, consisting of a combination
of increased throughput and revenue, improved business processes
and cost reductions. The target set in 2004 of an R800 million sustainable
contribution to net operating profit from our 2006 financial year
is being rigorously tracked and reported. The initial target of
R800 million has been revised to a target of R1 422 million in 2005,
the full amount of which was realised in 2004 and 2005. |
| |
| The graph below depicting our Ebit comparison year-on-year demonstrates
that the benefits of the business improvement initiatives, net of
once-off implementation costs, have already started to flow through
to the groups results for the two 12-month periods. |
| |
 |
| Ebit for the 12-months to 31 December 2004 included a contribution
of R400 million from the business improvement programme of which
R169 million realised in cost savings, with a further net amount
of R851 million in the period under review of which R260 million
consists of cost savings. |
| |
| POST-RETIREMENT BENEFIT LIABILITY |
The three accredited medical aid funds are structured to exclude
any employer liability for post-retirement medical benefits in
respect of either existing or past employees.
Kumba is a participating employer in a number of defined contribution
funds and two closed defined benefit funds. These defined benefit
funds were adequately funded as per the latest actuarial valuations
on 31 December 2004 and 31 December 2002 respectively. |
| |
| SHARE PRICE PERFORMANCE |
A year-on-year, 12 months to 31 December comparison shows that
the volume weighted average share price was R74,59 against R40,07
for the previous year, while the daily trade in shares averaged
428 399 in 2005 compared with 271 247 in the previous period.
During the year under review, the share peaked at R109,13 in December
2005 (against a high of R49,00 in the previous financial year)
and bottomed at R44,06 in January 2005 versus a low of R32,35
in June 2004. Following the announcement of the empowerment transaction
and speculation of a higher-than-anticipated iron ore price settlement
for 2006, Kumbas share reached a new high of R126,58 on
19 January 2006.
In the four years since listing, Kumba has significantly outperformed
both the JSE overall index (+49%) and JSE resources index (+57%).
The acquisition of a majority shareholding by Anglo American plc
in Kumba in December 2003 resulted in the liquidity and tradability
of the share decreasing substantially. Although this has affected
its rating, Kumbas share price has nevertheless, in the
review period, outperformed the JSE overall index by 42% and the
JSE resources index by 40%. This can be compared to an outperformance
of the JSE resources index by 14% in 2004 and a 3% underperformance
of the JSE overall index over the same period. In fact, Kumba
was the best-performing ALSI 40 share in 2005 with an annual appreciation
of some 132%.
A comparison with its peers shows that during the year under
review Kumba outperformed both BHP Billiton and Anglo American
plc by 38% and 45% respectively. |
| |
| Table 9: Share price analysis (SA cents
per share) |
|
|
|
| Year end 31 December |
|
|
|
| |
High |
Low |
Median |
| 2005 |
10 913 |
4 406 |
7 459 |
| 2004 |
4 900 |
3 235 |
4 007 |
| 2003 |
3 995 |
2 410 |
3 247 |
| 2002 |
5 850 |
3 001 |
4 158 |
| 2005 |
|
|
|
| First quarter |
7 108 |
4 406 |
5 805 |
| Second quarter |
6 997 |
5 492 |
6 283 |
| Third quarter |
9 830 |
5 892 |
7 811 |
| Fourth quarter |
10 913 |
8 752 |
9 936 |
| 2004 |
|
|
|
| First quarter |
4 363 |
3 711 |
4 164 |
| Second quarter |
4 450 |
3 235 |
3 781 |
| Third quarter |
4 920 |
3 325 |
4 007 |
| Fourth quarter |
4 900 |
3 950 |
4 462 |
|
| |
 |
| |
 |
| |