Hong Kong Exchanges and Clearing Limited and The Stock Exchange of Hong Kong Limited take no responsibility for the contents of this announcement, make no representation as to its accuracy or completeness and expressly disclaim any liability whatsoever for any loss howsoever arising from or in reliance upon the whole or any part of the contents of this announcement.
The Singapore Exchange Securities Trading Limited assumes no responsibility for the correctness of any of the statements made, reports contained, or opinions expressed in this announcement.
Elec & Eltek International Company Limited
依利安達集團有限公司*
(Incorporated in the Republic of Singapore with Limited Liability)
Singapore Company Registration Number: 199300005H
(Hong Kong Stock Code: 1151)
(Singapore Stock Code: E16.SI)
UNAUDITED FINANCIAL RESULTS
FOR THE THIRD QUARTER AND NINE MONTHS ENDED 30 SEPTEMBER 2019
This announcement is made by Elec & Eltek International Company Limited (the "Company") pursuant to Rule 13.10B of the Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited ("SEHK"). This announcement is originally prepared in English. In the case of any inconsistency between the English version and the Chinese version, the English version shall prevail.
This announcement is prepared in accordance with the relevant regulations of the Singapore Exchange Securities Trading Limited ("SGX"). The financial information set out in this announcement has been prepared in accordance with the Singapore Financial Reporting Standards (International) ("SFRS(I)") and has not been audited or reviewed by auditors. Shareholders of the Company and public investors should exercise caution when trading in the shares of the Company.
This announcement contains projections and forward-looking statements regarding the objectives and expectations of the Company and its subsidiaries (collectively referred to as the "Group") with respect to the Group's business opportunities and business prospects. Such forward-looking statements do not constitute guarantees of the future performance of the Group and are subject to factors that could cause the Group's actual results, plans and objectives to differ materially from those expressed in the forward-looking statements. These factors include, but are not limited to, general industry and economics conditions, shifts in customer demands, customers and partners and government and policy changes. The Group undertakes no obligation to update or revise any forward-looking statements contained in this announcement to reflect subsequent events or circumstances.
- For identification purpose only
1
FINANCIAL HIGHLIGHTS | |||
Nine months ended | |||
30 September | 30 September | ||
2019 ("YTD | 2018 ("YTD | % | |
3QCY19") | 3QCY18") | Change | |
US$' 000 | US$' 000 | ||
Revenue | 435,310 | 444,261 | -2.0% |
EBITDA | 59,917 | 57,263 | 4.6% |
EBITDA margin | 13.8% | 12.9% | |
Profit before taxation | 24,958 | 25,831 | -3.4% |
Net profit attributable to owners | |||
of the Company | 20,603 | 21,380 | -3.6% |
Basic and diluted earnings per share | US11.02 cents | US11.44 cents | -3.7% |
30 September | 31 December | ||
2019 | 2018 | ||
Net asset value per share | US$2.27 | US$2.19 | 3.7% |
Net gearing ratio | 20.6% | 20.5% | |
2
RESULTS
The board of directors ("Directors" and each a "Director") of the Company (the "Board") is pleased to announce the unaudited consolidated results of the Group for the third quarter ("3QCY19") and nine months ended 30 September 2019 ("YTD 3QCY19") together with the comparative figures for the third quarter ("3QCY18") and nine months ended 30 September 2018 ("YTD 3QCY18").
Consolidated Statement of Profit or Loss
YTD | YTD | |||||||||||||
Notes | 3QCY19 | 3QCY18 | 3QCY19 | 3QCY18 | ||||||||||
US$' 000 | US$' 000 | % Change | US$' 000 | US$' 000 | % Change | |||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||
Revenue | 2 | 155,089 | 164,142 | -5.5% | 435,310 | 444,261 | -2.0% | |||||||
Cost of sales | (134,945) | (144,683) | -6.7% | (386,778) | (392,895) | -1.6% | ||||||||
Gross profit | 20,144 | 19,459 | 3.5% | 48,532 | 51,366 | -5.5% | ||||||||
Gross profit margin | 13.0% | 11.9% | 11.1% | 11.6% | ||||||||||
Other operating income and gains | 1,263 | 432 | 192.4% | 2,883 | 1,813 | 59.0% | ||||||||
Distribution and selling costs | (2,216) | (2,612) | -15.2% | (6,847) | (7,471) | -8.4% | ||||||||
Administrative expenses | (6,858) | (7,953) | -13.8% | (17,306) | (18,183) | -4.8% | ||||||||
Other operating expenses and losses | (157) | (86) | 82.6% | (270) | (368) | -26.6% | ||||||||
Finance costs | 3 | (781) | (646) | 20.9% | (2,034) | (1,326) | 53.4% | |||||||
Profit before taxation | 11,395 | 8,594 | 32.6% | 24,958 | 25,831 | -3.4% | ||||||||
Income tax expense | 4 | (1,236) | (1,693) | -27.0% | (3,640) | (3,842) | -5.3% | |||||||
Profit for the period | 10,159 | 6,901 | 47.2% | 21,318 | 21,989 | -3.1% | ||||||||
Profit attributable to: | ||||||||||||||
Owners of the Company | 9,772 | 6,530 | 49.6% | 20,603 | 21,380 | -3.6% | ||||||||
Non-controlling interests | 387 | 371 | 4.3% | 715 | 609 | 17.4% | ||||||||
10,159 | 6,901 | 47.2% | 21,318 | 21,989 | -3.1% | |||||||||
Earnings per share (US cents) | 6 | |||||||||||||
- Basic and diluted | 5.23 | 3.49 | 49.9% | 11.02 | 11.44 | -3.7% | ||||||||
3
Notes to Consolidated Statement of Profit or Loss:
YTD | YTD | |||||||||||
3QCY19 | 3QCY18 | 3QCY19 | 3QCY18 | |||||||||
US$' 000 | US$' 000 % Change | US$' 000 | US$' 000 % Change | |||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||
Depreciation | 10,876 | 10,519 | 3.4% | 32,881 | 30,054 | 9.4% | ||||||
Amortisation of prepaid land use rights | 41 | 41 | n/m | 123 | 123 | n/m | ||||||
Allowance for doubtful debts | 91 | 2,476 | -96.3% | 732 | 2,362 | -69.0% | ||||||
(Reversal of allowance) allowance | ||||||||||||
for inventory obsolescence | (178) | (13) | 1269.2% | 1,371 | 183 | 649.2% | ||||||
Consolidated Statement of Profit or Loss and Other Comprehensive Income | ||||||||||||
YTD | YTD | |||||||||||
3QCY19 | 3QCY18 | 3QCY19 | 3QCY18 | |||||||||
US$' 000 | US$' 000 % Change | US$' 000 | US$' 000 % Change | |||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||
Profit for the period | 10,159 | 6,901 | 47.2% | 21,318 | 21,989 | -3.1% | ||||||
Other comprehensive (expense) income: | ||||||||||||
Items that may be reclassified subsequently to | ||||||||||||
profit or loss: | ||||||||||||
Exchange differences arising on translation of | ||||||||||||
foreign operations | (144) | 108 | -233.3% | (65) | (44) | 47.7% | ||||||
Other comprehensive (expense) income for the period, | ||||||||||||
net of tax | (144) | 108 | -233.3% | (65) | (44) | 47.7% | ||||||
Total comprehensive income for the period | 10,015 | 7,009 | 42.9% | 21,253 | 21,945 | -3.2% | ||||||
Total comprehensive income attributable to: | ||||||||||||
Owners of the Company | 9,628 | 6,638 | 45.0% | 20,538 | 21,336 | -3.7% | ||||||
Non-controlling interests | 387 | 371 | 4.3% | 715 | 609 | 17.4% | ||||||
10,015 | 7,009 | 42.9% | 21,253 | 21,945 | -3.2% | |||||||
n/m percentage not meaningful
4
Statements of Financial Position | ||||||||||||||||||||||||||||||
THE GROUP | THE COMPANY | |||||||||||||||||||||||||||||
30 September | 31 December | 30 September | 31 December | |||||||||||||||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||||||||||||||||
Notes | US$' 000 | US$' 000 | US$' 000 | US$' 000 | ||||||||||||||||||||||||||
(Unaudited) | (Audited) | (Unaudited) | (Audited) | |||||||||||||||||||||||||||
ASSETS | ||||||||||||||||||||||||||||||
Current assets | ||||||||||||||||||||||||||||||
Cash and bank balances | 29,518 | 25,077 | 82 | 98 | ||||||||||||||||||||||||||
Trade receivables | 10 | 188,630 | 186,477 | - | - | |||||||||||||||||||||||||
Bills receivables | 10 | 746 | 1,148 | - | - | |||||||||||||||||||||||||
Other receivables | 18,662 | 13,294 | 24 | 7 | ||||||||||||||||||||||||||
Prepaid land use rights | 399 | 399 | - | - | ||||||||||||||||||||||||||
Inventories | 11 | 46,857 | 39,631 | - | - | |||||||||||||||||||||||||
Total current assets | 284,812 | 266,026 | 106 | 105 | ||||||||||||||||||||||||||
Non-current assets | ||||||||||||||||||||||||||||||
Property, plant and equipment | 8 | 319,418 | 335,141 | - | - | |||||||||||||||||||||||||
Prepaid land use rights | 12,244 | 12,367 | - | - | ||||||||||||||||||||||||||
Deposits for acquisition of plant and equipment | 8 | 7,322 | 8,398 | - | - | |||||||||||||||||||||||||
Investment properties | 9 | 129,509 | 104,554 | - | - | |||||||||||||||||||||||||
Subsidiary companies | - | - | 474,430 | 474,747 | ||||||||||||||||||||||||||
Deferred tax assets | 39 | 39 | - | - | ||||||||||||||||||||||||||
Total non-current assets | 468,532 | 460,499 | 474,430 | 474,747 | ||||||||||||||||||||||||||
Total assets | 753,344 | 726,525 | 474,536 | 474,852 | ||||||||||||||||||||||||||
LIABILITIES AND EQUITY | ||||||||||||||||||||||||||||||
Current liabilities | ||||||||||||||||||||||||||||||
Bank loans | 13 | 65,773 | 55,353 | - | - | |||||||||||||||||||||||||
Trade payables | 12 | 154,176 | 150,176 | - | - | |||||||||||||||||||||||||
Bills payables | 12 | 11,059 | 15,442 | - | - | |||||||||||||||||||||||||
Other payables | 35,896 | 31,418 | 4,355 | 4,385 | ||||||||||||||||||||||||||
Amounts due to subsidiary companies | - | - | 255,749 | 247,163 | ||||||||||||||||||||||||||
Contract liabilities | 1,690 | 679 | - | - | ||||||||||||||||||||||||||
Provision for taxation | 5,614 | 5,095 | - | - | ||||||||||||||||||||||||||
Total current liabilities | 274,208 | 258,163 | 260,104 | 251,548 | ||||||||||||||||||||||||||
Non-current liabilities | ||||||||||||||||||||||||||||||
Bank loans | 13 | 50,848 | 53,850 | - | - | |||||||||||||||||||||||||
Deferred tax liabilities | 3,403 | 3,403 | - | - | ||||||||||||||||||||||||||
Deferred income | 1,162 | 1,162 | - | - | ||||||||||||||||||||||||||
Total non-current liabilities | 55,413 | 58,415 | - | - | ||||||||||||||||||||||||||
Capital, reserves and non-controlling interests | ||||||||||||||||||||||||||||||
Share capital | 14 | 113,880 | 113,880 | 113,880 | 113,880 | |||||||||||||||||||||||||
Reserves | 297,170 | 284,109 | 100,552 | 109,424 | ||||||||||||||||||||||||||
Equity attributable to owners of the Company | 411,050 | 397,989 | 214,432 | 223,304 | ||||||||||||||||||||||||||
Non-controlling interests | 12,673 | 11,958 | - | - | ||||||||||||||||||||||||||
Total equity | 423,723 | 409,947 | 214,432 | 223,304 | ||||||||||||||||||||||||||
Total liabilities and equity | 753,344 | 726,525 | 474,536 | 474,852 | ||||||||||||||||||||||||||
5
Consolidated Statement of Changes in Equity | ||||||||||||||||||||||||||
Attributable to owners of the Company | ||||||||||||||||||||||||||
Foreign | ||||||||||||||||||||||||||
currency | Non- | |||||||||||||||||||||||||
Share | Capital | Statutory | Revaluation | Other | Retained | translation | controlling | Total | ||||||||||||||||||
capital | reserve | reserve | reserve | reserve | earnings | reserve | Total | interests | equity | |||||||||||||||||
US$' 000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | |||||||||||||||||
(Note i) | (Note ii) | (Note iii) | (Note iv) | |||||||||||||||||||||||
THE GROUP | ||||||||||||||||||||||||||
3QCY19 | ||||||||||||||||||||||||||
Balance at 1 July 2019 (unaudited) | 113,880 | 1,916 | 9,947 | 42,684 | 166 | 219,923 | 12,906 | 401,422 | 12,286 | 413,708 | ||||||||||||||||
Change in equity for 3QCY19 | ||||||||||||||||||||||||||
Profit for the period | - | - | - | - | - | 9,772 | - | 9,772 | 387 | 10,159 | ||||||||||||||||
Exchange differences arising on | ||||||||||||||||||||||||||
translation of foreign operations | - | - | - | - | - | - | (144) | (144) | - | (144) | ||||||||||||||||
Other comprehensive expenses | ||||||||||||||||||||||||||
for the period, net of tax | - | - | - | - | - | - | (144) | (144) | - | (144) | ||||||||||||||||
Total comprehensive income | ||||||||||||||||||||||||||
(expenses) for the period | - | - | - | - | - | 9,772 | (144) | 9,628 | 387 | 10,015 | ||||||||||||||||
Balance at 30 September 2019 | ||||||||||||||||||||||||||
(unaudited) | 113,880 | 1,916 | 9,947 | 42,684 | 166 | 229,695 | 12,762 | 411,050 | 12,673 | 423,723 | ||||||||||||||||
3QCY18 | ||||||||||||||||||||||||||
Balance at 1 July 2018 (unaudited) | 113,880 | 1,916 | 6,826 | 42,684 | 166 | 210,241 | 14,057 | 389,770 | 11,580 | 401,350 | ||||||||||||||||
Change in equity for 3QCY18 | ||||||||||||||||||||||||||
Profit for the period | - | - | - | - | - | 6,530 | - | 6,530 | 371 | 6,901 | ||||||||||||||||
Exchange differences arising on | ||||||||||||||||||||||||||
translation of foreign operations | - | - | - | - | - | - | 108 | 108 | - | 108 | ||||||||||||||||
Other comprehensive income for | ||||||||||||||||||||||||||
the period, net of tax | - | - | - | - | - | - | 108 | 108 | - | 108 | ||||||||||||||||
Total comprehensive income for | ||||||||||||||||||||||||||
the period | - | - | - | - | - | 6,530 | 108 | 6,638 | 371 | 7,009 | ||||||||||||||||
Balance at 30 September 2018 | ||||||||||||||||||||||||||
(unaudited) | 113,880 | 1,916 | 6,826 | 42,684 | 166 | 216,771 | 14,165 | 396,408 | 11,951 | 408,359 | ||||||||||||||||
6
Attributable to owners of the Company | |||||||||||||||||||||||||
Foreign | Non- | ||||||||||||||||||||||||
currency | |||||||||||||||||||||||||
Share | Capital | Statutory | Revaluation | Other | Retained | translation | controlling | Total | |||||||||||||||||
capital | reserve | reserve | reserve | reserve | earnings | reserve | Total | interests | equity | ||||||||||||||||
US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | US$'000 | ||||||||||||||||
(Note i) | (Note ii) | (Note iii) | (Note iv) | ||||||||||||||||||||||
THE GROUP | |||||||||||||||||||||||||
YTD 3QCY19 | |||||||||||||||||||||||||
Balance at 1 January 2019 (audited) | 113,880 | 1,916 | 9,947 | 42,684 | 166 | 216,569 | 12,827 | 397,989 | 11,958 | 409,947 | |||||||||||||||
Change in equity for YTD 3QCY19 | |||||||||||||||||||||||||
Profit for the period | - | - | - | - | - | 20,603 | - | 20,603 | 715 | 21,318 | |||||||||||||||
Exchange differences arising on | |||||||||||||||||||||||||
translation of foreign operations | - | - | - | - | - | - | (65) | (65) | - | (65) | |||||||||||||||
Other comprehensive expenses for | |||||||||||||||||||||||||
the period, net of tax | - | - | - | - | - | - | (65) | (65) | - | (65) | |||||||||||||||
Total comprehensive income | |||||||||||||||||||||||||
(expenses) for the period | - | - | - | - | - | 20,603 | (65) | 20,538 | 715 | 21,253 | |||||||||||||||
Transactions with owners, | |||||||||||||||||||||||||
recognised directly in equity | |||||||||||||||||||||||||
Dividend paid in respect | |||||||||||||||||||||||||
of previous year | - | - | - | - | - | (7,477) | - | (7,477) | - | (7,477) | |||||||||||||||
Total comprehensive expenses for | |||||||||||||||||||||||||
the period | - | - | - | - | - | (7,477) | - | (7,477) | - | (7,477) | |||||||||||||||
Balance at 30 September 2019 | |||||||||||||||||||||||||
(unaudited) | 113,880 | 1,916 | 9,947 | 42,684 | 166 | 229,695 | 12,762 | 411,050 | 12,673 | 423,723 | |||||||||||||||
YTD 3QCY18 | |||||||||||||||||||||||||
Balance at 1 January 2018 (audited) | 113,880 | 1,916 | 6,826 | 42,684 | 166 | 210,345 | 14,209 | 390,026 | 11,342 | 401,368 | |||||||||||||||
Change in equity for YTD 3QCY18 | |||||||||||||||||||||||||
Profit for the period | - | - | - | - | - | 21,380 | - | 21,380 | 609 | 21,989 | |||||||||||||||
Exchange differences arising on | |||||||||||||||||||||||||
translation of foreign operations | - | - | - | - | - | - | (44) | (44) | - | (44) | |||||||||||||||
Other comprehensive expenses | |||||||||||||||||||||||||
for the period, net of tax | - | - | - | - | - | - | (44) | (44) | - | (44) | |||||||||||||||
Total comprehensive income | |||||||||||||||||||||||||
(expenses) for the period | - | - | - | - | - | 21,380 | (44) | 21,336 | 609 | 21,945 | |||||||||||||||
Transactions with owners, | |||||||||||||||||||||||||
recognised directly in equity | |||||||||||||||||||||||||
Dividend paid in respect of | |||||||||||||||||||||||||
previous year | - | - | - | - | - | (14,954) | - | (14,954) | - | (14,954) | |||||||||||||||
Total comprehensive expenses | |||||||||||||||||||||||||
for the period | - | - | - | - | - | (14,954) | - | (14,954) | - | (14,954) | |||||||||||||||
Balance at 30 September 2018 | |||||||||||||||||||||||||
(unaudited) | 113,880 | 1,916 | 6,826 | 42,684 | 166 | 216,771 | 14,165 | 396,408 | 11,951 | 408,359 | |||||||||||||||
7
Notes:
- Capital reserve represents amounts transferred from share option reserve upon the exercise of share options.
- Statutory reserve represents amounts set aside by subsidiary companies operating in the People's Republic of China (the "PRC") and Thailand for declaration of dividends as required under the laws of the PRC and Thailand.
- The revaluation reserve of the Group represents the gain on revaluation of certain properties of the Group as a result of the transfer from property for own use to investment properties.
- The amount credited to other reserve represents the difference between the fair value of consideration and the carrying amount of the net assets attributable to the additional interest in subsidiaries being acquired from non-controlling shareholders, which will be recognised to the profit and loss upon the disposal of the subsidiaries or the disposal of assets by the subsidiaries.
8
Share | Capital | Retained | Total | |||||
capital | reserve | earnings | equity | |||||
US$' 000 | US$' 000 | US$' 000 | US$' 000 | |||||
(Note i) | ||||||||
THE COMPANY | ||||||||
3QCY19 | ||||||||
Balance at 1 July 2019 (unaudited) | 113,880 | 1,916 | 99,090 | 214,886 | ||||
Loss for the period, representing total | ||||||||
comprehensive expense for the period | - | - | (454) | (454) | ||||
Balance at 30 September 2019 (unaudited) | 113,880 | 1,916 | 98,636 | 214,432 | ||||
3QCY18 | ||||||||
Balance at 1 July 2018 (unaudited) | 113,880 | 1,916 | 105,447 | 221,243 | ||||
Loss for the period, representing total | ||||||||
comprehensive expense for the period | - | - | (190) | (190) | ||||
Balance at 30 September 2018 (unaudited) | 113,880 | 1,916 | 105,257 | 221,053 | ||||
YTD 3QCY19 | ||||||||
Balance at 1 January 2019 (audited) | 113,880 | 1,916 | 107,508 | 223,304 | ||||
Loss for the period, representing total | ||||||||
comprehensive expense for the period | - | - | (1,395) | (1,395) | ||||
Transactions with owners, recognised | ||||||||
directly in equity | ||||||||
Dividend paid in respect of previous year | - | - | (7,477) | (7,477) | ||||
Balance at 30 September 2019 (unaudited) | 113,880 | 1,916 | 98,636 | 214,432 | ||||
YTD 3QCY18 | ||||||||
Balance at 1 January 2018 (audited) | 113,880 | 1,916 | 120,996 | 236,792 | ||||
Loss for the period, representing total | ||||||||
comprehensive expense for the period | - | - | (785) | (785) | ||||
Transactions with owners, recognised | ||||||||
directly in equity | ||||||||
Dividend paid in respect of previous year | - | - | (14,954) | (14,954) | ||||
Balance at 30 September 2018 (unaudited) | 113,880 | 1,916 | 105,257 | 221,053 | ||||
Note:
- Capital reserve represents amounts transferred from share option reserve upon the exercise of share options.
9
Consolidated Statement of Cash Flows
3QCY19 3QCY18 YTD 3QCY19 YTD 3QCY18 US$' 000 US$' 000 US$' 000 US$' 000 (Unaudited) (Unaudited) (Unaudited) (Unaudited)
Operating activities | |||||||||
Profit before taxation | 11,395 | 8,594 | 24,958 | 25,831 | |||||
Adjustments for: | |||||||||
Allowance for doubtful debts | 91 | 2,476 | 732 | 2,362 | |||||
Finance costs | 781 | 646 | 2,034 | 1,326 | |||||
Depreciation of property, plant and equipment | 10,876 | 10,519 | 32,881 | 30,054 | |||||
Amortisation of prepaid land use rights | 41 | 41 | 123 | 123 | |||||
Gain on disposal of property, plant and equipment | 241 | (2) | 264 | (87) | |||||
(Reversal of allowance) allowance for inventory obsolescence | (178) | (13) | 1,371 | 183 | |||||
Interest income | (20) | (21) | (79) | (71) | |||||
Operating income before movements in working capital | 23,227 | 22,240 | 62,284 | 59,721 | |||||
Decrease (increase) in inventories | 274 | (1,035) | (8,597) | (3,624) | |||||
Increase in trade, bills and other receivables | (780) | (49) | (8,020) | (21,512) | |||||
Increase (decrease) in trade, bills and other payables | 1,023 | 117 | (3,123) | 1,106 | |||||
Net cash generated from operations | 23,744 | 21,273 | 42,544 | 35,691 | |||||
Interest income received | 20 | 21 | 79 | 71 | |||||
Interest paid | (1,291) | (646) | (2,544) | (1,433) | |||||
Income taxes paid | (1,012) | (1,098) | (3,640) | (3,190) | |||||
Net cash generated from operating activities | 21,461 | 19,550 | 36,439 | 31,139 | |||||
Investing activities | |||||||||
Proceeds from disposal of property, plant and equipment | 102 | 2 | 239 | 196 | |||||
Purchase of property, plant and equipment | (9,993) | (21,128) | (23,857) | (51,498) | |||||
Costs incurred for investment properties under development | (1,262) | - | (1,262) | - | |||||
Deposits paid for acquisition of property, plant and equipment | (741) | (1,730) | (7,110) | (5,977) | |||||
Net cash used in investing activities | (11,894) | (22,856) | (31,990) | (57,279) | |||||
10
3QCY19 | 3QCY18 YTD 3QCY19 YTD 3QCY18 | ||||||||||||
US$' 000 | US$' 000 | US$' 000 | US$' 000 | ||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||||||
Financing activities | |||||||||||||
Proceeds from bank borrowings | 8,424 | 11,936 | 33,496 | 52,536 | |||||||||
Repayment of bank borrowings | (8,958) | (7,229) | (26,078) | (16,304) | |||||||||
Dividends paid by the Company | - | - | (7,477) | (14,954) | |||||||||
Net cash (used in) generated from financing activities | (534) | 4,707 | (59) | 21,278 | |||||||||
Net increase (decrease) in cash and cash equivalents | 9,033 | 1,401 | 4,390 | (4,862) | |||||||||
Cash and cash equivalents at the beginning of the period | 20,830 | 20,019 | 25,077 | 25,985 | |||||||||
Effect of foreign exchange rate changes on the balances of | |||||||||||||
cash held in foreign currencies, net | (345) | 188 | 51 | 485 | |||||||||
Cash and cash equivalents at the end of the period | 29,518 | 21,608 | 29,518 | 21,608 | |||||||||
Cash and cash equivalents consist of: | |||||||||||||
30 September 30 September | |||||||||||||
2019 | 2018 | ||||||||||||
US$' 000 | US$' 000 | ||||||||||||
Cash and bank balances | 29,518 | 21,608 | |||||||||||
11
Notes:
1. Basis of preparation and principal accounting policies
The same accounting policies and methods of computation have been applied in the preparation of the quarterly consolidated financial statements for 3QCY19 as the most recent audited financial statements as at 31 December 2018.
The Group adopted the following Singapore Financial Reporting Standards (International) ("SFRS(I)") pronouncements that are effective for annual periods beginng on or after 1 January 2019:
- SFRS(I)16 Lease
- SFRS(I) INT 23 Uncertainty over Income Tax Treatments
The adoption of these new and revised SFRS(I) does not result in changes to the Group's and the Company's accounting policies and has no material effect on the amounts reported for the current or prior financial period.
2. Revenue and segment information
The Group's operating activities are attributable to two single reporting and operating segments on: (i) fabrication and distribution of printed circuit boards ("PCB"); and (ii) property investments. These segments have been identified on the basis of internal management reports prepared in accordance with accounting policies conforming to SFRS(I) that are regularly reviewed by the executive Directors of the Company.
12
Fabrication | ||||||||
and | ||||||||
Nine months period ended | distribution | Property | ||||||
30 September 2019 | of PCB | investments | Total | |||||
US$' 000 | US$' 000 | US$' 000 | ||||||
Segment revenue | ||||||||
Revenue from external customers | 429,184 | 6,126 | 435,310 | |||||
Segment Results | ||||||||
21,292 | 5,061 | 26,353 | ||||||
Corporate and other unallocated expenses | (1,395) | |||||||
Profit before taxation | 24,958 | |||||||
Fabrication | ||||||||
and | ||||||||
distribution | Property | |||||||
of PCB | investments | Unallocated | Total | |||||
US$' 000 | US$' 000 | US$' 000 | US$' 000 | |||||
ASSETS | ||||||||
Segment assets | 594,317 | 129,509 | - | 723,826 | ||||
Unallocated assets | - | - | 29,518 | 29,518 | ||||
Consolidated total assets | 753,344 | |||||||
LIABILITIES | ||||||||
Segment liabilities | (316,489) | (7,518) | - | (324,007) | ||||
Unallocated liabilities | - | - | (5,614) | (5,614) | ||||
Consolidated total liabilities | (329,621) | |||||||
13
Fabrication | ||||||||
and | ||||||||
Nine months period ended | distribution | Property | ||||||
30 September 2018 | of PCB | investments | Total | |||||
US$' 000 | US$' 000 | US$' 000 | ||||||
Segment revenue | ||||||||
Revenue from external customers | 437,919 | 6,342 | 444,261 | |||||
Segment Results | ||||||||
21,155 | 5,461 | 26,616 | ||||||
Corporate and other unallocated expenses | (785) | |||||||
Profit before taxation | 25,831 | |||||||
Fabrication | ||||||||
and | ||||||||
distribution | Property | |||||||
of PCB | investments | Unallocated | Total | |||||
US$' 000 | US$' 000 | US$' 000 | US$' 000 | |||||
ASSETS | ||||||||
Segment assets | 582,260 | 107,053 | - | 689,313 | ||||
Unallocated assets | - | - | 21,608 | 21,608 | ||||
Consolidated total assets | 710,921 | |||||||
LIABILITIES | ||||||||
Segment liabilities | (298,202) | (1,526) | - | (299,728) | ||||
Unallocated liabilities | - | - | (2,834) | (2,834) | ||||
Consolidated total liabilities | (302,562) | |||||||
14
3. | Finance costs | ||||
YTD | YTD | ||||
3QCY19 | 3QCY18 | ||||
US$' 000 | US$' 000 | ||||
(Unaudited) | (Unaudited) | ||||
Interest on bank loans wholly repayable within five years | 2,192 | 1,556 | |||
Less: Amounts capitalised | (158) | (230) | |||
2,034 | 1,326 | ||||
4. | Income tax expense | ||||
YTD | YTD | ||||
3QCY19 | 3QCY18 | ||||
US$' 000 | US$' 000 | ||||
(Unaudited) | (Unaudited) | ||||
Current tax | |||||
- Singapore income tax | - | - | |||
- PRC enterprise income tax | 3,349 | 2,696 | |||
- Hong Kong income tax | 291 | 355 | |||
3,640 | 3,051 | ||||
Deferred tax | - | 791 | |||
3,640 | 3,842 | ||||
The Group is subject to taxation at the place of its operations where its profit is generated. Taxation arising in other jurisdictions is calculated at rates prevailing in the relevant jurisdictions.
5. Dividend
No dividend has been declared or recommended for the third quarter ended 30 September 2019 and the same period last year.
15
6. Earnings per share
The calculation of the basic and diluted earnings per share attributable to the owners of the Company is based on the following:
Earnings | Earnings | ||||||||
YTD | YTD | ||||||||
3QCY19 | 3QCY18 | 3QCY19 | 3QCY18 | ||||||
US$' 000 | US$' 000 | US$' 000 | US$' 000 | ||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||||
Earnings for the purpose of calculating | |||||||||
basic and diluted earnings per share | 9,772 | 6,530 | 20,603 | 21,380 | |||||
Number of shares | Number of shares | ||||||||
YTD | YTD | ||||||||
3QCY19 | 3QCY18 | 3QCY19 | 3QCY18 | ||||||
' 000 | ' 000 | ' 000 | ' 000 | ||||||
Weighted average number of ordinary | |||||||||
shares for the purpose of calculating | |||||||||
basic and diluted earnings per share | 186,920 | 186,920 | 186,920 | 186,920 | |||||
Earnings per share (US cents) | |||||||||
- basic and diluted | 5.23 | 3.49 | 11.02 | 11.44 | |||||
The Group had not granted options over shares. There are no dilutive potential ordinary shares.
7. | Net asset value | |||||||||
The Group | The Company | |||||||||
30 September | 31 December | 30 September | 31 December | |||||||
2019 | 2018 | 2019 | 2018 | |||||||
US$ | US$ | US$ | US$ | |||||||
(Unaudited) | (Audited) | (Unaudited) | (Audited) | |||||||
Net asset value (including non-controlling | ||||||||||
interests) per ordinary share based on total | ||||||||||
number of issued shares excluding treasury | ||||||||||
shares at the end of the period* | 2.27 | 2.19 | 1.15 | 1.19 | ||||||
- Based on 186,919,962 issued shares as at 30 September 2019 (31 December 2018: 186,919,962 issued shares).
16
-
Additions to property, plant and equipment
During the reporting period, the Group spent approximately US$31.0 million (YTD 3QCY18: approximately US$57.5 million) on acquisition of property, plant and equipment including deposits paid.
The deposits for acquisition of plant and equipment relate to down payments made when new plant and equipment are purchased for operational needs. The amount of down payments reported at each quarter end will depend on factors such as (but not limited to) timing of orders placed for respective equipment, the delivery and the commissioning of the equipment purchased. - Investment Properties
During the reporting period, property, plant and equipment of US$25.0 million is transferred to the investment properties as a result of a change in use. - Trade and bills receivables
THE GROUP | |||||||
30 September | 31 December | ||||||
2019 | 2018 | ||||||
US$' 000 | US$' 000 | ||||||
(Unaudited) | (Audited) | ||||||
Trade receivables | |||||||
- Third parties | 180,145 | 179,250 | |||||
- Related companies (note) | 13,009 | 12,721 | |||||
- less: Allowance for expected credit losses | (4,524) | (5,494) | |||||
188,630 | 186,477 | ||||||
Bills receivables | 746 | 1,148 | |||||
Total | 189,376 | 187,625 | |||||
Note: Related companies are subsidiaries of the ultimate holding company other than the Group.
The following is an ageing analysis of the Group's trade receivables net of allowance for doubtful debts presented based on the invoice date at the end of the reporting period:
THE GROUP | ||||
30 September | 31 December | |||
2019 | 2018 | |||
US$' 000 | US$' 000 | |||
(Unaudited) | (Audited) | |||
Within 90 days | 149,080 | 156,701 | ||
91 to 180 days | 39,550 | 29,776 | ||
188,630 | 186,477 | |||
Trade receivables are non-interest bearing and generally on 30 to 120 days' credit terms.
At the end of the reporting period, the bills receivables are aged within 180 days (31 December 2018: within 180 days).
17
11. | Inventories | |||||||
THE GROUP | ||||||||
30 September | 31 December | |||||||
2019 | 2018 | |||||||
US$' 000 | US$' 000 | |||||||
(Unaudited) | (Audited) | |||||||
Raw materials | 15,319 | 11,477 | ||||||
Work-in-progress | 14,358 | 11,903 | ||||||
Finished goods | 17,180 | 16,251 | ||||||
46,857 | 39,631 | |||||||
12. | Trade and bills payables | |||||||
THE GROUP | ||||||||
30 September | 31 December | |||||||
2019 | 2018 | |||||||
US$' 000 | US$' 000 | |||||||
(Unaudited) | (Audited) | |||||||
Trade payables | ||||||||
- Third parties | 97,011 | 99,985 | ||||||
- Related companies (note) | 57,165 | 50,191 | ||||||
154,176 | 150,176 | |||||||
Bills payables | 11,059 | 15,442 | ||||||
Total | 165,235 | 165,618 | ||||||
Note: Related companies are subsidiaries of the ultimate holding company other than the Group.
18
The following is an ageing analysis of trade payables presented based on the invoice date at the end of the reporting period:
THE GROUP | |||||
30 September | 31 December | ||||
2019 | 2018 | ||||
US$' 000 | US$' 000 | ||||
(Unaudited) | (Audited) | ||||
Within 90 days | 88,976 | 91,938 | |||
91 to 180 days | 38,907 | 41,132 | |||
Over 180 days | 26,293 | 17,106 | |||
154,176 | 150,176 | ||||
Trade payables are non-interest bearing and generally on 15 to 120 days' terms.
At the end of the reporting period, the bills payables are aged within 180 days (31 December 2018: within 180 days). The bills payables were mainly related to the purchase of equipment through issuing irrevocable letters of credit as the payment mode.
13. Bank loans | |||||
THE GROUP | |||||
30 September | 31 December | ||||
2019 | 2018 | ||||
US$' 000 | US$' 000 | ||||
(Unaudited) | (Audited) | ||||
Unsecured: | |||||
Bank loans | 116,621 | 109,203 | |||
Comprising the following amounts due: | |||||
- within one year | 65,773 | 55,353 | |||
- more than one year | 50,848 | 53,850 | |||
116,621 | 109,203 | ||||
The Group's total external borrowings increased by approximately 6.8% to approximately US$116.6 million as at 30 September 2019 compared with 31 December 2018.
19
-
Share capital
As at 30 September 2019, the Company had a total of 186,919,962 (31 December 2018: 186,919,962) issued ordinary shares. - Share options
There were no share options outstanding as at 30 September 2019 and 31 December 2018 respectively. No share options have been granted under the 2018 Elec & Eltek Employees' Share Option Scheme as at the date of this annoucement. - Net current assets and total assets less current liabilities
As at 30 September 2019, the Group's net current assets, defined as current assets less current liabilities, amounted to approximately US$10.6 million (31 December 2018: approximately US$7.9 million).
As at 30 September 2019, the Group's total assets less current liabilities amounted to approximately US$479.1 million (31 December 2018: approximately US$468.4 million). - Reconciliation between SFRS(I) and International Financial Reporting Standards ("IFRS")
For the nine months ended 30 September 2019, there were no material differences between the consolidated financial statements of the Group prepared under SFRS(I) and IFRS.
20
BUSINESS REVIEW
The Group announces its results for 3QCY19 and YTD3QCY19 (the "Period"). During the Period, the Group's production capacity was maintained well with a relatively high utilisation rate of equipment. The Group's revenue for 3QCY19 decreased by 5.5% from 3QCY18 to US$155.1 million (3QCY18: US$164.1 million). During the Period, due to the positive impact of depreciation of Renminbi on the Group, and additionally satisfactory cost control, the Group's net attributable profit for 3QCY19 significantly increased as compared with 3QCY18. The net attributable profit (profit after tax and non-controlling interests) in 3QCY19 increased by 49.6% to US$9.8 million as compared with 3QCY18 (3QCY18: US$6.5 million).
The Group's gross profit for 3QCY19 increased by 3.5% from US$19.5 million in 3QCY18 to US$20.1 million in 3QCY19, and gross profit margin was 13.0% (3QCY18: 11.9%). Earnings before interest, tax, depreciation and amortisation for the Group ("EBITDA") increased by approximately 16.7% to US$23.1 million as compared with 3QCY18 (3QCY18: US$19.8 million). The Group continued to generate steady operating cash flow.
In terms of product mix, in YTD 3QCY19, communication & networking products (including mobile phones) accounted for approximately 45.1% (YTD 3QCY18: 46.6%) of the Group's PCB sales, while automotive PCB sales accounted for approximately 20.3% (YTD 3QCY18: 22.7%) of the Group's PCB sales. Other products (including computer & peripherals, consumer electronics and industrial related products) accounted for 34.6% (YTD 3QCY18: 30.7%) of the Group's PCB sales. High Density Interconnect ("HDI") PCB accounted for approximately 22.1% (YTD 3QCY18: 25.0%) of the Group's total PCB sales in YTD 3QCY19.
LIQUIDITY AND CAPITAL RESOURCES
As at 30 September 2019, the Group's net current assets was approximately US$10.6 million (31 December 2018: approximately US$7.9 million), making the current ratio 1.04 as compared to 1.03 as at 31 December 2018. The net working capital cycle was 37 days as at 30 September 2019 (31 December 2018: 36 days) based on the following key metrics:
- Inventories, in terms of stock turnover days, increased to 27 days (31 December 2018: 25 days).
- Trade receivables, in terms of debtors' turnover days, increased to 118 days (31 December 2018: 107 days).
- Trade payables, in terms of creditors' turnover days, increased to 108 days (31 December 2018: 96 days).
21
The Group's net gearing ratio (ratio of interest bearing borrowings net of cash and cash equivalents to total equity) as at 30 September 2019 was approximately 20.6% (31 December 2018: approximately 20.5%). The proportion of short-term and long-term bank borrowings stood at 56%: 44% (31 December 2018: 51%: 49%). The total equity of the Group as at 30 September 2019 was approximately US$423.7 million (31 December 2018: approximately US$409.9 million). As at 30 September 2019, the Group had cash on hand and undrawn loan facilities of approximately US$29.5 million and US$55.3 million, respectively. The Group's transactions and monetary assets are principally denominated in United States dollars, Renminbi and Hong Kong dollars, and the Group is subject to risks associated with fluctuations in exchange rate between Renminbi and other currencies in which the Group conducts its businesses.
HUMAN RESOURCES
As at 30 September 2019, the Group had approximately 8,600 employees (31 December 2018: 8,400). Salaries of employees are maintained at a competitive level and are reviewed annually, with reference to the relevant labour market as well as the minimum wage guideline, as prescribed by the relevant local government from time to time. The Group awards discretionary bonuses to eligible employees based upon profit target achievements of the Company and individual performance. The Company has adopted an employees' share option scheme this year in order to, among other purposes, attract and retain the best available personnel and to align employees' individual interests with the Group's interests.
PROSPECTS
The Group has made continual investments into the 5G area, and has upgraded its production facilities to expand production capacity and optimise product performance so as to welcome the arrival of the new 5G telecommunication era. Currently, as the Group approaches the last quarter of the year, the Group's sales and marketing team has commenced negotiations with its customers on order allocations for the coming year. The Group is confident that it will be able to obtain more orders and capture a higher market share in its target market segments.
22
AUDIT OR REVIEW OF THE FINANCIAL RESULTS
The figures for 3QCY19 and YTD 3QCY19, prepared in accordance with SFRS(I), have not been audited or reviewed by the Group's auditors.
FORECAST STATEMENT
No forecast statement has been previously disclosed to the shareholders of the Company.
DISCLOSURE ON THE WEBSITE OF THE EXCHANGES
This announcement shall be published on the website of SGX (http://www.sgx.com), the SEHK (http://www.hkexnews.hk) and on the Company's website (http://www.eleceltek.com).
APPRECIATION
On behalf of the Board, we would like to take this opportunity to express our gratitude to our employees around the world for their continued loyalty, diligence and unreserved support to the Group.
23
INTERESTED PERSONS TRANSACTIONS
Interested persons transactions carried out during the reporting period, which fall under Chapter 9 of the SGX Listing Manual, are as follows:
Aggregate value of all interested persons | |||||||||||||||||
transactions during the financial period | |||||||||||||||||
under review (including transactions | Aggregate value of all interested | ||||||||||||||||
of less than S$100,000 and excluding | persons transactions conducted under a | ||||||||||||||||
transactions conducted under a | shareholders' mandate pursuant to Rule | ||||||||||||||||
shareholders' mandate pursuant to Rule | 920 (including transactions of less than | ||||||||||||||||
Name of Interested Person | 920) | S$100,000) | |||||||||||||||
US$' 000 | YTD 3QCY19 | YTD 3QCY18 | YTD 3QCY19 | YTD 3QCY18 | |||||||||||||
Purchases of plant and equipment | |||||||||||||||||
Chung Shun Laminates (Macao Commercial | |||||||||||||||||
Offshore) Limited | - | - | 8,203 | 9,091 | |||||||||||||
- | - | 8,203 | 9,091 | ||||||||||||||
Purchases of goods and services | |||||||||||||||||
Chung Shun Laminates (Macao Commercial | |||||||||||||||||
Offshore) Limited | - | - | 108,171 | 81,607 | |||||||||||||
Delta Realty Limited | 132 | 62 | - | - | |||||||||||||
Heng Yang Kingboard Chemical Co., Ltd. | - | - | 1,681 | 1,795 | |||||||||||||
Hong Kong Fibre Glass Company Limited | - | - | 20,627 | 21,168 | |||||||||||||
Huizhou Chung Shun Chemical Co., Ltd. | - | - | 885 | 1,525 | |||||||||||||
132 | 62 | 131,364 | 106,095 | ||||||||||||||
Provision of goods and services | |||||||||||||||||
Chung Shun Laminates (Macao Commercial | |||||||||||||||||
Offshore) Limited | - | - | 3,412 | 3,194 | |||||||||||||
Express Electronics Ltd | - | - | 136 | 1 | |||||||||||||
Techwise (Macao Commercial Offshore) | |||||||||||||||||
Circuits Limited | - | - | 11,468 | 17,023 | |||||||||||||
- | - | 15,016 | 20,218 | ||||||||||||||
24
CONFIRMATION OF DIRECTORS' AND EXECUTIVE OFFICERS' UNDERTAKINGS PURSUANT TO LISTING RULE 720(1) OF THE SGX LISTING MANUAL
The Company confirms that it has procured the undertakings required under Rule 720(1) of the SGX Listing Manual from all its directors and executive officers, in the form set out in Appendix 7.7 of the SGX Listing Manual.
CONFIRMATION BY THE BOARD
We, Stephanie Cheung Wai Lin and Chang Wing Yiu, being two of the Directors, do hereby confirm on behalf of the Board that, to the best of the Board's knowledge, nothing has come to the attention of the Board which may render the unaudited financial results for the third quarter and nine months ended 30 September 2019 as set out in this announcement to be false or misleading.
On behalf of the Board of Directors | |
Stephanie Cheung Wai Lin | Chang Wing Yiu |
Executive Director | Executive Director |
By order of the Board | |
Elec & Eltek International Company Limited | |
依利安達集團有限公司* | |
Stephanie Cheung Wai Lin | |
Chairman | |
Hong Kong, 8 November 2019 |
As at the date of this announcement, the Board of the Company comprises the following Directors:
Executive Directors:- | Independent Non-executive Directors:- |
Stephanie Cheung Wai Lin | Stanley Chung Wai Cheong |
Chang Wing Yiu | Ong Shen Chieh |
Kong Tze Wing |
- For identification purpose only
25
Attachments
- Original document
- Permalink
Disclaimer
Elec & Eltek International Company Limited published this content on 08 November 2019 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 08 November 2019 10:34:04 UTC