S I N G E R ( S R I L A N K A ) P L C
INTERIM FINANCIAL STATEMENTS
FOR THE NINE MONTHS ENDED 31ST DECEMBER 2021
Interim Financial Statements for the nine months ended 31st December 2021
Statement of Profit or Loss and Other Comprehensive Income
Consolidated | Company | Variance | Variance | |||||||
For the nine months ended 31st December | 2021/22 | 2020/21 | 2021/22 | 2020/21 | Consolidated | % | Company | % | ||
Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | |||||
Revenue | 55,397,359 | 49,387,791 | 49,660,979 | 39,096,015 | 6,009,568 | + | 12 | 10,564,964 | + | 27 |
Cost of Sales | (38,225,207) | (34,383,081) | (36,483,999) | (28,167,406) | (3,842,126) + | 11 | (8,316,593) + | 30 | ||
Direct Interest Cost | (1,389,156) | (1,414,219) | - | - | (25,063) | - | 2 | - | ||
Gross Profit | 15,782,996 | 13,590,491 | 13,176,980 | 10,928,609 | 2,192,505 | + | 16 | 2,248,371 | + | 21 |
Other Income | 152,354 | 157,567 | 178,530 | 217,933 | 5,213 | - | 3 | 39,403 | - | 18 |
Selling and Administrative Expenses | (9,864,088) | (8,824,093) | (8,359,257) | (7,486,219) | (1,039,995) + | 12 | (873,038) + | 12 | ||
Impairment Loss on Trade and Other | (1,446,228) | (966,878) | (528,086) | - | 37 | (474,959) | - | 49 | ||
Receivables | (918,142) | (491,919) | ||||||||
Operating Profit | 5,153,120 | 3,477,737 | 4,504,334 | 2,693,445 | 1,675,383 | + | 48 | 1,810,889 | + | 67 |
Finance Cost | (1,681,946) | (1,711,470) | (1,525,678) | (1,748,028) | (29,524) | - | 2 | (222,350) | - | 13 |
Finance Income | 960,089 | 779,295 | 633,024 | 606,328 | 180,794 | + | 23 | 26,696 | + | 4 |
Net Finance Cost | (721,857) | (932,175) | (892,654) | (1,141,700) | (210,318) | - | 23 | (249,046) | - | 22 |
Value Added Tax on Financial Services | (254,972) | (191,130) | (67,000) | (52,800) | (63,842) + | 33 | (14,200) + | 27 | ||
Profit before Tax | 4,176,291 | 2,354,432 | 3,544,680 | 1,498,945 | 1,821,859 | + | 77 | 2,045,735 | > | 100 |
Income Tax Expense | (1,021,845) | (598,966) | (774,957) | (330,590) | (422,879) + | 71 | (444,367) > | 100 | ||
Profit for the Period | 3,154,446 | 1,755,466 | 2,769,723 | 1,168,355 | 1,398,980 | + | 80 | 1,601,368 | > | 100 |
Total Comprehensive Income for the | 1,755,466 | 1,168,355 | ||||||||
Period, Net of Tax | 3,154,446 | 2,769,723 | ||||||||
Profit Attributable to - | ||||||||||
Owners of the Company | 3,051,684 | 1,690,052 | 2,769,723 | 1,168,355 | ||||||
Non-controlling Interests | 102,762 | 65,414 | - | - | ||||||
3,154,446 | 1,755,466 | 2,769,723 | 1,168,355 | |||||||
Total Comprehensive Income | ||||||||||
Attributable to - | ||||||||||
Owners of the Company | 3,051,684 | 1,690,052 | 2,769,723 | 1,168,355 | ||||||
Non-controlling Interests | 102,762 | 65,414 | - | - | ||||||
Toal Comprehensive Income for the | 1,755,466 | 1,168,355 | ||||||||
Period Net of Tax | 3,154,446 | 2,769,723 | ||||||||
Basic/Diluted Earnings Per Share (Rs.) | 2.71 | 1.50 | 2.46 | 1.04 |
Above figures are provisional and subject to audit.
For the nine | For the nine | |
months ended* | months ended** | |
Share Prices | 31st December 2021 | 31st December 2020 |
Rs. | Rs. | |
Highest | 21.50 | 61.20 |
Lowest | 15.70 | 20.00 |
Last Traded Price | 19.90 | 55.00 |
- Share prices reported post to the subdivision of shares.
- Original share prices reported prior to the subdivision of shares.
2 SINGER (SRI LANKA) PLC
Interim Financial Statements for the nine months ended 31st December 2021
Statement of Profit or Loss and Other Comprehensive Income
Consolidated | Company | Variance | Variance | |||||||
For the quarter ended 31st December | 2021/22 | 2020/21 | 2021/22 | 2020/21 | Consolidated | % | Company | % | ||
Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | |||||
Revenue | 23,799,878 | 18,657,584 | 21,559,307 | 15,210,830 | 5,142,294 | + | 28 | 6,348,477 | + | 42 |
Cost of Sales | (16,540,704) | (13,291,206) | (15,807,705) | (11,243,462) | (3,249,498) + | 24 | (4,564,243) + | 41 | ||
Direct Interest Cost | (479,997) | (454,011) | - | - | (25,986) | + | 6 | - | ||
Gross Profit | 6,779,177 | 4,912,367 | 5,751,602 | 3,967,368 | 1,866,810 | + | 38 | 1,784,234 | + | 45 |
Other Income | 56,326 | 60,188 | 19,794 | 21,767 | 3,862 | - | 6 | 1,973 | - | 9 |
Selling and Administrative Expenses | (4,064,284) | (3,277,716) | (3,477,339) | (2,790,711) | (786,568) + | 24 | (686,628) + | 25 | ||
Impairment Loss on Trade and Other | (373,259) | (212,569) | (558,573) > | 100 | (502,372) > | 100 | ||||
Receivables | 185,314 | 289,803 | ||||||||
Operating Profit | 2,956,533 | 1,321,580 | 2,583,860 | 985,855 | 1,634,953 | > | 100 | 1,598,005 | > | 100 |
Finance Cost | (549,888) | (379,232) | (544,343) | (426,344) | (170,656) + | 45 | (117,999) + | 28 | ||
Finance Income | 387,658 | 269,176 | 280,149 | 204,140 | 118,482 | + | 44 | 76,009 | + | 37 |
Net Finance Cost | (162,230) | (110,056) | (264,194) | (222,204) | (52,174) + | 47 | (41,990) + | 19 | ||
Value Added Tax on Financial Services | (102,338) | (74,552) | (25,000) | (26,000) | (27,786) + | 37 | (1,000) | - | 4 | |
Profit before Tax | 2,691,965 | 1,136,972 | 2,294,666 | 737,651 | 1,554,993 | > | 100 | 1,557,015 | > | 100 |
Income Tax Expense | (604,183) | (267,593) | (488,952) | (170,796) | (336,590) > | 100 | (318,156) > | 100 | ||
Profit for the Period | 2,087,782 | 869,379 | 1,805,714 | 566,855 | 1,218,403 | > | 100 | 1,238,859 | > | 100 |
Total Comprehensive Income for the | 869,379 | 566,855 | ||||||||
Period | 2,087,782 | 1,805,714 | ||||||||
Profit Attributable to - | ||||||||||
Owners of the Company | 2,029,161 | 834,697 | 1,805,714 | 566,855 | ||||||
Non-controlling Interests | 58,621 | 34,682 | - | - | ||||||
Profit for the Period | 2,087,782 | 869,379 | 1,805,714 | 566,855 | ||||||
Total Comprehensive Income | ||||||||||
Attributable to - | ||||||||||
Owners of the Company | 2,029,161 | 834,697 | 1,805,714 | 566,855 | ||||||
Non-controlling Interests | 58,621 | 34,682 | - | - | ||||||
Toal Comprehensive Income for the | 869,379 | 566,855 | ||||||||
Period Net of Tax | 2,087,782 | 1,805,714 | ||||||||
Basic/Diluted Earnings Per Share (Rs.) | 1.80 | 0.74 | 1.60 | 0.50 |
Above figures are provisional and subject to audit.
Quarter ended* | Quarter ended** | |
Share Prices | 31st December 2021 | 31st December 2020 |
Rs. | Rs. | |
Highest | 21.20 | 61.20 |
Lowest | 15.70 | 36.00 |
Last Traded Price | 19.90 | 55.00 |
- Share prices reported post to the subdivision of shares.
- Original share prices reported prior to the subdivision of shares.
SINGER (SRI LANKA) PLC 3
As at | 31st December | 31st December | 31st March | 31st December | 31st December | 31st March |
2021 | 2020 | 2021 | 2021 | 2020 | 2021 | |
Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | |
ASSETS | ||||||
Non-current Assets | ||||||
Property, Plant and Equipment | 6,653,631 | 6,758,199 | 6,805,750 | 3,443,744 | 3,508,207 | 3,578,266 |
Right-of-Use Assets | 4,925,575 | 4,083,035 | 4,433,003 | 4,335,331 | 3,563,792 | 3,863,148 |
Intangible Assets | 561,101 | 264,318 | 315,022 | 429,479 | 207,473 | 222,618 |
Investment in Subsidiaries | - | - | - | 2,968,023 | 2,968,023 | 2,968,023 |
Other Non-current Assets | 59,641 | 60,942 | 60,617 | - | - | - |
Other Investments | 24,990 | 107,274 | 24,990 | 24,948 | 17,020 | 24,948 |
Trade and Other Receivables | 11,991,482 | 11,660,620 | 11,861,154 | 576,994 | 835,250 | 802,806 |
Deferred Tax Assets | 1,076,606 | 823,889 | 873,745 | 984,976 | 778,100 | 832,575 |
25,293,026 | 23,758,277 | 24,374,281 | 12,763,495 | 11,877,865 | 12,292,384 | |
Current Assets | ||||||
Inventories | 24,171,512 | 13,980,817 | 18,180,683 | 21,258,501 | 12,232,652 | 16,150,897 |
Loans due from Related Parties | - | - | - | 185,000 | - | - |
Income Tax Receivables | 12,892 | 132,613 | 17,119 | - | 271,014 | - |
Trade and Other Receivables | 28,896,966 | 23,560,558 | 23,977,624 | 14,094,717 | 12,575,385 | 12,965,214 |
Amounts due from Related Parties | 11,719 | 10,372 | 10,820 | 755,164 | 10,372 | 38,814 |
Deposits with Banks | 171,490 | 80,476 | 60,935 | - | - | - |
Short-term Investments | 1,504,194 | 577,827 | 813,264 | 103,020 | - | - |
Cash and Cash Equivalents | 2,375,690 | 4,227,673 | 1,868,859 | 1,200,992 | 2,387,166 | 783,540 |
57,144,463 | 42,570,336 | 44,929,304 | 37,597,394 | 27,476,589 | 29,938,465 | |
Total Assets | 82,437,489 | 66,328,613 | 69,303,585 | 50,360,889 | 39,354,454 | 42,230,849 |
EQUITY AND LIABILITIES | ||||||
Equity | ||||||
Stated Capital | 626,048 | 626,048 | 626,048 | 626,048 | 626,048 | 626,048 |
Capital Reserves | 1,215,807 | 1,076,331 | 1,232,580 | 1,158,301 | 1,130,466 | 1,170,908 |
Other Component of Equity | 6,026 | - | 6,026 | 6,026 | - | 6,026 |
Statutory Reserve | 198,939 | 182,548 | 198,939 | - | - | - |
Revenue Reserves | 8,470,760 | 6,073,516 | 6,416,501 | 5,045,766 | 3,102,842 | 3,277,635 |
Total Equity Attributable to Owners of the | 7,958,443 | 8,480,095 | 4,859,356 | 5,080,617 | ||
Company | 10,517,580 | 6,836,141 | ||||
Non-controllingInterest | 1,848,857 | 1,683,296 | 1,778,543 | |||
Total Equity | 12,366,437 | 9,641,739 | 10,258,638 | 6,836,141 | 4,859,356 | 5,080,617 |
Non-current Liabilities | ||||||
Interest-bearing Loans and Borrowings | 11,180,923 | 7,309,464 | 7,129,287 | 5,150,000 | 3,000,000 | 3,000,000 |
Lease Liability | 4,954,769 | 4,054,520 | 4,307,592 | 4,400,703 | 3,543,641 | 3,786,997 |
Employee Benefit Obligations | 1,010,073 | 945,075 | 946,775 | 697,674 | 650,626 | 654,639 |
Security Deposits | 1,393,702 | 1,365,342 | 1,366,565 | 1,326,384 | 1,263,429 | 1,293,744 |
Deferred Tax Liabilities | 369,695 | 653,974 | 376,416 | - | - | - |
Other Financial Liabilities | 2,199,468 | 1,782,206 | 2,091,132 | - | - | - |
Deferred Revenue | 109,133 | 102,571 | 107,608 | 109,133 | 102,571 | 107,609 |
Other Non-current Liabilities | 175,428 | 125,711 | 142,414 | 175,428 | 125,711 | 142,413 |
21,393,191 | 16,338,863 | 16,467,789 | 11,859,322 | 8,685,978 | 8,985,402 | |
Current Liabilities | ||||||
Trade and Other Payables | 19,141,670 | 18,327,645 | 18,754,807 | 14,904,468 | 12,880,347 | 13,559,595 |
Deferred Revenue | 199,066 | 180,703 | 209,075 | 186,737 | 175,199 | 183,470 |
Dividends Payable | 100,803 | 17,419 | 132,672 | 91,678 | 9,032 | 58,822 |
Amounts due to Related Parties | 1,110,499 | 120,297 | 341,304 | 5,470,648 | 4,656,053 | 4,259,226 |
Income Tax Payable | 509,296 | - | 278,063 | 283,639 | - | 25,209 |
Other Financial Liabilities | 10,115,569 | 7,641,045 | 8,374,066 | - | - | - |
Lease Liability | 730,514 | 614,147 | 686,421 | 654,679 | 572,961 | 624,048 |
Interest-bearing Loans and Borrowings | 15,411,105 | 12,044,953 | 12,085,399 | 9,220,562 | 6,955,998 | 8,132,721 |
Bank Overdrafts | 1,359,339 | 1,401,802 | 1,715,351 | 853,015 | 559,530 | 1,321,739 |
48,677,861 | 40,348,011 | 42,577,158 | 31,665,426 | 25,809,120 | 28,164,830 | |
Total Liabilities | 70,071,052 | 56,686,874 | 59,044,947 | 43,524,748 | 34,495,098 | 37,150,232 |
Total Equity and Liabilities | 82,437,489 | 66,328,613 | 69,303,585 | 50,360,889 | 39,354,454 | 42,230,849 |
Net Assets per Share (Rs.) | 9.33 | 7.06 | 7.53 | 6.07 | 4.31 | 4.51 |
I certify that the above Financial Statements of the Company comply with the requirements of the Companies Act No. 07 of 2007.
(Sgd.)
Ramesh Chitrasiri
Finance Director
Above figures are provisional and subject to audit.
The Board of Directors is responsible for the preparation and presentation of these Financial Statements.
Signed for and on behalf of the Board by,
(Sgd.) | (Sgd.) |
A.M. Pandithage | Mahesh Wijewardene |
Chairman | Director/Group Chief Executive Officer |
Colombo, | |
14th February 2022 |
4 SINGER (SRI LANKA) PLC
Interim Financial Statements for the nine months ended 31st December 2021
Statement of Changes in Equity
For the nine months ended 31st December 2021 | Attributable to Equity Holders of the Company | ||||||||
Capital | Component | Revenue Reserve | |||||||
Reserve | of Equity | ||||||||
Stated | Reserve | Revaluation | Fair Value | General | Retained | Total | Non-controlling | Total Equity | |
Capital | Fund | Reserves | Reserve | Reserves | Earnings | Rs. '000 | Interest | Rs. '000 | |
Group | Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | ||
Balance as at 31st March 2020 | 626,048 | 182,548 | 1,092,442 | - | 2,700,000 | 1,967,856 | 6,568,894 | 1,619,012 | 8,187,907 |
Realisation on Revaluation Surplus | - | - | (16,111) | - | - | 16,111 | - | - | - |
Profit for the Period | - | - | - | - | - | 1,690,052 | 1,690,052 | 65,414 | 1,755,466 |
Total Comprehensive Income for the Period | - | - | - | - | - | 1,690,052 | 1,690,052 | 65,414 | 1,755,466 |
Transactions with Owners of the Company, | |||||||||
Recognised Directly in Equity | |||||||||
Distributions to Owners of the Company | |||||||||
Final Dividend - 2020/21 | - | - | - | - | - | (300,503) | (300,503) | (1,130) | (301,633) |
Balance as at 31st December 2020 | 626,048 | 182,548 | 1,076,331 | - | 2,700,000 | 3,373,516 | 7,958,443 | 1,683,296 | 9,641,739 |
Realisation on Revaluation Surplus | - | - | (6,919) | - | - | 6,919 | - | - | - |
Transferred to/(from) during the Period | - | 16,391 | - | - | - | (16,391) | - | - | - |
Profit for the Period | - | - | - | - | - | 761,957 | 761,957 | 90,099 | 852,055 |
Other Comprehensive Income | |||||||||
for the Period | |||||||||
Actuarial Gain/(Loss) on Employee | |||||||||
Benefit Obligations | - | - | - | - | - | 4,743 | 4,743 | (1,037) | 3,706 |
Fair Value Change in Equity Instruments | |||||||||
Designated at Fair Value through Other | |||||||||
Comprehensive Income | - | - | - | 7,928 | - | - | 7,928 | - | 7,928 |
Related Taxes | |||||||||
Deferred Tax on Actuarial Gain/(Loss) on | |||||||||
Employee Benefit Obligations | - | - | - | - | - | (1,051) | (1,051) | 200 | (851) |
Deferred Tax on Equity Investments at | |||||||||
FVOCI - Change in Fair Value | - | - | - | (1,903) | - | - | (1,903) | - | (1,903) |
Impact of Deferred Tax Rate change on | |||||||||
Revaluation Reserve | - | - | 163,169 | - | - | - | 163,169 | 30,421 | 193,590 |
Total Other Comprehensive Income for the | |||||||||
Period, Net of Tax | - | - | 163,169 | 6,026 | - | 3,692 | 172,886 | 29,584 | 202,470 |
Transactions with Owners of the Company, | |||||||||
Recognised Directly in Equity | |||||||||
Distributions to Owners of the Company | |||||||||
Interim Dividend - 2020/21 | - | - | - | - | - | (413,192) | (413,192) | (24,436) | (437,628) |
Total Distributions to Owners of the | - | - | - | - | - | (413,192) | (413,192) | (24,436) | (437,628) |
Company | |||||||||
Balance as at 31st March 2021 | 626,048 | 198,939 | 1,232,580 | 6,026 | 2,700,000 | 3,716,501 | 8,480,095 | 1,778,543 | 10,258,638 |
Realisation of Revaluation Surplus | - | - | (16,773) | - | - | 16,773 | - | - | - |
Profit for the Period | - | - | - | - | - | 3,051,684 | 3,051,684 | 102,762 | 3,154,446 |
Transactions with Owners of the Company, | |||||||||
Recognised Directly in Equity | |||||||||
Distributions to Owners of the Company | |||||||||
Final Dividend - 2020/21 | - | - | - | - | - | (281,722) | (281,722) | (32,449) | (314,170) |
Interim Dividend - 2021/22 | - | - | - | - | - | (732,476) | (732,476) | - | (732,476) |
Balance as at 31st December 2021 | 626,048 | 198,939 | 1,215,807 | 6,026 | 2,700,000 | 5,770,760 | 10,517,580 | 1,848,857 | 12,366,437 |
SINGER (SRI LANKA) PLC 5
This is an excerpt of the original content. To continue reading it, access the original document here.
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Singer (Sri Lanka) plc published this content on 14 February 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 14 February 2022 14:52:05 UTC.