Not logged in
  Home   Markets   Shares   Funds   Portfolio   Toolbox   Charting   Alerts   Directory   
 Admin   

Mon 5 Nov 2007, 14:00 ELH - Ellerine Holdings - Consolidated Audited Res
ELH
 ELH                                                                             
ELH - Ellerine Holdings - Consolidated Audited Results For The Year             
                             Ended 31 August 2007                               
Ellerine Holdings Limited                                                       
Registration number: 1968/013402/06                                             
Share code: ELH & ISIN number: ZAE000022752                                     
CONSOLIDATED AUDITED RESULTS FOR THE YEAR ENDED 31 AUGUST 2007                  
-    R1 BILLION PROFIT AFTER TAX FOR THE FIRST TIME!                            
-    Headline earnings per share up 15%                                         
-    Distribution per share up 14%                                              
-    Operating profit up 15%                                                    
-    Gearing at 23%                                                             
-    Revenue up 9%                                                              
-    Share buy-back at 5,6%                                                     
CONSOLIDATED INCOME STATEMENT                                                   
                                   2007        2006                             
R million   R million  %                     
                            Notes   Audited    Audited    change                
Revenue                      2       8 280       7 579      9                   
Sale of merchandise          2       5 255       4 963      6                   
Cost of merchandise sold             (2 906)     (2 744)    6                   
Gross profit                         2 349       2 219      6                   
Other operating revenue      2       2 923       2 523      16                  
Operating expenses                   (3 182)     (3 074)    4                   
Advertising                       (281)       (244)                           
  Depreciation and                  (100)       (92)                            
  amortisation                                                                  
  Cost of employment                (1 561)     (1 534)                         
Share-based payments              (13)        (9)                             
  Motor and delivery                (218)       (220)                           
  Property expenses                 (488)       (440)                           
  Administration and other          (521)       (535)                           
expenses                                                                      
                                                                                
Trading profit                       2 090       1 668      25                  
Debtors costs                        (631)       (396)      59                  
Operating profit                     1 459       1 272      15                  
Income from associate               -            13                             
Impairment of trademarks             (1)        -                               
Insurance investment income          66          61         8                   
Net finance costs                    (120)       (80)       50                  
  Interest received                 49          41                              
  Interest paid                     (169)       (121)                           
                                                                                
Profit before taxation               1 404       1 266      11                  
Taxation                             (395)       (372)      6                   
Profit attributable to               1 009       894        13                  
ordinary shareholders                                                           
Earnings per share           3       Cents       Cents                          
Attributable                         856         743        15                  
Headline                             852         742        15                  
Fully diluted attributable           849         733        16                  
Fully diluted headline               845         731        16                  
Distributions per share -            282,5       283,0                          
paid                                                                            
  Interim                           169,6       139,6                           
Final                             112,9       143,4                           
Distributions per share -            286,9       252,5      14                  
declared                                                                        
  Interim                           169,6       139,6                           
Final                             117,3       112,9                           
                                                                                
                                    %           %                               
Gross profit                         44,7        44,7                           
Operating margin                     17,6        16,8                           
Tax rate                             28,1        29,7                           
CONSOLIDATED BALANCE SHEET                                                      
                                             2007       2006                    
R million  R million               
                                    Note      Audited   Audited                 
ASSETS                                                                          
Non-current assets                             2 073      2 348                 
Property, vehicles and                      403        379                    
equipment                                                                       
  Goodwill                                    767        825                    
  Trademarks                                  311        312                    
Deferred taxation                           87         199                    
  Insurance financial assets                  505        633                    
Current assets                                 5 915      5 175                 
  Inventories                                 598        587                    
Trade and other receivables       4         5 154      4 458                  
  Taxation                                    3          1                      
  Funds at call, bank balances                160        129                    
and cash                                                                        
Non-current assets classified as              -           48                    
held for sale                                                                   
TOTAL ASSETS                                   7 988      7 571                 
EQUITY AND LIABILITIES                                                          
Shareholders` equity and reserves              5 160      4 995                 
  Share capital and premium                   1 900      2 214                  
  Other reserves                              35         43                     
  Distributable reserves                      3 225      2 738                  
Non-current liabilities                        607        696                   
  Deferred taxation                           151        239                    
  Interest-bearing borrowings                 456        457                    
Current liabilities                            2 221      1 880                 
Trade and other payables                    987        1 013                  
  Current portion of interest-                1          1                      
bearing borrowings                                                              
  Taxation                                    100        132                    
Provisions                                  248        288                    
  Bank overdrafts and call loans              885        446                    
                                                                                
TOTAL EQUITY AND LIABILITIES                   7 988      7 571                 
Net asset value per share - cents              4 487      4 127                 
Current ratio                                 2,7        2,8                    
Gearing (%)                                   23         16                     
CONSOLIDATED CASH FLOW STATEMENT                                                
2007        2006                    
                                            R million   R million               
                                    Note     Audited    Audited                 
CASH FLOWS FROM OPERATING                     365         486                   
ACTIVITIES                                                                      
  Cash generated from operations             766         720                    
     Cash generated from            5        1 413       1 648                  
operating                                                                       
activities                                                                 
     Working capital changes                 (647)       (928)                  
           Increase in                       (11)        (52)                   
inventories                                                                     
Increase in trade and             (586)       (927)                  
           other receivables                                                    
           (Decrease) increase in            (50)        51                     
           trade and other                                                      
payables                                                                        
                                                                                
     Insurance investment income             66          61                     
     Net finance costs                       (120)       (80)                   
Taxation paid                           (347)       (215)                  
CASH FLOWS FROM INVESTING                     71          (128)                 
ACTIVITIES                                                                      
     Purchase of property,                   (140)       (148)                  
vehicles and equipment                                                          
     Proceeds on disposal of                 22          17                     
     property, vehicles and                                                     
     equipment                                                                  
Net decrease in non-current              48        1                       
     assets classified as held                                                  
for sale                                                                        
     Decrease in insurance                   141         2                      
financial assets                                                           
CASH FLOWS FROM FINANCING                     (844)       (314)                 
ACTIVITIES                                                                      
     (Payment of) proceeds from              (1)         4                      
interest-bearing borrowings                                                
     Distributions paid                      (332)       (342)                  
     Net shares (repurchased)                (511)       24                     
     issued                                                                     

Net (decrease) increase in cash               (408)       44                    
and cash equivalents                                                            
Cash and cash equivalents at                  (317)       (361)                 
beginning of the year                                                           
Cash and cash equivalents at end              (725)       (317)                 
of the year                                                                     
Attributable cash flow per share -            310         404                   
cents                                                                           
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY                                     
                                    Share                                       
                                    capital and       Other                     
premium           reserves                  
                                    R million         R million                 
                                    Audited           Audited                   
Balance at 1 September 2005           2 195             36                      
Net profit for the year                                                         
Dividends paid                                                                  
  Total                                                                         
  Treasury shares                                                               
Issue of shares                       19                                        
Treasury shares purchased and held                                              
Share-based payments                                    2                       
Exchange differences on                                 (4)                     
translating foreign operations                                                  
Unrealised surpluses arising from                       1                       
hedged instruments                                                              
Transfer to insurance contingency                       5                       
reserve                                                                         
Capital adequacy reserve movement                       1                       
Transfer of revaluation of                              2                       
investment properties to non-                                                   
distributable reserves                                                          
Balance at 1 September 2006           2 214             43                      
Net profit for the year                                                         
Distributions paid                    (332)                                     
Total                              (352)                                      
  Treasury shares                    20                                         
Issue of shares                       18                                        
Treasury shares purchased and held                                              
Share-based payments                                    1                       
Exchange differences on                                 (2)                     
translating foreign operations                                                  
Transfer from insurance                                 (10)                    
contingency reserve                                                             
Capital adequacy reserve movement                       1                       
Transfer of revaluation of                              2                       
investment properties to non-                                                   
distributable reserves                                                          
Balance at 31 August 2007             1 900             35                      
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY (Continued)                         
                                       Distributable                            
reserves     Total                      
                                       R million     R million                  
                                       Audited       Audited                    
Balance at 1 September 2005              2 189         4 420                    
Net profit for the year                  894           894                      
Dividends paid                           (342)         (342)                    
  Total                                 (349)         (349)                     
  Treasury shares                       7             7                         
Issue of shares                                        19                       
Treasury shares purchased and held       5             5                        
Share-based payments                                   2                        
Exchange differences on translating                    (4)                      
foreign operations                                                              
Unrealised surpluses arising from                      1                        
hedged instruments                                                              
Transfer to insurance contingency        (5)          -                         
reserve                                                                         
Capital adequacy reserve movement        (1)          -                         
Transfer of revaluation of investment    (2)          -                         
properties to non-distributable                                                 
reserves                                                                        
Balance at 1 September 2006              2 738         4 995                    
Net profit for the year                  1 009         1 009                    
Distributions paid                                     (332)                    
Total                                               (352)                     
  Treasury shares                                     20                        
Issue of shares                                        18                       
Treasury shares purchased and held       (529)         (529)                    
Share-based payments                                   1                        
Exchange differences on translating                    (2)                      
foreign operations                                                              
Transfer from insurance contingency      10           -                         
reserve                                                                         
Capital adequacy reserve movement        (1)          -                         
Transfer of revaluation of investment    (2)          -                         
properties to non-distributable                                                 
reserves                                                                        
Balance at 31 August 2007                3 225         5 160                    
NOTES TO THE CONSOLIDATED AUDITED RESULTS                                       
                                       2007          2006                       
R million     R million                  
                                        Audited      Audited                    
1. BASIS OF PREPARATION AND REPORT OF                                           
INDEPENDENT AUDITORS                                                            
These summarised consolidated audited                                           
results have been prepared using                                                
accounting policies compliant with                                              
IAS 34 (Interim Financial Reporting)                                            
and  International Financial                                                    
Reporting Standards ("IFRS") and are                                            
consistent with those of the previous                                           
year.                                                                           
The Group`s independent auditors,                                               
Grant Thornton, have audited the                                                
Group`s results. The unqualified                                                
report is available for inspection at                                           
the Company`s reqistered office.                                                
                                                                                
                                                                                
2. REVENUE                                                                      
Retail Operations                        5 681         5 340                    
  Sale of merchandise                   5 255         4 963                     
  Delivery charges                      248           238                       
  Other services                        178           139                       
Risk Services                           1 194         1 072                     
    Net insurance income                1 141         1 020                     
       Gross insurance premium          1 470         1 312                     
       Net reinsurance commission       573           465                       
Reinsurance premium              (902)         (757)                     
    Dividends and interest received     53            52                        
Financial Services                      1 356          1 126                    
  Finance charges                      1 210         1 043                      
Short-term loan income               90            83                         
  Origination and service fees         56            -                          
Interest received                        49            41                       
Total revenue                            8 280         7 579                    
3. EARNINGS PER SHARE                                                           
3.1 Reconciliation between profit                                               
attributable to ordinary shareholders                                           
for the year to headline earnings                                               
Profit attributable to ordinary          1 009         894                      
shareholders                                                                    
Net (profit) loss on disposal of         (4)           1                        
vehicles and equipment                                                          
Adjustment to fair value of              (2)           (2)                      
investment properties                                                           
Impairment of trademarks                 1            -                         
Headline earnings                        1 004         893                      
3.2 Number of ordinary shares                                                   
Outstanding                              115 009 641   121 018 826              
  Shares in issue                       124 975 732   123 997 044               
  Shares held as treasury shares        (9 966 091)   (2 978 218)               
Weighted average                         117 891 190   120 305 470              
  Shares in issue                       124 460 915   123 236 770               
  Shares held as treasury shares        (6 569 725)   (2 931 300)               
Fully diluted weighted average           118 776 497   122 087 297              
4. TRADE AND OTHER RECEIVABLES                                                  
Net secured debtors                      1 018        -                         
  Gross secured debtors                 1 075        -                          
    Payable within one year             456          -                          
Payable thereafter                  619          -                          
  Provisions                            (57)         -                          
    Allowance for doubtful debts        (3)          -                          
    Net provision for unearned          (54)         -                          
premiums                                                                    
       Gross provision for unearned     (220)        -                          
       premiums                                                                 
       Reinsurance portion for          166          -                          
unearned premiums                                                        
Net instalment sale debtors              1 812         2 894                    
  Gross instalment sale debtors         2 497         4 012                     
    Payable within one year             2 049         2 999                     
Payable thereafter                  448           1 013                     
  Provisions                            (685)         (1 118)                   
    Allowance for doubtful debts        (332)         (371)                     
    Provision for unearned finance      (233)         (462)                     
charges and club fees                                                       
    Net provision for unearned          (120)         (285)                     
    premiums                                                                    
       Gross provision for unearned     (349)         (679)                     
premiums                                                                 
       Reinsurance portion for          229           394                       
       unearned premiums                                                        
Net term loan debtors                    2 094         1 405                    
Gross term loan debtors               2 914         1 942                     
    Payable within one year             2 110         1 311                     
    Payable thereafter                  804           631                       
  Provisions                            (820)         (537)                     
Allowance for doubtful debts        (218)         (132)                     
    Provision for unearned              (445)         (304)                     
    finance charges and club                                                    
fees                                                                            
Net provision for unearned          (157)         (101)                     
    premiums                                                                    
       Gross provision for unearned     (425)         (349)                     
       premiums                                                                 
Reinsurance portion for          268           248                       
       unearned premiums                                                        
Net short-term loans                     71            39                       
  Payable within one year               103           88                        
Provisions                            (32)          (49)                      
    Allowance for doubtful debts        (21)          (16)                      
    Provision for unearned finance      (11)          (28)                      
    charges                                                                     
Net provision for unearned         -              (5)                       
    premiums                                                                    
Other                                    159           120                      
Total trade and other receivables        5 154         4 458                    
Trade receivables comprising:                                                   
Net trade debtors                        4 995         4 338                    
  Gross trade debtors                   6 589         6 042                     
    Payable within one year             4 718         4 398                     
Payable thereafter                  1 871         1 644                     
  Provisions                            (1 594)       (1 704)                   
    Allowance for doubtful debts        (574)         (519)                     
    Provision for unearned finance      (689)         (794)                     
charges and club fees                                                       
    Net provision for unearned          (331)         (391)                     
    premiums                                                                    
5. RECONCILIATION OF PROFIT BEFORE                                              
TAX TO CASH GENERATED FROM OPERATING                                            
ACTIVITIES                                                                      
Profit before taxation                   1 404         1 266                    
Adjustments                              9             382                      
Items not affecting the flow of       (45)          363                       
  funds                                                                         
    Depreciation and amortisation       100           92                        
    Other adjustments                   5             (13)                      
(Decrease) increase in              (150)         284                       
provisions                                                                      
       Debtors allowances and           (110)         289                       
       provisions                                                               
Creditor provisions              (40)          (5)                       
  Insurance investment income           (66)          (61)                      
  Net finance costs                     120           80                        
Total cash generated from operating      1 413         1 648                    
activities                                                                      
6. COMMITMENTS                                                                  
Estimated future rental of premises      1 363         1 188                    
and trading stores, vehicles and                                                
other                                                                           
  Payable within one year               438           393                       
  Payable within two to five years      851           764                       
  Payable thereafter                    74            31                        
Total capital expenditure                160           138                      
  Contracted for                        22            14                        
  Not yet contracted for                138           124                       
Total commitments                        1 523         1 326                    
SEGMENTAL ANALYSIS                                                              
R million          DIVISIONAL                                                   
                  Retail              Risk      Financial  Total                
                  Opera-    Cor-      Services  Services   Group                
tions     porate                                              
INCOME                                                                          
STATEMENT                                                                       
Revenue      2007   5 681     49        1 194     1 356      8 280              
2006   5 340     41        1 072     1 126      7 579               
            % v    6,4       19,5      11,4      20,4       9,2                 
            LY                                                                  
Credit       2007   3 384               1 184     1 356      5 924              
revenue                                                                         
            2006   3 286               1 065     1 126      5 477               
            % v    3,0                 11,2      20,4       8,2                 
            LY                                                                  
Cash         2007   2 297     49        10                   2 356              
revenue                                                                         
            2006   2 054     41        7                    2 102               
            % v    11,8      19,5      42,9                 12,1                
LY                                                                  
Cash         2007   40,4      100,0     0,8                  28,5               
revenue %                                                                       
            2006   38,5      100,0     0,7                  27,7                
v LY   1,9                 0,1                  0,8                 
Sale of      2007   5 255                                    5 255              
merchandise                                                                     
            2006   4 963                                    4 963               
% v    5,9                                      5,9                 
            LY                                                                  
Operating    2007   493                 592       374        1 459              
profit                                                                          
2006   403                 459       410        1 272               
            % v    22,3                29,0      (8,8)      14,7                
            LY                                                                  
Operating    2007   8,7                 49,6      27,6       17,6               
margin %                                                                        
            2006   7,5                 42,8      36,4       16,8                
            v LY   1,2                 6,8       (8,8)      0,8                 
Depreciatio  2007   82        16                  2          100                
n                                                                               
            2006   77        8                   2          87                  
            % v    6,5       100,0                          14,9                
            LY                                                                  
BALANCE                                                                         
SHEET                                                                           
Assets       2007   1 197     1 078     227       5 486      7 988              
            2006   1 221     1 137    355        4 858      7 571               
% v    (2,0)     (5,2)     (36,1)    12,9       5,5                 
            LY                                                                  
Liabilities  2007   (1 186)   (193)     (108)     (1 341)    (2 828)            
            2006   (1 291)   (227)     (155)     (903)      (2 576)             
% v    (8,1)     (15,0)    (30,3)    48,5       9,8                 
            LY                                                                  
Net assets   2007   11        885       119       4 145      5 160              
            2006   (70)      910       200       3 955      4 995               
% v   (115,7)    (2,7)     (40,5)    4,8        3,3                 
            LY                                                                  
Cost to      2007   106       30                  4          140                
acquire                                                                         
assets                                                                          
            2006   107       39                  2          148                 
            % v    (0,9)     (23,1)              100,0      (5,4)               
            LY                                                                  
RESOURCES                                                                       
Number of    2007   1 216                         82         1 298              
outlets                                                                         
            2006   1 200                         70         1 270               
% v    1,3                           17,1       2,2                 
            LY                                                                  
Number of    2007   16 087    444                 667        17 198             
employees                                                                       
2006   16 349    431                577         17 357              
            % v    (1,6)     3,0                15,6        (0,9)               
            LY                                                                  
Retail m2    2007   839 285                       5 725      845 010            
2006   835 108                       4 529      839 637             
            % v    0,5                           26,4       0,6                 
            LY                                                                  
PRODUCTIVIT                                                                     
Y RATIOS                                                                        
Merchandise  2007   92,5                                     63,5               
sales:                                                                          
revenue      2006   92,9                                     65,5               
v LY   (0,4)                                    (2,0)               
Revenue per  2007   4 672                         16 537     6 379              
outlet                                                                          
(R`000)      2006   4 450                         16 086     5 968              
% v    5,0                           2,8        6,9                 
            LY                                                                  
Revenue per  2007   353 142                       2 032 984  481 451            
employee                                                                        
(Rands)      2006   326 625                       1 951 473  436 654            
            % v    8,1                           4,2        10,3                
            LY                                                                  
Operating    2007   30 646                        560 720    84 835             
profit per                                                                      
employee     2006   24 650                        710 574    73 285             
(Rands)                                                                         
            % v    24,3                          (21,1)     15,8                
LY                                                                  
Revenue per  2007   6 769                         236 856    9 799              
m2 (Rands)                                                                      
            2006   6 394                         248 620    9 027               
% v    5,9                           (4,7)      8,6                 
            LY                                                                  
m2 per       2007   690                           70         651                
outlet                                                                          
2006   696                           65         661                 
            % v    (0,9)                         7,7        (1,5)               
            LY                                                                  
TRADE                                                                           
RECEIVABLES                                                                     
Gross        2007                                 6 589      6 589              
receivables                                                                     
            2006                                 6 042      6 042               
% v                                  9,1        9,1                 
            LY                                                                  
Debtors      2007                                 631        631                
costs                                                                           
2006                                 396        396                 
            % v                                  59,3       59,3                
            LY                                                                  
Debtors      2007                                 9,6        9,6                
cost %                                                                          
            2006                                 6,6        6,6                 
            v LY                                 3,0        3,0                 
Average      2007                                 15,6       15,6               
length of                                                                       
book in      2006                                 14,5       14,5               
months                                                                          
            v LY                                 1,1        1,1                 
Arrears      2007                                 1 078      1 078              
            2006                                 888        888                 
            % v                                  21,4       21,4                
            LY                                                                  
Arrears %    2007                                 16,4       16,4               
            2006                                 14,7       14,7                
            v LY                                 1,7        1,7                 
Collection   2007                                 6,4        6,4                
rate %                                                                          
            2006                                 6,9        6,9                 
            v LY                                 (0,5)      (0,5)               
Deposit      2007                                 22,7       22,7               
rate %                                                                          
            2006                                 20,4       20,4                
            v LY                                 2,3        2,3                 
SEGMENTAL ANALYSIS (continued)                                                  
R million             GEOGRAPHICAL                                              
                                                       Total                    
                              RSA             Foreign  Group                    
INCOME STATEMENT                                                                
Revenue               2007      7 758           522      8 280                  
                     2006      7 077           502      7 579                   
                     % v LY    9,6             4,0      9,2                     
Credit revenue        2007      5 521           403      5 924                  
2006      5 068           409      5 477                   
                     % v LY    8,9             (1,5)    8,2                     
Cash revenue          2007      2 237           119      2 356                  
                     2006      2 009           93       2 102                   
% v LY    11,3            28,0     12,1                    
Cash revenue %        2007      28,8            22,8     28,5                   
                     2006      28,4            18,5     27,7                    
                     v LY      0,4             4,3      0,8                     
Sale of merchandise   2007      4 903           352      5 255                  
                     2006      4 601           362      4 963                   
                     % v LY    6,6             (2,8)    5,9                     
Operating profit      2007      1 396           63       1 459                  
2006      1 192           80       1 272                   
                     % v LY    17,1            (21,3)   14,7                    
Operating margin %    2007      18,0            12,1     17,6                   
                     2006      16,8            15,9     16,8                    
v LY      1,2             (3,8)    0,8                     
Depreciation          2007      92              8        100                    
                     2006      80              7        87                      
                     % v LY    15,0            14,3     14,9                    
BALANCE SHEET                                                                   
Assets                2007      7 435           553      7 988                  
                     2006      7 059           512      7 571                   
                     % v LY    5,3             8,0      5,5                     
Liabilities           2007      (2 569)         (259)    (2 828)                
                     2006      (2 330)         (246)    (2 576)                 
                     % v LY    10,3            5,3      9,8                     
Net assets            2007      4 866           294      5 160                  
2006      4 729           266      4 995                   
                     % v LY    2,9             10,5     3,3                     
Cost to acquire       2007      136             4        140                    
assets                                                                          
2006      141             7        148                     
                     % v LY    (3,5)           (42,9)   (5,4)                   
RESOURCES                                                                       
Number of outlets     2007      1 204           94       1 298                  
2006      1 155           115      1 270                   
                     % v LY    4,2             (18,3)   2,2                     
Number of employees   2007      15 832          1 366    17 198                 
                     2006      15 799          1 558    17 357                  
% v LY    0,2             (12,3)   (0,9)                   
Retail m2             2007      784 137         60 873   845 010                
                     2006      767 086         72 551   839 637                 
                     % v LY    2,2             (16,1)   0,6                     
PRODUCTIVITY RATIOS                                                             
Merchandise sales:    2007      63,2            67,4     63,5                   
revenue               2006      65,0            72,1     65,5                   
                     v LY      (1,8)           (4,7)    (2,0)                   
Revenue per outlet    2007      6 444           5 553    6 379                  
(R`000)               2006      6 127           4 365    5 968                  
                     % v LY    5,2             27,2     6,9                     
Revenue per employee  2007      490 020         382 138  481 451                
(Rands)               2006      447 940         322 208  436 654                
                     % v LY    9,4             18,6     10,3                    
Operating profit per  2007      88 176          46 120   84 835                 
employee (Rands)      2006      75 448          51 348   73 285                 
% v LY    16,9            (10,2)   15,8                    
Revenue per m2        2007      9 894           8 575    9 799                  
(Rands)                                                                         
                     2006      9 226           6 919    9 027                   
% v LY    7,2             23,9     8,6                     
m2 per outlet         2007      651             648      651                    
                     2006      664             631      661                     
                     % v LY    (2,0)           2,7      (1,5)                   
TRADE RECEIVABLES                                                               
Gross receivables     2007      6 066           523      6 589                  
                     2006      5 528           514      6 042                   
                     % v LY    9,7             1,8      9,1                     
Debtors costs         2007      602             29       631                    
                     2006      354             42       396                     
                     % v LY    70,1            (31,0)   59,3                    
Debtors cost %        2007      9,9             5,5      9,6                    
2006      6,4             8,2      6,6                     
                     v LY      3,5             (2,7)    3,0                     
Average length of     2007      15,6            15,9     15,6                   
book in months        2006      14,5            15,2     14,5                   
v LY      1,1             0,7      1,1                     
Arrears               2007      962             116      1 078                  
                     2006      772             116      888                     
                     % v LY    24,6                     21,4                    
Arrears %             2007      15,9            22,2     16,4                   
                     2006      14,0            22,6     14,7                    
                     v LY      1,9             (0,4)    1,7                     
Collection rate %     2007      6,4             6,3      6,4                    
2006      6,9             6,6      6,9                     
                     v LY      (0,5)           (0,3)    (0,5)                   
Deposit rate %        2007      20,5            24,2     22,7                   
                     2006      20,4            21,6     20,4                    
v LY      0,1             2,6      2,3                     
                                                                                
COMMENTS                                                                        
NATURE OF BUSINESS                                                              
The Ellerines Group comprises three distinct business segments namely,          
Retail Operations, Financial Services and Risk Services. These three            
segments are moulded together by the single minded purpose of providing our     
customers with the widest choice of competitively priced furniture and          
appliance retail packages, marketed through the 1 172 retail outlets across     
Southern Africa. In the case of the credit retail packages on offer, the        
three segments are inextricably linked in attracting and providing both         
retail and financial products to the customer, taking full cognisance of the    
customer`s affordability criteria prior to entering into the transaction. In    
addition to credit, 41% of merchandise sold by the Retail Operation is for      
cash.                                                                           
MARKET CONDITIONS                                                               
Trading in the furniture and appliance retail market over the past year has     
been somewhat of a "roller coaster" with constant curves and inclines from      
month to month. The 10% increase to 76% in respect of the national household    
debt to income ratio, coupled with the 3% increase in interest rates has        
progressively placed geared consumers, over the past year, under a lot of       
pressure in respect of their ability to service their debt. This is             
reflected in the slowdown in both merchandise sales and collections,            
particularly noticeable amongst the middle-income consumers.                    
Since the introduction of the NCA on 1 June 2007, deals rejected and passed     
have normalised to expected levels from the initial extremely depressed         
volumes.                                                                        
FINANCIAL HIGHLIGHTS                                                            
We are extremely pleased to report that the Group, after its long history of    
57 years, has achieved the significant milestone of R1 billion profit after     
tax, an increase of 13% over the previous year.                                 
Despite the tough trading conditions revenue increased by 9% to R8,3            
billion, with the operating profit at R1,5 billion reflecting an increase of    
15% and an improved operating margin at 17,6% (2006 - 16,8%).                   
The gross profit margin at 44,7% remained unchanged from last year and          
operating expenses were well controlled at R3,2 billion, an increase of only    
3,5% over the previous year.                                                    
Debtors costs at R631 million increased significantly by 59% and includes       
both an extraordinary net write off of R238 million of irrecoverable debt, a    
large portion of which was already fully provided, as well as a further 11%     
increase of R55 million in the impairment provision, which now amounts to       
R574 million.                                                                   
Headline earnings per share at 852 cents increased by a pleasing 15%,           
assisted by a further re-purchase of 6,9 million shares during the year         
under review which equates to 5,6% of the issued share capital of the           
company.                                                                        
Capital Employed by the Group at R5,8 billion was well managed and increased    
by only 1,3% resulting in an improved return on average capital employed of     
25,5% (2006 - 23,5%). This, together with the enhanced financial capital        
structure of the balance sheet resulted in an improved return on average        
Shareholders` Equity of 20% (2006 - 19%), with gearing increased to a           
comfortable 23% (2006 - 16%). The financial strength of the Group remains       
sound with additional debt capacity of around R600 million.                     
SEGMENTAL PERFORMANCE                                                           
Retail Operations                                                               
Group sale of merchandise at R5,3 billion increased by 6% over the previous     
year and reflects some of the toughest trading months experienced by the        
Group over the past three years. Furthermore, there was a further shift of      
over 1% (2006 - 6%) towards cash sales, which is a swing of over 7% in two      
years, much of this being financed by bank credit cards. It is noteworthy       
that the trading brands servicing the lower income segments of the market,      
which managed to achieve growth of 9% in sales for the year, have recorded a    
year on year increase of 16% for the period January to August and they are      
continuing to trade well. The upper income cash brands recorded an increase     
of 8% in sales of merchandise compared to 2006, but the middle income           
brands, however, could only manage an increase of 2%. With the middle income    
consumer being the most highly geared and given the current high interest       
rate environment, it is not surprising that the brands trading in this          
market have faced the most difficulties during the year.                        
Inventories have been well managed and reflect an increase of only 1,9%.        
Retail Operations trade out of 1 172 furniture and appliance outlets and 44     
Early Bird service depots. During the year 65 outlets were opened and 49        
outlets were closed, resulting in a net increase of 16 outlets, 81 retail       
outlets were revamped and 13 resited at a total cost of R106 million. With      
the constant changing of retail nodes and development of new shopping           
centres, the Group real estate department continues to secure the most          
suitable retail locations and opportunities for the Group.                      
A particularly pleasing aspect of Retail Operations has been the improvement    
in the productivity ratios. Revenue per employee improved by 8%, mainly in      
the Traditional credit chains as a result of the centralisation of debt         
collection into Financial Services. Retail density productivity ratios of       
revenue per m2 and per outlet, compared to last year, have improved by 6%       
and 5% respectively.                                                            
Financial Services                                                              
Despite the market conditions as stated above, Financial Services income at     
R1,4 billion, contributed 16% to revenue, an increase of 2% compared to last    
year. Financial Services income comprises finance charges and interest          
earned, administration, origination and services fees generated from the        
provision of mainly 24 month interest bearing contracts offered to our          
retail customers. Interest income generated by Rainbow Loans from their         
short term cash loans, targeted at low income consumers, also forms part of     
Financial Services.                                                             
During the year under review the transition from branch debt collectors in      
the Ellerines, Town Talk and FurnCity brands, to the centralised debt           
collection offices was completed. All debt collections of arrear accounts,      
other than for foreign operations, are now centralised, in three major          
centres with over 300 dedicated employees utilising integrated on-line          
collection management systems and predictive diallers. The transition has       
disrupted normal collection procedures, but meaningful collection and           
marketing benefits arising from this change are expected in the year ahead.     
With effect from 1 June 2007, to coincide with the introduction of the NCA,     
the granting of credit for the entire Group was centralised. Simultaneously,    
the Blaze risk management system and 8 risk grades with 3 specific pricing      
bands were introduced to enhance the evaluation of customer risk profiles       
and probability of recovery.                                                    
These initiatives were considered essential within the current regulatory       
environment for the future management of the R6,6 billion gross debtor`s        
ledger and 1,4 million customer accounts, and to improve collections in the     
ever changing world of technology.                                              
The market challenges and regulatory disruptions experienced during the year    
resulted in a deterioration in the performance of the debtor`s ledger. Bad      
debt write-offs and arrears increased to 8,6% (2006 - 5,5%) and 16,4% (2006     
- 14,7%) respectively of the debtor`s ledger, with the impairment provision     
for doubtful debts increasing by 11%, while gross debtors increased by 9%.      
Notwithstanding the deterioration in the debtor`s ledger, which is in line      
with market conditions, the ledger is well provisioned, with total              
provisions at R1,6 billion representing 24% (2006 - 28%) of the gross           
ledger.                                                                         
Risk Services                                                                   
Risk services income, which comprises mainly insurance premiums earned, net     
of outward reinsurance, on all risks and credit life policies sold to           
customers, generated R1,1 billion premium income and reflects a 12% increase    
over the previous year, with an unchanged contribution of 14% to Group          
revenue. A further R53 million (2006 - R52 million) in respect of dividend      
income and interest received on investments is included in Group revenue.       
In line with the Group`s stated intention to increase the level of outward      
reinsurance in order to lower the level of risk carried by the Group, the       
reinsurance rate of premiums generated by the Traditional Division was          
increased from 50% to 70% with effect from 1 June 2007. This coincided with     
the trading uncertainty anticipated with the introduction of the NCA and had    
a positive impact of R33 million to pre-tax profits. A similar amount of        
cash investments held in the insurance companies were released and              
distributed back to the holding company by way of dividends.                    
While customer insurance premium rates have reduced under the NCA, credit       
life insurance is now compulsory for the duration of the contract, with the     
all risks cover being optional. Nevertheless, it is expected that gross         
premium income will show growth in the year ahead, given the enhanced focus     
on policies sold and anticipated volume increase in the credit retail           
brands.                                                                         
CORPORATE ACTIVITY                                                              
Over the past 30 months the Group has been seeking to expand and enhance its    
consumer financial services packages.                                           
To this end various financial institutions both locally and internationally     
have been approached, with management having spent a considerable amount of     
time investigating both suitable structures and marketable products.            
The recent approval by shareholders of the proposed transaction with African    
Bank Investments Limited (ABIL), whereby ABIL will acquire the entire           
shareholding of Ellerines, will culminate in the preferred structure being      
achieved for the future growth in both the Retail Operations and Consumer       
Financial Services. The proposed transaction is now subject only to the         
approval of the Competition Authorities.                                        
Shareholders will be advised of developments in this regard as they occur.      
PROSPECTS                                                                       
Consumers in the durable goods market are expected to remain under pressure     
in the current economic interest rate climate and the ever upward creep of      
inflation. As a consequence, management will continue to be vigilant in the     
management of the Group`s assets and the business it undertakes in this         
environment.                                                                    
The year ahead is expected to be less disruptive from a regulatory              
perspective and the business of trading should go a lot smoother with an        
improvement in earnings, particularly towards mid 2008 when the anticipated     
government infrastructure spend, increased employment and build-up to 2010      
gains momentum.                                                                 
DIRECTORS                                                                       
Non-Executive Directors, Peter Pohlmann (Chairman) and James Moore resigned     
from the Board on 5 June 2007. The Board wishes to thank them for their         
contribution over the past 2 years and wishes them every success in their       
future endeavours.                                                              
The Board is pleased to announce that with effect from 5 June 2007 Denzil       
McGlashan was re-appointed to the Board as Chairman.                            
DISTRIBUTION TO ORDINARY SHAREHOLDERS                                           
The Board has resolved to declare a final capital reduction out of share        
premium in lieu of a cash dividend (the "distribution") to ordinary             
shareholders of 117,3 cents per share bringing the total distribution for       
the year to 286,9 cents per share (2006 - 252,5 cents per share) which          
represents a year on year increase of 14%.                                      
The following dates are applicable:                                             
Last date to trade "cum" the distribution         Friday, 30 November 2007      
Date trading commences "ex" the distribution      Monday, 3 December 2007       
Record date                                       Friday, 7 December 2007       
Date of payment                                   Monday, 10 December 2007      
Share certificates may not be dematerialised between Monday, 3 December 2007    
and Friday, 7 December 2007, both dates inclusive.                              
Shareholders are reminded that the last date to trade Ellerines shares on       
the Johannesburg, Namibia and Botswana securities exchanges in order to be      
recorded in the register on the record date of the ABIL scheme is Friday, 7     
December 2007.                                                                  
By order of the Board                                                           
Denzil McGlashan                Peter Squires                                   
Chairman                        Chief Executive Officer                         
5 November 2007                                                                 
Registered office: Gillooly`s View Office Park, Block E, Osborne Lane,          
Bedfordview, 2007   Transfer secretaries: Computershare Investor Services       
2004 (Pty) Limited, Ground Floor, 70 Marshall Street, Johannesburg. PO Box      
61051, Marshalltown, 2107                                                       
Auditors: Grant Thornton   Sponsors: Nedbank Capital                            
Non-Executive Directors: DS McGlashan (Chairman), KM Heil*,                     
M Nkeli*, AH Sangqu*, IB Skosana*                                               
Executive Directors: PJC Squires (Chief Executive Officer),                     
AFF Moca, RA Rawlings, RBG Sinclair                                             
(*Independent)                                                                  
Date: 05/11/2007 14:00:01 Produced by the JSE SENS Department.                  
The SENS service is an information dissemination service administered by the    
JSE Limited (`JSE`). The JSE does not, whether expressly, tacitly or            
implicitly, represent, warrant or in any way guarantee the truth, accuracy or   
completeness of the information published on SENS. The JSE, their officers,     
employees and agents accept no liability for (or in respect of) any direct,     
indirect, incidental or consequential loss or damage of any kind or nature,     
howsoever arising, from the use of SENS or the use of, or reliance on,          
information disseminated through SENS.
Profile Group (Pty) Ltd. has taken care in preparing all information on this website, but does not accept any liability for errors or out-of-date information.
Other Profile Group sites: FundsData Online (unit trust data)  |  Profile Group corporate site
[  Terms of Use |  Privacy Policy |  PAIA manual |  FAQs/Help |  Site Map |  © Copyright Reserved 2026  ]
  


Powered by ProfileData

Profile Mobile App Google Play Store Apple App Store


Follow us on: