1st August 2024
The following announcement was issued today to a Regulatory
Information Service approved by the Financial Conduct Authority in
the United Kingdom.
DFI RETAIL GROUP HOLDINGS LIMITED
HALF-YEAR RESULTS FOR THE SIX MONTHS ENDED 30TH JUNE
2024
Highlights
·
Underlying Group profit attributable to
shareholders of US$76 million, up from
US$33 million in the prior year
·
Good profit growth in Food and
Convenience
·
Health and Beauty profit contribution grew
3%
·
Continued net debt reduction
·
Interim dividend of US¢3.50 per share
"We are pleased to report strong
first half underlying profit growth to US$76 million. Despite
a challenging retail backdrop, our Hong Kong food business
continued to see market share gain with improving
profitability. Good underlying profit growth in the
Convenience segment and robust profit contribution from Health and
Beauty demonstrate the benefit of our diversified portfolio as we
continue to navigate the evolving consumer landscape effectively
with our strategic initiatives and accelerating omnichannel
presence."
Scott Price
Group Chief Executive
Results
|
|
|
|
|
|
|
(unaudited)
Six
months ended 30th June
|
|
|
|
|
2024
US$m
|
|
2023
US$m
|
|
Change
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
4,405
|
|
4,574
|
|
-4
|
Underlying profit attributable to
shareholders*
|
|
76
|
|
33
|
|
+127
|
Profit attributable to
shareholders
|
|
95
|
|
8
|
|
n/a
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US¢
|
|
US¢
|
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying earnings per
share*
|
|
5.62
|
|
2.47
|
|
+128
|
Earnings per share
|
|
7.07
|
|
0.61
|
|
n/a
|
Interim dividend per
share
|
|
3.50
|
|
3.00
|
|
+17
|
|
|
|
|
|
|
|
* the Group uses 'underlying
profit' in its internal financial reporting to distinguish between
ongoing business performance and non-trading items, as more fully
described in note 9 to the condensed financial statements.
Management considers this to be a key measure which provides
additional information to enhance understanding of the Group's
underlying business performance.
|
The interim dividend of US¢3.50
per share will be payable on 16th October 2024 to shareholders on
the register of members at the close of business on 23rd August
2024.
DFI RETAIL GROUP HOLDINGS LIMITED
HALF-YEAR RESULTS FOR THE SIX MONTHS ENDED 30TH JUNE
2024
OVERVIEW
The Group reported first half
underlying profit of US$76 million, up from US$33 million in the
same period last year, primarily driven by the Convenience and Food
divisions. Associates' performance also improved due to
reduced loss from Yonghui.
Total first half revenue for the
Group, including 100% of associates and joint ventures, declined by
6% year-on-year to US$12.6 billion, primarily driven by lower sales
in Yonghui.
Subsidiary sales, excluding the impact of the divestment of the
Group's Malaysia food business in March 2023, came in 2% below the
prior year.
The underlying profit of
subsidiaries was US$73 million for the first half, up over 80%
year-on-year. The Group's associates reported an underlying
profit of US$3 million, an improvement of US$10 million from the
same period last year, resulting in an underlying profit
attributable to shareholders of US$76 million for the first
half.
Operating cash flow, after lease
payments, for the period was a net inflow of US$155 million,
compared with US$149 million in the first half of 2023. As at
30th June 2024, the Group's net debt was US$549 million, down from
US$618 million at 31st December 2023.
The Group declared an interim
dividend of US¢3.50 per share, representing an increase of 17%
compared to the same period last year.
OPERATING PERFORMANCE
Subsidiaries
Revenue for the Group's Food
division in the first half reduced marginally to US$1.6 billion,
after excluding the impact of the divestment of the Group's
Malaysia food business last year. Divisional profit increased
to US$26 million driven by improved sales mix and disciplined cost
control. Hong Kong sales remained largely stable
year-on-year, despite the outflow of residents to the Chinese
mainland at weekends and pent-up demand for outbound travel during
holiday periods. This sales performance has been supported by
continued market share gain, strong in-store execution and some
growth in basket sizes. The Wellcome team continues to evolve
its range and assortment by introducing new local brands to appeal
to evolving customer needs and leveraging data to assist in the
decision-making process. To expand its channels to market,
Wellcome also launched a partnership with Foodpanda in May to
provide a 45-minute click-and-deliver service for both fresh
product and everyday essentials with encouraging sales
momentum. While Singapore food like-for-like ('LFL') sales
performance continued to be affected by challenging consumer
sentiment, a better product margin mix and strong cost control
significantly improved profitability.
Revenue for the Convenience
division was marginally lower compared to the corresponding period
in 2023. In Hong Kong, LFL sales performance was affected by
reduced cigarette volumes following tax increases that came into
effect at the end of February, while 7-Eleven Singapore and South
China reported robust LFL sales growth, driven by increased foot
traffic and strong performance in non-cigarette categories led by
ready-to-eat ('RTE'). Overall, non-cigarette LFL sales
increased by approximately 4% for the period, with RTE sales
growing 13%. Favourable product mix shift towards
non-cigarette categories supported margin accretion and profit
growth across all markets. As a result, Convenience profit
grew 73% in the first half compared to the same period last
year.
Sales for the Health and Beauty
division were broadly in line with the same period last year, with
profit up 3% year-on-year. The division reported good LFL
sales performance in the first quarter which then decelerated in
the second quarter, particularly in Hong Kong. Mannings Hong
Kong performance in the second quarter was affected by a strong
comparable period last year due to consumption voucher
disbursements which occurred in April 2023, outbound travel during
the extended holiday period of Easter and Ching Ming Festival, and
to a lesser extent, weaker performance from tourist cluster stores
due to adverse weather conditions for the majority of the second
quarter. Mannings Macau LFL sales performance was adversely
affected by a strong comparable in the prior year, with profits
reducing as a result. Guardian reported solid LFL sales
growth for the first half, driven by effective in-store execution
and promotions, particularly in Indonesia, with continued market
share gain across key South East Asian markets. Guardian also
reported good profit growth in the first half, driven predominantly
by strong performance in Indonesia and Singapore. The
integration of the Own Brand team for Food and Health and Beauty is
expected to further strengthen the Group's competitive advantage
through synergy, scalability and cost optimisation.
Challenging residential property
market activity remains an overhang on the sales performance and
profitability of the Home Furnishings division. Sales in Hong
Kong and Indonesia were adversely impacted by subdued property
market sentiment and reduced customer traffic. IKEA Taiwan
reported slightly lower LFL sales than the prior year, due to
temporary disruption caused by the Hualien earthquake in early
April, with a quick business recovery thereafter. Despite
strong cost control measures in place, the challenging sales
environment materially affected IKEA's profit during the reporting
period.
Digital
As part of the Group's digital
strategy reset, we have relaunched a Wellcome app and website in
Hong Kong and will also be relaunching apps for our other major
brands in the second half. We have also expanded our quick
commerce service in our Food and Convenience networks, providing a
refined omnichannel experience for customers. The Group's
daily e-commerce order volume reached over 52,000 in the first half
of the year, growing by close to 40% relative to the same period
last year. Growing e-commerce volumes sustainably has been a
key priority for the management team, with the e-commerce profit
contribution also seeing substantial improvement in the first
half.
The yuu Rewards programme continues to
grow with over 5 million members and is close to 3 million monthly
active members in Hong Kong, in addition to 1.7 million members in
Singapore. The Group is beginning to leverage the rich data
from the loyalty programme to enhance in-store operations,
particularly in areas such as improving range and assortment.
During the first half, the Group expanded its own Retail Media
network and successfully executed more than ten targeted marketing
campaigns on the yuu
platform in Hong Kong. These initiatives drove improved sales
performance for the Group's retail businesses and generated
incremental advertising revenue.
Associates
The Group's share of Maxim's
underlying profit was US$8 million for the first half, a
year-on-year decline of 31%. The performance of Maxim's was
adversely affected by challenging trading conditions due to
increased outbound travel and reduced weekend dining out in Hong
Kong as well as weak consumer sentiment on the Chinese
mainland.
The Group's share of Yonghui's
underlying loss was US$8 million, a significant improvement from
US$17 million loss during the same period last year, driven by
ongoing optimisation efforts in relation to costs and store
footprints.
The Group's share of Robinsons
Retail's underlying profit increased 14% to US$8 million in the
first half, driven by improved sales mix and disciplined cost
control.
PEOPLE
Clem Constantine will retire from
his role as Group Chief Financial Officer on 1st October
2024. Clem has been instrumental in shaping the financial and
strategic landscape of the organisation, overseeing improvements in
financial performance and playing a pivotal role in defining and
executing DFI's long-term strategic initiatives, driving sustained
growth and value creation. Tom van der Lee will succeed Clem
as Group Chief Financial Officer with effect from 1st October
2024. Tom joined DFI in January 2016 and has held a range of
senior financial roles within the organisation over the past eight
years, including Finance Director for Singapore, Finance Director
for South East Asia, and Finance Director for DFI Retail
Group.
After years of exemplary service
and invaluable contributions to our organisation, Choo Peng Chee
will retire from his role as Chief Executive Officer, Food on 1st
September 2024. With Choo's retirement, Curtis Liu will
succeed as Chief Executive Officer, Food. Curtis has over 24
years of retail experience across Chinese mainland and Taiwan,
having previously served as Merchandise and Marketing Director for
Wellcome Taiwan from 2004 to 2013. Curtis' recent roles at
JD.com, Meicai, and Walmart China have equipped him with
significant expertise in O2O omnichannel strategies and data-driven
customer analysis.
The Group thanks both Clem and
Choo for their years of service and significant contributions to
the organisation.
BUSINESS DEVELOPMENTS
The disposal of the Group's Hero
supermarket business in Indonesia was completed at the end of
June. The transaction aligns with the Group's strategic
framework. Post-completion, DFI's operations in Indonesia
will fully pivot to the Guardian and IKEA businesses. The
Group remains confident in the long-term prospects of these two
businesses and the opportunity for future market share
gain.
OUTLOOK
The Group expects second half
outlook to remain challenging given macro uncertainties, shifting
customer behaviours and increased levels of outbound travel,
particularly into the Chinese mainland from Hong Kong.
Nevertheless, our streamlined, format-focussed organisation
provides us with the agility needed to respond swiftly to the
evolving consumer landscape. These actions include improving
the local relevance across our assortment, tapping into larger
addressable markets where we see earnings accretive opportunities,
strengthening our omnichannel experience and accelerating
monetisation initiatives from our yuu Rewards loyalty programme.
With our diversified business portfolio, strong brand equity, a
sharpening focus on operating efficiency and our revamped digital
strategy, we are confident that the Group is well-positioned to
deliver sustained, profitable growth and shareholder returns in the
long term.
The Group reiterates its guidance
for 2024 underlying profit attributable to shareholders to be
between US$180 million and US$220 million.
Scott Price
Group Chief Executive
|
|
DFI Retail Group Holdings Limited
Consolidated Profit and Loss Account
for the six months ended 30th June 2024
|
|
|
|
|
|
|
(unaudited)
Six
months ended 30th June
|
|
Year
ended 31st December
|
|
|
|
|
|
|
|
2024
|
|
|
|
|
|
|
|
|
|
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
2023
|
|
|
|
|
|
|
|
|
Underlying business performance US$m
|
|
|
|
Non-trading items
US$m
|
|
|
|
Total
US$m
|
|
|
|
Underlying business performance
US$m
|
|
|
|
Non-trading items
US$m
|
|
|
|
Total
US$m
|
|
|
|
Underlying business performance
US$m
|
|
|
|
Non-trading items
US$m
|
|
|
|
Total
US$m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue (note 2)
|
|
4,404.9
|
|
|
|
-
|
|
|
|
4,404.9
|
|
|
|
4,574.3
|
|
|
|
-
|
|
|
|
4,574.3
|
|
|
|
9,169.9
|
|
|
|
-
|
|
|
|
9,169.9
|
|
|
Net operating costs (note 3)
|
|
(4,236.7)
|
|
|
|
(6.2)
|
|
|
|
(4,242.9)
|
|
|
|
(4,446.7)
|
|
|
|
(34.8)
|
|
|
|
(4,481.5)
|
|
|
|
(8,876.1)
|
|
|
|
(131.2)
|
|
|
|
(9,007.3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit (note 4)
|
|
168.2
|
|
|
|
(6.2)
|
|
|
|
162.0
|
|
|
|
127.6
|
|
|
|
(34.8)
|
|
|
|
92.8
|
|
|
|
293.8
|
|
|
|
(131.2)
|
|
|
|
162.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing charges
|
|
(74.1)
|
|
|
|
-
|
|
|
|
(74.1)
|
|
|
|
(74.2)
|
|
|
|
-
|
|
|
|
(74.2)
|
|
|
|
(151.8)
|
|
|
|
-
|
|
|
|
(151.8)
|
|
|
Financing income
|
|
1.8
|
|
|
|
-
|
|
|
|
1.8
|
|
|
|
4.8
|
|
|
|
-
|
|
|
|
4.8
|
|
|
|
7.9
|
|
|
|
-
|
|
|
|
7.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net financing charges
(note 5)
|
|
(72.3)
|
|
|
|
-
|
|
|
|
(72.3)
|
|
|
|
(69.4)
|
|
|
|
-
|
|
|
|
(69.4)
|
|
|
|
(143.9)
|
|
|
|
-
|
|
|
|
(143.9)
|
|
|
Share of results of associates and
joint ventures (note
6)
|
|
3.0
|
|
|
|
25.5
|
|
|
|
28.5
|
|
|
|
(6.7)
|
|
|
|
11.6
|
|
|
|
4.9
|
|
|
|
43.4
|
|
|
|
9.2
|
|
|
|
52.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit before tax
|
|
98.9
|
|
|
|
19.3
|
|
|
|
118.2
|
|
|
|
51.5
|
|
|
|
(23.2)
|
|
|
|
28.3
|
|
|
|
193.3
|
|
|
|
(122.0)
|
|
|
|
71.3
|
|
|
Tax (note 7)
|
|
(23.8)
|
|
|
|
1.0
|
|
|
|
(22.8)
|
|
|
|
(23.0)
|
|
|
|
-
|
|
|
|
(23.0)
|
|
|
|
(41.9)
|
|
|
|
1.0
|
|
|
|
(40.9)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit after tax
|
|
75.1
|
|
|
|
20.3
|
|
|
|
95.4
|
|
|
|
28.5
|
|
|
|
(23.2)
|
|
|
|
5.3
|
|
|
|
151.4
|
|
|
|
(121.0)
|
|
|
|
30.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders of the
Company
|
|
75.6
|
|
|
|
19.5
|
|
|
|
95.1
|
|
|
|
33.3
|
|
|
|
(25.1)
|
|
|
|
8.2
|
|
|
|
154.7
|
|
|
|
(122.5)
|
|
|
|
32.2
|
|
|
Non-controlling
interests
|
|
(0.5)
|
|
|
|
0.8
|
|
|
|
0.3
|
|
|
|
(4.8)
|
|
|
|
1.9
|
|
|
|
(2.9)
|
|
|
|
(3.3)
|
|
|
|
1.5
|
|
|
|
(1.8)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
75.1
|
|
|
|
20.3
|
|
|
|
95.4
|
|
|
|
28.5
|
|
|
|
(23.2)
|
|
|
|
5.3
|
|
|
|
151.4
|
|
|
|
(121.0)
|
|
|
|
30.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US¢
|
|
|
|
|
|
|
|
US¢
|
|
|
|
US¢
|
|
|
|
|
|
|
|
US¢
|
|
|
|
US¢
|
|
|
|
|
|
|
|
US¢
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share (note 8)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- basic
|
|
5.62
|
|
|
|
|
|
|
|
7.07
|
|
|
|
2.47
|
|
|
|
|
|
|
|
0.61
|
|
|
|
11.49
|
|
|
|
|
|
|
|
2.39
|
|
|
- diluted
|
|
5.58
|
|
|
|
|
|
|
|
7.02
|
|
|
|
2.46
|
|
|
|
|
|
|
|
0.61
|
|
|
|
11.43
|
|
|
|
|
|
|
|
2.38
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DFI Retail Group Holdings Limited
Consolidated Statement of Comprehensive
Income
for the six months ended 30th June 2024
|
|
|
|
|
|
(unaudited)
Six
months ended
30th
June
|
|
|
Year
ended
31st
December
|
|
|
|
|
|
2024 US$m
|
|
|
|
|
2023
US$m
|
|
|
|
|
2023
US$m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period
|
|
|
95.4
|
|
|
|
|
|
5.3
|
|
|
|
|
|
30.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive
(expense)/income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items that will not be
reclassified to profit or loss:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Remeasurements of defined benefit
plans
|
|
|
-
|
|
|
|
|
|
(0.2)
|
|
|
|
|
|
(1.7)
|
|
|
Net revaluation surplus before
transfer to investment properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- tangible assets
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
1.5
|
|
|
- right-of-use assets
|
|
|
5.4
|
|
|
|
|
|
-
|
|
|
|
|
|
63.2
|
|
|
Tax relating to items that will
not be reclassified
|
|
|
-
|
|
|
|
|
|
-
|
|
|
|
|
|
0.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5.4
|
|
|
|
|
|
(0.2)
|
|
|
|
|
|
63.3
|
|
|
Share of other comprehensive
(expense)/ income of associates and joint ventures
|
|
|
(0.9)
|
|
|
|
|
|
0.8
|
|
|
|
|
|
2.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4.5
|
|
|
|
|
|
0.6
|
|
|
|
|
41
|
65.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items that may be reclassified
subsequently to profit or loss:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net exchange translation
differences
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- net loss arising during the
period
|
|
|
(76.9)
|
|
|
|
|
|
(34.2)
|
|
|
|
|
|
(15.2)
|
|
|
- transfer to profit and loss
(note 13(b))
|
|
|
8.4
|
|
|
|
|
|
44.5
|
|
|
|
|
|
48.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(68.5)
|
|
|
|
|
|
10.3
|
|
|
|
|
|
33.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flow hedges
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- net gain/(loss) arising during
the period
|
|
|
11.9
|
|
|
|
|
|
(1.1)
|
|
|
|
|
|
6.7
|
|
|
- transfer to profit and
loss
|
|
|
(13.1)
|
|
|
|
|
|
(7.3)
|
|
|
|
|
|
(34.3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1.2)
|
|
|
|
|
|
(8.4)
|
|
|
|
|
|
(27.6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax relating to items that may be
reclassified
|
|
|
(0.7)
|
|
|
|
|
|
0.3
|
|
|
|
|
|
1.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share of other comprehensive
income/ (expense) of associates and joint ventures
|
|
|
0.3
|
|
|
|
|
|
(1.9)
|
|
|
|
|
|
(3.0)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(70.1)
|
|
|
|
|
|
0.3
|
|
|
|
|
|
4.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive
(expense)/income for the period, net of tax
|
|
|
(65.6)
|
|
|
|
|
|
0.9
|
|
|
|
|
|
69.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive income for the
period
|
|
|
29.8
|
|
|
|
|
|
6.2
|
|
|
|
|
|
100.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Attributable to:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders of the
Company
|
|
|
29.4
|
|
|
|
|
|
8.3
|
|
|
|
|
|
96.8
|
|
|
Non-controlling
interests
|
|
|
0.4
|
|
|
|
|
|
(2.1)
|
|
|
|
|
|
3.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
29.8
|
|
|
|
|
|
6.2
|
|
|
|
|
|
100.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DFI Retail Group Holdings Limited
Consolidated Balance Sheet
at 30th June 2024
|
|
|
|
|
(unaudited)
At 30th
June
|
|
|
|
At 31st
December
|
|
|
|
2024
US$m
|
|
|
|
2023
US$m
|
|
|
|
2023
US$m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net operating assets
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets
|
|
276.6
|
|
|
|
400.0
|
|
|
|
289.6
|
|
Tangible assets
|
|
610.2
|
|
|
|
685.9
|
|
|
|
708.1
|
|
Right-of-use assets
|
|
2,585.6
|
|
|
|
2,549.0
|
|
|
|
2,662.3
|
|
Investment properties
|
|
125.0
|
|
|
|
39.6
|
|
|
|
122.2
|
|
Associates and joint
ventures
|
|
1,741.7
|
|
|
|
1,716.1
|
|
|
|
1,793.7
|
|
Other investments
|
|
5.5
|
|
|
|
22.0
|
|
|
|
6.7
|
|
Non-current debtors
|
|
105.6
|
|
|
|
118.1
|
|
|
|
102.2
|
|
Deferred tax assets
|
|
34.2
|
|
|
|
30.1
|
|
|
|
35.8
|
|
Pension assets
|
|
5.4
|
|
|
|
4.9
|
|
|
|
4.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets
|
|
5,489.8
|
|
|
|
5,565.7
|
|
|
|
5,725.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stocks
|
|
634.7
|
|
|
|
744.9
|
|
|
|
763.5
|
|
Current debtors
|
|
222.5
|
|
|
|
234.9
|
|
|
|
256.3
|
|
Current tax assets
|
|
12.1
|
|
|
|
20.7
|
|
|
|
15.1
|
|
Cash and bank balances
|
|
313.5
|
|
|
|
218.8
|
|
|
|
303.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,182.8
|
|
|
|
1,219.3
|
|
|
|
1,338.3
|
|
Assets held for sale
(note 10)
|
|
2.3
|
|
|
|
139.3
|
|
|
|
47.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
1,185.1
|
|
|
|
1,358.6
|
|
|
|
1,386.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current creditors
|
|
(1,835.8)
|
|
|
|
(1,952.1)
|
|
|
|
(2,095.9)
|
|
Current borrowings
|
|
(668.3)
|
|
|
|
(836.3)
|
|
|
|
(771.1)
|
|
Current lease
liabilities
|
|
(555.0)
|
|
|
|
(527.7)
|
|
|
|
(562.0)
|
|
Current tax liabilities
|
|
(45.1)
|
|
|
|
(47.3)
|
|
|
|
(39.7)
|
|
Current provisions
|
|
(38.3)
|
|
|
|
(34.4)
|
|
|
|
(38.9)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,142.5)
|
|
|
|
(3,397.8)
|
|
|
|
(3,507.6)
|
|
Liabilities associated with assets
held for sale
(note 10)
|
|
-
|
|
|
|
-
|
|
|
|
(19.8)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
(3,142.5)
|
|
|
|
(3,397.8)
|
|
|
|
(3,527.4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net current liabilities
|
|
(1,957.4)
|
|
|
|
(2,039.2)
|
|
|
|
(2,141.3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term borrowings
|
|
(193.9)
|
|
|
|
(265.4)
|
|
|
|
(153.0)
|
|
Non-current lease
liabilities
|
|
(2,228.2)
|
|
|
|
(2,186.0)
|
|
|
|
(2,285.8)
|
|
Deferred tax
liabilities
|
|
(40.8)
|
|
|
|
(39.5)
|
|
|
|
(41.2)
|
|
Pension liabilities
|
|
(4.7)
|
|
|
|
(5.8)
|
|
|
|
(6.2)
|
|
Non-current creditors
|
|
(3.3)
|
|
|
|
(3.9)
|
|
|
|
(3.7)
|
|
Non-current provisions
|
|
(109.1)
|
|
|
|
(102.8)
|
|
|
|
(105.7)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities
|
|
(2,580.0)
|
|
|
|
(2,603.4)
|
|
|
|
(2,595.6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
952.4
|
|
|
|
923.1
|
|
|
|
988.1
|
|
|
|
|
|
(unaudited)
At 30th
June
|
|
|
|
At 31st
December
|
|
|
|
2024 US$m
|
|
|
|
2023
US$m
|
|
|
|
2023
US$m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total equity
|
|
|
|
|
|
|
|
|
|
|
|
Share capital
|
|
75.2
|
|
|
|
75.2
|
|
|
|
75.2
|
|
Share premium and capital
reserves
|
|
69.8
|
|
|
|
68.1
|
|
|
|
72.8
|
|
Revenue and other
reserves
|
|
799.1
|
|
|
|
777.4
|
|
|
|
832.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders' funds
|
|
944.1
|
|
|
|
920.7
|
|
|
|
980.2
|
|
Non-controlling
interests
|
|
8.3
|
|
|
|
2.4
|
|
|
|
7.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
952.4
|
|
|
|
923.1
|
|
|
|
988.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DFI Retail Group Holdings Limited
Consolidated Statement of Changes in Equity
for the six months ended 30th June 2024
|
|
|
|
Share
capital
US$m
|
|
Share
premium
US$m
|
|
Capital
reserves
US$m
|
|
Revenue
and other
reserves
US$m
|
|
Attributable to shareholders of the Company US$m
|
|
Attributable to non-controlling
interests
US$m
|
|
Total
equity
US$m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended 30th June
2024 (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1st January 2024
|
75.2
|
|
39.6
|
|
33.2
|
|
832.2
|
|
980.2
|
|
7.9
|
|
988.1
|
Total comprehensive
income
|
-
|
|
-
|
|
-
|
|
29.4
|
|
29.4
|
|
0.4
|
|
29.8
|
Dividends paid by the Company
(note 11)
|
-
|
|
-
|
|
-
|
|
(67.2)
|
|
(67.2)
|
|
-
|
|
(67.2)
|
Unclaimed dividends
forfeited
|
-
|
|
-
|
|
-
|
|
0.1
|
|
0.1
|
|
-
|
|
0.1
|
Share-based long-term incentive
plans
|
-
|
|
-
|
|
4.6
|
|
-
|
|
4.6
|
|
-
|
|
4.6
|
Shares purchased for a share-based
long-term incentive plan
|
-
|
|
-
|
|
-
|
|
(2.7)
|
|
(2.7)
|
|
-
|
|
(2.7)
|
Change in interests in associates
and joint ventures
|
-
|
|
-
|
|
-
|
|
(0.3)
|
|
(0.3)
|
|
-
|
|
(0.3)
|
Transfer
|
-
|
|
-
|
|
(7.6)
|
|
7.6
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30th June 2024
|
75.2
|
|
39.6
|
|
30.2
|
|
799.1
|
|
944.1
|
|
8.3
|
|
952.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended 30th June 2023 (unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1st January 2023
|
75.2
|
|
37.6
|
|
30.0
|
|
804.3
|
|
947.1
|
|
(5.7)
|
|
941.4
|
Total comprehensive
income
|
-
|
|
-
|
|
-
|
|
8.3
|
|
8.3
|
|
(2.1)
|
|
6.2
|
Dividends paid by the Company
(note 11)
|
-
|
|
-
|
|
-
|
|
(26.9)
|
|
(26.9)
|
|
-
|
|
(26.9)
|
Share-based long-term incentive
plans
|
-
|
|
-
|
|
5.5
|
|
-
|
|
5.5
|
|
-
|
|
5.5
|
Subsidiaries disposed of
(note 13(b))
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
10.2
|
|
10.2
|
Change in interests in associates
and joint ventures
|
-
|
|
-
|
|
-
|
|
(13.3)
|
|
(13.3)
|
|
-
|
|
(13.3)
|
Transfer
|
-
|
|
2.0
|
|
(7.0)
|
|
5.0
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30th June 2023
|
75.2
|
|
39.6
|
|
28.5
|
|
777.4
|
|
920.7
|
|
2.4
|
|
923.1
|
|
|
|
Share
capital
US$m
|
|
Share
premium
US$m
|
|
Capital
reserves
US$m
|
|
Revenue
and other
reserves
US$m
|
|
Attributable to shareholders of the Company US$m
|
|
Attributable to non-controlling
interests
US$m
|
|
Total
equity
US$m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended 31st December 2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1st January 2023
|
75.2
|
|
37.6
|
|
30.0
|
|
804.3
|
|
947.1
|
|
(5.7)
|
|
941.4
|
Total comprehensive
income
|
-
|
|
-
|
|
-
|
|
96.8
|
|
96.8
|
|
3.4
|
|
100.2
|
Dividends paid by the
Company
|
-
|
|
-
|
|
-
|
|
(67.3)
|
|
(67.3)
|
|
-
|
|
(67.3)
|
Share-based long-term incentive
plans
|
-
|
|
-
|
|
12.4
|
|
-
|
|
12.4
|
|
-
|
|
12.4
|
Shares purchased for a share-based
long-term incentive plan
|
-
|
|
-
|
|
-
|
|
(9.7)
|
|
(9.7)
|
|
-
|
|
(9.7)
|
Subsidiaries disposed
of
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
10.2
|
|
10.2
|
Change in interests in associates
and joint ventures
|
-
|
|
-
|
|
-
|
|
0.9
|
|
0.9
|
|
-
|
|
0.9
|
Transfer
|
-
|
|
2.0
|
|
(9.2)
|
|
7.2
|
|
-
|
|
-
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31st December 2023
|
75.2
|
|
39.6
|
|
33.2
|
|
832.2
|
|
980.2
|
|
7.9
|
|
988.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue and other reserves at 30th
June 2024 comprised revenue reserves of US$1,120.5 million
(2023: US$1,098.9
million), hedging reserves of US$10.3 million
(2023: US$30.5
million), revaluation reserves of US$103.3 million
(2023: US$38.2 million)
and exchange reserves of US$435.0 million loss (2023: US$390.2 million
loss).
Revenue and other reserves at 31st
December 2023 comprised revenue reserves of US$1,088.3 million,
hedging reserves of US$12.2 million, revaluation reserves of
US$98.5 million and exchange reserves of US$366.8 million
loss.
|
|
DFI Retail Group Holdings Limited
Consolidated Cash Flow Statement
for the six months ended 30th June 2024
|
|
|
|
|
(unaudited)
Six
months ended
30th
June
|
|
|
Year
ended 31st December
|
|
|
|
2024
US$m
|
|
|
|
2023
US$m
|
|
|
|
2023
US$m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit (note 4)
|
|
162.0
|
|
|
|
92.8
|
|
|
|
162.6
|
|
Depreciation and
amortisation
|
|
411.5
|
|
|
|
414.1
|
|
|
|
827.2
|
|
Other non-cash items
|
|
4.9
|
|
|
|
40.8
|
|
|
|
148.1
|
|
(Increase)/decrease in working capital
|
|
(52.4)
|
|
|
|
(16.4)
|
|
|
|
45.4
|
|
Interest received
|
|
2.6
|
|
|
|
4.8
|
|
|
|
8.7
|
|
Interest and other financing
charges paid
|
|
(75.1)
|
|
|
|
(73.4)
|
|
|
|
(153.2)
|
|
Tax paid
|
|
(16.0)
|
|
|
|
(18.4)
|
|
|
|
(40.8)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
437.5
|
|
|
|
444.3
|
|
|
|
998.0
|
|
Dividends from associates and joint
ventures
|
|
29.8
|
|
|
|
22.6
|
|
|
|
45.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating
activities
|
|
467.3
|
|
|
|
466.9
|
|
|
|
1,043.6
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of associates and joint
ventures (note 13(a))
|
|
(5.8)
|
|
|
|
(8.8)
|
|
|
|
(18.4)
|
|
Purchase of intangible
assets
|
|
(4.4)
|
|
|
|
(8.8)
|
|
|
|
(22.9)
|
|
Purchase of tangible
assets
|
|
(90.0)
|
|
|
|
(95.5)
|
|
|
|
(173.4)
|
|
Repayment from associates and joint
ventures
|
|
-
|
|
|
|
1.2
|
|
|
|
1.2
|
|
Sale of subsidiaries (note 13(b))
|
|
57.4
|
|
|
|
(56.2)
|
|
|
|
(23.8)
|
|
Sale of supermarkets in Indonesia
(note 13(c))
|
|
6.8
|
|
|
|
-
|
|
|
|
-
|
|
Sale of properties
(note
13(d))
|
|
14.8
|
|
|
|
32.6
|
|
|
|
142.0
|
|
Sale of other tangible
assets
|
|
1.0
|
|
|
|
0.3
|
|
|
|
0.7
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing
activities
|
|
(20.2)
|
|
|
|
(135.2)
|
|
|
|
(94.6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Purchase of shares for a
share-based long-term incentive plan (note
13(e))
|
|
(2.7)
|
|
|
|
-
|
|
|
|
(9.7)
|
|
Drawdown of borrowings
|
|
888.2
|
|
|
|
1,108.5
|
|
|
|
1,268.9
|
|
Repayment of borrowings
|
|
(890.7)
|
|
|
|
(1,115.2)
|
|
|
|
(1,486.1)
|
|
Net (decrease)/increase in other
short-term borrowings
|
|
(54.5)
|
|
|
|
22.8
|
|
|
|
51.3
|
|
Principal elements of lease
payments
|
|
(312.0)
|
|
|
|
(318.4)
|
|
|
|
(624.7)
|
|
Dividends paid by the Company
(note 11)
|
|
(67.2)
|
|
|
|
(26.9)
|
|
|
|
(67.3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing
activities
|
|
(438.9)
|
|
|
|
(329.2)
|
|
|
|
(867.6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash
equivalents
|
|
8.2
|
|
|
|
2.5
|
|
|
|
81.4
|
|
Cash and cash equivalents at
beginning of period
|
|
298.2
|
|
|
|
213.7
|
|
|
|
213.7
|
|
Effect of exchange rate
changes
|
|
(2.8)
|
|
|
|
(4.6)
|
|
|
|
3.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of
period (note
13(f))
|
|
303.6
|
|
|
|
211.6
|
|
|
|
298.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DFI Retail Group Holdings Limited
Notes to Condensed Financial Statements
1. Accounting
Policies and Basis of Preparation
The condensed financial statements
have been prepared in accordance with IAS 34 'Interim Financial
Reporting' and on a going concern basis. The
condensed financial statements have not been audited or reviewed by
the Group's auditors.
There are no changes to the
accounting policies as described in the 2023 annual
financial statements. A number of
amendments issued by the International Accounting Standards Board
were effective from 1st January 2024 and do not have significant
impact on the Group's results, financial position and accounting
policies.
The Group has not early adopted any
standards, interpretations or amendments that have been issued but
not yet effective.
The Group's reportable segments
are identified on the basis of internal reports about components of
the Group that are regularly reviewed by the Executive Directors of
the Company for the purpose of resource allocation and performance
assessment. DFI Retail Group operates various divisions: Food, Convenience, Health and Beauty, Home
Furnishings, Restaurants and Other Retailing. Food represents the grocery retail businesses
(including the Group's associates, Yonghui and
Robinsons Retail, leading grocery retailers on the Chinese mainland and in the
Philippines, respectively). Convenience is
the Group's 7-Eleven businesses. Health and Beauty comprises
the health and beauty businesses. Home Furnishings is the
Group's IKEA businesses. Restaurants is the Group's
associate, Maxim's, one of Asia's leading food and beverage
companies. Other Retailing represents the department stores,
specialty and Do-It-Yourself ('DIY') stores of Robinsons
Retail.
The Group's reportable segments
are set out in notes 2, 4 and 6.
2.
Revenue
|
Six
months ended 30th June
|
|
|
|
|
|
|
2024 US$m
|
|
2023
US$m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales of goods
|
|
|
|
|
|
|
|
|
Analysis by reportable segment:
|
|
|
|
|
|
|
|
|
Food
|
|
|
|
|
1,578.8
|
|
1,687.7
|
|
Convenience
|
|
|
|
|
1,167.5
|
|
1,182.2
|
|
Health and Beauty
|
|
|
|
|
1,210.9
|
|
1,210.4
|
|
Home Furnishings
|
|
|
|
|
348.9
|
|
399.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,306.1
|
|
4,480.1
|
|
Revenue from other
sources
|
|
|
|
|
98.8
|
|
94.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,404.9
|
|
4,574.3
|
Set out below is an analysis of
the Group's revenue by geographical locations:
Six
months ended 30th June
|
|
|
|
|
|
|
2024 US$m
|
|
2023
US$m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
North Asia
|
|
|
|
|
3,209.1
|
|
3,276.8
|
|
South East Asia
|
|
|
|
|
1,195.8
|
|
1,297.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
4,404.9
|
|
4,574.3
|
|
|
|
|
|
|
|
|
|
The geographical areas covering
North Asia and South East
Asia, are determined by the
geographical location of customers. North Asia comprises Hong
Kong, the Chinese mainland, Macau and Taiwan.
South East Asia comprises
Singapore, Cambodia, Malaysia, Indonesia,
and Brunei.
3. Net Operating
Costs
|
|
Six
months ended 30th June
|
|
|
|
|
2024
|
|
|
|
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying business performance US$m
|
|
Non-trading items
US$m
|
|
Total
US$m
|
|
Underlying business performance US$m
|
|
Non-trading items
US$m
|
|
Total
US$m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of sales
|
(2,833.2)
|
|
-
|
|
(2,833.2)
|
|
(3,021.0)
|
|
-
|
|
(3,021.0)
|
|
Other operating income
|
3.8
|
|
7.4
|
|
11.2
|
|
6.4
|
|
17.1
|
|
23.5
|
|
Selling and distribution
costs
|
(1,166.3)
|
|
-
|
|
(1,166.3)
|
|
(1,188.7)
|
|
-
|
|
(1,188.7)
|
|
Administration and other operating
expenses
|
(241.0)
|
|
(13.6)
|
|
(254.6)
|
|
(243.4)
|
|
(51.9)
|
|
(295.3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4,236.7)
|
|
(6.2)
|
|
(4,242.9)
|
|
(4,446.7)
|
|
(34.8)
|
|
(4,481.5)
|
4. Operating
Profit
|
Six
months ended 30th June
|
|
|
|
2024 US$m
|
|
2023
US$m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Analysis by reportable segment:
|
|
|
|
|
|
Food
|
|
25.7
|
|
13.5
|
|
Convenience
|
|
46.5
|
|
26.9
|
|
Health and Beauty
|
|
102.9
|
|
100.2
|
|
Home Furnishings
|
|
3.2
|
|
14.1
|
|
|
|
|
|
|
|
|
|
178.3
|
|
154.7
|
|
Selling, general and
administrative expenses+
|
|
(57.1)
|
|
(68.4)
|
|
|
|
|
|
|
|
Underlying operating profit before IFRS
16*
|
|
121.2
|
|
86.3
|
|
IFRS 16
adjustment^
|
|
47.0
|
|
41.3
|
|
|
|
|
|
|
|
Underlying operating
profit
|
|
168.2
|
|
127.6
|
|
|
|
|
|
|
|
Non-trading items:
|
|
|
|
|
|
- loss on disposal of a
subsidiary
|
|
(5.6)
|
|
-
|
|
- profit
on sale of supermarkets in Indonesia
|
|
1.7
|
|
-
|
|
- business restructuring
costs
|
|
(5.3)
|
|
1.1
|
|
- divestment of Malaysia Grocery
Retail business
|
|
-
|
|
(53.0)
|
|
- profit on sale of properties
(note 13(d))
|
|
5.7
|
|
16.7
|
|
- change in fair value of
investment properties
|
|
(1.5)
|
|
-
|
|
- change in fair value of equity
investments
|
|
(1.2)
|
|
0.4
|
|
|
|
|
|
|
|
|
|
162.0
|
|
92.8
|
|
|
|
|
|
|
+ Included costs incurred for e-commerce development and
digital innovation.
* This measure of profit and loss is regularly
provided to the management. Property lease payments and
depreciation of reinstatement costs under the lease contracts were
included in the Group's analysis of reportable and geographical
segments' results.
^ Represented the reversal of lease payments which
were accounted for on a straight-line basis, adjusted by
the lease contracts recognised under IFRS 16
'Leases', primarily for the depreciation charge on right-of-use
assets.
Set out below is an analysis of
the Group's underlying operating profit by geographical
locations:
|
Six
months ended 30th June
|
|
|
|
|
|
2024 US$m
|
|
|
|
2023
US$m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
v
|
North Asia
|
|
|
155.3
|
|
|
|
145.7
|
|
|
South East Asia
|
|
|
23.0
|
|
|
|
9.0
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
178.3
|
|
|
|
154.7
|
|
|
Selling, general and
administrative expenses+
|
|
|
(57.1)
|
|
|
|
(68.4)
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying operating profit before IFRS
16*
|
|
|
121.2
|
|
|
|
86.3
|
|
|
IFRS 16
adjustment^
|
|
|
47.0
|
|
|
|
41.3
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying operating
profit
|
|
|
168.2
|
|
|
|
127.6
|
|
+ Included costs incurred for e-commerce development and
digital innovation.
* This measure of profit and loss is regularly
provided to the management. Property lease payments and
depreciation of reinstatement costs under the lease contracts were
included in the Group's analysis of reportable and geographical
segments' results.
^ Represented the reversal of lease payments which
were accounted for on a straight-line basis, adjusted by
the lease contracts recognised under IFRS 16
'Leases', primarily for the depreciation charge on right-of-use
assets.
5. Net Financing
Charges
|
Six
months ended 30th June
|
|
|
|
|
|
2024 US$m
|
|
|
|
2023
US$m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(71.3)
|
|
|
|
(70.5)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- bank loans and
advances
|
|
|
(17.6)
|
|
|
|
(25.3)
|
|
|
- lease liabilities
|
|
|
(53.7)
|
|
|
|
(45.2)
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitment and other
fees
|
|
|
(2.8)
|
|
|
|
(3.7)
|
|
|
|
|
|
|
|
|
|
|
|
|
Financing charges
|
|
|
(74.1)
|
|
|
|
(74.2)
|
|
|
Financing income
|
|
|
1.8
|
|
|
|
4.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(72.3)
|
|
|
|
(69.4)
|
|
6. Share of
Results of Associates and Joint Ventures
|
Six
months ended 30th June
|
|
|
|
|
2024 US$m
|
†
|
2023
US$m
|
†
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Analysis by reportable segment:
|
|
|
|
|
|
|
Food
|
|
14.4
|
|
(15.0)
|
|
|
Health and Beauty
|
|
4.7
|
|
4.0
|
|
|
Restaurants
|
|
6.7
|
|
10.9
|
|
|
Other Retailing
|
|
2.7
|
|
5.0
|
|
|
|
|
|
|
|
|
|
|
|
28.5
|
|
4.9
|
|
Share of results of associates and
joint ventures included the following gains/(losses) from
non-trading items (note
9):
|
Six
months ended 30th June
|
|
|
|
|
2024 US$m
|
†
|
2023
US$m
|
†
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value of Yonghui's
equity investments
|
|
(1.4)
|
|
(1.1)
|
|
|
Change in fair value of Robinsons
Retail's equity
investments
|
|
11.5
|
|
12.8
|
|
|
Change in fair value of Yonghui's
investment property
|
|
(0.1)
|
|
(0.3)
|
|
|
Change in fair value of Maxim's
investment property
|
|
(0.8)
|
|
-
|
|
|
Gain from disposal of an associate
by Robinsons Retail
|
|
16.3
|
|
-
|
|
|
Net gains from sale of debt
investments by
Robinsons Retail
|
|
-
|
|
0.2
|
|
|
|
|
|
|
|
|
|
|
|
25.5
|
|
11.6
|
|
Results are shown after tax and
non-controlling interests in the associates and joint
ventures.
In January 2024, Robinsons Retail
disposed of its interest in an associate, Robinsons Bank
Corporation ('RBC') through a merger between RBC and Bank of the
Philippine Islands ('BPI'), Robinsons Retail's equity
investment. Upon the completion of merger, Robinsons Retail
directly and indirectly owns approximately 6.5% interest of
BPI. The Group shared a gain of US$16.3 million on this
transaction. The fair value change of Robinsons Retail's
equity investments largely represented the fair value change of
BPI.
† Included six months results
from 1st October 2023 to 31st March 2024 (2023: 1st October 2022 to 31st March
2023) for Yonghui and Robinsons Retail, based on their
latest published announcements.
7.
Tax
|
Six
months ended 30th June
|
|
|
|
2024 US$m
|
|
2023
US$m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Tax charged to profit and loss is
analysed as follows:
|
|
|
|
|
|
Current tax
|
|
(23.9)
|
|
(25.6)
|
|
Deferred tax
|
|
1.1
|
|
2.6
|
|
|
|
|
|
|
|
|
|
(22.8)
|
|
(23.0)
|
|
|
|
|
|
|
|
Tax relating to components of
other comprehensive expense/income is analysed as
follows:
|
|
|
|
|
|
Cash flow hedges
|
|
(0.7)
|
|
0.3
|
|
|
|
|
|
|
|
|
|
(0.7)
|
|
0.3
|
Tax on profits has been calculated
at rates of taxation prevailing in the territories in which the
Group operates.
The Group is within the scope of
the OECD Pillar Two model rules, and has applied the exception to
recognising and disclosing information about deferred tax assets
and liabilities relating to Pillar Two income taxes from 1st
January 2023. Pillar Two legislation has been enacted or
substantially enacted in certain jurisdictions in which the Group
operates. The Group has assessed that the income tax expense
related to Pillar Two income taxes in the relevant jurisdictions
for the interim period is immaterial.
Share of tax charge of associates
and joint ventures of US$12.9 million (2023: US$10.8 million) is included in
share of results of associates and joint ventures.
8. Earnings per
Share
Basic earnings per share are
calculated on profit attributable to shareholders of US$95.1
million (2023: US$8.2
million), and on the weighted average number of 1,345.2
million (2023: 1,346.5
million) shares in issue during the period.
Diluted earnings per share are
calculated on profit attributable to shareholders of US$95.1
million (2023: US$8.2
million), and on the weighted average number of 1,354.8
million (2023: 1,352.9
million) shares in issue after adjusting for 9.6 million
(2023: 6.4 million) shares
which are deemed to be issued for no consideration under the
share-based long-term incentive plans based on the average share
price during the period.
Additional basic and diluted
earnings per share are also calculated
based on underlying profit attributable to shareholders. A
reconciliation of earnings is set out below:
|
|
Six
months ended 30th June
|
|
|
|
|
2024
|
|
|
|
|
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
US$m
|
|
Basic
earnings
per share US¢
|
|
Diluted
earnings
per
share
US¢
|
|
US$m
|
|
Basic
earnings per share US¢
|
|
Diluted
earnings
per share US¢
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit attributable
to shareholders
|
95.1
|
|
7.07
|
|
7.02
|
|
8.2
|
|
0.61
|
|
0.61
|
|
Non-trading items (note 9)
|
(19.5)
|
|
|
|
|
|
25.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Underlying profit attributable to
shareholders
|
75.6
|
|
5.62
|
|
5.58
|
|
33.3
|
|
2.47
|
|
2.46
|
9.
Non-trading Items
Non-trading items are separately
identified to provide greater understanding of the Group's
underlying business performance. Items classified as
non-trading items include fair value gains and losses on
revaluations of investment properties, and equity and debt
investments which are measured at fair value through profit and
loss; gains and losses arising from the sale of businesses,
investments and properties; impairment of non-depreciable
intangible assets, properties, and associates and joint ventures;
provisions for the closure of businesses; acquisition-related costs
in business combinations; and other credits and charges of a
non-recurring nature that require inclusion in order to provide
additional insight into underlying business performance.
An analysis of non-trading items
after interest, tax and non-controlling interests is set out
below:
|
Six
months ended 30th June
|
|
|
2024 US$m
|
|
2023
US$m
|
|
|
|
|
|
|
|
|
|
|
|
Loss on disposal of a
subsidiary
|
(4.9)
|
|
-
|
|
Profit on sale of supermarkets in
Indonesia
|
1.5
|
|
-
|
|
Business restructuring
costs
|
(5.0)
|
|
1.0
|
|
Divestment of Malaysia Grocery
Retail business
|
-
|
|
(53.0)
|
|
Profit on sale of
properties
|
5.1
|
|
14.9
|
|
Change in fair value of investment
properties
|
(1.5)
|
|
-
|
|
Change in fair value of equity
investments
|
(1.2)
|
|
0.4
|
|
Share of change in fair value of
Yonghui's
equity investments
|
(1.4)
|
|
(1.1)
|
|
Share of change in fair value of
Robinsons Retail's
equity investments (note
6)
|
11.5
|
|
12.8
|
|
Share of change in fair value of
Yonghui's
investment property
|
(0.1)
|
|
(0.3)
|
|
Share of change in fair value of
Maxim's
investment property
|
(0.8)
|
|
-
|
|
Share of gain from disposal of an
associate by
Robinsons Retail (note
6)
|
16.3
|
|
-
|
|
Share of net gains from sale of
debt investments by
Robinsons Retail
|
-
|
|
0.2
|
|
|
|
|
|
|
|
19.5
|
|
(25.1)
|
In April 2024, the Group disposed
of its wholly-owned subsidiary, DFI Properties Taiwan Limited ('DFI
Properties'), a property holding company in Taiwan to a third
party. Following the disposal, the Group has immediately
leased back a portion of the tangible and right-of-use assets from
DFI Properties. A loss on disposal of a subsidiary amounting
to US$4.9 million, including a cumulative exchange translation loss
of US$8.4 million, was recorded.
In June 2024, the Group disposed of
its supermarkets in Indonesia to an affiliated party of the
Group. Assets and liabilities supporting the business were
sold at a profit of US$1.5
million.
The Group continues to review and
restructure its operation formats. In view of this,
restructuring costs primarily relating to employee costs of US$3.3
million and an impairment against tangible assets of US$1.6 million
were charged to profit and loss during the period.
In 2023, the Group exited the
Grocery Retail business in Malaysia through disposals of certain of
its subsidiaries and associated properties to a third party.
In March 2023, shareholdings in GCH Retail (Malaysia) Sdn. Bhd.
('GCH'), and Jutaria Gemilang Sdn. Bhd. ('Jutaria'), which operated
a supermarket and hypermarket chain, and mini-marts respectively,
were disposed. A loss on disposal of subsidiaries amounting
to US$46.6 million, including a cumulative exchange translation
loss of US$44.5 million, was recorded. An impairment of
US$3.0 million was charged to certain associated properties.
Together with other charges, a total of US$53.0 million was charged
to profit and loss during the period in 2023.
10. Assets Held for
Sale/(Liabilities Associated with Assets
Held for Sale)
|
|
|
|
At 30th
June
2024
US$m
|
|
At 31st
December 2023
US$m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets held for
sale
|
|
|
2.3
|
|
6.5
|
|
Assets included in disposal group
held for sale
|
|
|
-
|
|
41.3
|
|
|
|
|
|
|
|
|
Assets held for sale
|
|
|
2.3
|
|
47.8
|
|
Liabilities associated with assets
held for sale
|
|
|
-
|
|
(19.8)
|
|
|
|
|
|
|
|
|
|
|
|
2.3
|
|
28.0
|
Non-current assets held
for sale
At 30th June 2024, the non-current
assets held for sale represented a property in Singapore. The
sale of this property is considered to be highly probable in the
remainder of the year.
At 31st December 2023, the
non-current assets held for sale represented two properties in
Indonesia. These properties were sold at a profit of US$4.6
million during the period.
Disposal group held for
sale
In December 2023, the Group
entered into a sale and purchase agreement with a third party to
dispose of its subsidiary, DFI Properties. Upon completion of
the disposal, the Group has immediately leased back a portion of
the tangible and right-of-use assets from DFI Properties in
2024. The transactions were completed during the period
(note 9).
The disposal group held for sale
represented the portion of the tangible and right-of-use assets
that would not be leased back, and other assets and liabilities,
with a total carrying value of US$21.5 million attributable to DFI
Properties at 31st December 2023.
11. Dividends
|
Six
months ended 30th June
|
|
|
2024 US$m
|
|
2023
US$m
|
|
|
|
|
|
|
|
|
|
|
|
Final dividend in respect of 2023
of US¢5.00
(2022: US¢2.00) per
share
|
67.7
|
|
27.1
|
|
Dividends on shares held by a
subsidiary of the Group
under a share-based long-term incentive plan
|
(0.5)
|
|
(0.2)
|
|
|
|
|
|
|
|
67.2
|
|
26.9
|
An interim dividend in respect of
2024 of US¢3.50 (2023:
US¢3.00) per share amounting to a total of US$47.4 million
(2023: US$40.6 million) is
declared by the Board, and will be accounted for as an
appropriation of revenue reserves in the year ending 31st December
2024.
12. Financial
Instruments
Financial instruments by
category
The carrying amounts of financial
assets and financial liabilities at 30th June 2024 and
31st December 2023 are as follows:
|
|
Fair
value of hedging instruments US$m
|
|
Fair
value through profit
and
loss
US$m
|
|
Financial assets at amortised cost
US$m
|
|
Other
financial liabilities
US$m
|
|
Total
carrying amounts US$m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30th June
2024
|
|
|
|
|
|
|
|
|
|
|
Financial assets measured at fair
value
|
|
|
|
|
|
|
|
|
|
|
Other investments
|
|
|
|
|
|
|
|
|
|
|
- equity
investments
|
-
|
|
5.5
|
|
-
|
|
-
|
|
5.5
|
|
- debt
investments
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Derivative financial
instruments
|
11.9
|
|
-
|
|
-
|
|
-
|
|
11.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11.9
|
|
5.5
|
|
-
|
|
-
|
|
17.4
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets not measured at
fair value
|
|
|
|
|
|
|
|
|
|
|
Debtors
|
-
|
|
-
|
|
252.6
|
|
-
|
|
252.6
|
|
Cash and bank balances
|
-
|
|
-
|
|
313.5
|
|
-
|
|
313.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
566.1
|
|
-
|
|
566.1
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities measured at
fair value
|
|
|
|
|
|
|
|
|
|
|
Derivative financial
instruments
|
(0.1)
|
|
-
|
|
-
|
|
-
|
|
(0.1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(0.1)
|
|
-
|
|
-
|
|
-
|
|
(0.1)
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities not measured
at fair value
|
|
|
|
|
|
|
|
|
|
|
Borrowings
|
-
|
|
-
|
|
-
|
|
(862.2)
|
|
(862.2)
|
|
Lease liabilities
|
-
|
|
-
|
|
-
|
|
(2,783.2)
|
|
(2,783.2)
|
|
Trade and other payables excluding
non-financial liabilities
|
-
|
|
-
|
|
-
|
|
(1,643.9)
|
|
(1,643.9)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
-
|
|
(5,289.3)
|
|
(5,289.3)
|
|
|
Fair
value of hedging instruments US$m
|
|
Fair
value through profit
and
loss
US$m
|
|
Financial assets at amortised cost
US$m
|
|
Other
financial liabilities
US$m
|
|
Total
carrying amounts US$m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31st December 2023
|
|
|
|
|
|
|
|
|
|
|
Financial assets measured at fair
value
|
|
|
|
|
|
|
|
|
|
|
Other investments
|
|
|
|
|
|
|
|
|
|
|
- equity
investments
|
-
|
|
6.7
|
|
-
|
|
-
|
|
6.7
|
|
- debt investments
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
Derivative financial
instruments
|
14.2
|
|
-
|
|
-
|
|
-
|
|
14.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14.2
|
|
6.7
|
|
-
|
|
-
|
|
20.9
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial assets not measured at
fair value
|
|
|
|
|
|
|
|
|
|
|
Debtors
|
-
|
|
-
|
|
280.2
|
|
-
|
|
280.2
|
|
Cash and bank balances
|
-
|
|
-
|
|
306.3
|
|
-
|
|
306.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
586.5
|
|
-
|
|
586.5
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities measured at
fair value
|
|
|
|
|
|
|
|
|
|
|
Derivative financial
instruments
|
(1.0)
|
|
-
|
|
-
|
|
-
|
|
(1.0)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1.0)
|
|
-
|
|
-
|
|
-
|
|
(1.0)
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial liabilities not measured
at fair value
|
|
|
|
|
|
|
|
|
|
|
Borrowings
|
-
|
|
-
|
|
-
|
|
(924.1)
|
|
(924.1)
|
|
Lease liabilities
|
-
|
|
-
|
|
-
|
|
(2,847.8)
|
|
(2,847.8)
|
|
Trade and other payables excluding
non-financial liabilities
|
-
|
|
-
|
|
-
|
|
(1,891.1)
|
|
(1,891.1)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
-
|
|
-
|
|
(5,663.0)
|
|
(5,663.0)
|
The fair values of financial
assets and financial liabilities approximate their carrying
amounts.
Fair value estimation
(i) Financial
instruments that are measured at fair value
For financial instruments that are
measured at fair value in the balance sheet, the corresponding fair
value measurements are disclosed by level of the following fair
value measurement hierarchy:
(a) Quoted prices
(unadjusted) in active markets for identical assets or liabilities
('quoted prices in active markets')
The fair values of listed
securities are based on quoted prices in active markets at the
balance sheet date.
(b) Inputs other than quoted
prices in active markets that are observable for the asset or
liability, either directly or indirectly ('observable current
market transactions')
The fair values of derivative
financial instruments are determined using rates quoted by the
Group's bankers at the balance sheet date. The rates for
interest rate swaps and forward foreign exchange contracts are
calculated by reference to market interest rates and foreign
exchange rates.
The fair values of unlisted
investments mainly include club debentures, are determined using
prices quoted by brokers at the balance sheet date.
(c) Inputs for assets or
liabilities that are not based on observable market data
('unobservable inputs')
The fair values of other unlisted
equity and debt investments are determined using valuation
techniques by reference to observable current market transactions
or the market prices of the underlying investments with certain
degree of entity specific estimates or discounted cash flow by
projecting the cash inflows from these investments.
There were no changes in valuation
techniques during the six months ended 30th June 2024 and the year
ended 31st December 2023.
The table below analyses financial
instruments carried at fair value, by the levels in the fair value
measurement hierarchy at 30th June 2024 and 31st December
2023:
|
|
Observable current market transactions
US$m
|
|
Unobservable inputs
US$m
|
|
Total
US$m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 30th June
2024
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
Other investments
|
|
|
|
|
|
|
- equity investments
|
5.5
|
|
-
|
|
5.5
|
|
- debt investments
|
-
|
|
-
|
|
-
|
|
Derivative financial instruments
at fair value
|
|
|
|
|
|
|
- through other comprehensive
income
|
11.6
|
|
-
|
|
11.6
|
|
- through profit and
loss
|
0.3
|
|
-
|
|
0.3
|
|
|
|
|
|
|
|
|
|
17.4
|
|
-
|
|
17.4
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Derivative financial instruments
at fair value
|
|
|
|
|
|
|
- through profit and
loss
|
(0.1)
|
|
-
|
|
(0.1)
|
|
|
|
|
|
|
|
|
|
(0.1)
|
|
-
|
|
(0.1)
|
|
At 31st December 2023
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
Other investments
|
|
|
|
|
|
|
- equity investments
|
6.7
|
|
-
|
|
6.7
|
|
- debt investments
|
-
|
|
-
|
|
-
|
|
Derivative financial instruments
at fair value
|
|
|
|
|
|
|
- through other comprehensive
income
|
13.7
|
|
-
|
|
13.7
|
|
- through profit and
loss
|
0.5
|
|
-
|
|
0.5
|
|
|
|
|
|
|
|
|
|
20.9
|
|
-
|
|
20.9
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
Derivative financial instruments
at fair value
|
|
|
|
|
|
|
- through other comprehensive
income
|
(0.8)
|
|
-
|
|
(0.8)
|
|
- through profit and
loss
|
(0.2)
|
|
-
|
|
(0.2)
|
|
|
|
|
|
|
|
|
|
(1.0)
|
|
-
|
|
(1.0)
|
There were no transfers between the
categories during the six months ended 30th June 2024
and the year ended 31st December 2023.
Movement of unlisted equity and
debt investments which are valued based on unobservable inputs
during the year ended 31st December 2023 is as follows:
|
|
|
|
|
|
US$m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1st January 2023
|
|
|
|
|
15.0
|
|
Change in fair value during the
year recognised in profit and loss
|
|
(15.0)
|
|
|
|
|
|
|
|
|
At 31st December 2023
|
|
|
|
|
-
|
There were no movements of
unlisted equity and debt investments during the period ended 30th
June 2024.
(ii) Financial instruments
that are not measured at fair value
The fair values of current
debtors, cash and bank balances, current creditors, current
borrowings and current lease liabilities are assumed to approximate
their carrying amounts due to the short-term maturities of these
assets and liabilities.
The fair values of long-term
borrowings are based on market prices or are estimated using the
expected future payments discounted at market interest rates.
The fair values of non-current lease liabilities are estimated
using the expected future payments discounted at market interest
rates.
13. Notes to Consolidated
Cash Flow Statement
(a) Purchase of associates and
joint ventures in 2024 related to the Group's capital injections of
US$4.4 million in its associate in Singapore and US$1.4 million in
the business in Vietnam.
Purchase in 2023 related to the
Group's capital injections of US$5.1 million in its associate in
Singapore, US$2.2 million in its health and beauty joint venture in
Thailand and US$1.5 million in the business in Vietnam.
(b) Sale of
subsidiaries
|
Six
months ended 30th June
|
|
|
|
|
|
2024 US$m
|
|
|
|
2023
US$m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets
|
|
|
66.8
|
|
|
|
102.2
|
|
|
Current assets
|
|
|
40.3
|
|
|
|
118.4
|
|
|
Current liabilities
|
|
|
(18.8)
|
|
|
|
(177.8)
|
|
|
Non-current liabilities
|
|
|
(35.2)
|
|
|
|
(119.3)
|
|
|
Non-controlling
interests
|
|
|
-
|
|
|
|
10.2
|
|
|
|
|
|
|
|
|
|
|
|
|
Net assets/(liabilities) disposed
of
|
|
|
53.1
|
|
|
|
(66.3)
|
|
|
Deferred gain on sale and
leaseback of a property
|
|
|
5.1
|
|
|
|
-
|
|
|
Cumulative exchange translation
losses
|
|
|
8.4
|
|
|
|
44.5
|
|
|
Loss on disposals
|
|
|
(5.6)
|
|
|
|
(46.6)
|
|
|
|
|
|
|
|
|
|
|
|
|
Total consideration
|
|
|
61.0
|
|
|
|
(68.4)
|
|
|
Non-cash items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- consideration settled
|
|
|
-
|
|
|
|
41.8
|
|
|
- consideration payable
|
|
|
-
|
|
|
|
12.0
|
|
|
- transaction costs payable
|
|
|
-
|
|
|
|
10.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
64.1
|
|
|
Cash and cash equivalents of the
subsidiaries disposed of
|
|
|
(3.6)
|
|
|
|
(51.9)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash
inflows/(outflows)
|
|
|
57.4
|
|
|
|
(56.2)
|
|
In April 2024, the Group disposed
of its 100% interest in DFI Properties, a property holding company
in Taiwan, to a third party, for a net cash inflow of US$57.4
million (note
9).
There was no revenue recognised by
the subsidiary disposed of during the period. Loss after tax
in respect of the subsidiary disposed of during the period amounted
to US$1.8 million.
In February 2023, the Group entered
into agreements to dispose of interests in the subsidiaries
operating Malaysia Grocery Retail business, and the associated
properties, to a third party. The disposals of the Group's
interests in GCH and Jutaria were completed in March 2023.
Included within the consideration, an amount of
US$41.8 million was due to be paid to the third party after
completion to cover certain liabilities incurred by GCH. The
amount was subsequently settled via an offset against a loan
receivable from GCH.
(c) Sale of supermarkets in
Indonesia in 2024 represented the net proceeds from the Group's
disposal of its supermarket business amounted to US$6.8
million.
(d) Sale of properties in 2024
related to disposal of three properties in Indonesia for a total
cash consideration of US$14.8 million, and a gain on disposal of
properties amounted to US$5.7 million (note 4) was recognised.
Sale of properties in 2023 related
to disposal of three properties in Indonesia and a property in
Malaysia for a total cash consideration of US$32.6 million, and a
gain on disposal of properties amounted to US$16.7 million
(note 4) was
recognised.
(e) Purchase of shares for a
share-based long-term incentive plan in 2024 related to the
purchase of 1,425,718 ordinary shares from the stock market by a
subsidiary of the Group for a total consideration of US$2.7
million.
(f) Analysis of
balances of cash and cash equivalents
|
|
|
|
At 30th
June
2024
US$m
|
|
At 31st
December 2023
US$m
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and bank balances
|
|
|
313.5
|
|
303.4
|
|
Bank overdrafts
|
|
|
(9.9)
|
|
(8.1)
|
|
Cash and bank balances included in
assets held for sale
|
|
|
-
|
|
2.9
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
|
303.6
|
|
298.2
|
14. Capital Commitments and
Contingent Liabilities
Total capital commitments at 30th
June 2024 and
31st December 2023 amounted to US$70.5 million and US$72.3 million,
respectively.
Various Group companies are
involved in litigation arising in the ordinary course of their
respective businesses. Having reviewed outstanding claims and
taking into account legal advice received, the Directors are of the
opinion that adequate provisions have been made in the condensed
financial statements.
15. Related Party
Transactions
The parent company of the Group is
Jardine Strategic Limited and the ultimate parent company is
Jardine Matheson Holdings Limited ('JMH'). Both companies are
incorporated in Bermuda.
In the normal course of business,
the Group undertakes a variety of transactions with JMH and certain
of its subsidiaries, associates and joint ventures. The more
significant of such transactions are described below.
The Group pays management fees to
Jardine Matheson Limited ('JML'), a wholly-owned subsidiary of JMH,
under the terms of a Management Services Agreement, for certain
management consultancy services provided by JML. The
management fees paid by the Group to JML were
US$0.5 million
(2023:
US$0.1 million) for the first six
months of 2024. The Group also paid directors' fees of US$0.2 million
(2023: US$0.2
million) to JML for the same period
in 2024.
The Group rents properties from
Hongkong Land ('HKL') and Mandarin Oriental Hotel group ('MOHG'),
subsidiaries of JMH. The lease payments paid by the Group to
HKL and MOHG for the first six months of 2024 were US$1.6 million (2023:
US$1.3 million) and US$nil (2023: US$0.3 million),
respectively. The Group's 50%-owned associate,
Maxim's, also paid lease payments of US$5.4 million
(2023: US$4.8 million) to
HKL for the first six months of 2024.
The Group obtains accounting,
repairs and maintenance services from Jardine Pacific group
('JPG'), a subsidiary of JMH, with total fees of US$2.8 million
(2023: US$1.0 million)
paid to JPG for the first six months of 2024.
Maxim's supplies ready-to-eat
products at arm's length to certain subsidiaries of the
Group. For the first six months of 2024, these amounted to
US$20.0 million (2023: US$19.9
million).
The Group's digital joint venture,
Retail Technology Asia group ('RTA'), implements point-of-sale
system and provides consultancy services to the Group. The total fees paid by the Group to RTA for the first
six months of 2024
amounted to US$9.2 million (2023: US$7.6
million).
The Group's associate, Minden
International Pte. Ltd. ('Minden'), supports the Group's customer
loyalty programme in Singapore. The total fees paid by the
Group to Minden for the first six months of 2024 amounted to US$1.5
million (2023: US$1.6
million).
There were no other related party
transactions that might be considered to have a material effect on
the financial position or performance of the Group that were
entered into or changed during the first six months of the current
financial year.
Amounts of outstanding balances
with associates and joint ventures are included in debtors and
creditors, as appropriate.
Balances with group companies of
JMH at 30th June 2024 and 31st December 2023 are immaterial,
unsecured, and have no fixed terms of repayment.
DFI Retail Group Holdings Limited
Principal Risks and Uncertainties
The Board has overall
responsibility for risk management and internal control. The
following have been identified previously as the areas of principal
risk and uncertainty facing the Company, and they remain relevant
in the second half of the year.
·
Economic Risk
·
Commercial Risk
·
Financial and Treasury Risk
·
Concessions, Franchises and Key Contracts
Risk
·
Regulatory and Political Risk
·
Cybersecurity and Technology Risk
·
Talent Risk
·
Environmental and Climate Related
Risks
·
Third-party Service Provider and Supply Chain
Management Risk
·
Health, Safety and Product Quality
Risk
For greater detail, please refer
to pages 203 to 210 of the Company's 2023 Annual Report, a copy of
which is available on the Company's website at
www.DFIretailgroup.com.
Responsibility Statements
The Directors of the Company
confirm to the best of their knowledge that:
a. the condensed financial
statements prepared in accordance with IAS 34 'Interim Financial
Reporting' give a true and fair view of the assets, liabilities,
financial position and profit and losses of the Group;
and
b. the interim management
report includes a fair review of all information required to be
disclosed under Rules 4.2.7 and 4.2.8 of the Disclosure Guidance
and Transparency Rules issued by the Financial Conduct Authority in
the United Kingdom.
For and on behalf of the
Board
Scott Price
Clem Constantine
Directors
DFI Retail Group Holdings Limited
Dividend Information for Shareholders
The interim dividend of US¢3.50 per
share will be payable on 16th October 2024 to shareholders on the
register of members at the close of business on 23rd August
2024. The shares will be quoted
ex-dividend on 22nd August 2024, and the share registers will be
closed from 26th to 30th August 2024, inclusive.
Shareholders will receive cash
dividends in United States Dollars, except when elections are made
for alternate currencies in the following circumstances.
Shareholders on the Jersey branch register
Shareholders registered on the
Jersey branch register can elect for their dividends to be paid in
Sterling. These shareholders may make new currency elections
for the 2024 interim dividend by notifying
the United Kingdom transfer agent in writing by 27th September
2024. The Sterling equivalent of dividends declared in United
States Dollars will be calculated by reference to a rate prevailing
on 2nd October 2024.
Shareholders holding their shares
through CREST in the United Kingdom will receive cash dividends in
Sterling only, as calculated above.
Shareholders on the Singapore branch register who hold their
shares through The Central Depository (Pte) Limited
('CDP')
Shareholders who are on CDP's
Direct Crediting Service ('DCS')
Those shareholders on CDP's DCS
will receive their cash dividends in Singapore Dollars
unless they opt out of CDP Currency
Conversion Service, through CDP, to receive United States
Dollars.
Shareholders who are not on CDP's DCS
Those shareholders not on CDP's DCS
will receive their cash dividends in United States Dollars
unless they elect, through CDP, to receive
Singapore Dollars.
Shareholders on the Singapore
branch register who wish to deposit their shares into the CDP
system by the dividend record date, being 23rd August
2024, must submit the relevant documents to Boardroom Corporate
& Advisory Services Pte. Ltd., the Singapore branch registrar,
by no later than 5.00 p.m. (local time) on 22nd August
2024.
DFI Retail Group Holdings Limited
About DFI Retail Group
DFI Retail Group (the 'Group') is
a leading pan-Asian retailer. At 30th June 2024, the Group
and its associates and joint ventures operated some 11,000 outlets
with more than 5,000 stores operated by subsidiaries. The
Group together with associates and joint ventures employed over
200,000 people with some 47,000 people employed by
subsidiaries. The Group had total annual revenue in 2023
exceeding US$26 billion and reported revenue exceeding US$9
billion.
The Group provides quality and
value to Asian consumers by offering leading brands, a compelling
retail experience and great service; all delivered through a strong
store network supported by efficient supply chains.
The Group (including associates and
joint ventures) operates under a number of well-known brands across
six divisions. The principal brands are:
Food
·
Wellcome in Hong Kong S.A.R.; Yonghui on the
Chinese mainland; Cold Storage and Giant in Singapore; and
Robinsons in the Philippines.
Convenience
·
7-Eleven in Hong Kong and Macau S.A.R., Singapore
and Southern China.
Health and Beauty
·
Mannings on the Chinese mainland, Hong Kong and
Macau S.A.R.; Guardian in Brunei, Cambodia, Indonesia, Malaysia,
Singapore and Vietnam.
Home Furnishings
·
IKEA in Hong Kong and Macau S.A.R., Indonesia and
Taiwan.
Restaurants
·
Hong Kong Maxim's group on the Chinese mainland,
Hong Kong and Macau S.A.R., Cambodia,
Laos, Malaysia, Singapore, Thailand and Vietnam.
Other Retailing
·
Robinsons in the Philippines operating department
stores, specialty and DIY stores.
The Group's parent company, DFI
Retail Group Holdings Limited, is incorporated in Bermuda and has a
primary listing in the equity shares (transition) category of the
London Stock Exchange, with secondary listings in Bermuda and
Singapore. The Group's businesses are managed from Hong Kong
by DFI Retail Group Management Services Limited through its
regional offices. DFI Retail Group is a member of the Jardine
Matheson Group.
- end
-
For further information, please
contact:
DFI Retail Group Management
Services Limited
|
|
Karen Chan (Investor
Relations)
|
(852)
2299 1380
|
Christine Chung (Corporate
Communications and Affairs)
|
(852)
2299 1056
|
|
|
Brunswick Group Limited
|
|
William Brocklehurst
|
(852)
5685 9881
|
As permitted by the
Disclosure Guidance and Transparency Rules of the Financial Conduct Authority in
the United Kingdom, the Company will not be posting a printed
version of the Half-Year Results announcement for the six months
ended 30th June 2024 to shareholders. This Half-Year Results
announcement will be made available on the Company's website,
www.DFIretailgroup.com, together with other Group
announcements.