Haycarb PLC
STATEMENT OF PROFIT OR LOSS
Audited | Unaudited | Unaudited | Unaudited | Unaudited | |||||||||||
year ended | Nine months ended | Three months to | |||||||||||||
31.03.2024 | 31.12.2024 | 31.12.2023 | Change | 31.12.2024 | 31.12.2023 | Change | |||||||||
Rs.'000 | Rs.'000 | Rs.'000 | % | Rs.'000 | Rs.'000 | % | |||||||||
CONSOLIDATED | +/(-) | +/(-) | |||||||||||||
43,179,205 | Revenue | 31,434,487 | 32,307,132 | (3) | 10,868,343 | 10,700,624 | 2 | ||||||||
(29,910,375) | Cost of sales | (22,588,641) | (22,781,264) | (1) | (7,585,805) | (7,157,673) | 6 | ||||||||
13,268,830 | Gross profit | 8,845,846 | 9,525,868 | (7) | 3,282,538 | 3,542,951 | (7) | ||||||||
178,045 | Other operating income | 244,037 | 125,250 | 95 | 123,238 | 42,330 | 191 | ||||||||
(367,249) | Selling and distribution expenses | (303,246) | (305,886) | (1) | (105,089) | (74,045) | 42 | ||||||||
(6,558,529) | Administrative expenses | (4,674,545) | (4,670,937) | 0 | (1,619,766) | (1,569,332) | 3 | ||||||||
6,521,097 | Results from operating activities | 4,112,092 | 4,674,295 | (12) | 1,680,921 | 1,941,904 | (13) | ||||||||
1,392,835 | Finance income | 672,250 | 1,096,970 | (39) | 140,339 | 434,842 | (68) | ||||||||
(1,791,852) | Finance cost | (957,712) | (1,203,743) | (20) | (307,323) | (395,430) | (22) | ||||||||
(399,017) Net finance income/ (cost) | (285,462) | (106,773) | 167 | (166,984) | 39,412 | (524) | |||||||||
(8,826) | Share of profit of equity accounted investees (net of tax) | 554 | (11,333) | (105) | 1,148 | (4,647) | (125) | ||||||||
6,113,254 | Profit before income tax | 3,827,184 | 4,556,189 | (16) | 1,515,085 | 1,976,669 | (23) | ||||||||
(1,807,625) | Tax expense | (1,077,369) | (1,269,341) | (15) | (406,422) | (520,316) | (22) | ||||||||
4,305,629 | Profit for the period | 2,749,815 | 3,286,848 | (16) | 1,108,663 | 1,456,353 | (24) | ||||||||
Attributable to: | |||||||||||||||
3,743,929 | Equity holders of the parent | 2,245,986 | 2,870,262 | (22) | 831,709 | 1,279,980 | (35) | ||||||||
561,700 | Non-controlling interest | 503,829 | 416,586 | 21 | 276,954 | 176,373 | 57 | ||||||||
4,305,629 | Profit for the period | 2,749,815 | 3,286,848 | (16) | 1,108,663 | 1,456,353 | (24) | ||||||||
Earnings per share | |||||||||||||||
12.60 | Basic earnings per share (Rs.) | 7.56 | 9.66 | 2.80 | 4.31 | ||||||||||
COMPANY | |||||||||||||||
20,684,291 | Revenue | 17,107,236 | 14,947,696 | 14 | 5,786,544 | 5,234,058 | 11 | ||||||||
(15,009,748) | Cost of sales | (13,288,654) | (10,996,034) | 21 | (4,565,944) | (3,727,736) | 22 | ||||||||
5,674,543 | Gross profit | 3,818,582 | 3,951,662 | (3) | 1,220,600 | 1,506,322 | (19) | ||||||||
1,405,202 | Other operating income | 271,773 | 933,501 | (71) | 194,053 | 283,010 | (31) | ||||||||
(133,186) | Selling and distribution expenses | (97,235) | (90,700) | 7 | (18,161) | (21,993) | (17) | ||||||||
(3,066,987) | Administrative expenses | (2,138,477) | (2,122,458) | 1 | (828,430) | (769,731) | 8 | ||||||||
3,879,572 | Results from operating activities | 1,854,643 | 2,672,005 | (31) | 568,062 | 997,608 | (43) | ||||||||
829,913 | Finance income | 447,428 | 655,705 | (32) | 104,152 | 162,617 | (36) | ||||||||
(910,418) | Finance cost | (584,038) | (500,564) | 17 | (229,742) | (80,565) | 185 | ||||||||
(80,505) | Net finance income /(cost) | (136,610) | 155,141 | (188) | (125,590) | 82,052 | (253) | ||||||||
3,799,067 | Profit before income tax | 1,718,033 | 2,827,146 | (39) | 442,472 | 1,079,660 | (59) | ||||||||
(818,793) | Tax expense | (446,231) | (559,091) | (20) | (80,412) | (238,798) | (66) | ||||||||
2,980,274 | Profit for the period | 1,271,802 | 2,268,055 | (44) | 362,060 | 840,862 | (57) | ||||||||
10.03 | Basic earnings per share (Rs.) | 4.28 | 7.63 | 1.22 | 2.83 | ||||||||||
6.00 | Dividend per share (Rs.) | 2.20 | 5.00 |
Notes on pages 6 and 7 form an integral part of these financial statements.
Figures in brackets indicate deductions.
Page 1
Haycarb PLC
STATEMENT OF OTHER COMPREHENSIVE INCOME
Audited | Unaudited | Unaudited | Unaudited | Unaudited | |||||||||||
year ended | Nine months ended | Three months to | |||||||||||||
31.03.2024 | CONSOLIDATED | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | ||||||||||
Rs. '000 | Notes | Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | ||||||||||
4,305,629 | Profit for the Period | 2,749,815 | 3,286,848 | 1,108,663 | 1,456,353 | ||||||||||
Other comprehensive income | |||||||||||||||
(1,575,017) | Net Exchange differences on translation of foreign operations | (100,790) | (273,769) | (850,135) | 450,417 | ||||||||||
109,856 | Net gain on equity investments designated at fair value through OCI | 980,567 | 8,137 | 679,480 | (187,163) | ||||||||||
(239,962) | Actuarial gains and (losses) on defined benefit obligations | 26 | - | - | - | - | |||||||||
71,667 | Tax effect on other comprehensive income | - | - | - | - | ||||||||||
(1,633,456) | Other comprehensive income for the period (net of tax) | 879,777 | (265,632) | (170,655) | 263,254 | ||||||||||
2,672,173 | Total comprehensive income for the period (net of tax) | 3,629,592 | 3,021,216 | 938,008 | 1,719,607 | ||||||||||
Attributable to: | |||||||||||||||
2,545,984 | Equity holders of the parent | 3,061,096 | 2,667,013 | 887,873 | 1,379,971 | ||||||||||
126,189 | Non-controlling interests | 568,496 | 354,203 | 50,136 | 339,636 | ||||||||||
2,672,173 | 3,629,592 | 3,021,216 | 938,008 | 1,719,607 | |||||||||||
Audited | Unaudited | Unaudited | Unaudited | Unaudited | |||||||||||
year ended | Nine months ended | Three months to | |||||||||||||
31.03.2024 | COMPANY | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | ||||||||||
Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | |||||||||||
2,980,274 | Profit for the Period | 1,271,802 | 2,268,055 | 362,060 | 840,862 | ||||||||||
Other comprehensive income | |||||||||||||||
109,856 | Net gain/(loss) on equity investments designated at fair value through OCI | 980,567 | 8,137 | 679,480 | (187,163) | ||||||||||
(237,100) | Actuarial gains and (losses) on defined benefit obligations | - | - | - | - | ||||||||||
71,130 | Tax effect on other comprehensive income | - | - | - | - | ||||||||||
- | - | ||||||||||||||
(56,114) | Other comprehensive income for the period (net of tax) | 980,567 | 8,137 | 679,480 | (187,163) | ||||||||||
2,924,160 | Total comprehensive income for the period (net of tax) | 2,252,369 | 2,276,192 | 1,041,540 | 653,699 | ||||||||||
Attributable to: | |||||||||||||||
2,924,160 | Equity holders of the parent | 2,252,369 | 2,276,192 | 1,041,540 | 653,699 | ||||||||||
2,924,160 | 2,252,369 | 2,276,192 | 1,041,540 | 653,699 | |||||||||||
Page 2
Haycarb PLC | - | - | - | - | ||||||||||
STATEMENT OF FINANCIAL POSITION | ||||||||||||||
Consolidated | Company | Consolidated | Company | |||||||||||
Audited | Audited | Unaudited | Unaudited | Unaudited | Unaudited | |||||||||
31.03.2024 | 31.03.2024 | As at | 31.12.2024 | 31.12.2023 | 31.12.2024 | 31.12.2023 | ||||||||
Rs.'000 | Rs.'000 | Note | Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | ||||||||
ASSETS | ||||||||||||||
Non-Current Assets | ||||||||||||||
10,838,262 | 5,261,582 | Property, plant and equipment | 11,756,161 | 10,677,861 | 5,628,695 | 4,598,662 | ||||||||
490,940 | 259,905 | Right-of-use assets | 1,496,170 | 224,366 | 204,559 | 28,921 | ||||||||
347,380 | 121,796 | Intangible assets | 380,175 | 280,210 | 105,006 | 78,168 | ||||||||
- | 1,094,769 | Investments in subsidiaries | - | - | 1,097,792 | 1,094,770 | ||||||||
583,927 | 92,903 | Investments in equity accounted investees | 584,482 | 581,421 | 92,903 | 92,903 | ||||||||
1,285,225 | 1,237,388 | Non-current financial assets | 2,266,984 | 1,190,311 | 2,217,957 | 1,135,670 | ||||||||
239,963 | - | Deferred tax assets | 237,003 | 237,728 | - | - | ||||||||
13,785,697 | 8,068,343 | 16,720,975 | 13,191,897 | 9,346,912 | 7,029,094 | |||||||||
Current Assets | ||||||||||||||
11,506,658 | 4,470,465 | Inventories | 13,999,502 | 11,920,487 | 4,784,038 | 4,125,532 | ||||||||
6,711,349 | 4,651,326 | Trade and other receivables | 7,796,737 | 6,376,288 | 6,414,032 | 4,316,733 | ||||||||
- | 989,239 | Amounts due from subsidiaries | - | - | 221,824 | 677,835 | ||||||||
47,870 | 18,372 | Amounts due from other related parties | 48,505 | 72,812 | 26,710 | 24,276 | ||||||||
127,165 | 567 | Amounts due from equity accounted investees | 82,934 | 116,870 | 792 | 313 | ||||||||
1,313,385 | 480,469 | Other current assets | 1,398,605 | 857,564 | 631,588 | 324,214 | ||||||||
6,722,126 | 3,679,709 | Cash in hand and at bank | 4,516,870 | 6,948,651 | 1,861,421 | 3,610,686 | ||||||||
26,428,553 | 14,290,147 | 27,843,153 | 26,292,672 | 13,940,405 | 13,079,589 | |||||||||
40,214,250 | 22,358,490 | Total Assets | 44,564,128 | 39,484,569 | 23,287,317 | 20,108,683 | ||||||||
EQUITY & LIABILITIES | ||||||||||||||
Equity | ||||||||||||||
331,774 | 331,774 | Stated capital | 1 | 331,774 | 331,774 | 331,774 | 331,774 | |||||||
891,290 | 520,097 | Capital reserves | 891,290 | 891,290 | 520,097 | 520,097 | ||||||||
21,681,998 | 13,008,591 | Revenue reserves | 24,095,604 | 22,100,152 | 14,613,471 | 12,657,748 | ||||||||
22,905,062 | 13,860,462 | Total equity attributable to equity holders of the company | 25,318,668 | 23,323,216 | 15,465,342 | 13,509,619 | ||||||||
2,792,786 | - | Non-controlling interest | 3,361,282 | 3,342,374 | - | - | ||||||||
25,697,848 | 13,860,462 | Total equity | 28,679,950 | 26,665,590 | 15,465,342 | 13,509,619 | ||||||||
Non-Current Liabilities | ||||||||||||||
253,719 | 66,111 | Interest-bearing loans and borrowings | 478,911 | 353,309 | 408,098 | 125,556 | ||||||||
416,518 | 218,763 | Non-current lease liability | 1,398,033 | 183,583 | 180,851 | 13,379 | ||||||||
192,185 | 125,541 | Deferred tax liabilities | 97,002 | 233,452 | 13,630 | 147,774 | ||||||||
1,737,269 | 1,351,969 | Employee benefit obligations | 1,883,065 | 1,371,666 | 1,472,169 | 1,023,815 | ||||||||
2,599,691 | 1,762,384 | Total non-current liabilities | 3,857,011 | 2,142,010 | 2,074,748 | 1,310,524 | ||||||||
Current Liabilities | ||||||||||||||
4,203,895 | 2,771,646 | Trade and other payables | 3,552,793 | 4,168,620 | 2,053,528 | 2,581,278 | ||||||||
4,122,052 | 2,581,968 | Interest-bearing loans and borrowings | 4,949,407 | 3,376,197 | 2,649,521 | 1,671,009 | ||||||||
85,960 | 41,507 | Current portion of lease liability | 130,417 | 53,932 | 31,548 | 17,850 | ||||||||
393,561 | 56,980 | Other current liabilities | 524,212 | 566,170 | 71,685 | 160,304 | ||||||||
- | 81,604 | Amounts due to subsidiaries | - | - | 241,540 | 69,207 | ||||||||
2,379,820 | 817,434 | Amounts due to other related parties | 2,444,552 | 1,987,544 | 656,350 | 521,776 | ||||||||
731,423 | 384,505 | Income tax payable | 425,786 | 524,506 | 43,055 | 267,116 | ||||||||
11,916,711 | 6,735,644 | Total Current Liabilities | 12,027,167 | 10,676,969 | 5,747,227 | 5,288,540 | ||||||||
14,516,402 | 8,498,028 | Total Liabilities | 15,884,178 | 12,818,979 | 7,821,975 | 6,599,064 | ||||||||
40,214,250 | 22,358,490 | Total Equity and Liabilities | 44,564,128 | 39,484,569 | 23,287,317 | 20,108,683 | ||||||||
77.09 | 46.65 | Net assets per share ( Rs.) | 85.21 | 78.50 | 52.05 | 45.47 | ||||||||
"It is certified that the financial statements set out on pages 2 to 8 have been prepared in compliance with the requirements of the | ||||||||||||||
Companies Act No. 07 of 2007". | ||||||||||||||
- | - | - | - | - | - | |||||||||
- | - | sgd. | - | - | - | - | ||||||||
………………………. | ||||||||||||||
Ms. M J A S Abeyratne | ||||||||||||||
Finance Director | ||||||||||||||
Signed for and on behalf of the Board, | ||||||||||||||
sgd. | sgd. | |||||||||||||
………………………. | ……………………. | |||||||||||||
A M Pandithage | H S R Kariyawasan | |||||||||||||
Chairman | Managing Director | |||||||||||||
6th February 2025 |
Page 3
Haycarb PLC
STATEMENT OF CHANGES IN EQUITY
For the Nine months ended 31st December
Attributable to equity holders of the parent | |||||||||
Revenue Reserves | |||||||||
Stated | Capital | Fair value reserve | Foreign Currency | General | Retained | Non | Total | ||
capital | reserves | of financial | fluctuation | reserve | earnings | Total | controlling | equity | |
assets at FVOCI | reserve | interest | |||||||
GROUP | Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 |
Balance as at 01.04.2023 | 331,774 | 891,290 | 1,086,871 | 4,687,634 | 519,353 | 14,624,899 | 22,141,821 | 3,070,745 | 25,212,566 |
Profit for the year | - | - | - | - | - | 2,870,262 | 2,870,262 | 416,586 | 3,286,848 |
Translation of foreign operations | - | - | - | (211,386) | - | - | (211,386) | (62,383) | (273,769) |
Net loss on equity instruments designated as FVOCI | - | - | 8,137 | - | - | - | 8,137 | - | 8,137 |
Other comprehensive income for the year | - | - | 8,137 | (211,386) | - | - | (203,249) | (62,383) | (265,632) |
Dividends to equity holders | - | - | - | - | - | (1,485,618) | (1,485,618) | (82,574) | (1,568,192) |
Balance as at 31.12.2023 | 331,774 | 891,290 | 1,095,008 | 4,476,248 | 519,353 | 16,009,543 | 23,323,216 | 3,342,374 | 26,665,590 |
Balance as at 01.04.2024 | 331,774 | 891,290 | 1,196,727 | 3,544,204 | 519,353 | 16,421,714 | 22,905,062 | 2,792,786 | 25,697,848 |
Profit for the year | - | - | - | - | - | 2,245,986 | 2,245,986 | 503,829 | 2,749,815 |
Translation of foreign operations | - | - | - | (165,457) | - | - | (165,457) | 64,667 | (100,790) |
Net gain on equity instruments designated as FVOCI | - | - | 980,567 | - | - | - | 980,567 | - | 980,567 |
Other comprehensive income for the year | - | - | 980,567 | (165,457) | - | - | 815,110 | 64,667 | 879,777 |
Dividends to equity holders | - | - | - | - | - | (653,672) | (653,672) | - | (653,672) |
Recovery for the period | - | - | - | - | - | 6,183 | 6,183 | - | 6,183 |
Balance as at 31.12.2024 | 331,774 | 891,290 | 2,177,294 | 3,378,747 | 519,353 | 18,020,211 | 25,318,669 | 3,361,282 | 28,679,951 |
Stated | Capital | General | Fair value reserve | Retained | . | ||||
capital | reserves | reserve | of financial | earnings | equity | ||||
assets at | |||||||||
FVOCI | |||||||||
COMPANY | Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | Rs. '000 | |||
Balance as at 01.04.2023 | 331,774 | 520,097 | 519,353 | 1,086,871 | 10,260,950 | 12,719,045 | |||
Profit for the year | - | - | - | - | 2,268,055 | 2,268,055 | |||
Net gain on equity instruments designated as FVOCI | - | - | - | 8,137 | - | 8,137 | |||
Other comprehensive income for the year | - | - | - | 8,137 | - | 8,137 | |||
Dividends to equity holders | - | - | - | - | (1,485,618) | (1,485,618) | |||
Balance as at 31.12.2023 | 331,774 | 520,097 | 519,353 | 1,095,008 | 11,043,387 | 13,509,619 | |||
Balance as at 01.04.2024 | 331,774 | 520,097 | 519,353 | 1,196,727 | 11,292,511 | 13,860,462 | |||
Profit for the year | - | - | - | - | 1,271,802 | 1,271,802 | |||
Net gain on equity instruments designated as FVOCI | - | - | - | 980,567 | - | 980,567 | |||
Other comprehensive income for the year | - | - | - | 980,567 | - | 980,567 | |||
Dividends to equity holders | - | - | - | - | (653,672) | (653,672) | |||
Recovery for the period | 6,183 | 6,183 | |||||||
Balance as at 31.12.2024 | 331,774 | 520,097 | 519,353 | 2,177,294 | 11,916,824 | 15,465,342 | |||
Page 4
Haycarb PLC
Statement Of Cash Flows
(0) | (0) | 0 | (0) | 0 | (0) |
Consilidated | Company | 0 | (0) | 0 | (0) |
Audited | Audited | Consolidated | Company | ||
Year ended | Year ended | Unaudited | Unaudited | Unaudited | Unaudited |
31.03.2024 | 31.03.2024 For the Nine months ended 31st December | 2024 | 2023 | 2024 | 2023 | |||||
Rs.' 000 | Rs.' 000 | Rs.' 000 | Rs.' 000 | Rs.' 000 | Rs.' 000 |
Operating activities
6,113,254
979,353
22,502
9,057
(387,333)
(965,476)
(1,392,836)
1,791,853
-
8,826
3,303
-
(355,126)
5,255
361,173
6,193,805
97,433
30,984
2,831,933
364,688
542,754
10,061,597
(570,993)
(1,575,434)
(38,336)
7,876,834
9,916
(2,134,787)
-
(80,483)
850
410,268
93,613
(1,700,623)
6,176,211
636,120
(419,702)
(120,212)
(1,466,415)
(404,148)
(1,774,357)
4,401,854
(1,546,029)
2,855,825
2,751,328
3,970,798
6,722,126
(3,866,301)
2,855,825
3,799,067 | Profit before tax from continuing operations | 3,827,184 | 4,556,189 | 1,718,033 | 2,827,146 | |||
Adjustments for: | ||||||||
341,811 | Depreciation and impairment of property, plant, equipment and right of use assets | 798,410 | 732,866 | 281,758 | 250,167 | |||
21,962 | Amortisation of intangible assets | 18,591 | 16,491 | 16,790 | 16,353 | |||
13,803 | (Gain)/loss on disposal of property, plant and equipment | (1,995) | 12,291 | (6,536) | 13,802 | |||
(300,593) | Gain/(loss) on translation on foreign currencies | (171,450) | (28,786) | (171,760) | (6,712) | |||
- | Exchange difference on translation of foreign entities | (141,654) | (139,902) | - | - | |||
(829,913) | Finance income | (672,250) | (1,096,970) | (447,428) | (655,705) | |||
910,418 | Finance cost | 957,712 | 1,203,743 | 584,038 | 500,564 | |||
(1,198,812) | Dividend income - subsidiaries | - | - | (115,047) | (759,960) | |||
- | Share of profit of an equity accounted investee | (554) | 11,333 | - | - | |||
46,390 | Provision/(reversal) for slow moving inventory | (200,675) | 20,933 | 35,105 | 19,556 | |||
- | Write off of inventory | 233,409 | - | - | - | |||
- | Provision / (reversal) for unrealized profit on inventories | 190,069 | 32,763 | - | - | |||
- | Provision / (reversal) for expected credit loss | 546 | 3,934 | - | - | |||
233,997 | Provision for employee benefit obligations | 248,078 | 175,986 | 207,000 | 135,000 | |||
3,038,130 | Cash generated from operations before working capital changes | 5,085,421 | 5,500,871 | 2,101,953 | 2,340,211 | |||
Working Capital Adjustments: | ||||||||
(449,690) | (Increase)/decrease in trade and other receivables and Prepayments | (1,173,282) | 862,172 | (1,897,687) | 13,695 | |||
(332,407) | (Increase)/decrease in amounts receivable from subsidiaries and related parties | 43,596 | 16,337 | 758,852 | (26,653) | |||
589,710 | (Increase)/decrease in inventories | (2,715,647) | 2,012,586 | (348,678) | 961,477 | |||
701,784 | Increase/(decrease) in trade and other payables | (360,953) | 415,277 | (543,915) | 527,995 | |||
514,262 | Increase/(decrease) in amount due to related parties | 106,714 | (50,773) | 40,834 | 4,956 | |||
4,061,789 | 985,849 | 8,756,470 | 111,359 | 3,821,681 | ||||
(228,823) | Interest paid | (355,436) | (410,516) | (146,148) | (186,419) | |||
(560,426) | Income tax paid | (1,468,441) | (1,267,382) | (899,592) | (439,547) | |||
(22,456) | Employee benefit paid | (90,282) | (14,513) | (86,800) | (14,513) | |||
3,250,084 | Net cash flows from/ (used in) operating activities | (928,310) | 7,064,059 | (1,021,181) | 3,181,202 | |||
Investing activities | ||||||||
- | Proceeds from sale of property, plant and equipment | 23,057 | 1,569 | 87,872 | - | |||
(1,215,298) | Purchase of property, plant and equipment | (1,606,931) | (1,268,566) | (709,285) | (470,407) | |||
- | Investment in subsidiary Shares | - | - | (3,023) | - | |||
(56,539) | Acquisition of intangible assets | (51,386) | (7,302) | - | (7,302) | |||
- | Proceeds from long-term loans and receivables | 661 | 1,272 | - | - | |||
352,075 | Interest received | 192,156 | 244,318 | 129,773 | 265,002 | |||
1,292,420 | Other dividends received | 45,931 | 83,440 | 160,974 | 843,396 | |||
372,658 | Net cash flows from/(used) in investing activities | (1,396,512) | (945,269) | (333,689) | 630,689 | |||
3,622,742 | Net cash inflow/(outflow) before financing activities | (2,324,822) | 6,118,790 | (1,354,870) | 3,811,891 | |||
Financing activities | ||||||||
170,000 | Loans obtained during the year | 746,496 | 625,000 | 746,496 | 170,000 | |||
(290,241) | Repayment of borrowings | (299,456) | (217,629) | (181,799) | (138,518) | |||
(45,992) | Lease rental paid | (108,742) | (92,551) | (49,412) | (33,566) | |||
(1,466,415) | Dividends paid to equity holders of the parent | (848,969) | (881,294) | (848,969) | (881,294) | |||
- | Dividends paid to non-controlling interest | - | (82,574) | - | - | |||
(1,632,648) | Net cash flows from /(used in) financing activities | (510,671) | (649,048) | (333,684) | (883,378) | |||
1,990,094 | Net increase/(decrease) in cash and cash equivalents | (2,835,493) | 5,469,742 | (1,688,554) | 2,928,514 | |||
(790,704) | Cash and cash equivalents at beginning of the period | 2,855,825 | (1,546,029) | 1,199,390 | (790,704) | |||
1,199,390 | Cash and cash equivalents at end of the period (Note A) | 20,332 | 3,923,713 | (489,164) | 2,137,810 | |||
Analysis of cash and cash equivalents as at 31st December | ||||||||
995,630 | A) Cash in hand and at bank | 1,903,042 | 4,221,085 | 548,571 | 1,153,848 | |||
2,684,079 | Short-term deposits | 2,613,828 | 2,727,566 | 1,312,850 | 2,456,838 | |||
3,679,709 | 4,516,870 | 6,948,651 | 1,861,421 | 3,610,686 | ||||
(2,480,319) | Bank overdrafts and short-term loans | (4,496,538) | (3,024,938) | (2,350,585) | (1,472,876) | |||
1,199,390 | Cash and cash equivalents | 20,332 | 3,923,713 | (489,164) | 2,137,810 | |||
Page 5
Haycarb PLC
SEGMENT ANALYSIS
BUSINESS SEGMENTS | ||||||||
Turnover-Net | Group | |||||||
External | Intra-group | 31.12.2024 | 31.12.2023 | |||||
Rs.'000 | Rs.'000 | Rs.'000 | Rs.'000 | |||||
Activated carbon | 30,314,367 | 13,321,496 | 43,635,863 | 42,697,749 | ||||
Environmental engineering | 1,120,120 | 144,944 | 1,265,064 | 1,234,334 | ||||
31,434,487 | 13,466,440 | 44,900,927 | 43,932,083 | |||||
Intra-group sales | (13,466,440) | (11,624,951) | ||||||
31,434,487 | 32,307,132 | |||||||
Industry segment results | ||||||||
Profit before tax | Group | |||||||
31.12.2024 | 31.12.2023 | |||||||
Rs.'000 | Rs.'000 | |||||||
Activated carbon | 3,786,940 | 4,533,431 | ||||||
Environmental engineering | 39,690 | 34,091 | ||||||
Purification associate | (1,996) | (11,462) | ||||||
Leisure - associate | 2,550 | 129 | ||||||
3,827,184 | 4,556,189 | |||||||
INVESTOR INFORMATION
Nine months ended
31.12.202431.12.2023
Market value of shares
Three months ended
31.12.202431.12.2023
Last traded price | 85.10 | 64.20 | 85.10 | 64.20 |
(31/12/2024) | (29/12/2023) | (31/12/2024) | (29/12/2023) | |
Highest price recorded for the period (Rs.) | 87.60 | 76.50 | 87.60 | 69.00 |
(26/12/2024) | (20/07/2023) | (26/12/2024) | (03/10/2023) | |
Lowest price recorded for the period (Rs.) | 70.10 | 51.80 | 76.30 | 61.80 |
(19/04/2024) | (30/05/2023) | (28/10/2024) | (07/12/2023) | |
Market capitalisation (Rs.) | 25,285,231,125 | 19,075,344,750 | 25,285,231,125 | 19,075,344,750 |
P/E ratio | 8.44 | 4.98 |
Dividend declared
1st interim dividend 2024/25 - Rs. 0.60/- per share (Final dividend 2022/23 - Rs. 1.00/- P/S) 2nd Interim dividend - Rs. 1.10/- per share (1st interim Dividend 2023/24 - Rs. 2.00/- P/S) 3rd Interim dividend - Rs. 0.50/- (2nd Interim dividend 2022/23 - Rs. 2.00/- P/S)
Total for the Period
178,274,250 297,123,750
326,836,125 594,247,500
148,561,875 594,247,500
653,672,250 1,485,618,750
Share trading information
No. of transactions
No. of shares traded
Value of shares traded (Rs.)
Nine months ended
31.12.202431.12.2023
7,90412,150
10,972,40812,484,215
866,885,161 849,521,625
Page 6
Three months ended
31.12.202431.12.2023
6,2312,723
10,414,8931,958,812
847,947,932 127,310,666
Haycarb PLC
Notes
As at 31st December | 2024 | 2023 | |
Rs.'000 | Rs.'000 | ||
1. Stated capital | |||
Issued and fully paid - 297,123,750 ( 297,123,750 - 31.12.2023) Ordinary shares | 331,774 | 331,774 |
- The interim condensed consolidated financial statements for the Nine months ended 31st December 2024 have been prepared in accordence with LKAS 34 Interim Financial Reporting. The financial statements for the period ended 31st December 2024, includes "the Company" referring Haycarb PLC, as the holding company and "the Group" referring to the companies whose accounts have been consolidated therein The interim condensed consolidated financial statements do not include all the information and disclosures required in the annual financial statements, and should be read in conjunction with the Group's annual consolidated financial statements as at 31 March 2024.
- No circumstances have arisen since the Statement of Financial Position date, which would require adjustments or disclosure to the Interim Financial statements.
- There has not been a significant change in the nature of the contingent liabilities which are disclosed in the Annual Report for the year ended 31st March 2024.
Page 7
HAYCARB PLC
First Twenty Shareholders as at 31st December, 2024
Name of the Shareholder | No. of Shares | % | |
1 | Hayleys PLC No. 3 Share Investment Account | 201,251,030 | 67.73 |
2 | Employee's Provident Fund | 13,230,763 | 4.45 |
3 | Mr. T. Ueda | 5,000,200 | 1.68 |
4 | Dr. D. Jayanntha | 4,525,000 | 1.52 |
5 | Mr. H.S.R. Kariyawasan/Mrs. K.H.S. Kariyawasan | 3,179,671 | 1.07 |
6 | Mrs. J.K.P. Singh | 1,728,586 | 0.58 |
7 | Mr. S. Rameshan | 1,649,680 | 0.56 |
8 | Employees Trust Fund Board | 1,607,076 | 0.54 |
9 | Mr. Z.G. Carimjee | 1,350,000 | 0.45 |
10 | Mr. R.C.D.De Silva | 1,300,000 | 0.44 |
11 | Mr. H.S. Gill | 1,230,000 | 0.41 |
12 | DFCC Bank PLC A/c 1 | 1,000,000 | 0.34 |
13 | Mrs. S. Vasudevan Saraswathi/Mr. S. Vasudevan | 1,000,000 | 0.34 |
14 | GF Capital Globel Limited | 886,100 | 0.3 |
15 | Miss. M. P. Radhakrishnan | 830,443 | 0.28 |
16 | Miss A. Radhakrishnan | 788,691 | 0.27 |
17 | Mr. A. A. Thakshann | 710,780 | 0.24 |
18 | Mr. R. Maheswaran (Deceased) | 700,010 | 0.24 |
19 | Mr. W.K.G.N. Perera | 700,000 | 0.24 |
20 | Harnam Holdings SDN BHD | 674,929 | 0.23 |
SUB TOTAL | 243,342,959 | 81.9 | |
OTHERS | 53,780,791 | 18.1 | |
TOTAL | 297,123,750 | 100 | |
Name of the Director | No. of Shares | ||
Mr. A.M. Pandithage | 23,790 | ||
Mr. H.S.R. Kariyawasan* | 3,179,671 | ||
Mr. B. Balaratnarajah | 30,040 | ||
Mr. S.C. Ganegoda | 73,150 | ||
Mr. A.M. Senaratna | - | ||
Mrs. M.J.A.S. Abeyratne | - | ||
Mr. M.S.P. Udaya Kumara | 4,620 | ||
Mr. A.A.M. Caderbhoy | - | ||
Mrs. H.M.N.S. Gunawardana | - | ||
Ms. K.A.D.B. Perera | - | ||
Mrs. A.I. Wanigasekera | - | ||
Mr. M.N.R. Fernando | - | ||
Mr. P.Y.S. Perera | 2,500 | ||
Mr. T A B Speldewinde (Appointed on 22-11-2024) | - | ||
Mr. J.D. Naylor (Resigned on 31-01-2024) | - | ||
Mr. H. Jamaldeen (Resigned on 14-11-2024) | - | ||
* Shares held jointly with Mrs. K. H. S. Kariyawasan | |||
Percentage of public holding as at 31.12.2024 (%) | 31.15 | ||
Total No. of Shareholders representing the public holding | 6,947 | ||
Market capitalization (Rs.) | 25,344,655,875 | ||
Float adjusted market capitalization (Rs.) | 7,895,278,349.70 | ||
The Company complies with option 2 of the Listing Rules 7.13.1 (i) (a) - which requires 5% Public Holding.
4
Page 8
Corporate Information
NAME OF COMPANY | NOMINATIONS AND GOVERNANCE COMMITTEE |
Haycarb PLC | |
(A quoted public company with limited liability, incorporated in Sri Lanka in 1973) | Mr. Yohan Perera, Independent Non-Executive Director - Chairman |
Mr. Nanda Fernando, Independent Non-Executive Director - Member | |
COMPANY NUMBER | Mr. Sarath Ganegoda, Non-Executive Director -Member |
PQ 59 | |
STOCK EXCHANGE LISTING | |
The ordinary shares of the company are listed | RELATED PARTY TRANSACTIONS REVIEW COMMITTEE |
with the Colombo Stock Exchange | Mr. Yohan Perera, Independent Non-Executive Director- Chairman |
of Sri Lanka | Mr. Nanda Fernando, Independent Non-Executive Director - Member |
Mr. Sarath Ganegoda, Non-Executive Director - Member | |
REGISTERED OFFICE | |
400, Deans Road, Colombo 10, Sri Lanka. | |
Telephone: +94 11 2677364, 2687565, 2691289, 2677363 | SUBSIDIARIES AND ASSOCIATES |
Fax: +94 11 2627450 | Carbokarn Co. Limited (Bangkok, Thailand) |
E - mail : general@haycarb.com | CK Regen Systems Co. Limited (Bangkok, Thailand) |
Website:http://www.haycarb.com | Shizuka Company Limited (Ratchaburi, Thailand) |
Eurocarb Products Limited (Bristol, England) | |
DIRECTORS | Haycarb Holdings Australia (Pty) Limited (Victoria, Australia) |
Mohan Pandithage (Chairman) | Haycarb Holdings Bitung Limited (Tortola, British Virgin Islands) |
Rajitha Kariyawasan (Managing Director) | Haycarb USA Inc. (Woodlands, Texas, U.S.A) |
Brahman Balaratnarajah (Deputy Managing Director) | PT Mapalus Makawanua Charcoal Industry (Bitung, Indonesia) |
Arjun Senaratna | Puritas (Pvt) Limited |
Sarath Ganegoda | Recogen (Pvt) Limited |
Ms. Jeevani Abeyratne | Ultracarb (Pvt) Limited |
M.S.P. Udaya Kumara | PT. Haycarb Palu Mitra (Palu, Indonesia) |
Ali Asgar Munaver Caderbhoy | Puricarb Pte.Ltd. (Singapore) |
Ms. Shamalie Gunawardana | Haycarb Activated Carbon (Pvt) Limited (Chennai,India) |
Ms. Brindhiini Perera | Haycarb Philippines Corporation (Manila, Philippines) |
Ms. Anomi Wanigasekera | Haycarb Singapore Pte.Ltd. (Singapore) |
Nanda Fernando | Carbotels (Pvt) Limited - Associate |
Yohan Perera (appointed on 1st April 2024) | Lakdiyatha (Pvt) Limited - Associate |
Timothy Speldewinde (appointed on 22nd November 2024) | |
Sujeewa Rajapakse (resigned on 1st April 2024) | |
Hisham Jamaldeen (resigned on 14th November 2024) | |
James Naylor (resigned on 31st January 2025) | |
SECRETARIES | |
AUDIT COMMITTEE | Hayleys Group Services (Pvt) Limited |
Mr. Yohan Perera, Independent Non-Executive Director- Chairman | 400, Deans Road, Colombo 10, Sri Lanka. |
Mr. Nanda Fernando, Independent Non-Executive Director - Member | Telephone +94 11 2627650 |
Mr. Arjun Senaratne, Non Executive - Member | Fax: +94 11 2627645 |
Mr. Timothy Speldewinde - Member (appointed on 22nd November 2024) | E-mail: info.sec@hayleys.com |
REMUNERATION COMMITTEE | |
Mr. Yohan Perera, Independent Non-Executive Director - Chairman | |
Mr. Nanda Fernando, Independent Non-Executive Director - Member | |
Mr. Sarath Ganegoda, Non-Executive Director - Member |
Page 9
