Hayleys Leisure PlcCSELK: CONN.N0000

Interim Financial Statements as at 30 09 2024

· Issued by Hayleys Leisure Plc

HAYLEYS LEISURE PLC

Interim Financial Statements

For the Period Ended

30th September 2024

.

HAYLEYS LEISURE PLC

PROVISIONAL FINANCIAL STATEMENTS FOR THE PERIOD ENDED 30TH SEPTEMBER 2024

STATEMENT OF FINANCIAL POSITION

GROUP

COMPANY

GROUP

COMPANY

Audited

Audited

Year ended

Year ended

Un Audited

Un Audited

Un Audited

Un Audited

31-03-2024

31-03-2024

30-09-2024

30-09-2023

30-09-2024

30-09-2023

Rs' 000

Rs' 000

Rs' 000

Rs' 000

Rs' 000

Rs' 000

ASSETS

NON-CURRENT ASSETS

4,511,580

25,603

Property, Plant & Equipment

4,449,566

4,424,004

21,886

25,091

27,398

-

Right of Use Assets

22,360

29,005

-

-

-

1,237,519

Investments in Subsidiaries

-

-

1,237,519

1,237,519

265,877

265,877

Other Non-Current Financial Assets

265,877

265,877

265,877

265,877

4,804,855

1,528,999

4,737,803

4,718,886

1,525,282

1,528,487

CURRENT ASSETS

99,496

-

Inventories

95,060

101,173

-

-

706,458

1,044,609

Trade and Other Receivables

699,012

509,379

1,323,684

761,843

62,326

1,415

Advance and Prepayment

78,647

60,642

3,145

4,226

2,082

2,082

Other Current Financial Assets

2,155

1,812

2,155

1,812

4,245

2

Tax Recoverable

4,220

4,419

-

266

2,466

2,466

Short Term Deposits

2,591

2,288

2,591

2,288

133,181

12,129

Cash & Cash Equivalents

172,710

82,876

3,362

2,654

1,010,254

1,062,703

1,054,395

762,589

1,334,937

773,089

5,815,109

2,591,702

TOTAL ASSETS

5,792,198

5,481,475

2,860,219

2,301,576

EQUITY AND LIABILITIES

CAPITAL AND RESERVES

909,371

909,371

Stated Capital

909,371

909,371

909,371

909,371

469,694

-

Revaluation Reserves

469,694

376,989

-

-

(34,613)

132,377

Retained Earnings

(3,393)

(45,050)

106,156

128,217

1,344,452

1,041,748

1,375,672

1,241,310

1,015,527

1,037,588

(169,778)

-

Non-Controlling Interest

(159,183)

(145,710)

-

-

1,174,674

1,041,748

Total Equity

1,216,489

1,095,600

1,015,527

1,037,588

NON-CURRENT LIABILITIES

1,539,920

-

Interest Bearing Borrowings

1,288,609

1,874,788

-

-

255,783

-

Deferred Tax Liabilities

296,917

258,693

-

-

62,580

7,209

Retirement Benefit Obligations

68,241

44,338

7,762

4,821

1,858,283

7,209

1,653,767

2,177,819

7,762

4,821

CURRENT LIABILITIES

504,739

-

Interest Bearing Borrowings

508,142

354,051

-

8,929

1,628,737

1,213,222

Trade and Other Payables

1,514,488

1,326,913

1,501,261

913,774

117,919

35,226

Other Current Non-Financial Liabilities

211,091

90,944

67,539

30,202

530,757

294,297

Bank Overdraft

688,221

436,148

268,130

306,262

2,782,152

1,542,745

2,921,942

2,208,056

1,836,930

1,259,167

5,815,109

2,591,702

TOTAL EQUITY AND LIABILITIES

5,792,198

5,481,475

2,860,219

2,301,576

Net Assets Value per Share (Rs.)

12.45

9.65

12.74

11.49

9.40

9.61

I certify that these Financial Statements are in compliance with the requirements of the Companies Act No. 7 of 2007.

Sgd.

Ravindra Dissanayake

Head of Finance

The Board of Directors is responsible for the preparation and presentation of these Financial Statements.

Sgd.

Sgd.

A.M. Pandithage

R. J. Karunarajah

Chairman

Managing Director

01 November 2024

Colombo

HAYLEYS LEISURE PLC

PROVISIONAL FINANCIAL STATEMENTS FOR THE PERIOD ENDED 30TH SEPTEMBER 2024

CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND COMPREHENSIVE INCOME

Quarter ended

Period ended

Audited

30th September

30th September

Year ended

Un Audited

Un Audited

Un Audited

Un Audited

31-03-2024

2024

2023

Change

2024

2023

Change

Rs' 000

Rs '000

Rs '000

%

Rs '000

Rs '000

%

2,877,808

Revenue From Contract With Customers

996,786

814,553

22

1,618,985

1,392,847

16

(1,118,549)

Cost of Sales

(325,129)

(291,248)

12

(607,702)

(539,158)

13

1,759,259

GROSS PROFIT

671,657

523,305

28

1,011,283

853,689

18

49,541

Other Income

20,307

13,761

48

33,202

24,606

35

(68,963)

Selling and Marketing Expenses

(19,207)

(21,048)

(9)

(32,500)

(35,069)

(7)

(1,595,764)

Administrative Expenses

(413,117)

(380,165)

9

(812,230)

(752,423)

8

-

(385,348)

Finance Cost

(48,829)

(148,059)

(67)

(124,536)

(214,834)

(42)

86,767

Finance Income

2,718

23,610

(88)

7,729

29,754

(74)

(154,508)

PROFIT/ (LOSS) BEFORE TAX

213,529

11,404

>100

82,948

(94,277)

>100

8,521

Tax Expenses

(16,709)

(15,692)

6

(41,133)

(44,100)

(7)

(145,987)

PROFIT/ (LOSS) AFTER TAX

196,820

(4,288)

>100

41,815

(138,377)

>100

OTHER COMPREHENSIVE INCOME/(EXPENSE)

(8,602)

Actuarial Loss on defined benefit plan

-

-

-

-

2,581

Deferred Tax impact on Actuarial Loss

-

-

-

-

132,436

Deffered tax impact on revaluation of land

-

-

-

-

(39,731)

Effect of Income Tax Rate change of Revaluation Reserve

-

-

-

-

86,684

Other Comprehensive Income/(Expense) for the period, Net of Tax

-

-

-

-

-

-

(59,304)

Total Comprehensive Income/(Expense) for the period, Net of Tax

196,820

(4,288)

>100

41,815

(138,377)

>100

Profit/ (Loss) for the Period Attributable to:

(112,626)

Equity holders of the Parent

174,928

1,519

>100

31,220

(128,787)

>100

(33,361)

Non-Controlling Interest

21,892

(5,807)

>100

10,595

(9,590)

>100

(145,987)

196,820

(4,288)

>100

41,815

(138,377)

>100

Total Comprehensive income/(expense) Attributable to:

(25,645)

Equity holders of the Parent

173,468

1,519

>100

31,220

(128,787)

>100

-

(33,658)

Non-Controlling Interest

21,891

(5,807)

>100

10,595

(9,590)

>100

-

(59,303)

195,359

(4,288)

>100

41,815

(138,377)

>100

(1.04)

Profit/ (Loss) per Share (Rs.)

1.62

0.01

0.29

(1.19)

HAYLEYS LEISURE PLC

PROVISIONAL FINANCIAL STATEMENTS FOR THE PERIOD ENDED 30TH SEPTEMBER 2024

COMPANY STATEMENT OF PROFIT OR LOSS AND COMPREHENSIVE INCOME

Quarter ended

Period ended

Audited

30th September

30th September

Year ended

Un Audited

Un Audited

Un Audited

Un Audited

31.03.2024

2024

2023

Change

2024

2023

Change

Rs' 000

Rs '000

Rs '000

%

Rs '000

Rs '000

%

440,804

Revenue From Contract With Customers

119,979

112,249

7

209,001

187,917

11

-

Cost of Sales

-

-

-

-

440,804

GROSS PROFIT

119,979

112,249

7

209,001

187,917

11

481

Other Income

120

117

3

240

240

0

(442)

Selling and Marketing Expenses

(22)

(47)

(53)

(41)

(47)

(13)

(432,758)

Administrative Expenses

(106,092)

(103,193)

3

(222,382)

(198,155)

12

(56,020)

Finance Cost

(8,036)

(15,131)

(47)

(16,748)

(32,195)

(48)

25,203

Finance Income

800

7,409

(89)

3,709

12,682

(71)

(22,732)

PROFIT/ (LOSS) BEFORE TAX

6,749

1,404

>100

(26,221)

(29,558)

(11)

-

Tax Expenses

-

-

-

-

-

-

(22,732)

PROFIT/ (LOSS) AFTER TAX

6,749

1,404

>100

(26,221)

(29,558)

(11)

OTHER COMPREHENSIVE INCOME/(EXPENSE)

(2,666)

Actuarial Gain/(loss) on defined benefit plan

-

-

-

-

(2,666)

Other Comprehensive Income/(Expense) for the period, Net of Tax

-

-

-

-

-

-

(25,398)

Total Comprehensive Expense for the period, Net of Tax

6,749

1,404

(>100)

(26,221)

(29,558)

(>100)

(0.21)

Profit/(Loss) per Share (Rs.)

0.06

0.01

(0.24)

(0.27)

HAYLEYS LEISURE PLC

PROVISIONAL FINANCIAL STATEMENTS FOR THE PERIOD ENDED 30TH SEPTEMBER 2024

STATEMENT OF CHANGES IN EQUITY

CONSOLIDATED

Stated

Revaluation

Retained

Total

Non-Controlling

Total

Capital

Reserve

Earnings

Interest

Equity

Rs.'000

Rs.'000

Rs.'000

Rs.'000

Rs.'000

Rs.'000

Balance as of 01 Apr 2023

909,371

376,989

83,737

1,370,097

(136,120)

1,233,977

Loss for the Period

-

-

(128,787)

(128,787)

(9,590)

(138,377)

Balance as of 30 Sep 2023

909,371

376,989

(45,050)

1,241,310

(145,710)

1,095,600

Balance as of 01 Apr 2024

909,371

469,694

(34,613)

1,344,452

(169,778)

1,174,674

Profit/ (Loss) for the Period

-

-

31,220

31,220

10,595

41,815

Balance as of 30 Sep 2024

909,371

469,694

(3,393)

1,375,672

(159,183)

1,216,489

COMPANY

Stated

Revaluation

Retained

Total

Capital

Reserve

Earnings

Rs.'000

Rs.'000

Rs.'000

Rs.'000

Balance as of 01 Apr 2023

909,371

-

157,775

1,067,146

Loss for the Period

-

-

(29,558)

(29,558)

Balance as of 30 Sep 2023

909,371

-

128,217

1,037,588

Balance as of 01 Apr 2024

909,371

-

132,377

1,041,748

Loss for the Period

-

-

(26,221)

(26,221)

Balance as of 30 Sep 2024

909,371

-

106,156

1,015,527

HAYLEYS LEISURE PLC

PROVISIONAL FINANCIAL STATEMENTS FOR THE PERIOD ENDED 30TH SEPTEMBER 2024

CASH FLOW STATEMENT

GROUP

COMPANY

GROUP

COMPANY

Audited

Audited

Un Audited

Un Audited

Un Audited

Un Audited

Year ended

Year ended

2024

2023

2024

2023

31-03-2024

31-03-2024

Rs.'000

Rs.'000

Rs.'000

Rs.'000

Rs' 000

Rs' 000

Cash Flows From / (Used in) Operating Activities

(154,508)

(22,732)

Loss before Tax

82,948

(94,277)

(26,221)

(29,558)

Adjustments for

193,605

11,550

Depreciation

94,481

95,197

4,482

5,239

4,902

-

Amortization of right to use Assets

5,038

3,295

-

-

(91)

(91)

Provision / (Reversal) of fall in value of investment

(73)

178

(73)

178

(4,626)

-

Disposal of Property, Plant and Equipment

534

(2,071)

-

-

19,461

-

Derecognition of Asset

-

-

-

-

4,284

-

Impairment of trade and other receivables

(436)

(2,846)

-

-

(3,340)

-

Creditors/ Advances received written back

(4,945)

-

-

-

(1)

(1)

Dividend Income

-

-

-

-

(86,676)

(25,020)

Finance Income

(7,656)

(13,842)

(3,635)

(12,682)

385,348

56,020

Finance Cost

124,536

212,616

16,748

30,991

47,960

(1,379)

Net Effect on Exchange Gain/(loss)

3,078

(24,077)

1,761

1,026

18,703

2,278

Provision for Defined Benefit Obligation

7,868

3,951

1,139

708

(56,968)

-

Effect of Exchange rate changes on Bank Loans

(4,307)

-

-

-

368,053

20,625

Operating Profit/(Loss) before Working Capital Changes

301,065

178,124

(5,799)

(4,098)

17,427

-

(Increase)/ Decrease in Inventories

4,436

15,751

-

-

(327,435)

(488,682)

(Increase)/ Decrease in Trade and Other Receivables

7,809

(147,703)

(279,147)

(216,644)

14,163

584

(Increase)/Decrease in Advance and Prepayment

(16,321)

15,847

(1,729)

(2,226)

664,515

571,765

Increase /(Decrease) in Trade and Other Payables

(107,184)

356,991

288,038

272,317

(30,167)

(15,800)

Increase/(Decrease) in Other Current Non-Financial Liabilities

93,172

(57,142)

32,313

(20,824)

706,557

88,492

Cash Generated from Operations

282,978

361,868

33,676

28,525

(374,333)

(54,642)

Finance Cost paid

(122,218)

(189,199)

(15,871)

(30,991)

(8,426)

(1,848)

Defined Benefit Obligation paid

(2,208)

(3,314)

(585)

-

-

-

Tax Paid

(784)

-

-

-

323,798

32,002

Net Cash flows From/(used in) Operating Activities

157,768

169,355

17,220

(2,466)

Cash Flows from / (Used in) Investing Activities

(143,829)

(11,004)

Acquisition of Property, Plant & Equipment

(34,308)

(75,642)

(765)

(4,180)

1

1

Dividend Received

-

-

-

-

5,801

3,212

Finance Income Received

2,332

1,470

1,071

310

5,556

-

Proceeds from Disposal of Property, Plant and Equipment

-

-

-

-

(132,471)

(7,791)

Net Cash Flows from/(Used in) Investing Activities

(31,976)

(74,172)

306

(3,870)

Cash Flows from (Used in) Financing Activities

117,113

-

Proceed from loans

-

129,213

-

-

(298,936)

(19,643)

Repayment of loans

(230,553)

(172,945)

-

(10,714)

(11,438)

-

Principal Payment under Finance Lease Liabilities

(13,049)

(9,259)

-

-

(193,261)

(19,643)

Net Cash Flows Used in Financing Activities

(243,602)

(52,991)

-

(10,714)

(1,934)

4,568

Net Increase/(Decrease) in Cash and Cash Equivalents

(117,810)

42,192

17,526

(17,050)

(393,176)

(284,270)

Cash and Cash Equivalents at the beginning of the year

(395,110)

(393,176)

(279,703)

(284,270)

(395,110)

(279,702)

Cash and Cash Equivalents at the end of the Period

(512,920)

(350,984)

(262,177)

(301,320)

For the purpose of the cash flow statement, the Period end cash and cash equivalents comprise of the following:

2,4662,466

133,18112,129

(530,757) (294,296)

(395,110) (279,701)

Bank Deposits

2,591

2,288

2,591

2,288

Cash at Bank & In Hand

172,710

82,876

3,362

2,654

Bank Overdraft

(688,221)

(436,148)

(268,130)

(306,262)

(512,920)

(350,984)

(262,177)

(301,320)

HAYLEYS LEISURE PLC

SHARE INFORMATION

1. Share Trading Information for the quarter ended 30 September;

2024

2023

Rs.

Rs.

Highest Price

22.00

30 Sep 2024

28.00

24 Aug 2023

Lowest Price

17.60

10 Sep 2024

20.20

05 Jul 2023

Last Traded Price

21.90

30 Sep 2024

25.90

27 Sep 2023

No: of Transactions

688

2,205

No: of Shares Traded

960,399

11,667,899

Value of Shares Traded (Rs:)

19,029,558

297,966,221

2. Top Twenty Shareholders

Name of Shareholder

Number of Shares

% of issued

as at 30 Sep 2024

capital

1

Hayleys PLC

46,690,587

43.24

2

Dean Foster (Private) Limited

23,049,088

21.34

3

Employee'S Provident Fund

10,388,284

9.62

4

Mr. Sujeewa Indika Ranasinghe

2,423,776

2.24

5

Mercantile Investments And Finance PLC

1,933,440

1.79

6

Toyo Cushion Lanka (Private) Limited

1,835,420

1.70

7

Volanka Exports Limited

1,445,358

1.34

8

People'S Leasing & Finance PLC/L.P.Hapangama

1,441,692

1.34

9

Associated Electrical Corporation Ltd

1,234,942

1.14

10

Mr. Kulappuarachchige Don Dammika Perera

1,006,422

0.93

11

Code-Gen International (Pvt) Ltd

1,000,000

0.93

12

Sri Lanka Insurance Corporation Ltd-Life Fund

832,061

0.77

13

Seylan Bank PLC/W.D.N.H.Perera

769,001

0.71

14

Bank Of Ceylon No. 1 Account

686,139

0.64

15

Hatton National Bank PLC/Mushtaq Mohamed Fuad

497,745

0.46

16

People'S Leasing & Finance PLC/Dr.H.S.D.Soysa & Mrs.G.Soysa

487,517

0.45

17

Deutsche Bank Ag - National Equity Fund

400,000

0.37

18

Gulf East Finance Limited

344,137

0.32

19

Seylan Bank PLC/Mohamed Mushtaq Fuad

340,364

0.32

20

Mr. Derek Joseph De Silva Wijeyeratne

320,088

0.30

Total

97,126,061

89.94

Percentage of Public Holding

31.45%

Total No. of Shareholders Represent in Public Holding

2,335

Float Adjusted Market Capitalization as at 30 Sep 2024

730,206,285

The Company complies with option 5 of the Listing Rules 7.13.1 (i) (a) - 20% minimum Public Holding is required if the Company has less than Rs. 2.5 Bn. Float Adjusted Market Capitalization.

3. Directors' shareholding

Name of Director

No. of shares

No. of shares

as at 30 Sep 2024

as at 30 Sep 2023

Mr.A.M.Pandithage

Nil

Nil

Mr. R.J. Karunarajah

Nil

Nil

Ms.R.N.Ponnambalam

Nil

Nil

Ms.W.D.De Costa

Nil

Nil

Mr. S. C. Ganegoda

Nil

Nil

Mr. D. T. R. De Silva

Nil

Nil

Ms. D.B. Perera

Nil

Nil

Ms. A.I.Wanigasekera

Nil

Nil

Ms. A.A.K. Amarasinghe

Nil

Nil

HAYLEYS LEISURE PLC

NOTES TO FINANCIAL STATEMENTS

1 The Interim Consolidated Financial Statements are unaudited and have been prepared in compliance with Sri Lanka Accounting Standard LKAS 34-Interim Financial Reporting. These Interim Financial Statements should be read in conjunction with the Annual Financial Statements for the year ended 31st March 2024.

2

3

4

5

6

The accounting policies have been consistently applied by the Group and are consistent with those used in the previous year. The presentation and classification of the financial statements of the previous periods have been amended where relevant to be comparable with those of the current year.

The Statement of Financial Position of the Company as at 30th September 2024 and The Statement of Profit or Loss for the six months ended are drawn up from the unaudited accounts of the Company and provides information required as per rule 8 of the Colombo Stock Exchange.

No circumstances have arisen since the Statement of Financial Position date, which would require adjustments to the Interim Financial statements.

We confirm that there are no material contingent liabilities or contingent assets which require disclosure in the Interim Financial Statements for the period of ended 30th September 2024.

The Stated Capital as at 30th September 2024 is Rs.909,370,708/- (30th September 2023 - Rs. 909,370,708/-) comprising 107,989,958 fully paid Ordinary shares (30th September 2023 - 107,989,958).

HAYLEYS LEISURE PLC

CORPORATE INFORMATION

NAME OF COMPANY

Hayleys Leisure PLC

COMPANY REGISTRATION NO

PQ 145

LEGAL FORM

Public Quoted Company with limited liability originally incorporated in Sri Lanka as a Private Company

and later converted to a Public Company.

REGISTERED OFFICE

Level 27, East Tower , World Trade Center

Echelon Square, Colombo - 01

Telephone 011 - 4767800

Website www.amayaresorts.com

BOARD OF DIRECTORS

Mr. A. M. Pandithage (Chairman)

Mr. R. J. Karunarajah (Managing Director)

Ms. R. N. Ponnambalam

Ms. W. D. De Costa

Mr. S. C. Ganegoda

Mr. D. T. R. De Silva

Ms. D. B. Perera

Ms. A. I. Wanigasekera

Ms. A. A. K. Amarasinghe

AUDIT COMMITTEE

Mr. D. T. R De Silva (Chairman)

Ms. W. D. De Costa

Ms. A. I. Wanigasekera

REMUNERATION COMMITTEE

Mr. D. T. R De Silva (Chairman)

Ms. A. I. Wanigasekera

Mr. S. C. Ganegoda

NOMINATIONS AND GOVERNANCE

Mr. D. T. R De Silva (Chairman)

COMMITTEE

Ms. A. I. Wanigasekera

Mr. S. C. Ganegoda

RELATED PARTY TRANSACTIONS

Mr. D. T. R De Silva (Chairman)

REVIEW COMMITTEE

Ms. A. I. Wanigasekera

Mr. S. C. Ganegoda

SUBSIDIARY COMPANIES

UNQUOTED

Culture Club Resorts (Private) Limited.

Kandyan Resorts (Private) Limited.

Sun Tan Beach Resorts Limited.

Hayleys Holidays (Private) Limited.

CDC Convention (Private) Limited.

Hayleys Hotel Management Services (Private) Limited.

SECRETARIES

Hayleys Group Services (Private) Limited

No. 400, Deans Road Colombo 10, Sri Lanka

AUDITORS

Ernst & Young

Chartered Accountants

No. 201, De Saram Place, Colombo 10, Sri Lanka

Colombo - 10.

BANKERS

Hatton National Bank PLC

Commercial Bank of Ceylon PLC

Pan Asia Bank PLC

Nations Trust Bank PLC

DFCC Bank PLC

Seylan Bank PLC

Bank of Ceylon

Sampath Bank PLC

INVESTOR RELATIONS

Please contact Sector Head of Finance : Mr. R. Dissanayake

+94 77 108 7703

ravindra.d@hayleysleisure.com

Earlier from Hayleys Leisure

All Hayleys Leisure news releases