Hayleys Leisure PlcCSELK: CONN.N0000

Interim Financial Statements as at 31 12 2024

· Issued by Hayleys Leisure Plc

HAYLEYS LEISURE PLC

Interim Financial Statements

For the Period Ended

31st December 2024

.

HAYLEYS LEISURE PLC

PROVISIONAL FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31ST DECEMBER 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

31-12-2024

31-12-2023

31-12-2024

31-12-2023

Rs' 000

Rs' 000

Rs' 000

Rs' 000

Rs' 000

Rs' 000

ASSETS

NON-CURRENT ASSETS

4,511,580

25,603

Property, Plant & Equipment

4,460,247

4,401,207

21,065

22,456

27,398

-

Right of Use Assets

19,841

34,634

-

-

-

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

4,804,855

1,528,999

4,480,088

4,701,718

1,258,584

1,525,852

CURRENT ASSETS

99,496

-

Inventories

93,859

99,674

-

-

706,458

1,044,609

Trade and Other Receivables

1,013,676

557,131

1,768,577

936,825

62,326

1,415

Advance and Prepayment

104,009

61,658

4,288

1,977

2,082

2,082

Other Current Financial Assets

2,942

1,676

2,942

1,676

4,245

2

Tax Recoverable

4,142

4,427

-

266

2,466

2,466

Short Term Deposits

2,649

2,385

2,649

2,385

133,181

12,129

Cash & Cash Equivalents

89,208

153,327

6,775

4,827

1,010,254

1,062,703

1,310,485

880,278

1,785,231

947,956

5,815,109

2,591,702

TOTAL ASSETS

5,790,573

5,581,996

3,043,815

2,473,808

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

(2,794)

(168,637)

119,404

129,023

1,344,452

1,041,748

1,376,271

1,117,723

1,028,775

1,038,394

(169,778)

-

Non-Controlling Interest

(168,081)

(165,818)

-

-

1,174,674

1,041,748

Total Equity

1,208,190

951,905

1,028,775

1,038,394

NON-CURRENT LIABILITIES

1,539,920

-

Interest Bearing Borrowings

1,154,059

1,547,866

-

-

255,783

-

Deferred Tax Liabilities

328,070

309,463

-

-

62,580

7,209

Retirement Benefit Obligations

69,870

44,507

8,332

4,947

1,858,283

7,209

1,551,999

1,901,836

8,332

4,947

CURRENT LIABILITIES

504,739

-

Interest Bearing Borrowings

460,229

618,065

-

3,570

1,628,737

1,213,222

Trade and Other Payables

1,660,853

1,584,189

1,644,109

1,112,852

117,919

35,226

Other Current Non-Financial Liabilities

237,036

118,397

64,741

30,970

530,757

294,297

Bank Overdraft

672,266

407,604

297,858

283,075

2,782,152

1,542,745

3,030,384

2,728,255

2,006,708

1,430,467

5,815,109

2,591,702

TOTAL EQUITY AND LIABILITIES

5,790,573

5,581,996

3,043,815

2,473,808

Net Assets Value per Share (Rs.)

12.45

9.65

12.74

10.35

9.53

9.62

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

23 January 2025

Colombo

HAYLEYS LEISURE PLC

PROVISIONAL FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31ST DECEMBER 2024

CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND COMPREHENSIVE INCOME

Quarter ended

Period ended

Audited

31st December

31st December

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

786,317

656,942

20

2,405,302

2,049,789

17

(1,118,549)

Cost of Sales

(314,342)

(264,250)

19

(922,044)

(803,408)

15

1,759,259

GROSS PROFIT

471,975

392,692

20

1,483,258

1,246,381

19

49,541

Other Income

39,636

12,941

>100

72,838

37,547

94

(68,963)

Selling and Marketing Expenses

(15,888)

(15,846)

0

(48,388)

(50,915)

(5)

(1,595,764)

Administrative Expenses

(424,674)

(404,565)

5

(1,236,904)

(1,156,988)

7

-

(385,348)

Finance Cost

(75,297)

(95,210)

(21)

(199,833)

(310,044)

(36)

86,767

Finance Income

26,337

5,921

>100

34,066

35,675

(5)

(154,508)

PROFIT/ (LOSS) BEFORE TAX

22,089

(104,067)

>100

105,037

(198,344)

>100

8,521

Tax Expenses

(31,154)

(39,628)

(21)

(72,287)

(83,728)

(14)

(145,987)

PROFIT/ (LOSS) AFTER TAX

(9,065)

(143,695)

(94)

32,750

(282,072)

>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

(9,065)

(143,695)

(94)

32,750

(282,072)

>100

Profit/ (Loss) for the Period Attributable to:

(112,626)

Equity holders of the Parent

(167)

(123,587)

(100)

31,053

(252,374)

>100

(33,361)

Non-Controlling Interest

(8,898)

(20,108)

(56)

1,697

(29,698)

>100

(145,987)

(9,065)

(143,695)

(94)

32,750

(282,072)

>100

Total Comprehensive income/(expense) Attributable to:

(25,645)

Equity holders of the Parent

(167)

(123,587)

(100)

31,053

(252,374)

>100

-

(33,658)

Non-Controlling Interest

(8,898)

(20,108)

(56)

1,697

(29,698)

>100

-

(59,303)

(9,065)

(143,695)

(94)

32,750

(282,072)

>100

(1.04)

Profit/ (Loss) per Share (Rs.)

(0.00)

(1.14)

0.29

(2.34)

HAYLEYS LEISURE PLC

PROVISIONAL FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31ST DECEMBER 2024

COMPANY STATEMENT OF PROFIT OR LOSS AND COMPREHENSIVE INCOME

Quarter ended

Period ended

Audited

31st December

31st December

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

115,878

115,936

(0)

324,879

303,853

7

-

Cost of Sales

-

-

-

-

440,804

GROSS PROFIT

115,878

115,936

(0)

324,879

303,853

7

481

Other Income

31,758

120

>100

31,998

360

>100

(442)

Selling and Marketing Expenses

-

(95)

(100)

(41)

(142)

(71)

(432,758)

Administrative Expenses

(128,506)

(106,850)

20

(350,888)

(305,005)

15

(56,020)

Finance Cost

(7,853)

(14,744)

(47)

(24,601)

(46,939)

(48)

25,203

Finance Income

1,206

6,439

(81)

4,915

19,121

(74)

(22,732)

PROFIT/ (LOSS) BEFORE TAX

12,483

806

>100

(13,738)

(28,752)

(52)

-

Tax Expenses

-

-

-

-

-

-

(22,732)

PROFIT/ (LOSS) AFTER TAX

12,483

806

>100

(13,738)

(28,752)

(52)

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

12,483

806

(>100)

(13,738)

(28,752)

(>100)

(0.21)

Profit/(Loss) per Share (Rs.)

0.12

0.01

(0.13)

(0.27)

HAYLEYS LEISURE PLC

PROVISIONAL FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31ST DECEMBER 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

Profit/ (Loss) for the Period

-

-

(252,374)

(252,374)

(29,698)

(282,072)

Balance as of 31 Dec 2023

909,371

376,989

(168,637)

1,117,723

(165,818)

951,905

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

-

-

31,053

31,053

1,697

32,750

Unclaimed Dividend Written-back

-

-

765

765

-

765

Balance as of 31 Dec 2024

909,371

469,694

(2,795)

1,376,270

(168,081)

1,208,189

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

Profit/ (Loss) for the Period

-

-

(28,752)

(28,752)

Balance as of 31 Dec 2023

909,371

-

129,023

1,038,394

Balance as of 01 Apr 2024

909,371

-

132,377

1,041,748

Profit/ (Loss) for the Period

-

-

(13,738)

(13,738)

Unclaimed Dividend Written-back

-

-

765

765

Balance as of 31 Dec 2024

909,371

-

119,404

1,028,775

HAYLEYS LEISURE PLC

PROVISIONAL FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31ST DECEMBER 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)

Profit/ (Loss) before Tax

105,037

(198,344)

(13,738)

(28,752)

Adjustments for

193,605

11,550

Depreciation

142,112

148,093

6,122

8,482

4,902

-

Amortization of right to use Assets

7,557

(2,335)

-

-

(91)

(91)

Provision / (Reversal) of fall in value of investment

(860)

314

(860)

314

(4,626)

-

Disposal of Property, Plant and Equipment

841

(4,626)

-

-

19,461

-

Derecognition of Asset

-

15,939

-

-

4,284

-

Impairment of trade and other receivables

(2,856)

4,072

-

-

(3,340)

-

Creditors/ Advances received written back

(10,875)

(2,027)

-

-

(1)

(1)

Dividend Income

-

-

-

-

(86,676)

(25,020)

Finance Income

(33,206)

(20,904)

(4,055)

(19,121)

385,348

56,020

Finance Cost

199,833

303,974

24,601

45,598

47,960

(1,379)

Net Effect on Exchange Gain/(loss)

6,527

(9,014)

1,500

1,026

18,703

2,278

Provision for Defined Benefit Obligation

11,846

7,337

1,708

1,062

(56,968)

-

Effect of Exchange rate changes on Bank Loans

(9,549)

(11,463)

-

-

368,053

20,625

Operating Profit/(Loss) before Working Capital Changes

416,407

231,016

15,278

8,609

17,427

-

(Increase)/ Decrease in Inventories

5,637

17,250

-

-

(327,435)

(488,682)

(Increase)/ Decrease in Trade and Other Receivables

(39,345)

(199,391)

(458,949)

(385,188)

14,163

584

(Increase)/Decrease in Advance and Prepayment

(41,683)

14,831

(2,873)

22

664,515

571,765

Increase /(Decrease) in Trade and Other Payables

43,779

625,479

431,654

471,394

(30,167)

(15,800)

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

119,117

(29,689)

29,514

(20,056)

706,557

88,492

Cash Generated from Operations

503,911

659,496

14,624

74,781

(374,333)

(54,642)

Finance Cost paid

(176,219)

(283,048)

(23,430)

(45,598)

(8,426)

(1,848)

Defined Benefit Obligation paid

(4,556)

(6,532)

(585)

(228)

323,798

32,002

Net Cash flows From/(used in) Operating Activities

323,029

369,917

(9,391)

28,955

Cash Flows from / (Used in) Investing Activities

(143,829)

(11,004)

Acquisition of Property, Plant & Equipment

(91,430)

(105,888)

(1,584)

(4,788)

1

1

Dividend Received

-

-

-

-

5,801

3,212

Finance Income Received

3,924

2,093

2,243

310

5,556

-

Proceeds from Disposal of Property, Plant and Equipment

-

-

-

-

(132,471)

(7,791)

Net Cash Flows from/(Used in) Investing Activities

(87,506)

(103,795)

659

(4,478)

Cash Flows from (Used in) Financing Activities

117,113

-

Proceed from loans

-

126,701

-

-

(298,936)

(19,643)

Repayment of loans

(409,040)

(240,777)

-

(16,071)

(11,438)

-

Principal Payment under Finance Lease Liabilities

(11,783)

(10,762)

-

-

(193,261)

(19,643)

Net Cash Flows Used in Financing Activities

(420,823)

(124,838)

-

(16,071)

(1,934)

4,568

Net Increase/(Decrease) in Cash and Cash Equivalents

(185,299)

141,284

(8,732)

8,406

(393,176)

(284,270)

Cash and Cash Equivalents at the beginning of the year

(395,110)

(393,176)

(279,702)

(284,269)

(395,110)

(279,702)

Cash and Cash Equivalents at the end of the Period

(580,409)

(251,892)

(288,434)

(275,863)

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) (294,297)

(395,110) (279,702)

Bank Deposits

2,649

2,385

2,649

2,385

Cash at Bank & In Hand

89,208

153,327

6,775

4,827

Bank Overdraft

(672,266)

(407,604)

(297,858)

(283,075)

(580,409)

(251,892)

(288,434)

(275,863)

HAYLEYS LEISURE PLC

SHARE INFORMATION

1. Share Trading Information for the quarter ended 31 December;

2024

2023

Rs.

Rs.

Highest Price

35.00

26 Dec 2024

26.40

02 Oct 2023

Lowest Price

19.70

24 Dec 2024

20.00

16 Nov 2023

Last Traded Price

33.10

31 Dec 2024

21.00

29 Dec 2023

No: of Transactions

5,904

1,067

No: of Shares Traded

16,921,339

2,220,288

Value of Shares Traded (Rs:)

484,460,451

46,385,786

2. Top Twenty Shareholders

Name of Shareholder

Number of Shares

% of issued

as at 31 Dec 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

2,397,391

2.22

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

Associated Electrical Corporation Ltd

1,434,942

1.33

9

Mr. Kulappuarachchige Don Dammika Perera

1,006,422

0.93

10

J.B. Cocoshell (Pvt) Limited

857,076

0.79

11

Bank Of Ceylon No. 1 Account

686,139

0.64

12

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

683,631

0.63

13

People'S Leasing & Finance Plc/C.D.Kohobanwickramage

636,237

0.59

14

Deutsche Bank Ag - National Equity Fund

452,211

0.42

15

Dfcc Bank Plc/Maskeliya Tea Exports (Pvt) Ltd

328,403

0.30

16

Citizens Development Business Finance Plc/S Vasudevan

325,000

0.30

17

Mr. Derek Joseph De Silva Wijeyeratne

320,088

0.30

18

Mr. P. Rajaratnam

319,500

0.30

19

Mr. H A M P Algama

314,504

0.29

20

Commercial Bank Of Ceylon Plc/E W B W Equities (Private) Limited

300,000

0.28

Sub Total

95,403,721

88.34

Others

12,586,237

11.66

Total

107,989,958

100.00

Percentage of Public Holding

31.45%

Total No. of Shareholders Represent in Public Holding

2,433

Float Adjusted Market Capitalization as at 31 Dec 2024

1,120,781,739

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

as at 31 Dec 2024

Mr.A.M.Pandithage

Nil

Mr. R.J. Karunarajah

Nil

Ms.R.N.Ponnambalam

Nil

Ms.W.D.De Costa

Nil

Mr. S. C. Ganegoda

Nil

Mr. D. T. R. De Silva

Nil

Ms. D.B. Perera

Nil

Ms. A.A.K. Amarasinghe

Nil

Ms. H.D.K. Randiligama (Appointed With Effect From 31.12.2024)

Nil

Ms. A.I.Wanigasekera (Resigned With Effect From 31.12.2024)

Nil

Total

-

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 31st December 2024 and The Statement of Profit or Loss for the nine 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 31st December 2024.

The Stated Capital as at 31st December 2024 is Rs.909,370,708/- (31st December 2023 - Rs. 909,370,708/-) comprising 107,989,958 fully paid Ordinary shares (31st December 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.W.D.De Costa

Mr. S. C. Ganegoda

Mr. D. T. R. De Silva

Ms. D.B. Perera

Ms. A.A.K. Amarasinghe

Ms. H.D.K. Randiligama (Appointed With Effect From 31.12.2024)

Ms. A.I.Wanigasekera (Resigned With Effect From 31.12.2024)

AUDIT COMMITTEE

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

Ms. W. D. De Costa

Ms. H.D.K. Randiligama

REMUNERATION COMMITTEE

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

Mr. S. C. Ganegoda

Ms. H.D.K. Randiligama

NOMINATIONS AND

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

GOVERNANCE COMMITTEE

Mr. S. C. Ganegoda

Ms. H.D.K. Randiligama

RELATED PARTY TRANSACTIONS

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

REVIEW COMMITTEE

Mr. S. C. Ganegoda

Ms. H.D.K. Randiligama

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