KIM HIN INDUSTRY BERHAD Interim Financial Report 30 September 2011 (018203-V) KIM HIN INDUSTRY BHD (Company No: 018203-V) Interim Financial Report for the Nine Months ended 30 September 2011 Index Page Condensed Consolidated Statement of Comprehensive Income 1-2 Condensed Consolidated Statement of Financial Position 3-4 Condensed Consolidated Statement of Changes in Equity 5 Condensed Consolidated Statement of Cash Flows 6 Part A – Explanatory Notes Pursuant to FRS 134 7 - 12 Part B – Explanatory Notes Pursuant to Appendix 9B of the Listing Requirements of Bursa Malaysia Securities Berhad 13 - 17 KIM HIN INDUSTRY BHD (Company No: 018203-V) Interim report for the nine months ended 30 September 2011 Condensed Consolidated Statement of Comprehensive Income Individual Quarter 3 months ended 30.09.2011 30.09.2010 Note Revenue Operating expenses RM’000 RM’000 RM’000 RM’000 67,371 53,610 196,674 179,261 (66,551) (50,459) (196,489) (174,644) 1,798 1,950 11,071 4,237 846 1,708 2,443 Other income Investment income (65) Finance costs Share of loss of associate Profit before tax Income tax expense Profit for the period 17 Cumulative Quarter 9 months ended 30.09.2011 30.09.2010 (5) (4) (36) (13) (4) –––––– 2,544 (4) –––––– 5,939 (13) –––––– 12,915 (13) –––––– 11,271 (1,172) –––––– 1,372 –––––– (2,076) –––––– 3,863 –––––– (2,899) –––––– 10,016 –––––– (3,549) –––––– 7,722 –––––– 3,234 –––––– 3,234 –––––– (2,149) –––––– (2,149) –––––– 3,025 –––––– 3,025 –––––– (3,611) –––––– (3,611) –––––– 4,606 ===== 1,714 ===== 13,041 ===== 4,111 ===== Other comprehensive income: Exchange translation differences on foreign subsidiaries Total other comprehensive income Total comprehensive income for the period 1 KIM HIN INDUSTRY BHD (Company No: 018203-V) Interim report for the nine months ended 30 September 2011 Condensed Consolidated Statement of Comprehensive Income (contd.) Individual Quarter 3 months ended 30.09.2011 30.09.2010 Note Cumulative Quarter 9 months ended 30.09.2011 30.09.2010 RM’000 RM’000 RM’000 RM’000 864 508 ––––– 1,372 ==== 3,670 193 ––––– 3,863 ==== 9,364 652 –––––– 10,016 ===== 7,317 405 ––––– 7,722 ==== 3,241 1,365 ––––– 4,606 ==== 2,025 (311) ––––– 1,714 ==== 11,823 1,218 –––––– 13,041 ===== 4,846 (735) ––––– 4,111 ==== 0.62 0.62 === 2.63 2.63 === 6.71 6.71 ==== 5.24 5.24 ==== Profit attributable to: Owners of the parent Minority interests Total comprehensive income attributable to: Owners of the parent Minority interest Earnings per share attributable to owners of the parent: 26 - Basic, EPS for the period (sen) - Diluted, EPS for the period (sen) The condensed consolidated statement of comprehensive income should be read in conjunction with the audited financial statements for the year ended 31 December 2010 and the accompanying explanatory notes attached to the interim financial statements. 2 KIM HIN INDUSTRY BHD (Company No: 018203-V) Interim report for the nine months ended 30 September 2011 Condensed Consolidated Statement of Financial Position As at 30.09.2011 As at 31.12.2010 RM’000 RM’000 184,696 176,984 23 36 77,396 76,696 2 2 10,008 ––––––– 272,125 ––––––– 10,008 ––––––– 263,726 ––––––– Inventories 86,374 88,265 Trade receivables 59,877 53,027 Other receivables, deposits and prepayments 8,167 4,687 Current tax assets 4,575 3,635 - 395 53,689 69,060 Cash and bank balances 21,556 ––––––– 234,238 ––––––– 14,118 ––––––– 233,187 ––––––– TOTAL ASSETS 506,363 ====== 496,913 ====== Note ASSETS Non-current assets Property, plant and equipment Investment in an associated company Other investments 19 Deferred tax asset Goodwill on consolidation Current assets Derivative assets 24 Deposits with financial institutions 3 KIM HIN INDUSTRY BHD (Company No: 018203-V) Interim report for the nine months ended 30 September 2011 Condensed Consolidated Statement of Financial Position (contd.) As at 30.09.2011 As at 31.12.2010 RM’000 RM’000 Share capital 154,916 154,916 Treasury shares, at cost (24,309) (24,309) Note EQUITY AND LIABILITIES Equity attributable to equity holders of the parent Reserves 311,492 ––––––– 442,099 306,646 ––––––– 437,253 Minority interest 17,710 ––––––– 459,809 ––––––– 16,492 ––––––– 453,745 ––––––– 54 55 97 32 2,378 ––––––– 2,529 ––––––– 2,664 ––––––– 2,751 ––––––– 101 108 Trade payables 29,109 27,745 Other payables and accruals 13,463 12,213 329 - 1,023 ––––––– 44,025 ––––––– 46,554 ––––––– 351 ––––––– 40,417 ––––––– 43,168 ––––––– 506,363 ====== 496,913 ====== TOTAL EQUITY Non-current liabilities Provision of employee benefits Hire purchase liabilities 21 Deferred taxation Current liabilities Hire purchase liabilities 21 Derivative liabilities 24 Tax payable TOTAL LIABILITIES TOTAL EQUITY AND LIABILITIES Net assets per share attributable to ordinary equity holders of the parent (RM) (after deducting 15,376,900 (2010: 15,376,900) treasury shares) 3.17 === 3.13 === The condensed consolidated statement of financial position should be read in conjunction with the audited financial statements for the year ended 31 December 2010 and the accompanying explanatory notes attached to the interim financial statements. 4 KIM HIN INDUSTRY BHD (Company No: 018203-V) Interim report for the nine months ended 30 September 2011 Condensed Consolidated Statement of Changes in Equity At 1 January 2011 Total comprehensive income for the period Share capital Treasury shares RM’000 RM’000 154,916 - Attributable to Equity Holders of the Parent Non-distributable Distributable Share Share Reserve fund Translation premium option and enterprise adjustment Revenue reserve reserves expansion fund account reserve RM’000 (24,309) - RM’000 Total Minority interest Total equity RM’000 RM’000 RM’000 RM’000 RM’000 RM’000 50,877 54 1,201 12,024 242,490 437,253 16,492 453,745 - - - 2,459 9,364 11,823 1,218 13,041 Transactions with owners Dividend paid At 30 September 2011 At 1 January 2010 Total comprehensive income for the period ––––––– 154,916 ====== –––––– (24,309) ===== –––––– 50,877 ===== –––––– 54 ===== –––––– 1,201 ===== –––––– 14,483 ===== (6,977) ––––––– 244,877 ====== (6,977) ––––––– 442,099 ====== –––––– 17,710 ===== (6,977) ––––––– 459,809 ====== 154,916 (24,309) 50,877 54 1,095 14,665 235,201 432,499 17,735 450,234 - - - 7,317 4,846 –––––– 50,877 ===== –––––– 54 ===== –––––– 1,095 ===== - - (2,471) (735) 4,111 Transactions with owners Dividend paid At 30 September 2010 ––––––– 154,916 ====== –––––– (24,309) ===== –––––– 12,194 ===== (6,977) ––––––– 235,541 ====== (6,977) ––––––– 430,368 ====== –––––– 17,000 ===== (6,977) ––––––– 447,368 ====== The condensed consolidated statement of changes in equity should be read in conjunction with the audited financial statements for the year ended 31 December 2010 and the accompanying explanatory notes attached to the interim financial statements. 5 KIM HIN INDUSTRY BHD (Company No: 018203-V) Interim report for the nine months ended 30 September 2011 Condensed Consolidated Statement of Cash Flows 9 months ended 30.09.2011 30.09.2010 RM’000 RM’000 11,363 23,495 Net cash used in investing activities (12,502) (33,725) Net cash used in financing activities (7,307) –––––– (8,446) (7,091) ––––––– (17,321) Net cash generated from operating activities Net decrease in cash and cash equivalents Effect of translation adjustments Cash and cash equivalents at beginning of financial period Cash and cash equivalents at end of financial period 513 575 83,178 –––––– 75,245 ===== 105,343 ––––––– 88,597 ====== Cash and cash equivalents at end of financial period comprise the following: Cash on hand and at bank Deposits with financial institutions As at 30.09.2011 As at 30.09.2010 RM’000 RM’000 21,556 53,689 –––––– 75,245 ===== 13,003 75,594 –––––– 88,597 ===== The condensed consolidated statement of cash flows should be read in conjunction with the audited financial statements for the year ended 31 December 2010 and the accompanying explanatory notes attached to the interim financial statements. 6 KIM HIN INDUSTRY BHD (Company No: 018203-V) PART A – Explanatory Notes Pursuant to FRS 134 1. Basis of preparation The interim financial statements have been prepared on the historical basis, modified to include the revaluation of certain property, plant and equipment. The interim financial statements have been prepared in accordance with FRS 134, Interim Financial Reporting, and the applicable disclosure provisions of the Listing Requirements of Bursa Malaysia Securities Berhad. The unaudited interim financial statement should be read in conjunction with the audited annual financial statements of the Group for the financial year ended 31 December 2010. The explanatory notes attached to the interim financial statements provide an explanation of events and transactions that are significant to an understanding of the changes in the financial position and performance of the Group since the year ended 31 December 2010. 2. Significant accounting policies The significant accounting policies adopted are consistent with those of the audited financial statements for the financial year ended 31 December 2010, except for the adoption of the following Financial Reporting Standards (“FRS”), Amendments to FRSs, Issues Committee Interpretations (“IC Interpretations”) and Technical Release (“TR”). FRSs, Interpretations and amendments effective for annual periods beginning on or after 1 March 2010 Amendments to FRS 132 Classification of Right Issues FRSs, Interpretations and amendments effective for annual periods beginning on or after 1 July 2010 FRS 1 FRS 3 Amendments to FRS 2 Amendments to FRS 5 Amendments to FRS 127 Amendments to FRS 138 Amendment to IC Interpretation 9 IC Interpretation 12 IC Interpretation 16 IC Interpretation 17 First-time Adoption of Financial Reporting Standards Business Combinations (revised) Share-based Payment Non-current Assets Held for Sale and Discontinued Operations Consolidated and Separate Financial Statements Intangible Assets Reassessment of Embedded Derivatives Service Concession Arrangements Hedges of a Net Investment in a Foreign Operation Distributions of Non-cash Assets to Owners 7 KIM HIN INDUSTRY BHD (Company No: 018203-V) PART A – Explanatory Notes Pursuant to FRS 134 2. Significant accounting policies (contd.) FRSs, Interpretations and amendments effective for annual periods beginning on or after 1 January 2011 Amendments to FRS 1 Amendments to FRS 1 Amendments to FRS 2 Amendments to FRS 7 Amendments to IC Interpretation 13 IC Interpretation 4 IC Interpretation 18 Limited Exemption from Comparative FRS 7 Disclosures for First-time Adopters Additional Exemptions for First-time Adopters Group Cash-settled Share-based Payment Transactions Improving Disclosures about Financial Instruments Improvements to FRS issued in 2010 Determining Whether an Arrangement contains a Lease Transfer of Assets from Customers The adoption of the above FRSs, IC Interpretations, Amendments to FRSs and Amendments to IC Interpretations, do not have any material impact on the current and prior period financial statements upon their first adoption. The following FRS and IC Interpretations have been issued by the Malaysian Accounting Standards Board but are not yet effective, and have yet to be adopted by the Group. IC Interpretation 19 Amendments to IC Interpretation 14 FRS 124 3. Extinguishing Financial Liabilities with Equity Instruments Prepayments of a Minimum Fund Requirement Related Party Disclosure (revised) Comments about seasonal or cyclical factors The business operations of the Group have not been significantly affected by seasonal or cyclical factors except for the festive season, which normally affects the construction industry in the first quarter of the year. 4. Unusual items due to their nature, size and incidence There were no unusual items affecting the assets, liabilities, equity, net income, or cash flows of the Group for the financial period ended 30 September 2011. 5. Changes in estimates There were no changes in estimates that have had a material effect in the current financial period results. 8 KIM HIN INDUSTRY BHD (Company No: 018203-V) PART A – Explanatory Notes Pursuant to FRS 134 6. Dividends paid A first and final dividend in respect of the financial year ended 31 December 2010, of 5.0 sen per ordinary share, tax exempt, on 139,539,113 ordinary shares, amounting to RM6,976,956 has been paid on 28 July 2011. 7. Subsequent events There were no material events subsequent to the end of the current financial period. 8. Changes in composition of the Group There were no changes in the composition of the Group during the current financial period. 9. Debts and equity securities During the current financial period, there are no issuances, repurchases and repayments of debt and equity securities. A total of 3,948,000 options remained unexercised as at the end of the financial period. 10. Changes in contingent liabilities and contingent assets There were no changes in contingent liabilities or contingent assets since the last annual balance sheet as at 31 December 2010. 9 KIM HIN INDUSTRY BHD (Company No: 018203-V) PART A – Explanatory Notes Pursuant to FRS 134 11. Segmental information The information for each of the Group’s geographical segments for the current financial period is as follows: Malaysia China Australia Operation Operation Operation Total RM’000 RM’000 RM’000 RM’000 35,897 –––––– 35,897 ===== 7,361 –––––– 7,361 ===== 198,805 (2,131) ––––––– 196,674 ====== 30.09.2011 Segment Revenue Total sales Inter-segment sales 155,547 (2,131) ––––––– 153,416 ====== Segment Results Segment operating profit/(loss) Finance cost Share of loss of associate Profit/(loss) before tax Income tax expense Profit/(loss) for the period Minority interest Profit/(loss) attributable to owners of the parent 10,313 (18) (13) ––––– 10,282 (2,105) ––––– 8,177 ––––– 2,984 ––––– 2,984 (794) ––––– 2,190 (652) ––––– (333) (18) –––– (351) –––– (351) –––– 12,964 (36) (13) ––––– 12,915 (2,899) ––––– 10,016 (652) ––––– 8,177 ==== 1,538 ==== (351) ==== 9,364 ==== 30.09.2010 Segment Revenue Total sales Inter-segment sales 143,076 (3,964) ––––––– 139,112 ====== 33,539 (206) –––––– 33,333 ===== 6,816 –––––– 6,816 ===== 183,431 (4,170) ––––––– 179,261 ====== 9,275 (4) (13) ––––– 9,258 (2,784) ––––– 6,474 ––––– 2,184 ––––– 2,184 (765) ––––– 1,419 (405) –––– (162) (9) –––– (171) –––– (171) –––– 11,297 (13) (13) ––––– 11,271 (3,549) ––––– 7,722 (405) ––––– 6,474 ==== 1,014 ==== (171) === 7,317 ==== Segment Results Segment operating profit/(loss) Finance cost Share of loss of associate Profit/(loss) before tax Income tax expense Profit/(loss) for the period Minority interest Profit/(loss) attributable to owners of the parent 10 KIM HIN INDUSTRY BHD (Company No: 018203-V) PART A – Explanatory Notes Pursuant to FRS 134 12. Performance review During the current financial quarter under review, revenue of the Group improved to RM67.4 million from RM53.6 million and profit before tax for the quarter declined from RM5.9 million to RM2.5 million when compared to the preceding year’s corresponding financial quarter ended 30 September 2010. The performance of the Group was affected by losses arising from fair value changes on other investments of RM3.3 million and foreign exchange loss of RM0.7 million. 13. Comment on material change in profit before tax The Group’s revenue for the current financial quarter has decreased to RM67.4 million as compared to RM71.4 million recorded in the immediate preceding quarter. The Group recorded profit before tax of RM2.5 million for the current financial quarter under review as compared to profit before tax of RM9.6 million for the immediate preceding quarter, mainly due to losses arising from fair value changes on other investments of RM3.3 million, foreign exchange loss of RM0.7 million and lower gains on disposal of properties of RM1.5 million as compared to RM5.5 million reported in the immediate preceding quarter. 14. Current year prospects The Group expects the business and trading environment for the current year to continue to be challenging in view of the uncertainties prevalent in the global economy, intense competition in domestic market as well as the continual high price level of liquefied petroleum gas. The results of the Group will largely depend upon the performance of the national and regional economies, fluctuations in main operating costs and foreign exchange movement. 11 KIM HIN INDUSTRY BHD (Company No: 018203-V) PART A – Explanatory Notes Pursuant to FRS 134 15. Capital commitments The amount of commitments for the purchase of property, plant and equipment not provided for in the interim financial statements as at 30 September 2011 is as follows: RM’000 Authorised and contracted for Authorised but not contracted for 16. 22,071 6,408 –––––– 28,479 ===== Profit forecast or profit guarantee The disclosure requirements for explanatory notes for the variance of actual profit after tax and minority interest and forecast profit after tax and minority interest and for the shortfall in profit guarantee are not applicable. 17. Income tax expense 9 months ended 30.09.2011 30.09.2010 RM’000 Current income tax: Malaysian income tax Foreign tax (Over)/under provided in prior years: Malaysian income tax Foreign tax Deferred tax Tax expense for the period RM’000 2,483 583 ––––– 3,066 3,279 755 ––––– 4,034 (91) 211 ––––– 3,186 (287) ––––– 2,899 ===== (962) ––––– 3,072 477 ––––– 3,549 ===== The effective tax rates for the current financial period presented are lower than the statutory tax rate principally due to gains on disposal of properties, which are recognised as capital gains, are exempted from tax as the holding period exceeded five years. 18. Sale of unquoted investments and properties Other than the sale of properties by a subsidiary of the Group, resulting in gains of RM7,052,000, there were no sales of unquoted investments and properties for the current financial period. 12 KIM HIN INDUSTRY BHD (Company No: 018203-V) PART B – Explanatory Notes Pursuant to Appendix 9B of the Listing Requirements of Bursa Malaysia Securities Berhad 19. Other investments Included in the other investments are the following: Quoted securities Unquoted investments As at 30.09.2011 As at 30.09.2010 RM’000 RM’000 75,396 2,000 –––––– 77,396 ===== 69,586 2,000 –––––– 71,586 ===== 75,831 77,396 75,396 ===== 71,696 71,586 74,768 ===== 2,993 2,046 35,788 31,043 3,526 –––––– 75,396 2,000 –––––– 77,396 ===== 5,325 1,986 1,500 21,680 35,666 3,429 –––––– 69,586 2,000 –––––– 71,586 ===== Investment in quoted securities: At cost At book value At market value The analysis of other investments is as follows: Bond fund Bond paper Capital guaranteed fund Equity fund Fixed income fund Islamic Medium Term Notes Quoted securities in unit trusts Unquoted – structured products Details of purchases and disposal of other investments are as follows: 9 months ended 30.09.2011 30.09.2010 RM’000 Purchase consideration Sales proceeds Gain/(loss) on disposal 8,891 7,361 191 ===== 13 RM’000 18,747 18,014 (220) ===== KIM HIN INDUSTRY BHD (Company No: 018203-V) PART B – Explanatory Notes Pursuant to Appendix 9B of the Listing Requirements of Bursa Malaysia Securities Berhad 20. Status of corporate proposals There were no corporate proposals announced but not completed as at 16 November 2011. 21. Borrowings and debt securities As at 30.09.2011 As at 30.09.2010 RM’000 RM’000 The details of the Group’s secured borrowings are as follows: Hire purchase liabilities Short term Long term 101 97 ––– 198 === Total 114 39 ––– 153 === The Group’s borrowings include borrowings by a foreign subsidiary in Ringgit equivalent as at 30 September 2011 as follows: AUD’000 Australian Dollar 22. 15 === RM’000 Equivalent 45 === Off balance sheet financial instruments There were no off balance sheet financial instruments as at 16 November 2011. 23. Changes in material litigation As at the date of this announcement, the Group is not engaged in any pending material litigation except for debt recovery actions initiated by the Group against certain of its trade receivables in the normal course of business. 14 KIM HIN INDUSTRY BHD (Company No: 018203-V) PART B – Explanatory Notes Pursuant to Appendix 9B of the Listing Requirements of Bursa Malaysia Securities Berhad 24. Derivatives financial instruments As at the end of the financial period, the derivatives (including financial instruments designated as hedging instruments) entered into by the Group consist of forward foreign exchange contracts entered regularly by a subsidiary of the Group with licensed financial institutions to hedge against currency fluctuation for its accounts receivables and payables as part of the normal course of business. Details of the outstanding derivative financial instruments as at 30 September 2011 are tabulated below. Maturity within 1 year Contract Value Fair Value Gain/(loss) on fair value changes RM’000 RM’000 RM’000 11,574 ===== 11,903 ===== Reason for gain/(loss) (329) Weakening of Ringgit ==== Malaysia against USD The fair value of forward foreign exchange contract is determined by using the market rates at the end of reporting period and changes in the fair value is recognised in the profit or loss. The subsequent cumulative change in the fair value of the commitment attributable to the hedged risk is recognised as an asset or a liability with the corresponding gain or loss recognised in the profit or loss. The above derivative financial instrument is subjected to credit risk arising from the possibility of default of the counter party in meeting its contractual obligations in which the Group has a gain in the contract. This, however, is minimised as the financial instrument is executed with creditworthy financial institutions in Malaysia. The Group had sufficient internal funds for its settlement when it falls due. 25. Dividend payable An interim ordinary dividend has not been declared for the financial period ended 30 September 2011 (30 September 2010: Nil). 15 KIM HIN INDUSTRY BHD (Company No: 018203-V) PART B – Explanatory Notes Pursuant to Appendix 9B of the Listing Requirements of Bursa Malaysia Securities Berhad 26. Earnings per share (a) Basic Basic Earnings per share amounts are calculated by dividing profit for the period attributable to ordinary equity holders of the parent by the weighted average number of ordinary shares in issue during the period, excluding treasury shares held by the Company. Individual Quarter Cumulative Quarter 3 months ended 9 months ended 30.09.2011 30.09.2010 30.09.2011 30.09.2010 Profit attributable to owners of the parent (RM’000) 864 3,670 9,364 7,317 Weighted average number of ordinary shares in issue (’000) Basic earnings per share (sen) 139,539 139,539 139,539 139,539 0.62 ====== 2.63 ====== 6.71 ====== 5.24 ====== (b) Diluted For the purpose of calculating diluted earnings per share, the profit for the period attributable to ordinary equity holders of the parent and the weighted average number of ordinary shares in issue during the period have been adjusted for the dilutive effects of all potential ordinary shares, namely share options granted to employees. Individual Quarter Cumulative Quarter 3 months ended 9 months ended 30.09.2011 30.09.2010 30.09.2011 30.09.2010 Profit attributable to owners of the parent (RM’000) 864 3,670 9,364 7,317 Weighted average number of ordinary shares in issue (’000) 139,539 139,539 139,539 139,539 ––––––– ––––––– ––––––– ––––––– 139,539 ====== 139,539 ====== 139,539 ====== 139,539 ====== 0.62 ====== 2.63 ====== 6.71 ====== 5.24 ====== Effect of dilution due to share options (’000) Adjusted weighted average number of ordinary shares in issue and issuable (’000) Diluted earnings per share (sen) 16 KIM HIN INDUSTRY BHD (Company No: 018203-V) PART B – Explanatory Notes Pursuant to Appendix 9B of the Listing Requirements of Bursa Malaysia Securities Berhad 27. Realised and unrealised profits The breakdown of revenue reserve of the Group as at the reporting date, into realised and unrealised profits is presented in accordance with the directive issued by Bursa Malaysia Securities Berhad dated 25 March 2010 and prepared in accordance with the Guidance on Special Matter No. 1, Determination of Realised and Unrealised Profits or Losses in the Context of Disclosure Pursuant to Bursa Malaysia Securities Berhad Listing Requirements, as issued by the Malaysian Institute of Accountants. As at As at 30.09.2011 31.12.2010 Total retained profits of the Company and its subsidiaries - Unrealised in respect of - deferred tax recognised in the income statement - other items of income and expense Total share of accumulated losses from an associate: - Realised Less: Consolidated adjustments Revenue reserve as per financial statements RM’000 RM’000 250,400 247,229 (2,376) (36) ––––––– 247,988 (2,662) (36) –––––– 244,531 (1,869) ––––––– 246,119 (1,242) ––––––– 244,877 ====== (1,857) ––––––– 242,674 (184) ––––––– 242,490 ====== The disclosure of realised and unrealised profits above is solely for complying with the disclosure requirements stipulated in the directive of Bursa Malaysia and should not be applied for any other purpose. 28. Authorisation for issue The interim financial statements were authorised for issue by the Board of Directors in accordance with a resolution of the directors on 17 November 2011. BY ORDER OF THE BOARD LOW WAI SEE Secretary 17 November 2011 17