The accompanying notes on pages 14 to 45 are an integral part of these interim financial information. 2

Size: px

Start display at page:

Download "The accompanying notes on pages 14 to 45 are an integral part of these interim financial information. 2"

Damon Walsh
5 years ago
Views:

1 Statement of Financial Position As at 30 September 2013 Assets t t (Unaudited) (Audited) (Unaudited) (Audited) 30 September 31 December 30 September 31 December Notes Baht 000 Baht 000 Baht 000 Baht 000 Current assets Cash and cash equivalents 385, ,281 17,280 20,054 Temporary investments - 3, Trade and other receivables, net 7 837, , , ,507 Short-term loans to others 153, , Short-term loans to related parties , ,850 Inventories 503, ,385 20,479 23,265 Other current assets 163, ,171 26,548 13,232 Total current assets 2,044,371 1,989, , ,908 Non-current assets Investments in subsidiaries ,748,093 4,622,963 Investments in associates 9 811, , , ,205 Interests in joint ventures 9 89,213 80,757 60,000 60,000 Other long-term investments Long-term loans to related parties 6 41, ,000 3,295,800 3,740,700 Investment properties , , , ,582 Property, plant and equipment 11 19,389,647 19,191,653 5,732,534 5,860,038 Assets under financial lease agreement 12 2,701,789 2,796, Goodwill 314, , Leasehold rights , ,087 19,378 84,991 Other intangible assets , ,963 29,030 36,666 Df Deferred dtax assets , , ,015-33,810 Other non-current assets 677, ,188 19,765 18,550 Total non-current assets 25,737,596 25,985,604 15,007,452 15,578,505 Total assets 27,781,967 27,974,634 15,955,763 16,414,413 Director Director 2

2 Statement of Financial Position (Cont d) As at 30 September 2013 Liabilities and shareholders equity t t (Unaudited) (Audited) (Unaudited) (Audited) 30 September 31 December 30 September 31 December Notes Baht 000 Baht 000 Baht 000 Baht 000 Current liabilities Bank overdrafts and short-term borrowings from financial institutions 14 2,247,104 2,599,442 2,067,016 2,407,315 Trade and other payables 1,727,683 1,851, , ,442 Current portion of long-term borrowings from financial institutions 14 1,248, , , ,000 Current portion of debentures 14-1,399,863-1,399,863 Current portion of equity of unit holder in property fund 14 41,540 62, Current portion of deferred income 178, ,917 95,533 96,654 Current portion of liability under consignment agreement , ,726 Short-term loans from others 14 80,711 61, Short-term loans from related parties 6, , ,000 Provision of guarantee payment 15-56,189-28,190 Income tax payable 31, , Other current liabilities 568, , , ,243 Total current liabilities 6,124,254 7,843,236 4,280,478 5,788,433 Non-current liabilities Long-term borrowings from financial institutions 14 5,081,943 5,143,151 1,214,000 1,430,000 Debentures 14 2,799,042 1,799,118 2,799,042 1,799,118 Equity of unit holder in property fund 14-31, Deferred income 2,559,642 2,542,949 1,207,311 1,244,957 Deferred tax liabilities 5.1, , ,280 97,756 - Employee benefit obligations , ,255 47,558 45,204 Provision for decommissioning 77,313 72, Other non-current liabilities 175, ,258 29,263 30,471 Total non-current liabilities 11,499,485 10,376,404 5,394,930 4,549,750 Total liabilities 17,623,739 18,219,640 9,675,408 10,338,183 3

3 Statement of Financial Position (Cont d) As at 30 September 2013 t t (Unaudited) (Audited) (Unaudited) (Audited) 30 September 31 December 30 September 31 December Note Baht 000 Baht 000 Baht 000 Baht 000 Liabilities and shareholders equity (Cont d) Shareholders equity Share capital Authorised share capital Ordinary shares, 1,350,000 thousand shares at par value of Baht 1 each 21 1,350,000 1,350,000 1,350,000 1,350,000 Issued and paid-up share capital Ordinary shares, 1,350,000 thousand shares paid-up at Baht 1 each 1,350,000 1,350,000 1,350,000 1,350,000 Premium on paid-up capital 970, , , ,000 Retained earnings Appropriated Legal reserve 158, , , ,080 Unappropriated 4,320,099 3,693,501 2,861,338 2,648,829 Other components of equity 2,859,273 2,778, , ,321 Equity attributable to owners of the parent 9,657,452 8,950,517 6,280,355 6,076,230 Non-controlling interests 500, , Total shareholders equity 10,158,228 9,754,994 6,280,355 6,076,230 Total liabilities and shareholders equity 27,781,967 27,974,634 15,955,763 16,414,413 4

4 Statement of Comprehensive Income (Unaudited) For the three-month period ended 30 September 2013 Revenues 4, 22 Notes Baht 000 Baht 000 Baht 000 Baht 000 Revenues from hotel operations and related services 1,860,099 1,367, , ,637 Revenues from food and beverage 2,194,986 2,033, Dividends received , ,908 Other income 65,399 92, , ,998 Total revenues 4,120,484 3,493, , ,543 Expenses 4, 22 Cost of hotel operations and related services 1,295,293 1,041, , ,007 Cost of sales - food and beverage 1,207,986 1,114, Selling expenses 187, ,941 46,715 44,311 Administrative expenses 949, , ,749 94,285 Total expenses 3,639,430 3,238, , ,603 Share of net profit (loss) of investments Joint ventures (4,212) (5,656) - - Associates (1,318) 8, Total (5,530) 2, Profit before finance costs and income tax expense 475, , , ,940 Finance costs (129,888) (122,072) (77,331) (93,534) Profit before income tax expense 345, , , ,406 Income tax expense 17 (142,813) (129,165) (57,242) (51,753) Profit for the period 202,823 6, , ,653 5

5 Statement of Comprehensive Income (Unaudited) (Cont d) For the three-month period ended 30 September 2013 Baht 000 Baht 000 Baht 000 Baht 000 Other comprehensive income Gain (loss) on remeasuring of available-for-sale investments (96) Exchange differences on translating financial statements 5,966 (18,868) - - Other comprehensive income (loss) for the period, net of income tax 5,870 (18,821) - - Total comprehensive income (loss) for the period 208,693 (12,813) 163, ,653 Profit attributable to: Owners of the parent 193,964 11, , ,653 Non-controlling interests 8,859 (5,977) ,823 6, , ,653 Total comprehensive income attributable to: Owners of the parent 198,351 (2,122) 163, ,653 Non-controlling interests 10,342 (10,691) ,693 (12,813) 163, ,653 Earnings per share Basic earnings per share (Baht)

6 Statement of Comprehensive Income (Unaudited) Revenues 4, 22 Notes Baht 000 Baht 000 Baht 000 Baht 000 Revenues from hotel operations and related services 5,844,078 4,471,837 1,660,683 1,472,562 Revenues from food and beverage 6,731,429 6,048, Dividends received , ,174 Other income 332, , , ,042 Total revenues 12,907,710 11,139,698 2,586,288 2,458,778 Expenses 4, 22 Cost of hotel operations and related services 3,832,149 3,075,021 1,123,651 1,058,454 Cost of sales - food and beverage 3,659,193 3,284, Selling expenses 528, , , ,252 Administrative expenses 3,092,386 2,649, , ,295 Total expenses 11,112,238 9,447,403 1,589,407 1,462,001 Share of net profit of investments Joint ventures 8,456 12, Associates 15,589 17, Total 24,045 30, Profit before finance costs and income tax expense 1,819,517 1,722, , ,777 Finance costs (379,548) (364,279) (245,709) (298,363) Profit before income tax expense 1,439,969 1,358, , ,414 Income tax expense 17 (367,294) (367,531) (133,663) (137,642) Profit for the period 1,072, , , ,772 7

7 Statement of Comprehensive Income (Unaudited) (Cont d) Baht 000 Baht 000 Baht 000 Baht 000 Other comprehensive income Gain on remeasuring of available-for-sale investments Exchange differences on translating financial statements (17,037) 6, Other comprehensive (loss) income for the period, net of income tax (16,949) 6, Total comprehensive income for the period 1,055, , , ,772 Profit attributable to: Owners of the parent 1,031, , , ,772 Non-controlling interests 41,077 26, ,072, , , ,772 Total comprehensive income attributable to: Owners of the parent 1,018, , , ,772 Non-controlling interests 36,845 28, ,055, , , ,772 Earnings per share Basic earnings per share (Baht)

8 Statement of Changes in Shareholders Equity (Unaudited) Retained earnings Other components of equity Issued and Premium Remeasuring of Surplus on business Total other Total Non- Total paid-up on paid-up Legal available-for-sale Gain on asset combination under Translation component owners of controlling shareholders share capital capital reserve Unappropriated investment revaluation common control adjustment to equity the parent interests equity Notes Baht 000 Baht 000 Baht 000 Baht 000 Baht 000 Baht 000 Baht 000 Baht 000 Baht 000 Baht 000 Baht 000 Baht 000 Opening balance 1 January ,350, , ,080 1,769, ,548, ,548,532 5,795, ,665 6,048,639 Retrospective adjustments from changes in accounting policy ,007 (45) (309,662) - - (309,707) 299,300 (36,787) 262,513 Balance after adjustment 1,350, , ,080 2,378, ,238, ,238,825 6,095, ,878 6,311,152 Dividend paid (202,500) (202,500) - (202,500) Dividend received from a subsidiary (53,351) (53,351) Total comprehensive income for the period , ,133 5, ,233 28, ,333 Increase in Non-controlling interests from aquiring of investment in subsidiary , ,025 Transfer depreciation of land and building (16,048) - - (16,048) (16,048) (8,336) (24,384) Closing balance 30 September ,350, , ,080 3,139, ,222,598-5,133 1,228,016 6,845, ,316 7,312,275 Opening balance 1 January ,350, , ,080 3,224, ,500,232 - (21,620) 3,479,075 9,181, ,644 10,058,822 Retrospective adjustments from changes in accounting policy ,478 (93) (700,046) - - (700,139) (230,661) (73,167) (303,828) Balance after adjustment 1,350, , ,080 3,693, ,800,186 - (21,620) 2,778,936 8,950, ,477 9,754,994 Dividend paid (405,000) (405,000) - (405,000) Dividend received from a subsidiary (53,354) (53,354) Total comprehensive income for the period ,031, (12,806) (12,718) 1,018,880 36,845 1,055,725 Additional gain from investment in subsidiary , , , ,422 Decrease in Non-controlling interests from aquiring of investment in subsidiary (263,422) (263,422) Transfer depreciation of building (50,367) - - (50,367) (50,367) (23,770) (74,137) Closing balance 30 September ,350, , ,080 4,320, ,749, ,422 (34,426) 2,859,273 9,657, ,776 10,158,228 9

9 Statement of Changes in Shareholders Equity (Unaudited) (Cont d) Other components Retained earnings of equity Issued and Premium on Total paid-up paid-up Gain on asset shareholders share capital capital Legal reserve Unappropriated revaluation equity Notes Baht 000 Baht 000 Baht 000 Baht 000 Baht 000 Baht 000 Opening balance 1 January ,350, , ,080 1,784, ,263,116 Retrospective adjustments from changes in accounting policy ,618 (159) 351,459 Balance after adjustment 1,350, , ,080 2,135, ,614,575 Dividend paid (202,500) - (202,500) Total comprehensive income for the period , ,772 Transfer depreciation of land and building (20) (20) Closing balance 30 September ,350, , ,080 2,494, ,972,827 Opening balance 1 January ,350, , ,080 2,377,688 1,186,652 6,042,420 Retrospective adjustments from changes in accounting policy ,141 (237,331) 33,810 Balance after adjustment 1,350, , ,080 2,648, ,321 6,076,230 Dividend paid (405,000) - (405,000) Total comprehensive income for the period , ,509 Transfer depreciation of building (8,384) (8,384) Closing balance 30 September ,350, , ,080 2,861, ,937 6,280,355 10

10 Statement of Cash Flows (Unaudited) Notes Baht 000 Baht 000 Baht 000 Baht 000 Cash flows from operating activities Profit before income tax for the period 1,439,969 1,358, , ,414 Adjustments: Depreciation and amortisation 1,143,059 1,005, , ,641 Allowance for doubtful accounts 7 18,525 1, Finance costs 379, , , ,363 Share of profit from investments in associates and interests in joint ventures (net from income tax) (24,045) (30,325) - - Dividends received - - (392,876) (512,174) Allowance for inventory obsolescence (reversal of) (1,391) (444) Realisation of deferred income (165,524) (138,608) (110,088) (82,968) Loss on disposals of plant and equipment 37,047 11,437 7,438 5,285 Gain on business acquisition - (41,546) - - Gain on remeasuring of available-for-sale investment - (287,591) - - Unrealised gain on exchange rate - (1,674) - - Gain on insurance claim - (6,772) - - Provision for employee benefits 16 11,846 20,891 4,078 6,758 Provision for decommissioning 5,486 6, ,844,520 2,262, , ,875 Changes in working capital Trade and other receivables (19,844) 11,847 (112,597) (56,006) Inventories (29,070) (50,410) 2,786 1,316 Other current assets 5, ,982 (13,316) 1,293 Other non-current assets (19,239) (14,416) 3,174 6,498 Trade and other payables (46,533) (25,468) (68,396) (78,270) Other current liabilities 100,404 (170,498) 4,407 (29,048) Deferred income 79,080 46,281 73,536 49,020 Provision of guarantee payment 15 (56,189) (88,917) (28,190) (44,610) Other non-current liabilities 22,676 (23,073) (2,932) (19,080) Cash generated from operating activities 2,881,263 2,123, , ,988 Income tax paid (224,529) (254,264) - - Net cash flows from operating activities 2,656,734 1,869, , ,988 11

11 Statement of Cash Flows (Unaudited) (Cont d) Notes Baht 000 Baht 000 Baht 000 Baht 000 Cash flows from investing activities Cash received from temporary investment 3, Net cash payment for acquisition of investment in subsidiaries - (437,813) - - Payment for additional investments in subsidiaries 8 (120,000) - (141,249) (186,687) Loan made to related parties (1,013,800) (1,345,900) Loan payments received from related parties 6 116,000-1,460,500 1,906,000 Purchase of property, plant and equipment (1,287,904) (991,914) (38,555) (73,333) Purchase of software licenses (9,869) (26,595) (872) (5,269) Proceeds from disposals of plant and equipment 3,103 6, ,928 Net changes in land deposit - (977) (3,236) 5,981 Proceeds from redemption of investment in property funds 8,272-24,390 19,420 Dividends received from subsidiaries , ,089 Dividends received from associated and property funds 6 37,871 59,085 37,871 59,085 Cash received from account receivable from reciprocation agreement under construction of hotel and hotel improvement 14,268 15,324-15,324 Net cash (used in) from investing activities (1,234,299) (1,375,942) 680, ,638 Cash flows from financing activities Net changes in short-term loans from financial institutions 14 (560,000) 430,000 (420,000) 400,000 Interest paid (376,562) (402,353) (245,003) (338,575) Proceeds from loans from related parties ,695,000 1,021,500 Repayments of loans from related parties 6 - (6,000) (1,509,000) (308,000) Proceeds from debentures 14 1,000,000-1,000,000 - Repayments of debentures 14 (1,400,000) (1,600,000) (1,400,000) (1,600,000) Proceeds from short-term loans from others 14 19, Proceeds from long-term borrowing from financial institutions ,709 1,607, ,000 - Repayments of long-term from financial institutions 14 (520,768) (328,500) (516,000) (216,000) Equity of unit holders in property funds (51,460) (62,000) - - Dividends paid to owners of the 23 (405,000) (202,500) (405,000) (202,500) Dividends paid to non-controlling interests (53,354) (53,352) - - Dividends paid to unit holders in property funds (2,986) (8,548) - - Cash paid for liabilities under consignment agreement - - (67,051) (81,500) Net cash (used in) from financing activities (1,600,776) (625,353) (1,367,054) (1,325,075) Net (decrease)/increase in cash and cash equivalents (178,341) (131,978) (82,475) 7,551 Cash and cash equivalents at the beginning of the period 296, ,077 12,739 (42,331) Cash and cash equivalents at the end of the period 118,498 96,099 (69,736) (34,780) 12

12 Statement of Cash Flows (Unaudited) (Cont d) Cash and cash equivalents as at 30 September Baht 000 Baht 000 Baht 000 Baht 000 Cash and cash equivalents 385, ,349 17,280 9,658 Bank overdrafts (267,104) (151,250) (87,016) (44,438) 118,498 96,099 (69,736) (34,780) Non-cash transactions Acquisition of property, plant and equipment, and software licenses by payable 219, ,705 1,690 36,849 Outstanding debts arising from leasehold rights - 70,174-70,174 13

The accompanying notes on page 13 to 77 are an integral part of these consolidated and company financial statements.

The accompanying notes on page 13 to 77 are an integral part of these consolidated and company financial statements. Statement of Financial Position As at 31 December 2014 Assets 31 December 31 December 1 January 31 December 31 December 1 January 2014 2013 2013 2014 2013 2013 Notes Baht Baht Baht Baht Baht Baht Current