Beruflich Dokumente
Kultur Dokumente
Date :
26 MAY 2016
Subject: UNAUDITED INTERIM FINANCIAL REPORT FOR THE FIRST QUARTER ENDED
31 MARCH 2016
Table of contents
Page
5 - 11
12 - 16
CUMULATIVE QUARTER
3 months ended
31.03.2016
31.03.2015
RM'000
RM'000
526,253
504,991
526,253
504,991
Cost of sales
(366,118)
(353,686)
(366,118)
(353,686)
Gross profit
160,135
151,305
160,135
151,305
26,410
25,882
26,410
25,882
(140,070)
(135,195)
(140,070)
(135,195)
(23,971)
(21,585)
(23,971)
(21,585)
22,504
20,407
22,504
20,407
(210)
(118)
(210)
(118)
22,294
20,289
22,294
20,289
(6,363)
(5,909)
(6,363)
(5,909)
15,931
14,380
15,931
14,380
15,931
14,380
15,931
14,380
1.35
1.17
1.35
1.17
(The annexed notes form an integral part of this interim financial report)
Page 1
298,344
216
22,716
1
321,277
303,608
217
21,232
1
325,058
199,579
98,425
3,969
75,241
377,214
698,491
180,705
105,814
5,605
126,487
418,611
743,669
123,338
1,361,800
(82,122)
(1,343,248)
47,682
107,450
123,338
1,361,800
(58,913)
(1,343,248)
87,217
170,194
6,499
53
8,316
14,868
5,775
132
8,760
14,667
21
50,763
403,334
122,024
31
576,173
591,041
698,491
701
1,946
410,980
145,161
20
558,808
573,475
743,669
9.12
14.27
Note:
(1) Based on number of outstanding shares in issue with voting rights.
(The annexed notes form an integral part of this interim financial report)
Page 2
123,338
-
1,361,800
105,200
-
(1,343,248)
1,136,160
(1,343,248)94,319
14,380
123,338
1,361,800
(1,343,248)
(The annexed notes form an integral part of this interim financial report)
Page 3
236,209
31,245
14,380
(62,903)
(62,903)
45,796
187,686
563,279
(572,049)
(8,770)
(210)
(5,160)
(14,140)
541,049
(506,355)
34,694
(118)
(6,297)
28,279
(6,276)
(1,694)
801
(7,169)
(26,529)
(7,261)
5
824
(32,961)
(55,466)
(23,209)
60,740
(11,500)
(502)
(29,937)
(62,903)
(501)
(1,284)
(64,688)
(51,246)
126,487
75,241
(69,370)
244,110
174,740
56,908
18,333
75,241
69,743
104,997
174,740
Cash and cash equivalents at the end of the financial period comprises the
following:Cash and bank balances
Fixed deposits with licensed banks
(The annexed notes form an integral part of this interim financial report)
Page 4
1 January 2016
1 January 2016
1 January 2016
1 January 2016
1 January 2016
1 January 2016
1 January 2016
1 January 2016
The adoption of the above did not have any significant effect on the interim financial report upon their initial
adoption.
Page 5
Month
At 1 January 2016
January 2016
February 2016
March 2016
Number of
shares
40,500,000
9,344,400
3,135,600
2,820,000
55,800,000
Amount #
RM'000
58,913
14,423
4,824
3,962
82,122
Page 6
External
RM'000
Revenue
For the three months ended
31 March 2016
Convenience stores
Others
Inter-segment elimination
Intersegment
RM'000
Total
RM'000
526,181
72
526,253
174
(174)
-
526,181
246
(174)
526,253
504,916
75
504,991
174
(174)
-
504,916
249
(174)
504,991
CUMULATIVE QUARTER
3 months ended
31.03.2016
31.03.2015
RM'000
RM'000
Results
Convenience stores
Others
Interest income
Profit from operations
21,289
414
21,703
801
22,504
19,007
(270)
18,737
1,670
20,407
Finance costs
Profit before tax
Income tax expense
Net profit for the period
(210)
22,294
(6,363)
15,931
(118)
20,289
(5,909)
14,380
Page 7
Transacting party
Type of transaction
CUMULATIVE QUARTER
3 months ended
31.03.2016
31.03.2015
RM'000
RM'000
Page 8
602
420
41
1,161
776
Transacting party
31.03.2016
RM'000
31.03.2015
RM'000
6,326
5,336
168,008
127,030
2,224
2,070
34,960
32,426
1,546
1,350
375
375
110
290
180
180
Type of transaction
Page 9
31.03.2015
RM'000
31
103
4,290
3,344
1,693
1,679
345
337
128
118
Transacting party
Type of transaction
* Tan Sri Dato' Seri Vincent Tan Chee Yioun ("TSVT"), a substantial shareholder of HQZ Credit Sdn. Bhd.
("HQZ"), is also deemed interested in all the subsidiary companies of HQZ.
Page 10
28,456
15,012
43,468
3,930
16,706
20,636
78,344
8,036
86,380
109,146
8,036
117,182
129,848
137,818
Page 11
B1.
B2.
MATERIAL CHANGES IN THE PROFIT BEFORE TAXATION FOR THE CURRENT QUARTER AS
COMPARED WITH THE IMMEDIATE PRECEDING QUARTER
The Group's profit before tax for the first quarter of RM22.3 million was higher than the immediate preceding
quarter of RM19.8 million by RM2.5 million or 12.5 % due to 5.3% increase in revenue and 2.1% decrease
in total operating expenses.
B3.
PROSPECTS
The Board of Directors is of the view that the trading conditions for the remaining period of the current
financial year is expected to remain challenging due to continued weak consumer confidence/spending and
current macro-economic conditions. Despite this latest development, we remain positive of holding onto our
market leading position.
B4.
Page 12
B5.
Cumulative Quarter
3 months ended
31.03.2016
31.03.2015
RM'000
RM'000
801
1,670
801
1,670
11,702
10,724
11,702
10,724
567
173
567
173
1
210
899
2
904
1
210
899
2
904
(666)
(13)
5
128
(666)
(13)
5
128
Other than as presented in the condensed consolidated statements of comprehensive income and as
disclosed above, there were no gain or loss on disposal of quoted or unquoted investments or properties,
provision for and write off of inventories, impairment of other assets, gain or loss on derivatives and
exceptional items included in the results of the current quarter ended 31 March 2016.
B6.
TAXATION
Current Quarter
3 months ended
31.03.2016
31.03.2015
RM'000
RM'000
Income tax:
Current period provision
6,807
Page 13
5,874
Cumulative Quarter
3 months ended
31.03.2016
31.03.2015
RM'000
RM'000
6,807
5,874
B6.
TAXATION (CONT'D)
Current Quarter
3 months ended
31.03.2016
31.03.2015
RM'000
RM'000
Deferred tax
Relating to origination and
reversal of temporary
differences
(444)
6,363
Cumulative Quarter
3 months ended
31.03.2016
31.03.2015
RM'000
RM'000
35
5,909
(444)
6,363
35
5,909
Income tax expense is recognised based on management's best estimation. The Group's consolidated
effective tax rates for the current quarter and financial period ended 31 March 2016 were higher than the
Malaysian's statutory tax rate mainly due to the certain expenses not deductible under tax legislation.
B7.
B8.
Purposes
D
Actual
e
utilisation
v date
Proposed at the
i report
utilisation of this
Purposes
RM'000
Capitalexpenditure
expenditure
i.i. Capital
ii. Working capital
ii. Working capital
184,790
42,664
Deviation
between Change of
actual and proposed
proposed utilisation
a
utilisation
Note 1
Note 2
t
Balance
Estimated
R RM'000
RM'000
RM'000
RM'000
Revised
balance
Estimated time
frame for
utilisation
22,857
13,701
9,156
250,311
232,424
17,887
Note 1
1 Actual fees and expenses incurred for the IPO and listing exercise were less than the estimated fees
and expenses by approximately RM9.2 million. The excess arising from actual listing expenses
compared to the estimated expenses has been utilised for working capital purposes.
2 As announced to the Bursa Securities on 13 November 2015, the Board of Directors had approved for
the unutilised balance of RM40.79 million included under capital expenditure that was allocated for the
construction of the new combined distribution center on its existing land to be reallocated for working
capital.
Page 14
B9.
GROUP BORROWINGS
The Group borrowings which are denominated in Ringgit Malaysia ("RM") as at 31 March 2016 are as
follows: -
Unaudited
As at
31.03.2016
RM'000
Audited
As at
31.12.2015
RM'000
49,240
1,523
50,763
1,946
1,946
53
53
132
132
49,240
1,576
50,816
2,078
2,078
Page 15
Cumulative Quarter
3 months ended
31.03.2016
31.03.2015
15,931
14,380
15,931
14,380
1,182,802
1,233,385
1,182,802
1,233,385
1.35
1.17
1.35
1.17
The Company does not have any dilutive potential ordinary shares in issue for the current quarter and
financial period to date.
B13. BREAKDOWN OF REALISED AND UNREALISED PROFITS OR LOSSES
The breakdown of the retained profits of the Group as at 31 March 2016 and 31 December 2015 into
realised and unrealised profits is presented in accordance with the directives issued by Bursa Malaysia
Securities Berhad dated 25 March 2010 and 20 December 2010, prepared in accordance with 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.
Unaudited
As at
31.03.2016
RM'000
Realised profits
Unrealised losses
Total retained profits as per condensed consolidated
statements of changes in equity
Page 16
Audited
As at
31.12.2015
RM'000
55,998
(8,316)
95,977
(8,760)
47,682
87,217