Condensed segmental analysisfor the

Download Excel

		Half-year ended 31 December			Year ended  30 June
	R000s	2021  Unaudited	2020  Unaudited	%  Change	2021  Audited
Segmental revenue
	Services	17 567 453	13 999 637	25.5	28 892 866
	Branded Products	9 570 803	8 852 034	8.1	17 793 068
	Freight	3 929 995	3 395 822	15.7	6 204 869
	Commercial Products	7 166 519	6 971 509	2.8	14 024 659
	Automotive	11 746 436	10 643 705	10.4	21 095 402
	Financial Services	1 243 654	1 318 610	(5.7)	2 646 657
	Properties	298 885	293 075	2.0	587 726
	Corporate and investments	478 327	567 298	(15.7)	1 030 526
		52 002 072	46 041 690	12.9	92 275 773
Inter-group eliminations		(1 805 672)	(1 592 932)		(3 960 967)
		50 196 400	44 448 758	12.9	88 314 806
Geographic region
	Southern Africa	41 498 596	38 608 668		76 993 821
	International	10 503 476	7 433 022		15 281 952
		52 002 072	46 041 690		92 275 773
Segmental trading profit
	Services	2 009 585	1 684 901	19.3	3 303 383
	Branded Products	1 000 097	804 202	24.4	1 462 522
	Freight	833 597	646 444	29.0	1 295 003
	Commercial Products	619 356	495 684	24.9	921 610
	Automotive	372 453	323 784	15.0	652 031
	Financial Services	201 639	167 926	20.1	331 584
	Properties	275 761	275 436	0.1	560 689
	Corporate and investments	(234 316)	(330 091)	29.0	(635 897)
		5 078 172	4 068 286	24.8	7 890 925
Geographic region
	Southern Africa	4 039 588	3 246 138		6 328 706
	International	1 038 584	822 148		1 562 219
		5 078 172	4 068 286		7 890 925
Earnings before interest, taxation, depreciation and amortisation (EBITDA)
EBITDA is determined as trading profit before depreciation and amortisation charges. EBITDA has been adjusted for the impact of IFRS 16: Leases by adding back the right-of-use assets depreciation and deducting the lease payments.
	Services	2 418 764	2 115 474	14.3	4 140 815
	Branded Products	1 105 125	924 399	19.6	1 686 534
	Freight	948 844	760 527	24.8	1 522 180
	Commercial Products	664 096	549 203	20.9	1 006 409
	Automotive	382 673	338 704	13.0	685 034
	Financial Services	335 119	293 984	14.0	605 633
	Properties	279 149	279 292	(0.1)	567 518
	Corporate and investments	(231 737)	( 326 375)	29.0	(623 375)
		5 902 033	4 935 208	19.6	9 590 748
Geographic region
	Southern Africa	4 678 396	3 885 424		7 616 966
	International	1 223 637	1 049 784		1 973 782
		5 902 033	4 935 208		9 590 748

		Half-year ended 31 December			Year ended  30 June
R000s		2021  Unaudited	2020  Restated* Unaudited	%  Change	2021  Audited
Segmental operating assets
	Services	10 666 174	8 268 163	29.0	9 350 235
	Branded Products	10 079 349	10 376 352	(2.9)	9 723 479
	Freight	8 555 612	8 044 399	6.4	8 339 044
	Commercial Products	6 116 309	5 662 378	8.0	6 113 905
	Automotive	3 737 466	4 041 491	(7.5)	4 330 847
	Financial Services	8 470 540	7 852 927	7.9	7 786 911
	Properties	3 891 220	3 696 771	5.3	3 895 019
	Corporate and investments	986 445	1 805 540	(45.4)	797 589
		52 503 115	49 748 021	5.5	50 337 029
Inter-group eliminations		(619 251)	(739 895)		(622 087)
		51 883 864	49 008 126	5.9	49 714 942
Geographic region
	Southern Africa	45 788 185	45 326 191		44 333 476
	International	6 714 930	4 421 830		6 003 553
		52 503 115	49 748 021		50 337 029
Segmental operating liabilities
	Services	8 424 576	6 708 839	25.6	8 173 531
	Branded Products	4 076 009	4 205 692	(3.1)	4 295 126
	Freight	4 481 041	3 976 336	12.7	4 659 191
	Commercial Products	2 298 505	2 164 960	6.2	2 965 766
	Automotive	2 471 146	2 376 045	4.0	2 827 663
	Financial Services	9 272 726	9 038 892	2.6	9 344 214
	Properties	59 469	13 984	325.3	78 152
	Corporate and investments	619 503	688 345	(10.0)	739 986
		31 702 975	29 173 093	8.7	33 083 629
Inter-group eliminations		(619 251)	(739 895)		(622 087)
		31 083 724	28 433 198	9.3	32 461 542
Geographic region
	Southern Africa	25 767 130	24 854 741		27 299 845
	International	5 935 845	4 318 352		5 783 784
		31 702 975	29 173 093		33 083 629

*   Refer restatement note (Life assurance fund)