| |
2008 |
2007 |
2006 |
2005 |
2004 |
| |
Rm |
Rm |
Rm |
Rm |
Rm |
| Operating results |
|
|
|
|
|
| |
Revenue |
2 804 |
1 698 |
1 730 |
2 100 |
1 120 |
| |
Profit before tax |
1 122 |
901 |
742 |
734 |
216 |
| |
Headline earnings attributable to shareholders |
720 |
399 |
380 |
396 |
114 |
| Balance sheet summary |
|
|
|
|
|
| |
Shareholders’ equity |
4 502 |
3 186 |
2 358 |
1 968 |
1 473 |
| |
Minority interest |
2 117 |
1 429 |
1 079 |
833 |
560 |
| |
Total equity |
6 619 |
4 615 |
3 437 |
2 801 |
2 033 |
| |
Convertible debentures |
– |
– |
261 |
261 |
261 |
| |
Interest-bearing borrowings |
6 689 |
4 237 |
6 427 |
5 181 |
4 295 |
| |
Funding of total net assets |
13 308 |
8 852 |
10 125 |
8 243 |
6 589 |
| |
Property, plant and equipment |
9 198 |
5 726 |
7 982 |
6 315 |
5 596 |
| |
Other non-current assets |
2 817 |
2 274 |
2 322 |
1 702 |
1 605 |
| |
Current assets |
2 449 |
2 066 |
1 285 |
1 366 |
996 |
| |
Total assets |
14 464 |
10 066 |
11 589 |
9 383 |
8 197 |
| |
Non-interest-bearing liabilities |
1 156 |
1 214 |
1 464 |
1 140 |
1 608 |
| |
Total net assets |
13 308 |
8 852 |
10 125 |
8 243 |
6 589 |
| Statistics |
|
|
|
|
|
| |
Number of issued shares (million) |
187 |
187 |
158 |
156 |
154 |
| |
Equity book value per share (cents) |
2 402 |
1 701 |
1 488 |
1 265 |
956 |
| |
Headline earnings per share (cents)* |
384 |
213 |
209 |
218 |
77 |
| |
Adjusted headline earnings per share (cents)* |
252 |
214 |
175 |
167 |
160 |
| |
Dividends per share (cents) |
110 |
80 |
57 |
40 |
12 |
| |
Dividend cover based on adjusted headline earnings (times) |
2,3 |
2,7 |
3,1 |
4,2 |
13,3 |
| |
Liquidity (%) |
|
|
|
|
|
| |
Ratio to aggregate of total equity and convertible debentures |
|
|
|
|
|
| |
|
Total liabilities excluding convertible debentures |
119 |
118 |
213 |
207 |
257 |
| |
|
Interest-bearing borrowings excluding convertible debentures |
101 |
92 |
174 |
170 |
187 |
| |
Current ratio (times) |
2,4 |
1,5 |
0,9 |
1,1 |
0,8 |
| |
Profitability (%) |
|
|
|
|
|
| |
Taxed profit to total equity |
18 |
16 |
21 |
26 |
11 |
| |
Taxed profit before interest to total assets |
11 |
8 |
8 |
10 |
5 |
| |
Profit attributable to shareholders to shareholders’ equity |
19 |
14 |
18 |
23 |
8 |
| Number of employees |
191 |
500 |
542 |
528 |
408 |
| * 2004 – 2006: headline earnings, diluted to recognise the conversion of debentures into shares effective 1 January 2007.
|
