Millat Tractors Limited 1
Millat Tractors Limited 1
Millat Tractors Limited 1
A legacy
unmatched
Since our foundation in 1964, we at
Millat Tractors Limited, have grown to
become a market leader in the tractor
manufacturing industry of Pakistan.
With our engineering prowess and
dynamic team, we have paved the
way for mechanized growth and high
quality production. Over the years, we
have continually strived to develop
cost-effective solutions that not only
fulfill the technological demands of the
farming community, but also provide
empowering opportunities for the
community at large.
The cover page reflects our illustrious
journey one that has made us
join the ranks of the leading tractor
manufacturing companies of the
world. Throughout the decades, our
values remain unchanged and our
legacy remains unmatched.
Financial
Highlights
2013 2012
Sales Revenue
Rs. in Million
22,699 20,133
Rs. in Million
2,139 1,978
(000s)
Rs.
53.11 49.11
Dividend
Rs. / Share
55.00 65.00
Capital Expenditure
Rs. in Million
204 168
Rs. in Million
354 288
Total Assets
Rs. in Million
10,125 10,289
Shareholders Equity
Rs. in Million
4,764 5,162
Percentage
45.38 38.50
Current Ratio
Times
1.64 : 1
1.77 : 1
Times
0 : 100
0 : 100
Rs. in Million
21,139 17,675
US$ in Million
214 188
Times
9.88 8.94
Rs.
40,266 36,606
118.31 141.01
Contents
Millat Tractors Limited
Financial Statements
01
Financial Highlights
55
03
56
Balance Sheet
04
Corporate Information
58
06
Board of Directors
59
08
60
12
Management Committees
61
13
Organization Structure
62
14
Code of Conduct
15
Core Values
16
18
Notice of Meeting
20
Chairmans Review
30
Directors Report
36
41
42
43
44
46
48
Pattern of Shareholding
50
51
Dealership Network
145 Tractor Dealers
146 Spare Parts Dealers
Vision
Mission
To be market leader in agricultural tractors and machinery, building
companys image through innovation and competitiveness, grow
by expanding market and investing into group companies, ensuring
satisfaction to customer and stakeholders and to fulfill social obligations.
Corporate Information
BOARD OF DIRECTORS
Chairman
Mr. Sikandar Mustafa Khan
Chief Executive
Syed Muhammad Irfan Aqueel
Mr. Latif Khalid Hashmi
Mr. Sohail Bashir Rana
Mr. Laeeq Uddin Ansari
Mian Muhammad Saleem
Mr. Manzoor Ahmed (NIT Nominee)
Mr. Saad Iqbal
Company Secretary
Mian Muhammad Saleem
Chief Financial Officer
Mr. Javed Munir
Auditors
M/s. Ernst & Young Ford Rhodes Sidat Hyder,
Chartered Accountants
Legal Advisors
Walker Martineau Saleem
Advocates & Legal Consultants
Akhtar Ali & Associates
Ch. Law Associates Inn
Company Share Registrars
M/s. Hameed Majeed Associates (Pvt) Ltd.,
1st Floor, H.M. House, 7-Bank Square, Lahore.
Tel: 042-37235081-82
Fax: 042-37358817
shares@hmaconsultants.com
REGIONAL OFFICES
Bankers
Bank Alfalah Ltd.
Barclays Bank PLC.
Habib Bank Ltd.
MCB Bank Ltd.
Standard Chartered Bank
United Bank Ltd.
Allied Bank Ltd.
Meezan Bank Ltd.
Karachi
3-A, Faiyaz Centre, Sindhi Muslim
Co-operative Housing Society,
Tel: 021-34553752, UAN: 111-200-786
Fax: 021-34556321
Islamabad
H. No. 22, St. No. 41, Sector F-6/1,
Tel: 051-2271470, UAN: 111-200-786
Fax: 051-2270693
Multan Cantt.
Garden Town, (Daulatabad), Shershah Road,
Tel: 061-6537371, Fax: 061-6539271
Sukkur
A-3, Professor Housing Society,
Shikarpur Road,
Tel: 071-5633042, Fax: 071-5633187
Board of Directors
Mr. Latif Khalid Hashmi (Director), Mr. Sikandar Mustafa Khan (Chairman), Mr. Sohail Bashir Rana (Director)
Standing from left to right:
S.M Irfan Aqeel (Chief Executive), Mian Muhammad Saleem (Director/Company Secretary), Mr. Manzoor Ahmed
(Director NIT Nominee), Mr. Laeeq Uddin Ansari (Director), Mr. Saad Iqbal (Director), Mr. Javid Munir (CFO)
Board of
Directors Committees
Governance-2012
AUDIT COMMITTEE
Chairman
Member
Member
Member
follows :
i) To recommend to the Board of Directors, the
appointment of external auditors, their removal,
audit fees, the provision by the external auditors of
any service to the Company in addition to audit of
ii)
financial statements.
resource
management
human
ii)
the Company;
benefits) and
ix) consideration of major findings of internal investigations of activities characterized by fraud, corruption
thereto;
and
x) ascertaining that the internal control systems including financial and operational controls, accounting
Chairman
Member
Member
Member
requirements;
Chairman
Member
Member
Board of
Directors Committees
v)
MARKETING COMMITTEE
1. Mr. Sohail Bashir Rana
Chairman
Member
Member
Member
FINANCE COMMITTEE
1. Mr. Latif Khalid Hashmi
Chairman
Member
Member
Member
ii)
Investment/disinvestment of funds:
as follows:
i)
ii)
Management
terms of reference
Chairman
Member
Member
Member
Member
Chairman
Member
Member
Member
Chairman
Member
Member
GM IT
Chairman
CFO
Member
The Systems & Technology Committee is responsible
for developing and implementing an IT strategy for the
Company. The Committee oversees the automation of
processes and systems in line with latest technology.
The Committee is also responsible for development of
contingency and disaster recovery plan.
6. Safety Committee
GM, Admin
Sr. Mgr. Production
DGM Service
DGM Maintenance
Chairman
Member
Member
Member
Chairman
Member
Member
Chairman
Member
Member
GM Admin
Sr. Manager Admin
Chairman
Member
Organization
Structure
Chairman &
Board of Directors
Chairman Boards
Committee
for Group Supervision
Director
Director
Director
Director
Company
Secretary
Chief
Executive
Chairman
Audit
Committee
Director
Director
(Finance/CFO)
S M IRFAN AQUEEL
Chief Executive Officer
JAVED MUNIR
MUHAMMAD AKRAM
GM
Marketing
GM (Eng &
SC)
GM
(QA)
GM
Production
GM
(IT)
GM (Marketing)
GM
(A & P)
M. ATHAR ZUBAIR
GM (Quality Assurance)
MANSOOR A, ABBASI
DGM
Maintenance
GM (Production)
NASIM A. SANDHU
GM (A&P)
SM (IPD)
JAFFAR H. NAQVI
DGM (Maintenance)
M. SHAHID MUFTI
Head of
Internal
Audit
SM (IPD)
STRATEGIC PLANNING
Code of Conduct
The Companys Code of Conduct conforms to the Millat
Group Vision and the Companys Mission Statement.
The Code of Conduct defines the expected behaviors for
all employees of Millat Tractors Limited (MTL). MTL will
conduct its business fairly, impartially, in an ethical and
proper manner, in full compliance with all applicable
laws and regulations, and consistent with the values of
the Company, Integrity must be ensured in all Company
business relationships, including those with customers,
suppliers, shareholders, other communities and among
employees. The highest standards of ethical business
conduct are required of employees in the performance of
their responsibilities. Employees will not engage in any
conduct or activity that may raise doubts to the honesty,
impartiality and reputation of the organization or result in
embarrassment to the Company.
Every employee of the Company will ensure that he/she:
Core Values
Policy
SAFETY POLICY
HEALTH POLICY
ENVIRONMENT POLICY
The Company has a separate horticulture department to
make the environment pleasant, green and full of flowers.
Scheme.
Notice of
RESOLVED THAT:
B. SPECIAL BUSINESS
1) To ratify and approve issuance of 10% Bonus Shares
already issued and approved by the Board, by passing
the following resolution.
RESOLVED THAT:
Lahore:
September 09, 2013
NOTES
1. The share transfer books of the Company will remain
closed from Friday September 20, 2013 to Monday
September 30, 2013 (both days inclusive) and no
transfer will be accepted during this period. The
members whose names appear in the Register of
Members as at the close of business on September
19, 2013 will qualify for the payment of cash dividend
and bonus shares.
2.
Appointment of Proxies:
i) In case of individuals, the account holder or subaccount holder and /or the person whose securities
are in group account and their registration details
are uploaded as per the regulations, shall submit the
proxy form as per the above requirement.
ii) The proxy form shall be witnessed by two persons
whose names, addresses and CNIC numbers shall be
mentioned on the form.
Chairmans Review
Dear Stakeholders
The effects of the global financial meltdown, which shook
the economies of the world four years ago, are still being
felt today. Economic growth has weakened further in the
year 2012-13 and a number of developed economies have
dived into double-digit recession. The next two years are
predicted to be challenging, filled with uncertainties and
risks. However, the positive impact to be noted is that the
global inflation has decelerated with a decline in prices,
which will ultimately stabilize the commodity prices.
Pakistans Economy
The economy on average grew 2.94% per annum since
Sale/Production Volume
Units
45,000
40,140
40,000
42,011
35,000
30,000
32,006 32,023
30,677
27,260
10,000
5,000
32,016
32,004
15,000
42,188
40,178
20,000
30,244
27,506
25,000
Chairmans Review
the output prices. The law and order situation and energy
of farmers.
Tractor Industry
(Rs. in Million)
(Rs. in Million)
30,000
3,000
2,671
25,000
2,139
2,284
2,500
2,000
15,000
35,000
1,500
810
5,000
11,174
3,337
3,173
3,000
25,000
2,500
20,000
2,000
1,752
1,000
15,000
1,500
1,120
22,699
20,133
24,863
22,200
5,000
1,000
15,911
500
11,174
22,699
20,133
24,863
22,200
15,911
10,000
3,500
2,875
1,215
10,000
4,000
30,000
1,978
20,000
3,914
40,000
500
-
Financial Performance
The Company has achieved sales of Rs. 22.7 billion
compared to Rs. 20.1 billion of last year, i.e. an increase
of 13%. Input costs have risen during the year due to the
energy crisis, increase in the cost of raw materials and
overall inflation. However, the Companys Gross profit
ratio has shown a slight increase compared to FY 2012.
Profit before tax was Rs. 3.17 million against Rs. 2.87
million last year, whereas Profit after tax was Rs. 2.14
million, compared to Rs. 1.98 million in 2012.
The Management at Millat Tractors is capable of facing
the grave challenges imposed by the local and global
economy. It has comprehensive plans on managing the
future growth of Company while keeping abreast with the
environment and the stakeholders expectations.
Chairmans Review
Quality Management
Quality does not relate solely to the end products and
services a Company provides, but also relates to the
way the Company employees do their jobs and the work
processes they follow to produce products or services.
The Company has established all the necessary quality
assurance procedures to ensure that the products
and services offered to the customers are consistent
Forklift sales have shown an upward trend this year
as compared to the previous year due to our price
compettitveness in the 3 ton range compared to other
imported brands in CBU form. We intend to further exploit
our strength in the coming tears.
Prime Movers sales have maintained a steady trend KSB
Pumps, Haseen Habib and Meraj Pumps as our regular
customers.
Chairmans Review
Information Technology
Dividend
shares.
Shareholders Equity
(Rs. in Million)
6,000
2,000
1,000
4,764
3,000
5,162
4,652
4,000
4,192
3,371
5,000
3,039
Future Plans
Return on Equity
Return on Assets
60.00
50.00
(Percentage)
(Percentage)
(Rs. in Million)
1,600
1,400
50.00
40.00
1,200
40.00
1,000
30.00
30.00
800
20.00
600
1,085
1,425
1,333
1,096
569
200
335
31.34
27.95
45.59
28.36
400
25.83
10.00
15.41
44.89
38.31
57.41
54.49
36.05
10.00
26.67
20.00
Chairmans Review
47.50
32.50
30.00
53.11
49.11
72.96
62.41
41.49
10.00
600
40.00
500
30.00
400
20.00
34.59
20.00
700
10.00
-
91.57
86.53
81.00
65.10
18.00
120.00
100.00
14.00
80.00
12.00
40.00
30.00
20.00
16.00
90.00
50.00
200
20.00
130.00
60.00
300
100
140.00
70.00
550
50.00
45.00
103.55
800
650
50.00
60.00
900
475
55.00
132.36
650
65.00
60.00
40.00
70.00
65.00
1,000
450
80.00
70.00
(Percentage)
(Percentage)
325
80.00
(Rupees)
10.00
-
17.94 17.83
15.22
13.18
10.00
10.29
8.00
6.00
17.06 17.67
7.25
7.64
2008
2009
10.74
9.82
9.42
2012
2013
4.00
2.00
0
2010
2011
Gross profit
Net profit after tax
MIPL has improved its performance significantly and its sales boosted to
Rs. 805 million compared to Rs. 656 million therefore improving the earnings
700.00
by Rs. 2.27 per share giving a higher return on investment. Due to favorable
650.00
600.00
up to 150,000 batteries per annum which will further enhance the companys
550.00
performance.
500.00
Jun-13
Apr-13
May-13
250.00
Jan-13
partners for their unstinting support which has contributed towards the stellar
Feb-13
300.00
Dec-12
Oct-12
350.00
Nov-12
Sep-12
400.00
Jul-12
Conclusion
Aug-12
450.00
I would also like to thank our principal business partners AGCO and HELI for
their long term support on behalf of the Company. My gratitude also extends to
the fellow Board members, Millat team and all other stakeholders for directing
and supporting the Company through hostile conditions and various challenges
resulting in unparalleled maturity of the Company.
700.00
Let us all join hands in making Millat Tractors a harbinger of growth and
601.71
600.00
524.99
500.00
480.31
482.85
400.00
300.00 266.00
200.00
162.14
279.24
143.88 143.16
Chairman
100.00
2008
2009
2010
Break up value
Market value
2011
2012
2013
Lahore:
August 16, 2013
Directors Report
to the Shareholders
The Directors feel pleasure in presenting their 50th annual report together with audited accounts of the Company for the
year ended June 30, 2013.
APPROPRIATIONS
Your Directors recommended a payment of final cash dividend @ Rs. 25.00 per share (250%)and issuance of 10% Bonus
Shares.
The aforesaid payout shall be in addition to the interim cash dividend of Rs.30.00 per share (300%) and 10% Bonus shares
already issued making a total payout of Rs. 55.00 per share (550%) as cash dividend and 20% Bonus shares.
The following appropriations were made during the year:
(Rupees in thousand)
Opening balance
Less: Final dividend @ 400%
Interim Bonus shares @ 10%
General
Un-appropriated
reserve profit
3,368,710 1,402,096
(62,120) (1,402,096)
- (36,605)
- -
- 2,138,646
- (1,098,165)
3,306,590 1,003,876
Directors Report
to the Shareholders
EARNINGS PER SHARE
Earning per share for the year ended June 30, 2013 was
BOARD OF DIRECTORS
hereunder:
Meetings
Name of Director
attended
5
4
5
5
5
5
2
2
Chairman
Member
Member
Member
2
1
2
2
MARKETING COMMITTEE
The Marketing Committee was constituted by the Board in
BOARD COMMITTEES
AUDIT COMMITTEE
The Board of Directors constituted an Audit Committee in
its 139th meeting held on November 12, 2012 comprising
of the following members. During the year four meetings
of the Audit Committee were held. The number of meetings
attended by each member is given hereunder:
Meetings
Name of Member
attended
Mr. Manzoor Ahmed
Mr. Latif Khalid Hashmi
Mr. Sohail Bashir Rana
Mr. Laeeq Uddin Ansari
Meetings
Name of Member
attended
Chairman
Member
Member
Member
2
4
4
4
Chairman
Member
Member
Member
6
6
6
6
hereunder:
Meetings
Name of Member
attended
Mr. Sikandar Mustafa Khan
Mr. Latif Khalid Hashmi
Mr. Sohail Bashir Rana
Mr. Manzoor Ahmed
Chairman
Member
Member
Member
1
1
1
0
SUBSEQUENT EVENTS
No material changes or commitments affecting the
financial position of the Company have occurred between
the end of the financial year of the Company and the date
of this report except as disclosed in this report.
STATEMENT ON CORPORATE FINANCIAL REPORTING
FRAME WORK
Meetings
Name of Member
attended
Chairman
Member
Member
Member
1
1
1
1
ii)
Directors Report
to the Shareholders
ix)
Provident Fund
Gratuity Fund
Pension Fund
PATTERN OF SHAREHOLDING
The pattern of shareholding is annexed.
NUMBER OF EMPLOYEES
The number of permanent employees as on June 30, 2013
were 452 compared to 453 of last year.
CONSOLIDATED FINANCIAL STATEMENTS
Consolidated financial statements of the Company as on
June 30, 2013 are annexed.
CORPORATE SOCIAL RESPONSIBILITY
PURCHASE OF SHARES
No. of shares
purchased
CEO
Syed Muhammad Irfan Aqueel
Mrs. Shireen Shah Aqueel (Spouse)
8,711
5,000
CFO
Mr. Javed Munir
5,100
CODE OF CONDUCT
In order to put in place professional standards and
corporate values for promotion of integrity of the Board,
senior management and other employees, the board has
approved and disseminated a Code of Conduct, defining
therein acceptable and unacceptable behaviours. The
same has also been placed on the Companys website.
Lahore:
August 16, 2013
(CSR)
2. Energy Conservation
In order to contribute towards healthy and pollutionfree environment, MTL has a horticulture division
which provides seasonal flowers for display in
offices and for exhibitions. To reduce pollution and
to contribute towards a greener Pakistan, MTL
Horticulture actively participates in tree plantation
campaigns in collaboration with Parks & Horticulture
Authority and NGOs.
7. Industrial relations
1. LABARD.
2. Hunar Foundation.
(CSR)
Summary of
Cash Flow
(Rupees in thousand)
1,990,541
896,969
Investing activities
1,951,648
Financing activities
(834,093)
(459,179)
1,432,774
654,806
2,087,580
261,304
(212,753) 4,238,512
(94,801) 1,102,493
(495,692)
(715,553)
113,682
746,015
147,622
393,502 1,109,055
995,373
249,358
101,736
393,502 1,109,055
995,373
249,358
654,806
Six Years at
a Glance
Times
Times
0 : 100
52.02
0 : 100
499.76
0 : 100
504.83
0 : 100
395.73
15,910,619
2,421,765
1,755,736
1,752,332
1,215,120
11,174,014
1,472,716
901,101
1,120,139
810,458
1,841,478
1,174,111
234,275
2,220,776
405,618
698,025
5,679,157
3,360,520
2,318,637
51,437
187,420
2,211,000
298,219
789,996
6,179,581
4,146,004
2,033,577
54,569
15.22
11.03
11.01
7.64
11.57
1.35
36.05
36.30
25.83
13.18
8.06
10.03
7.25
10.51
17.21
26.67
27.24
15.41
1.67 : 1
1.03 : 1
0.30 : 1
-0.01 : 1
1.47 : 1
1.06 : 1
0.06 : 1
0.10 : 1
6.97
52
138.43
3
20.52
18
2.35
31.20
37
5.39
67
59.03
6
18.91
19
1.54
23.37
55
41.49
6.73
21.30
91.57
1.09
45.00
25.00
34.59
7.69
10.91
81.00
1.33
32.50
25.00
279.24
266.00
302.00
211.27
120.54
143.88
347.00
298.50
250.00
162.14
0 : 100
46.28
0 : 100
57.43
Statement of
Rs. (000)
2013 2012
%
Rs. (000)
%
VALUE ADDITION
Net Sales
22,698,651
Material and services
(17,733,196)
Other income
301,383
5,266,838
VALUE DISTRIBUTION
Employees
Salaries wages and ammenities
699,853
18.57
Workers profit participation fund
170,632
4.53
870,485
23.10
Government
Tax
1,034,326
27.45
Workers welfare fund
59,304
1.57
1,093,630
29.02
Share holders
Cash Dividend
2,104,815
55.86
Bouns Shares
76,871
2.04
2,181,686
57.90
Financial Charges
Finance Cost
64,554
1.71
64,554
1.71
Society
Donation
9,740
0.26
9,740
0.26
Retained in business
Depreciation
55,457
1.47
Retained profit
(43,040)
(1.14)
12,417
0.33
4,232,512
112.33
Distribution of Value
Addition - 2013
1.71%
0.26%
20,133,130
(16,837,790)
472,618
0.33%
0.17%
57.90%
0.67%
16.02
4.11
20.14
897,727
49,377
947,104
23.83
1.31
25.14
2,379,351
-
2,379,351
63.15
63.15
6,408
6,408
0.17
0.17
25,274
25,274
0.67
0.67
52,870
(401,733)
(348,863)
3,767,958
1.40
(10.66)
(9.26)
100.00
-9.26%
20.14%
25.14%
63.15%
29.02%
Financial Charges
Society
Retained in business
603,701
154,983
758,684
Distribution of Value
Addition - 2012
23.10%
Employees
Government
Share holders
3,767,958
Employees
Government
Share holders
Financial Charges
Society
Retained in business
Horizontal Analysis
2013
Balance Sheet Items
Property, Plant and Equipment
Capital Work in Progress
Intangible Assets
Investment Property
Long Term Investments
Long Term Loans
Employee benefits
Stores and Spares
Stock in Trade
Trade Debts
Loans and Advances
Trade Deposits and Prepayments
Balance with statutory authority
Other receivables
Taxation - net
Short Term Investments
Cash and Bank balances
Total Assets
Share Holders Equity
Non Current Liabilities
Current Liabilities
Total Liabilities and Equity
Profit & Loss Items
Net Sales
Cost of Sales
Gross Profit
Distribution and marketing expenses
Administrative Expenses
Operating Profit
Other Operating Income
Other Operating Expenses
Finance Cost
Profit before Tax
Taxation
Profit after Tax
2012
Increase/
(Decrease)
Rs. (000)
Rs. (000)
Increase/
(Decrease)
%
448,375
204,112
841
255,708
354,119
2,065
128,026
133,485
2,601,698
974,158
71,498
27,384
1,904,916
86,483
293,083
551,871
2,087,580
10,125,402
7.8
21.3
(85.7)
-
22.9
(23.6)
12.1
95.1
(12.9)
136.8
(60.6)
9.1
15.5
(11.4)
(41.7)
(77.6)
218.8
(1.6)
415,926
168,260
5,871
255,708
288,187
2,702
114,196
68,419
2,986,120
411,326
181,535
25,103
1,649,132
97,630
502,439
2,461,860
654,806
10,289,220
(4.5)
8.5
(66.7)
-
(1.3)
(5.5)
34.4
(48.0)
15.7
133.1
(15.7)
31.2
156.9
31.1
265.7
(17.1)
66.4
19.9
4,763,840
30,148
5,331,414
10,125,402
(7.7)
5.7
4.6
(1.6)
5,161,918
28,530
5,098,772
10,289,220
11.0
(20.9)
30.8
19.9
22,698,651
18,688,384
4,010,267
494,367
340,081
3,175,819
301,383
239,676
64,554
3,172,972
1,034,326
12.7
11.9
16.8
2.2
9.5
20.3
(36.2)
4.2
907.4
10.4
15.2
20,133,130
16,699,313
3,433,817
483,940
310,629
2,639,248
472,618
230,113
6,408
2,875,345
897,727
(19.0)
(18.3)
(22.5)
(10.5)
1.2
(26.4)
(30.5)
(32.4)
(33.0)
(26.5)
(27.8)
2,138,646
8.1
1,977,618
(26.0)
Rs. (000)
Rs. (000)
Rs. (000)
435,516
155,137
17,614
255,708
291,907
2,860
84,969
131,559
2,580,293
176,430
215,293
19,132
641,908
74,474
137,386
2,971,296
393,502
8,584,984
5.8
(0.2)
(40.0)
(6.4)
1.3
(10.3)
21.7
19.0
4.2
(61.2)
(10.1)
(16.8)
(66.0)
1.1
194.7
(27.8)
(64.5)
(27.0)
411,759
155,476
29,357
273,203
288,187
3,188
69,839
110,599
2,475,904
454,465
239,358
23,008
1,885,387
73,676
46,612
4,116,821
1,109,055
11,765,894
1.5
49.0
(2.8)
-
0.4
(5.5)
28.6
43.2
19.2
257.3
135.1
44.9
83.4
187.5
1,326.8
250.8
11.4
73.5
405,618
104,335
30,208
273,203
286,904
3,375
54,299
77,244
2,077,022
127,209
101,790
15,879
1,028,008
25,627
3,267
1,173,439
995,373
6,782,800
36.0
(42.0)
77.4
-
(9.0)
(23.0)
15.7
(1.3)
26.9
23.9
3.8
104.0
(7.4)
143.9
(60.1)
(58.6)
299.2
(6.7)
298,219
179,955
17,028
273,203
315,425
4,385
46,943
78,292
1,636,153
102,660
98,082
7,782
1,109,834
10,509
8,198
2,831,770
249,358
7,267,796
29.4
39.5
3.0
6.8
10.9
5.9
50.8
77.6
(11.1)
(62.8)
55.3
46.6
199.9
(30.6)
(89.9)
13.4
104.2
16.0
4,652,236
36,091
3,896,657
8,584,984
11.0
101.5
(48.4)
(27.0)
4,192,407
17,913
7,555,574
11,765,894
24.4
(65.2)
124.8
73.5
3,370,843
51,437
3,360,520
6,782,800
10.9
(5.7)
(19.5)
(6.7)
3,038,879
54,569
4,174,348
7,267,796
12.7
6.3
18.7
16.0
24,863,264
20,431,301
4,431,963
540,461
306,877
3,584,625
679,561
340,340
9,562
3,914,284
1,243,548
12.0
12.2
11.3
(1.2)
5.0
14.0
50.8
37.3
0.7
17.3
18.2
22,199,909
18,217,109
3,982,800
546,976
292,340
3,143,484
450,555
247,920
9,498
3,336,621
1,052,123
39.5
35.1
64.5
29.2
20.4
79.0
126.5
52.5
(76.2)
90.4
95.8
15,910,619
13,488,854
2,421,765
423,241
242,788
1,755,736
198,950
162,530
39,824
1,752,332
537,212
42.4
39.0
64.4
17.1
15.5
94.8
(38.1)
99.2
89.7
56.4
73.5
11,174,014
9,701,298
1,472,716
361,495
210,120
901,101
321,608
81,574
20,996
1,120,139
309,681
1.9
(1.3)
30.5
4.4
14.6
50.4
(3.3)
8.1
31.2
33.3
52.3
2,670,736
16.9
2,284,498
88.0
1,215,120
49.9
810,458
27.3
Vertical Analysis
2013
Rs. (000)
Rs. (000)
2012
%
4.4
2.0
0.0
2.5
3.5
0.0
1.3
1.3
25.7
9.6
0.7
0.3
18.8
0.9
2.9
5.5
20.6
100.0
415,926
168,260
5,871
255,708
288,187
2,702
114,196
68,419
2,986,120
411,326
181,535
25,103
1,649,132
97,630
502,439
2,461,860
654,806
10,289,220
4.0
1.6
0.1
2.5
2.8
0.0
1.1
0.7
29.0
4.0
1.8
0.2
16.0
0.9
4.9
23.9
6.4
100.0
47.0
0.3
52.7
100.0
5,161,918
28,530
5,098,772
10,289,220
50.2
0.3
49.5
100.0
100.0
82.3
17.7
2.2
1.5
14.0
1.3
1.1
0.3
14.0
4.6
9.4
20,133,130
16,699,313
3,433,817
483,940
310,629
2,639,248
472,618
230,113
6,408
2,875,345
897,727
1,977,618
100.0
82.9
17.1
2.4
1.5
13.1
2.3
1.1
0.0
14.3
4.5
9.8
2011
Rs. (000)
Rs. (000)
2010
2009 2008
Rs. (000)
Rs. (000)
435,516
155,137
17,614
255,708
291,907
2,860
84,969
131,559
2,580,293
176,430
215,293
19,132
641,908
74,474
137,386
2,971,296
393,502
8,584,984
5.1
1.8
0.2
3.0
3.4
0.0
1.0
1.5
30.1
2.1
2.5
0.2
7.5
0.9
1.6
34.6
4.6
100.0
411,759
155,476
29,357
273,203
288,187
3,188
69,839
110,599
2,475,904
454,465
239,358
23,008
1,885,387
73,676
46,612
4,116,821
1,109,055
11,765,894
3.5
1.3
0.2
2.3
2.4
0.0
0.6
0.9
21.0
3.9
2.0
0.2
16.0
0.6
0.4
35.0
9.4
100.0
405,618
104,335
30,208
273,203
286,904
3,375
54,299
77,244
2,077,022
127,209
101,790
15,879
1,028,008
25,627
3,267
1,173,439
995,373
6,782,800
6.0
1.5
0.4
4.0
4.2
0.0
0.8
1.1
30.6
1.9
1.5
0.2
15.2
0.4
0.0
17.3
14.7
100.0
298,219
179,955
17,028
273,203
315,425
4,385
46,943
78,292
1,636,153
102,660
98,082
7,782
1,109,834
10,509
8,198
2,831,770
249,358
7,267,796
4.1
2.5
0.2
3.8
4.3
0.1
0.6
1.1
22.5
1.4
1.3
0.1
15.3
0.1
0.1
39.0
3.4
100.0
4,652,236
36,091
3,896,657
8,584,984
54.2
0.4
45.4
100.0
4,192,407
17,913
7,555,574
11,765,894
35.6
0.2
64.2
100.0
3,370,843
51,437
3,360,520
6,782,800
49.7
0.8
49.5
100.0
3,038,879
54,569
4,174,348
7,267,796
41.8
0.8
57.4
100.0
24,863,264
20,431,301
4,431,963
540,461
306,877
3,584,625
679,561
340,340
9,562
3,914,284
1,243,548
2,670,736
100.0
82.2
17.8
2.2
1.2
14.4
2.7
1.4
0.0
15.7
5.0
10.7
22,199,909
18,217,109
3,982,800
546,976
292,340
3,143,484
450,555
247,920
9,498
3,336,621
1,052,123
2,284,498
100.0
82.1
17.9
2.5
1.3
14.2
2.0
1.1
0.0
15.0
4.7
10.3
15,910,619
13,488,854
2,421,765
423,241
242,788
1,755,736
198,950
162,530
39,824
1,752,332
537,212
1,215,120
100.0
84.8
15.2
2.7
1.5
11.0
1.3
1.0
0.3
11.0
3.4
7.6
11,174,014
9,701,298
1,472,716
361,495
210,120
901,101
321,608
81,574
20,996
1,120,139
309,681
810,458
100.0
86.8
13.2
3.2
1.9
8.1
2.9
0.7
0.2
10.0
2.8
7.3
Pattern of Shareholding
as on June 30, 2013
867
1
100 28,172
763
101
500 197,264
381
501
1000 273,382
666
1001
5000 1,603,667
213
5001
10000 1,470,174
78 10001
15000 944,316
46 15001
20000 810,206
32 20001
25000 716,558
18 25001
30000 488,635
13 30001
35000 418,631
16 35001
40000 607,025
7 40001
45000 302,452
5 45001
50000 242,317
11 50001
55000 582,481
2 55001
60000 118,802
6 60001
65000 362,555
2 65001
70000 134,484
1 70001 75000 70,931
6 75001
80000 462,702
4 80001
85000 330,571
1 85001 90000 87,967
1 90001 95000 92,100
2 105001 110000 217,355
1 110001 115000 112,643
1 115001 120000 119,088
1 120001 125000 124,303
1 125001 130000 128,000
2 130001 135000 264,498
2 135001 140000 274,329
1 145001 150000 147,400
1 165001 170000 165,419
1 180001 185000 184,252
2 185001 190000 375,273
1 190001 195000 193,700
2 220001 225000 445,619
1 225001 230000 225,730
1 250001 255000 253,711
1 255001 260000 257,417
1 280001 285000 281,658
1 305001 310000 309,997
1 370001 375000 370,477
1 500001 505000 500,423
2 515001
520000 1,033,165
1 545001 550000 545,043
1 585001 590000 586,460
1 595001 600000 598,573
1 600001 605000 600,781
1 615001 620000 616,072
1 675001 680000 679,730
1 700001 705000 702,270
1 720001 725000 723,465
1 885001 890000 889,830
1 1190001 1195000 1,191,982
1 1285001 1290000 1,289,062
1 1315001 1320000 1,320,000
1 1580001 1585000 1,581,646
1 1860001 1865000 1,860,727
1 1990001 1995000 1,993,750
1 2030001 2035000 2,031,168
1 3255001 3260000 3,256,675
1 3465001 3470000 3,468,866
3,184
TOTAL
40,265,949
Categories of Shareholders
Number of
Shareholders
Shares
Held
3,256,675
8.09
51,107
0.13
1,993,750
4.95
2,123,178
5.27
2,901,646
7.21
889,830
2.21
702,270
1.74
53,325
0.13
221,140
0.55
39,875
0.09
1,132,714
2.82
98
0.00
Executives/ Workers
281
3,990,941
9.91
Financial Institutions
10
722,531
1.80
Insurance Companies
Others
Trust
Non-Resident Company
Others
Percentage
3,380,774
8.40
36
685,156
1.70
2764
12,269,153
30.47
47
170,794
0.42
1,305,513
3.24
3,468,866
8.62
18
906,613
2.25
3184
40,265,949
100.00
Review Report
Statement of Compliance
with the code of corporate governance year ended: June 30, 2013
Category
Names
Independent Director(s)
Executive Directors(s)
Non-Executive Director(s)
Statement of Compliance
with the code of corporate governance year ended: June 30, 2013
8. The meetings of the board were presided over by the
Chairman and, in his absence, by a director elected
by the board for this purpose and the board met at
least once in every quarter. Written notices of the
board meetings, along with agenda and working
papers, were circulated at least seven days before
the meetings. The minutes of the meetings were
appropriately recorded and circulated.
9.
Lahore:
August 16, 2013
Financial Statements
Graphical Analysis of
Balance Sheet
2011-2012
47%
53%
50%
50%
0%
0%
Shareholder Equity
Non-Current Liabilities
Current Liabilities
Shareholder Equity
Non-Current Liabilities
Current Liabilities
Assets
Assets
2012-2013
2011-2012
9%
10%
3%
88%
Fixed Assets
Long-term investment & Long-term pre-payments
Current Assets
4%
86%
Fixed Assets
Long-term investment & Long-term pre-payments
Current Assets
Auditors Report
to the Members
We have audited the annexed balance sheet of Millat Tractors Limited (The Company) as at 30 June 2013 and the
related profit and loss account, statement of comprehensive income, cash flow statement and statement of change in
equity together with the notes forming part thereof, for the year then ended and we state that we have obtained all the
information and explanations which, to the best of our knowledge and belief, were necessary for purposes of our audit.
It is the responsibility of the Companys managements to establish and maintain a system of internal control, and prepare
and present the above said statements in conformity with the approved accounting standards and the requirements of
the Companies Ordinance, 1984. Our responsibility is to express an opinion on these statements based on our audit.
We conduct our audit in accordance with the auditing standards as applicable in Pakistan. These standards require that
we plan and perform the audit to obtain reasonable assurance about whether the above said statements are free of any
material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures
in the above said statements. An audit also includes assessing the accounting policies and significant estimates made
by management, as well as, evaluating the overall presentation of the above said statements. We believe that our
audit provides a reasonable basis for our opinion and, after due verification, we report that:
(a)
In our opinion, proper books of account have been kept by the Company as required by the Companies Ordinance,
1984;
(b)
In our opinion;
(i)
the balance sheet and profit and loss account together with the notes thereon have been drawn up in
conformity with the Companies Ordinance, 1984, and are in agreement with the books of account and
are further in accordance with accounting policies consistently applied except for changes as stated in
Note 4.1 with which we concur;
(ii)
the expenditure incurred during the year was for the purpose of the Companys business; and
(iii)
the business conducted, investments made and the expenditure incurred during the year were in
accordance with the objects of the Company;
(c)
In our opinion and to the best of our information and according to the explanations given to us, the balance
sheet, profit and loss account, statement of comprehensive income, cash flow statement and statement of
changes in equity together with the notes forming parts thereof conform with approved accounting standards
as applicable in Pakistan, and, give the information required by the Companies Ordinance, 1984, in the manner
so required and respectively give a true and fair view of the state of the Companys affairs as at 30 June 2013 and
of the profit, comprehensive income, its cash flows and changes in equity for the year then ended; and
(d)
In our opinion, Zakat deductible at source under the Zakat and Usher Ordinance,1980 (XVIII of 1980), was deducted
by the Company and deposited in the Central Zakat Fund established under section 7 of that Ordinance.
The financial statements of the Company for the year ended 30 June 2012 were audited by another firm of auditors whose
report dated 17 August 2012 expressed an unqualified opinion thereon.
Lahore :
16 August 2013
Balance Sheet
as at June 30, 2013
(Rupees in thousand)
500,000
500,000
402,660
366,055
General reserves
3,306,590
3,368,710
Unappropriated profit
1,003,876
1,402,096
Issued, subscribed and paid up capital
50,714 25,057
4,763,840
5,161,918
Non-current liabilities
Security deposits
10,895
10,485
Deferred taxation
19,253
18,045
30,148
28,530
61,335
55,461
5,267,679
5,041,886
2,400
1,425
5,331,414
5,098,772
Current liabilities
Accumulating compensated absences
Trade and other payables
CONTINGENCIES AND COMMITMENTS
10
The annexed notes from 1 to 45 form an integral part of these financial statements.
10,125,402
10,289,220
(Rupees in thousand)
ASSETS
Non-current assets
Property, plant and equipment
11
448,375
415,926
12
204,112
168,260
Intangible asset
13
841
5,871
Investment property
14
255,708
255,708
15
354,119
288,187
16
2,065
2,702
Employee benefits
17
128,026
114,196
1,393,246
1,250,850
Current assets
Stores and spares
18
133,485
68,419
Stock in trade
19
2,601,698
2,986,120
Trade debts
20
974,158
411,326
21
71,498
181,535
27,384
25,103
22
1,904,916
1,649,132
Other receivables
23
86,483
97,630
Taxation - net
293,083
502,439
24
551,871
2,461,860
25
2,087,580
654,806
8,732,156
9,038,370
10,125,402
10,289,220
(Rupees in thousand)
Sales - net
26
22,698,651
20,133,130
Cost of sales
27
18,688,384
16,699,313
Gross profit
4,010,267
3,433,817
Distribution and marketing expenses
28
494,367
483,940
Administrative expenses
29
340,081
310,629
834,448
794,569
Operating profit
3,175,819
2,639,248
Other income
30
301,383
472,618
3,477,202
3,111,866
Finance cost
31
64,554
6,408
32
239,676
230,113
304,230
236,521
Taxation 33
1,034,326
897,727
Profit after taxation
2,138,646
1,977,618
Earnings per share - basic and diluted (Rupees) 37
53.11
49.11
The annexed notes from 1 to 45 form an integral part of these financial statements.
(Rupees in thousand)
25,657
(3,720)
Items not to be reclassified to profit or loss in subsequent periods
(3,720)
Total comprehensive income for the year
2,164,303 1,973,898
The annexed notes from 1 to 45 form an integral part of these financial statements.
(Rupees in thousand)
38
3,306,968
3,366,002
(63,579)
(5,973)
637
373
(169,983)
(165,183)
Taxes paid
(1,062,318)
(2,277,565)
(21,594)
(20,685)
410
1,990,541
896,969
(132,850)
(52,193)
(977)
9,274
9,586
(40,275)
20
1,939,073
744,124
22,351
8,450
Dividend received
155,052
103,290
1,951,648
813,277
Dividend paid
(2,509,415)
(1,448,942)
(2,509,415)
(1,448,942)
1,432,774
261,304
654,806
393,502
654,806
Cash Flows From Investing Activities
Cash Flows From Financing Activities
The annexed notes from 1 to 45 form an integral part of these financial statements.
Share
capital
Revenue Resrves
General
Unappropriated
reserves profit
Fair value
reserve Total
(Rupees in thousand)
366,055
2,766,678
1,490,726
28,777
4,652,236
(549,081)
(549,081)
Transferred to general reserve
900,000
(900,000)
(297,968)
(617,167)
(915,135)
Interim dividend @ Rs. 25/- per share
Total comprehensive income for the
year ended 30 June 2012
1,977,618
(3,720)
1,973,898
3,368,710
1,402,096
25,057
5,161,918
(62,120)
(1,402,096)
- (1,464,216)
- (1,098,165)
- (1,098,165)
(36,605)
2,138,646
25,657
2,164,303
1,003,876
50,714
4,763,840
Balance as on 30 June 2012
366,055
Issue of ordinary shares of Rs. 10/- each
as fully paid bonus shares
36,605
Total comprehensive income for the
year ended 30 June 2013
Balance as on 30 June 2013
402,660
3,306,590
The annexed notes from 1 to 45 form an integral part of these financial statements.
The Company is a public limited Company incorporated in Pakistan under the Companies Ordinance 1984, and is
listed on the Karachi, Islamabad and Lahore Stock Exchanges. The registered office of the Company is situated
at Sheikhupura Road, District Sheikhupura. It is principally engaged in assembly and manufacture of agricultural
tractors, implements and multi-application products.
2.
STATEMENT OF COMPLIANCE
These financial statements have been prepared in accordance with the approved accounting standards as
applicable in Pakistan and the requirements of Companies Ordinance, 1984. Approved accounting standards
comprise such International Financial Reporting Standards (IFRS) issued by the International Accounting
Standards Board as are notified under the Companies Ordinance, 1984. Wherever, the requirements of the
Companies Ordinance, 1984 or directives issued by the Securities and Exchange Commission of Pakistan
(SECP) differ with the requirements of these standards, the requirements of Companies Ordinance, 1984 or the
requirements of the said directives take precedence.
3.
BASIS OF MEASUREMENT
3.1
These financial statements have been prepared under the historical cost convention except for revaluation of
certain financial instruments at fair value and recognition of certain employee retirement benefits at present
value. The Companys significant accounting policies are stated in note 4. Not all of these significant policies require
the management to make difficult, subjective or complex judgments or estimates. The following is intended
to provide an understanding of the policies the management considers critical because of their complexity,
judgment of estimation involved in their application and their impact on these financial statements. Estimates
and judgments are continually evaluated and are based on historical experience, including expectation of future
events that are believed to be reasonable under the circumstances. These judgments involve assumptions or
estimates in respect of future events and the actual results may differ from these estimates. The areas involving
higher degree of judgments or complexity or areas where assumptions and estimates are significant to the
financial statements are as follows:
3.1.1
The Company uses the valuation performed by an independent actuary as the present value of its retirement
benefit obligations. The valuation is based on assumptions as mentioned in note 4.3.1.
3.1.2
3.1.3
3.2
4.
The significant accounting policies which have been adopted in the preparation of financial statements of the
Company are consistent with previous year except as discussed in Note 4.1 and are as follows:-
4.1
4.2
The adoption of the above amendments did not have any effect on the financial statements.
Segment reporting
4.3
The key financial decision maker consider the whole business as one operating segment.
4.3.1
The main features of the schemes operated by the Company for its employees are as follows:
4.3.1.1 Pension
The Company operates a funded defined benefit pension scheme for all its eligible employees. Contributions
under the scheme are made to this fund on the basis of actuarial recommendation at 17% (2012: 17%) of basic
salary per annum and are charged to profit and loss account. The latest actuarial valuation for the scheme was
carried out as at 30 June 2013.
The actual return on the plan assets during the year was Rs. 88,367 thousand (2012: Rs. 94,857 thousand). The
actual return on plan assets represents the difference between the fair value of plan assets at the beginning of
the year and as at the end of the year after adjustments for contributions made by the Company as reduced by
benefits paid during the year.
The amount recognized in balance sheet represents the present value of the defined benefit obligation as adjusted
for unrecognized actuarial gains and losses and as reduced by the fair value of the plan assets.
The future contribution rate of the plan includes allowances for deficit and surplus. Projected Unit Credit Method,
using the following significant assumptions, is used for valuation of this scheme:
2013 2012
10.5% 12%
13% 14%
10.5% 13%
7 years
7 years
The Companys policy with regard to actuarial gains/(losses) is to follow minimum recommended approach
under IAS 19 (Revised 2000) Employee Benefits.
4.3.2.1 Gratuity
The Company operates an approved defined contribution funded gratuity scheme for permanent employees who
joined the Company before 01 July 2004. Under the scheme, based on the graduated scale, the contributions are
calculated with reference to last drawn salary of the employees and are paid over to the Employees Gratuity
Fund Trust. During the year, Rs. 10,311 thousand (2012: Rs. 9,915 thousand) has been recognized as an expense
by the Company, in respect of the scheme.
4.3.2.2 Provident fund
4.3.3
4.4
The Company operates an approved defined contribution provident fund for all permanent employees. Equal
contributions are made by employees and the Company at the rate of 10 percent of basic salary per month.
During the year, Rs. 11,245 thousand (2012: Rs. 9,721 thousand) has been recognised as an expense by the
Company, in respect of the scheme.
Accumulating compensated absences
The Company provides for accumulating compensated absences, when the employees render services that
increase their entitlement to future compensated absences and are charged to profit. During the year, Rs. 5,874
thousand (2012: Rs. 10,496 thousand) has been recognised as an expense by the Company, in respect of the
scheme.
Taxation
Current
Provision for current tax is based on the taxable income for the year determined in accordance with the
prevailing law for taxation of income. The charge for current tax is calculated using prevailing tax rates or tax
rates expected to apply to the profit for the year, if enacted. The charge for current tax also includes adjustments,
where considered necessary, to provision for taxation made in previous years arising from assessments framed
during the year for such years.
Deferred
Deferred tax is accounted for using the balance sheet liability method in respect of all temporary differences
arising from differences between the carrying amount of assets and liabilities in the financial statements and
the corresponding tax bases used in the computation of the taxable profit. Deferred tax liabilities are generally
recognized for all taxable temporary differences and deferred tax assets are recognized to the extent that it is
probable that taxable profits will be available against which the deductible temporary differences, unused tax
losses and tax credits can be utilized.
Deferred tax is calculated at the rates that are expected to apply to the year when the differences reverse based
on tax rates that have been enacted or substantively enacted by the balance sheet date. Deferred tax is charged
or credited in the profit and loss account, except in the case of items credited or charged to other comprehensive
income in which case it is included in equity.
4.5
4.6
Depreciation on all items of property, plant and equipment except for leasehold office building is charged to profit
and loss account applying the diminishing balance method so as to write-off the depreciable amount of an asset
over its useful life. Depreciation on leasehold office building is provided on a straight line basis so as to write off
the depreciable amount of an asset over the life of the asset. Depreciation is being charged at the rates given
in note 11. Depreciation on additions to property, plant and equipment is charged from the month in which an
asset is acquired or capitalized while no depreciation is charged for the month in which the asset is disposed off.
The Company continually assesses at each balance sheet date whether there is any indication that property,
plant and equipment may be impaired. If such indication exists, the carrying amounts of such assets are reviewed
to assess whether they are recorded in excess of their recoverable amount. Where carrying values exceed
the respective recoverable amount, assets are written down to their recoverable amount and the resulting
impairment loss is recognized in profit and loss account for the year. Any previously recognized impairment
loss is reversed only if there has been a change in the estimates used to determine the assets recoverable
amount since the last impairment loss was recognized. If that is the case, the carrying amount of the asset is
increased to its recoverable amount, and the increased amount cannot exceed the carrying amount that would
have been determined, net of depreciation, had no impairment loss been recognized for the asset in prior years.
Such reversal is recognized in profit and loss account. The recoverable amount is the higher of an assets fair
value less costs to sell and value in use. Where an impairment loss is recognized, the depreciation charge is
adjusted in the future periods to allocate the assets revised carrying amount over its estimated useful life.
Subsequent costs are included in the assets carrying amount or recognized as a separate asset, as appropriate,
only when it is probable that future economic benefits associated with the item will flow to the Company and the
cost of the item can be measured reliably. All other repair and maintenance costs are charged to profit and loss
account during the period in which they are incurred.
An item of property, plant and equipment is derecognized upon disposal or when no future economic benefits
are expected from its use or disposal. Any gain or loss arising on derecognition of the asset (calculated as the
difference between the net disposal proceeds and carrying amount of the asset) is included in the profit and loss
account in the year the asset is derecognized.
Capital work-in-progress
4.7
Expenditure incurred to acquire computer software are capitalized as intangible assets and stated at cost less
accumulated amortization and any identified impairment loss. Intangible assets are amortized using the straight
line method over a period of three years.
Intangible assets
Amortization on additions to intangible assets is charged from the month in which an asset is acquired or
capitalized while no amortization is charged for the month in which the asset is disposed off.
The Company assesses at each balance sheet date whether there is any indication that intangible assets may
be impaired. If such indication exists, the carrying amounts of such assets are reviewed to assess whether they
are recorded in excess of their recoverable amount. Where carrying amounts exceed the respective recoverable
amount, assets are written down to their recoverable amounts and the resulting impairment loss is recognized
in profit and loss account. The recoverable amount is the higher of an assets fair value less costs to sell and
value in use. Where an impairment loss is recognized, the amortization charge is adjusted in the future periods
to allocate the assets revised carrying amount over its estimated useful life.
Investment property
Property not held for own use or for sale in the ordinary course of business is classified as investment property.
The investment property of the Company comprises land and is valued using the cost method, at cost less any
identified impairment loss.
The Company assesses at each balance sheet date whether there is any indication that investment property may
be impaired. If such indication exists, the carrying amount of such assets is reviewed to assess whether they
are recorded in excess of their recoverable amount. Where carrying value exceeds the respective recoverable
amount, assets are written down to their recoverable amounts and the resulting impairment loss is recognized
in the profit and loss account for the year. The recoverable amount is the higher of an assets fair value less costs
to sell and value in use.
The gain or loss on disposal or retirement of an asset represented by the difference between the sale proceeds
and the carrying amount of the asset is recognized as an income or expense.
4.9
4.9.1
Investments in subsidiary and associated undertakings where the Company has significant influence are carried
at cost less impairment loss, if any.
At each balance sheet date, the Company reviews the carrying amounts of the investments in subsidiary and
associates to assess whether there is any indication that such investments have suffered an impairment
loss. If any such indication exists, the recoverable amount is estimated in order to determine the extent of the
impairment loss, if any. In making an estimate of recoverable amount of these investments, the management
considers future dividend stream and an estimate of the terminal value of these investments. Impairment
losses are recognized as expense in the profit and loss account.
4.9.2 Others
Financial assets in the scope of IAS 39 : Financial Instruments - Recognition and Measurement, are classified as
either financial assets at fair value through profit or loss, loans and receivables, held-to-maturity investments,
or available-for-sale financial assets, as appropriate. Financial assets are initially measured at cost, which is the
fair value of consideration given and received respectively. These financial assets are subsequently measured
at fair value or cost as the case may be. The Company determines the classification of its financial assets after
initial recognition and, where allowed and appropriate, re-evaluates this designation at each financial year end.
4.9.3
Financial assets classified as held-for-trading are included in the category Financial assets at fair value through
profit or loss. Financial assets are classified as held-for-trading if they are acquired for the purpose of selling
in the near term. Derivatives are also classified as held for trading unless they are designated and are effective
hedging instruments. Gains or losses on investments held for trading are recognized in profit and loss account.
4.9.4
Held-to-maturity investments
Non-derivative financial assets with fixed or determinable payments and fixed maturity are classified as held-tomaturity when the Company has the positive intention and ability to hold to maturity and are initially measured
at cost. Investments intended to be held for an undefined period are not included in this classification. Other
long-term investments that are intended to be held-to-maturity, such as bonds, are subsequently measured at
amortized cost. This cost is computed as the amount initially recognized minus principal repayments, plus or
minus the cumulative amortization using the effective interest method of any difference between the initially
recognized amount and the maturity amount. This calculation includes all fees and points paid or received
between parties to the contract that are an integral part of the effective interest rate, transaction costs and all
other premiums and discounts. For investments carried at amortized cost, gains and losses are recognized in
profit and loss account when the investments are derecognized or impaired, as well as through the amortization
process.
4.9.5
4.9.6
4.10
4.11 Stock-in-trade
Stock of raw materials, except for those in transit, work-in-process and finished goods are valued principally at
the lower of moving average cost and net realizable value.
Cost of raw materials and trading stock comprises the invoice value plus other charges paid thereon.
Cost of work-in-process and finished goods include direct material, labour and appropriate portion of
manufacturing overheads.
Items in transit are stated at cost comprising invoice value and other incidental charges paid thereon.
Net realizable value signifies the estimated selling price in the ordinary course of business less costs necessarily
to be incurred in order to make the sale. Provision for obsolete and slow-moving stock-in-trade is based on
management estimate.
4.12
Trade debts
Trade debts are carried at original invoice amount less an estimate for doubtful debts balances based on review
of outstanding amounts at the year end. Bad debts are written off when identified.
4.13
4.14
4.15
4.16
These costs are charged to profit and loss account when incurred.
Borrowing costs are recognized as an expense in the period in which these are incurred except to the
extent of borrowing costs that are directly attributable to the acquisition, construction or production of a
qualifying asset. Such borrowing costs are capitalized as part of the cost of that asset up to the date of its
commissioning.
4.17
Borrowing costs
4.18 Provisions
Provisions are recognized when the Company has a present legal or constructive obligation as a result of past
events and it is probable that an outflow of resources embodying economic benefits will be required to settle the
obligation and a reliable estimate of the amount can be made. Provisions are reviewed at each balance sheet
date and adjusted to reflect the current best estimate.
4.19
All monetary assets and liabilities in foreign currencies are translated into Pak Rupees at the rates of exchange
prevailing at the balance sheet date. Transactions in foreign currencies are translated into Pak Rupees at
exchange rate prevailing at the date of transaction. Foreign exchange gains and losses on translation are
recognized in the profit and loss account. All non-monetary items are translated into Pak Rupees at exchange
rates prevailing on the date of transaction or on the date when fair values are determined.
4.20
4.21
4.22
4.23
Financial instruments
Financial assets and financial liabilities are recognized when the Company becomes a party to the contractual
provisions of the instrument and de-recognized when the Company loses control of contractual rights that
comprise the financial assets and in the case of financial liabilities when the obligation specified in the contract
is discharged, cancelled or expired. Any gain or loss on derecognition of financial assets and financial liabilities is
included in the profit and loss account for the year.
All financial assets and financial liabilities are initially measured at cost, which is the fair value of the consideration
given and received respectively. These financial assets and liabilities are subsequently measured at fair value,
amortized cost or cost, as the case may be. The particular recognition methods adopted are disclosed in the
individual policy statements associated with each item.
Offsetting of financial assets and liabilities
Financial assets and liabilities are offset and the net amount is reported in the financial statements only when
there is a legally enforceable right to set off the recognized amount and the Company intends either to settle on
a net basis or to realize the assets and to settle the liabilities simultaneously.
Dividend and appropriations
Dividend distribution to the Companys shareholders is recognized as a liability in the period in which the
dividends are approved.
Standards, Interpretations and Amendments to Published Approved Accounting Standards that are
not yet effective
The following revised standards, amendments and interpretations with respect to the approved accounting
standards as applicable in Pakistan would be effective from the dates mentioned below against the respective
standard or interpretation:
Standard or Interpretation
IFRS 7
-
Financial Instruments : Disclosures (Amendments)
Amendments enhancing disclosures about
offsetting of financial assets and financial liabilities
IAS 19
-
Employee Benefits (Amendment)
IAS 32
-
Offsetting Financial Assets and Financial liabilities
(Amendment)
Effective Date
(Annual periods
beginning on or after)
01 January 2013
01 January 2013
01 January 2014
The Company expects that the adoption of the above revisions, amendments and interpretations of the
standards except IAS 19- Employee Benefits - (Amendment) will not affect the Companys financial statements
in the period of initial application. However due to amendment in IAS 19, corridor approach has been eliminated
and now all actuarial gain / losses are to be recognized in other comprehensive income as they incur. Due to
this change in policy which will be applied retrospectively, unappropriated profit and employee benefits would be
higher by Rs. 111,379 thousand.
In addition to the above, the following new standards have been issued by IASB which are yet to be notified by
the SECP for the purpose of applicability in Pakistan.
Effective Date
Standard or Interpretation
(Annual periods
beginning on or after)
IFRS 9
IFRS 10
IFRS 11
IFRS 12
IFRS 13
5.
-
-
-
-
-
01 January 2015
01 January 2013
01 January 2013
01 January 2013
01 January 2013
2013
2012
(number of shares in thousand)
2,543
2,543
Ordinary shares of Rs 10 each
fully paid in cash
Ordinary shares of Rs 10 each
issued as fully paid bonus shares
34,063
34,063
- Opening balance
3,661
-
- Issued during the year
37,724
34,063
40,267
36,606
2013
2012
(Rupees in thousand)
25,429
25,429
340,626
36,605
377,231
402,660
340,626
340,626
366,055
6.
SECURITY DEPOSITS
These represent security deposits from dealers which, by virtue of agreement, are interest free and used in
Companys business. These are repayable on cancellation of dealership contract with dealers.
7.
2013 2012
(Rupees in thousand)
DEFERRED TAXATION
The liability for deferred tax comprises temporary differences relating to:
Taxable temporary differences
Accelerated tax depreciation
Change in fair value of short term investments
Deductible temporary differences
Accumulating compensated absences
Provision for doubtful receivables
Net deferred tax liability at the year end
52,437
40,784
125
9,492
52,562 50,276
(20,854)
(12,455)
(33,309)
19,253
(19,411)
(12,820)
(32,231)
18,045
Accelerated
tax
Accumulating
8.2
8.3
Net liability
15,120
(20,151)
(12,820)
25,606
(2,673)
40,784
(5,628)
9,492
740
(19,411)
-
(12,820)
(7,561)
18,045
11,653
52,437
(9,367)
125
(1,443)
(20,854)
365
(12,455)
1,208
19,25
1,900,193
124,758
221,593
2,469,431
5,104
85,572
12,366
(5,017)
60,706
112,871
54,309
5,041,886
These include balances due to related parties amounting Rs. 688,077 thousand (2012: Rs. 235,743
thousand).
These represent advances from customers against sale of tractors and carry no mark-up.
These represent security deposits from contractors which, by virtue of agreement, are interest free, repayable on
demand and are used in the Companys business.
8.4
doubtful
43,457
Trade creditors
(8.1)
Accrued liabilities
Bills payable
Advances from customers
(8.2)
Security deposits
(8.3)
Trademark fee payable
Income tax deducted at source
Workers Profit Participation Fund
(8.4)
Workers Welfare Fund
Unclaimed dividends
Others
8.1
Provision for
(Rupees in thousand)
8.
Change in fair
Opening balance
Allocation for the year
(32)
Less: Payments made during the year
Closing balance
(8.4.1)
(5,017)
170,632
165,615
(169,983)
(4,368)
5,183
154,983
160,166
(165,183)
(5,017
Current year balance has been transferred to other receivables (Note 23).
Short term borrowings are available from various banks against aggregate sanctioned limit of Rs. 2,074,000
thousand (2012: Rs. 1,799,000 thousand). The rates of mark up range between KIBOR plus 0.25% to KIBOR plus
0.5% (2012: KIBOR plus 0.2% to KIBOR plus 0.5%) per annum.
10.
The Company has facilities for opening of letters of credit and guarantees aggregating to Rs. 2,674,000 thousand
(2012: Rs. 2,470,000 thousand) out of which Rs. 941,800 thousand (2012: Rs. 1,104,780 thousand) remained
unutilized at the end of the year.
These facilities are secured by pari passu hypothecation charge over current assets and book debts of the
Company, lien over import documents and counter guarantees of the Company.
CONTINGENCIES AND COMMITMENTS
10.1 Contingencies
10.1.1 The Company has given guarantee amounting to Rs. 5,000 thousand to bank for repayment of loan by
employees. An amount of Rs. 2,064 thousand (2012: Rs. 2,254 thousand) was utilized by employees as at 30
June.
10.1.2 Guarantees issued by the banks on behalf of the Company in the normal course of business amount to Rs.
450,000 thousand (2012: Rs. 242,879 thousand).
10.1.3 The Company is defending a counter suit for Rs. 19,579 thousand, filed in previous years by an ex-vendor on
account of damages and inconvenience. The management and the legal advisor are confident that outcome of
the case would be in the Companys favour and no loss is likely to occur, hence no provision there against has
been made in these financial statements. The case is pending in the Civil Court, Lahore.
10.2 Commitments
Commitments in respect of outstanding letters of credit for import of raw material amounting to Rs. 577,000
thousand (2012: Rs. 1,340,000 thousand) at the balance sheet date.
11.
Land
Buildings
30,764
196
-
(2,764)
28,196
33,813
-
-
(3,049)
30,764
146
-
-
(146)
-
99,579
50,512
(8,747)
(24,449)
116,895
Furniture &
Plant and
Vehicles
office
machinery
equipment
25,324
6,278
-
(3,431)
28,171
(Rupees in thousand)
176,026
29,998
(34)
(19,208)
186,782
186,068
9,274
(129)
(19,187)
176,026
22,760
5,720
(343)
(2,813)
25,324
105,871
21,285
(5,318)
(22,259)
99,579
Tools and
equipments
21,841
9,762
(195)
(4,234)
27,174
23,592
1,869
-
(3,620)
21,841
Computers
4,077
252
(116)
(1,371)
2,842
4,951
922
-
(1,796)
4,077
Total
415,926
96,998
(9,092)
(55,457)
448,375
435,516
39,070
(5,790)
(52,870)
415,926
8
170,978
2,900
428,222
51,902
195,680
74,567
20,729 1,003,293
- (140,214)
(2,900) (252,196)
(26,578)
(96,101)
(52,726)
(16,652) (587,367)
8
30,764
- 176,026
25,324
99,579
21,841
4,077
415,926
-
5-10 5 10
10-20 20
10-15 33
8
-
-
-
8
8
171,174
2,900
457,795
58,180
221,184
82,749
20,346 1,072,643
- (142,978)
(2,900) (271,013)
(30,009) (104,289)
(55,575)
(17,504) (624,268)
8
28,196
- 186,782
28,171
116,895
27,174
2,842
448,375
-
5-10 5 10
10-20 20
10-15 33
8
-
-
-
8
On freehold On Leasehold
Freehold Leasehold
land land
Net carrying value basis
Year ended 30 June 2013
Opening net book value
58,307
Additions (at cost)
-
Disposals
-
Depreciation charge
-
Closing net book value
58,307
Gross carrying value basis
As at 30 June 2013
Cost
58,307
Accumulated depreciation
-
Net book value
58,307
Depreciation rate % per annum
-
Net carrying value basis
Year ended 30 June 2012
Opening net book value
58,307
Additions (at cost)
-
Disposals
-
Depreciation charge
-
Closing net book value
58,307
Gross carrying value basis
As at 30 June 2012
Cost
58,307
Accumulated depreciation
-
Net book value
58,307
Depreciation rate % per annum -
11.1
The depreciation charge for the year has been
allocated as follows:
Cost of sales
(27)
Distribution and marketing expenses
(28)
Administrative expenses
(29)
11.2
32,709
7,590
15,158
55,457
30,791
6,905
15,174
52,870
Particulars of
Sold to
Cost
assets
Accumulated
depreciation
Book
value
Sale
proceeds
Mode of
disposal
(Rupees in thousand)
Vehicles Employees
2,591
1,278
1,313
1,269
730
539
1,005
678
327
969
698
271
969
713
256
969
713
256
931
684
247
931
684
247
884
551
333
879
646
233
839
109
730
671
291
380
660
485
175
660
485
175
Mr. M. J. Akbar
660
486
174
660
485
175
660
462
198
660
485
175
660
485
175
660
485
175
660
485
175
655
481
174
655
482
173
649
390
259
434
319
115
434
319
115
434
319
115
434
319
115
Particulars of
Sold to
Cost
assets
Accumulated
depreciation
Book
value
Sale
proceeds
Mode of
disposal
(Rupees in thousand)
Vehicles Employees
434
319
115
390
288
288
79
Mr. M. Usman
71
28
28
71
28
43
67
13
54
66
63
66
40
26
65
33
32
63
28
34
61
41
20
61
41
20
61
41
20
60
40
20
60
40
20
60
40
20
60
40
20
60
40
20
55
37
18
50
34
17
50
34
17
Mr. Khalil-ur-Rehman
50
34
17
50
34
17
50
34
17
50
34
17
50
33
17
50
32
18
50
34
17
50
34
17
50
34
17
425
391
34
1,580
1,385
195
246 Negotiation
635
519
116
116 Negotiation
Plant and machinery
Tools and equipments
Computers
164 Auction
Plant and machinery
16,299
Civil work - office
(12.1)
187,139
Advance for vehicles
674
204,112
12.1
This represents office floors at Tricon Corporate Centre built by Tricon Developers Limited.
13.
Note
Rate of amortization
5,871
977
(6,007)
841
17,614
(11,743)
5,871
35,228
977
(35,364)
841
35,228
(29,357)
5,871
33% 33%
INVESTMENT PROPERTY
Land
Provision for impairment
14.1
2013 2012
(Rupees in thousand)
INTANGIBLE ASSET
Net carrying value basis
Opening net book value
Additions
Amortization charge
(29)
Gross carrying value basis
Cost
Additions
Accumulated amortization
14.
11,853
151,830
4,577
168,260
258,444
(2,736)
255,708
258,444
(2,736)
255,708
Based on the valuation carried out by an independent valuer as at 30 June 2013, the fair value of investment
property is Rs. 364,234 thousand (2012: Rs. 364,234 thousand).
15.
1,500 (2012: Nil) fully paid ordinary shares of AED 1,000/- each
Equity held 75% (2012: Nil)
Value of investment based on net assets as shown in the reviewed accounts
as at 30 June 2013 is Rs. 40,275 thousand (2012: Rs. Nil)
Unquoted
Millat Industrial Products Limited
5,737,500 (2012: 5,737,500) fully paid ordinary shares of Rs. 10/- each
Equity held 64.09% (2012: 64.09%)
Value of investment based on net assets as shown in the audited accounts
as at 30 June 2012 is Rs. 143,794 thousand (2011: Rs. 127,215 thousand)
2013 2012
(Rupees in thousand)
57,375
57,375
40,275
76,610
76,610
117,000
117,000
5,000
5,000
(5,000)
-
(5,000)
-
In associated companies
Quoted
Bolan Castings Limited
4,824,527 (2012: 4,824,527) fully paid ordinary shares of Rs. 10/- each
Equity held 46.26% (2012: 46.26%). Market Value
as at 30 June 2013 is Rs. 192,981 thousand (2012: Rs. 183,332 thousand)
Unquoted
Millat Equipment Limited
11,699,993 (2012: 11,699,993) fully paid ordinary shares of Rs. 10/- each
Equity held 45% (2012: 45%)
Value of investment based on net assets as shown in the audited accounts
as at 30 June 2013 is Rs. 479,515 (2012: Rs. 439,726 thousand)
500,000 (2012: 500,000) fully paid ordinary shares of Rs. 10/- each
Equity held 6.45% (2012: 6.45%)
Value of investment based on the net assets shown in the audited accounts
as at 30 June 2010 is Rs. 12,020 thousand (2009: Rs. 10,575 thousand).
Less: Impairment loss
Other investment - Available-for-sale
Quoted
Baluchistan Wheels Limited
1,282,825 (2012: 1,282,825) fully paid ordinary shares of Rs. 10/- each
Surplus on revaluation of investment
Market value as at 30 June
12,145
50,714
62,859
354,119
12,145
25,057
37,202
288,187
Loan to employees:
Company loan
(16.1)
1,881
2,413
Motor cycle loan
(16.2)
2,186
1,930
Less: Current portion included in current assets
(21)
(2,002)
(1,641)
2,065
2,702
16.1
This represents interest free loans to employees secured against their gratuity and provident fund balances.
These loans are repayable in monthly installments over a period of two years.
16.2
This represents interest free loans to employees for purchase of motor cycles secured by joint registration of
motor cycles in the name of the Company and employees. These loans are repayable in monthly installments
over a period of five years.
16.3
Reconciliation of carrying amount of loans to executives:
(Rupees in thousand)
Due from Executives
1,702
1,190
17.
EMPLOYEE BENEFITS
This comprises:
Present value of defined benefit obligation
Fair value of plan assets
Unrecognized actuarial gains - net
Asset recognized in the balance sheet
Salaries, wages and amenities include the following in respect
of employees pension scheme:
Current service cost
Interest cost
Expected return on plan assets
Net actuarial gain recognized in the year
2,674
218
2013 2012
(Rupees in thousand)
(634,660)
874,065
(111,379)
128,026
17,670
76,627
(96,844)
-
(2,547)
(638,562)
807,037
(54,279)
114,196
11,987
76,168
(102,417)
(4,195)
(18,457)
638,562
76,627
17,670
(32,622)
(65,577)
634,660
544,061
76,168
11,987
(30,140)
36,486
638,562
807,037
96,844
11,283
(32,622)
(8,477)
874,065
731,550
102,417
10,770
(30,140)
(7,560)
807,037
88,367
94,857
-
872,987
1,078
874,065
58,000
748,717
320
807,037
Fair value of plan assets as at 01 July
Expected return on assets
Contributions
Benefits paid
Actuarial loss
Fair value of plan assets as at 30 June
Saving Certificates
Bonds, Mutual Funds and Term Deposit Receipts
Cash
2013 2012
(Rupees in thousand)
Comparison of present value of defined benefit obligation, the fair value of plan assets and the surplus or deficit
of pension fund is as follows:
2013
2012
2011
2010
2009
(Rupees in thousand)
As at 30 June
Fair value of plan assets
Surplus
Experience adjustment
on obligation
Experience adjustment
on plan assets
634,660
638,562
544,061
518,328
483,464
874,065
807,037
731,550
667,000
602,621
239,405
168,475
187,489
148,672
119,157
(65,577)
36,486
(13,040)
(13,040)
4,584
(8,477)
(7,560)
4,238
4,238
9,590
Most of the items of stores and spares are of inter-changeable nature and can be used as machine spares or
consumed as stores. Accordingly, it is not practical to distinguish stores from spares until their actual usage.
19.
STOCK IN TRADE
Raw material
(19.1)
Work-in-process
Finished goods :
Manufacturing
Trading
Others
19.1
19.2
20.
20.1
20.2
20.3
203,711
63,112
1,058
267,881
2,601,698
224,414
66,143
7,693
298,250
2,986,120
Included in stocks are raw materials and components held with third parties amounting to Rs. 123,361 thousand
(2012: Rs. 100,855 thousand).
TRADE DEBTS
These are unsecured but considered good by the management.
Trade debts include balances due from related parties, namely, Millat Equipment Limited and Bolan
Castings Limited amounting to Rs. 40,172 thousand (2012: Rs. 14,254 thousand) and Rs. Nil (2012: Rs. 974)
respectively.
There were no past due or impaired receivables from related parties as on 30 June 2013.
Note 2013 2012
(Rupees in thousand)
Current portion of long term loans to employees
(16)
Advances to employees - Considered good
(21.1) & (21.2)
Advances to suppliers - Considered good
(21.3)
Advances to suppliers - Considered doubtful
Less: Provision for doubtful advances
Letter of credit opening charges
21.1
2,589,652
98,218
This includes stock in transit amounting to Rs.260,269 thousand (2012: Rs. 363,555 thousand).
21.
2,256,593
77,224
2,002
1,273
64,845
68,120
1,641
3,876
171,870
177,387
2,485
(2,485)
-
3,378
71,498
2,485
(2,485)
4,148
181,535
Included in advances to employees are amounts due from the Chief Executive Officer Rs. Nil (2012: Rs. 89
thousand) and Directors Rs. Nil (2012: Rs. 236 thousand) in respect of travel advance.
21.2
21.3
The maximum aggregate amount at the end of any month during the year due from the Chief Executive Officer is
Rs. 248 thousand (2012: Rs. 281 thousand) and Directors Rs. 791 thousand (2012: Rs. 1,288 thousand) in respect
of travel advance.
Advances to suppliers include advances to vendors of Rs. 52,482 thousand (2012: Rs. 148,873 thousand) which
carry mark-up of 15% to18% (2012: 15% to 18%) per annum. Included in advances to vendors are advances to
related parties, namely Agro Craft (Private) Limited and Bismillah Industries of Rs. Nil (2012: Rs. 34 thousand)
and Rs. 36 thousand (2012: Rs. 1,781 thousand) respectively.
22.
Special excise duty recoverable
Sales tax recoverable
Less : Provision for doubtful claims
23.
265,293
1,417,986
(34,147)
1,383,839
1,649,132
79,515
2,600
4,368
86,483
95,130
2,500
97,630
550,623
1,248
551,871
2,366,944
94,916
2,461,860
2,504
66,598
69,102
1,283
77,109
78,392
599,933
1,418,545
2,018,478
2,087,580
429,302
147,112
576,414
654,806
OTHER RECEIVABLES
Claims receivable from foreign suppliers
Profit/interest accrued
Workers Profit Participation Fund
(8.4)
24.
SHORT TERM INVESTMENTS
Financial asset at fair value through profit and loss
Surplus on revaluation of investment
(30)
25.
CASH AND BANK BALANCES
In hand:
Cash
Cheque in hand
At banks:
Current accounts
Saving Accounts
(25.1)
25.1
18,073
1,920,990
(34,147)
1,886,843
1,904,916
These carry mark-up at the rate of 5% to 10.5% (2012: 5% to 10.5%) per annum.
SALES - net
Local
Tractors
Implements
Multi-application products
Trading goods
Less:
Discount
Sales tax and special excise duty
Export
Tractors
Trading goods
Less: Commission
27.
COST OF SALES
24,032,465
66,180
494,345
264,775
24,857,765
20,579,856
54,422
394,255
242,147
21,270,680
(47,143)
(2,127,905)
(2,175,048)
22,682,717
(23,387)
(1,624,060)
(1,647,447)
19,623,233
225,931
225
226,156
22,908,873
(210,222)
715,976
5,197
721,173
20,344,406
(211,276)
22,698,651
20,133,130
17,744,505
250,314
182,636
82,810
166
8,901
2,192
8,391
79,063
81,239
32,709
4,671
18,477,597
15,917,197
232,847
134,533
67,535
213
12,902
1,867
10,340
70,722
81,947
30,791
13,792
16,574,686
98,218
(77,224)
20,994
88,269
(98,218)
(9,949)
18,498,591
16,564,737
224,414
(203,711)
20,703
18,519,294
169,090
18,688,384
194,513
(224,414)
(29,901)
16,534,836
164,477
16,699,313
Components consumed
Salaries, wages and amenities
(27.1)
Contract services
Fuel and power
Communication
Travelling and vehicle running
Printing and stationery
Insurance
Repairs and maintenance
Stores and spares consumed
Depreciation
(11.1)
Other expenses
Add: Opening work-in-process
Less: Closing work-in-process
Increase / (decrease) in work-in-process
Cost of goods manufactured
Add: Opening finished goods
Less: Closing finished goods
Increase / (decrease) in finished goods stock
Cost of sales - manufactured
Cost of sales - trading
(27.2)
27.1
It includes the following staff retirement benefits:
Defined benefit plan - Pension
Defined contribution plan - Gratuity
Defined contribution plan - Provident fund
Provision for compensated absences
27.2
Cost of sales - trading
(1,340)
5,145
5,338
2,452
11,595
(7,123)
4,745
4,809
4,635
7,066
Opening stock
Purchases
Closing stock
Cost of goods sold
28.
DISTRIBUTION AND MARKETING EXPENSES
66,143
60,623
166,059
169,997
(63,112) (66,143)
169,090
164,477
Salaries and amenities
(28.1)
Contract services
Fuel and power
Communication
Travelling and vehicle running
Printing and stationery
Insurance
Trademark fee
Advertisement and sales promotion
Depreciation
(11.1)
Meeting / convention
After sales support
Research cost
Other expenses
28.1
It includes the following staff retirement benefits:
75,543
17,459
7,579
606
12,512
4,287
6,683
256,905
17,909
7,590
6,206
69,858
101
11,129
494,367
64,998
13,278
6,585
523
14,303
2,525
4,882
250,205
14,553
6,905
8,790
86,864
225
9,304
483,940
Defined benefit plan - Pension
Defined contribution plan - Gratuity
Defined contribution plan - Provident fund
Provision for compensated absences
(631)
2,594
2,392
1,106
5,461
(2,798)
2,311
1,884
1,837
3,234
ADMINISTRATIVE EXPENSES
Salaries and amenities
(29.1)
150,782
Contract services
23,119
Fuel and power
12,599
Communication
5,130
Travelling and vehicle running
29,209
Insurance
6,037
Repairs and maintenance
10,857
Security
5,986
Legal and professional
(29.2)
12,489
Depreciation
(11.1)
15,158
Amortization of intangible asset
(13)
6,007
Rent, rates and taxes
4,988
Fee and subscription
10,849
Entertainment
4,781
Bad debts written off
-
Other expenses
42,090
340,081
29.1
It includes the following staff retirement benefits:
Defined benefit plan - Pension
(576)
Defined contribution plan - Gratuity
2,572
Defined contribution plan - Provident fund
3,515
Provision for compensated absences
2,316
7,827
29.2
Legal and professional expenses include following in respect of auditors services:
Statutory audit
1,210
Half year review
150
Special reports and sundry certifications
220
Out of pocket expenses
90
1,670
139,803
18,242
10,812
4,529
20,082
4,224
11,013
11,318
10,067
15,174
11,743
5,422
2,560
3,728
6,027
35,885
310,629
(8,536)
2,859
3,028
4,024
1,375
1,210
150
348
83
1,791
30.
OTHER INCOME
Income from financial assets
Dividend income
Return on bank deposits
Gain on sale of short term investments
Change in fair value of short term investments
(24)
Gain on translation of foreign investment
Interest charged on early payments and advances
Income from investment in associates and loans to related parties
Dividend income from Millat Equipment Limited
Dividend income from Millat Industrial Products Limited
Dividend income from Bolan Castings Limited
Interest income on loan to Agrimall (Private) Limited
Income from assets other than financial assets
Rental income
Scrap sales
Exchange gain
Gain on disposal of property, plant and equipment
Others
31.
FINANCE COST
1,925
22,451
27,836
1,248
255
57,443
111,158
2,566
9,690
139,772
94,916
73,867
320,811
152,100
8,606
9,649
-
170,355
87,750
5,737
7,237
79
100,803
2,936
12,546
412
182
3,794
19,870
301,383
5,009
26,136
4,683
3,796
11,380
51,004
472,618
Mark-up on short term borrowings - secured
Bank charges and commission
32.
OTHER OPERATING EXPENSES
62,189
2,365
64,554
5,765
643
6,408
Workers profit participation fund
(8.4)
Workers welfare fund
Donations
(32.1)
Advertising and promotion
32.1
None of the directors were interested in the donee institutions.
170,632
59,304
9,740
-
239,676
154,983
49,377
25,274
479
230,113
2013 2012
(Rupees in thousand)
33. TAXATION
For the year:
Current
Deferred
Prior years:
Current
1,036,685
1,208
1,037,893
870,807
(7,561)
863,246
(3,567)
1,034,326
34,481
897,727
33.1
Numerical reconciliation between average effective tax rate and the applicable tax rate.
2013 2012
% %
Applicable tax rate
- Effect of change in prior year
- Income exempt for tax purposes
- Income chargeable to tax at lower rate
- Effect on opening deferred taxes on reduction of rate
- Others
Average effective tax rate
34.
NON ADJUSTING EVENTS AFTER THE BALANCE SHEET DATE
35.00
35.00
(0.110)
0.002
(1.97)
(0.01)
(0.31)
(2.40)
1.20
(0.01)
(4.29)
(0.68)
(3.78)
32.60
31.22
The Board of Directors of the Company in its meeting held on 16 August 2013 has proposed a cash dividend of Rs.
25 per share (2012: Rs. 40 per share) and 10% bonus share (2012: Nil) in respect of the year ended 30 June 2013.
The appropriation will be approved by the members in the forthcoming Annual General Meeting. These financial
statements do not include the effect of these appropriations which will be accounted for subsequent to the year
end.
2013 2012
Executive
35.
2013
Directors
The aggregate amounts charged in the accounts for the year for remuneration including certain benefits to the Chief Executive Officer, Directors and Executives
of the Group are as follows:
Chief Executive Officer
2013 2012
2012
4,587
4,552
1,409
2,065
188
6
202
583
1,759
15,351
3,687
2,947
-
1,659
-
-
275
304
992
9,864
(Rupees in thousand)
6**
11,113
11,113
3,368
5,001
-
-
1,192
1,395
3,553
36,735
8,662
9,838
4,508
3,901
156
17
1,078
1,674
4,911
34,745
44,084
32,059
13,115
15,087
10,110
5,450
4,239
4,921
8,755
137,820
55
35,419
27,952
12,553
12,270
8,513
4,752
3,515
4,037
8,888
117,899
46
NED ED NED ED
2*
3,865
1,526
1,175
1,739
779
259
114
249
1,264
10,970
Aggregate amount charged to profit and loss account for the year in respect of fee to two Directors (2012: two Directors) was Rs. 120 thousand (2012: Rs. 180
thousand) and travelling expenses Rs. 317 thousand (2012: Rs. 296 thousand).
The Company also provides the Chief Executive Officer, Directors and certain employees with free use of Company maintained cars and residential telephones.
* Last year, Syed Muhammad Irfan Aqueel was appointed as the Chief Executive Officer with effect from 01 January 2012 in place of Mr. Laeeq-uddin Ansari.
** During the year, Executive Directors Mr. Muhammad Siddique remained director only upto 31 October 2012.
Number of persons
1
Remuneration 4,792
Cost of living allowance
-
Bonus
3,140
House rent
2,156
Contribution to provident fund and gratuity funds
481
Pension contribution
-
Medical expenses
73
Utilities
417
Other reimbursable expenses
1,213
12,272
35.1
The related parties and associated undertakings comprise subsidiary, associated companies, companies in which
directors are interested, staff retirement funds, directors and key management personnel. The Company in the
normal course of business carries out transactions with various related parties. Amounts due from and to related
parties are shown under receivables and payables. Amounts due from directors and key management personnel
are shown under receivables and remuneration of directors and key management personnel is disclosed in note
35. Other significant transactions with related parties are as follows:
Subsidiary
Associates
Retirement benefit plans
2013 2012
(Rupees in thousand)
Nature of transaction
Sale of goods
Purchase of components
Dividend income
16
179,104
8,606
1,613
167,129
5,737
Sale of goods
Purchase of components
Dividend income
86,418
4,098,571
161,749
69,929
3,485,389
94,987
19,002
19,899
37.
37.1
Earnings per share are calculated by dividing the net profit for the year by weighted average number of shares
outstanding during the year as follows:
37.1.1
37.2
(Rupees in thousand)
(Numbers)
(Rupees)
2013 2012
(Rupees in thousand)
2,138,646
40,267
53.11
1,977,618
40,267
49.11
Corresponding figures of weighted average number of shares and earnings per share have been restated to
include the effect of bonus shares issued by the Company during the year.
Diluted earnings per share
No figure for diluted earnings per share has been presented as the Company has not issued any instruments
carrying options which would have an impact on earnings per share when exercised.
38.
Profit before taxation
Adjustment for:
Depreciation on property, plant and equipment
Amortization of intangible asset
Bad debts written off
Provision for accumulating compensated absences
Profit on bank deposits
Dividend income
Pension
Provision for gratuity
Gain on disposal of property, plant and equipment
Gain on sale of short term investments
Gain on change in fair value of investments
Gain on divestment in long term investments
Finance cost
Workers profit participation fund
Workers welfare fund
Working capital changes
(38.1)
38.1
Stores and spares
Stock-in-trade
Trade debts
Loans and advances
Trade deposits and prepayments
Interest accrued on loan to Agrimall (Private) Limited
Other receivables
Increase in current liabilities
Trade and other payables
3,172,972
2,875,345
55,457
52,870
6,007
11,743
-
6,027
5,874
10,496
(22,451)
(9,690)
(172,280)
(103,290)
(2,547)
(18,457)
10,311
9,915
(182)
(3,796)
(27,836)
(139,772)
(1,248)
(94,916)
-
(20)
64,554
6,408
170,632
154,983
59,304
49,377
(11,599)
558,779
3,306,968 3,366,002
(65,067)
384,422
(562,832)
110,037
(2,281)
-
15,615
(120,106)
108,507
(11,599)
63,140
(405,827)
(240,923)
33,758
(5,971)
(79)
(22,052)
(577,954)
1,136,733
558,779
39.
Financial instruments comprise loans and advances, deposits, interest accrued, trade debts, other receivables,
cash and bank balances, long term financings, short term borrowings, interest/markup accrued and trade and
other payables.
The Company has exposure to the following risks from its use of financial instruments:
- Market risk
- Credit risk
- Liquidity risk
The Board of Directors has the overall responsibility for the establishment and oversight of Companys risk
management framework. The Board is also responsible for developing and monitoring the Companys risk
management policies.
This note presents information about the Companys exposure to each of the above risks, the Companys
objectives, policies and processes for measuring and managing risk, and the Companys management of capital.
The Companys risk management policies are established to identify and analyze the risks faced by the Company,
to set appropriate risk limits and controls, and to monitor risks and adherence to limits. Risk management policies
and systems are reviewed regularly to react to changes in market conditions and the Companys activities.
39.1
Market risk
(a)
Currency risk
Currency risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because
of changes in foreign exchange rates. Currency risk arises mainly from future commercial transactions or
receivables and payables that exist due to transactions in foreign currencies.
Monetory items, including financial assets and financial liabilities, denominated in currency other than functional
currency of the Company are periodically restated to Pak rupee equivalent and the associated gain or loss is
taken to the profit and loss account.
The following analysis demonstrates the sensitivity to a reasonably possible change in exchange rates, with all
other variables held constant, of the Companys profit before tax.
Changes in Rate
Trade and other payables - GBP
+1
-1
Trade and other payables - USD
+1
-1
Trade and other payables - EUR
+1
-1
Reporting date rate:
GBP
USD
EUR
2013 2012
(Rupees in thousand)
936 305
(936) (305)
2,725
947
(2,725) (947)
582
(582)
2013 2012
150.87 147.07
98.8 94.2
129.11 118.5
(b)
Other price risk represents the risk that the fair value or future cash flows of a financial instrument will fluctuate
because of changes in market prices (other than those arising from interest rate risk or currency risk), whether
those changes are caused by factors specific to the individual financial instrument or its issuer, or factors
affecting all similar financial instruments traded in the market. The Company is not exposed to commodity price
risk since it has a diverse portfolio of commodity suppliers. The equity instrument held by the Company does
not trade on a regular basis on the stock exchange and historically, it does not have a direct correlation with the
equity index of the Karachi Stock Exchange (KSE). Therefore, it is not possible to measure the impact of increase
/ decrease in the KSE Index on the Companys profit after taxation for the year and on equity (fair value reserve).
(c)
At the balance sheet date, the interest rate profile of the Companys interest-bearing financial instruments was:
2013 2012
(Rupees in thousand)
Financial assets
The Company does not account for any fixed rate financial assets and liabilities at fair value through profit or loss.
Therefore, a change in interest rate at the balance sheet date would not affect profit or loss of the Company.
1,418,545
147,112
Bank balances - savings accounts
2013
2012
Changes
in interest
rate
Effects on
profit
before tax
(Rupees in thousand)
+1
-1
14,185
(14,185)
+1
-1
1,471
(1,471)
Credit risk
Credit risk represents the accounting loss that would be recognized at the reporting date if counter parties failed
completely to perform as contracted. Out of total financial assets of Rs. 3,823,750 thousand (2012: Rs. 3,739,818),
the financial assets which are subject to credit risk amounted to Rs. 3,754,648 thousand (2012: Rs. 3,738,535
thousand). The Company is exposed to major concentration of credit risk.
The credit risk on liquid funds is limited because the counter parties are banks and mutual funds with reasonably
high credit ratings. The Company believes that it is not exposed to major concentration of credit risk as its
exposure is spread over a large number of counter parties and subscribers in case of trade debts.
The carrying amount of financial assets represents the maximum credit exposure. The maximum exposure to
credit risk at the reporting date was as follows:
Employee benefits
Trade debts
Other receivables
Short term investments
Bank balances
The aging of trade receivables at the reporting date is:
Past due 1 - 3 Months
Past due 4 - 6 Months
Past due 7 - 12 Months
Past due one year
2013 2012
(Rupees in thousand)
128,026
974,158
82,115
551,871
2,018,478
3,754,648
974,158
-
-
-
974,158
114,196
411,326
97,630
2,461,860
576,414
3,661,426
411,326
411,326
Based on past experience the management believes that no impairment is necessary in respect of trade
receivables past due, as some receivables have been recovered subsequent to the year end and for other
receivables, there are reasonable grounds to believe that the amounts will be recovered in short course of time.
The credit quality of financial assets that are neither past due nor impaired can be assessed by reference to
external credit ratings or to historical information about counterparty default rate. The table below shows the
bank balances and investment held with some major counterparties at the balance sheet date:
Rating
Short term
2013
Long term
2012
Agency
(Rupees in thousand)
Banks
Meezan Bank Limited
A-1+
AA
JCR-VIS
87,175
Zarai Taraqiati Bank Limited
A-1+
AAA
JCR-VIS
400,428
Bank Alfalah Limited
A-1+
AA
PACRA
9,525
Standard Chartered Bank
A-1+
AAA
PACRA
57,424
United Bank Limited
A-1+
AA+
JCR-VIS
290,603
The Bank of Punjab
A-1+
AA-
PACRA
3,194
MCB Bank Limited
A-1+
AAA
PACRA
1,648
Habib Bank Limited
A-1+
AAA
JCR-VIS
140,878
Barclays Bank Plc
A-1
A
S&P
101,827
Sindh Bank
A-1+
AA-
JCR-VIS
924,963
National Bank of Pakistan
A-1+
AAA
JCR-VIS
813
2,018,478
16,836
163,130
8,016
121,176
175,429
7,482
7,200
57,746
19,194
205
576,414
2012
Rating
Agency
2013
(Rupees in thousand)
Mutual funds
UBL Liquidity Plus Fund
AA+(f)
JCR-VIS
MCB Cash Management Optimizer Fund
AA+(f)
PACRA
NAFA Government Securities Liquid Fund
AAA(f)
PACRA
NIT Government Bond Fund
AA(f)
PACRA
ABL Cash Fund
AA(f)
JCR-VIS
Atlas Money Market Fund
AA+(f)
PACRA
HBL Money Market Fund
AA(f)
JCR-VIS
Askari Sovereign Cash Fund
AAA(f)
PACRA
-
-
150,271
-
100,768
-
100,561
200,271
551,871
405,842
313,592
350,308
202,683
385,130
102,780
365,453
336,072
2,461,860
39.3
Liquidity risk
Liquidity risk is the risk that an entity will encounter difficulty in meeting obligations associated with financial
liabilities.
The Company manages liquidity risk by maintaining sufficient cash and the availability of funding through an
adequate amount of committed credit facilities. At 30 June 2013, the Company had Rs. 2,674,000 thousand
available borrowing limits from financial institutions and Rs. 2,087,580 thousand cash and bank balances.
The following are the contractual maturities of financial liabilities as at 30 June 2013:
Carry amount
Trade and other payables
Accrued finance cost
Less than
one year
One to five
years
More than
five years
(Rupees in thousand)
5,267,679
2,400
5,270,079
5,267,679
2,400
5,270,079
-
-
-
The following are the contractual maturities of financial liabilities as at 30 June 2012:
Carry amount
Less than
one year
One to five
years
More than
five years
(Rupees in thousand)
Trade and other payables
Accrued finance cost
5,041,886
1,425
5,043,311
5,041,487
1,425
5,042,912
399
-
399
39.4
Fair value of available-for-sale financial assets is derived from quoted market prices in active markets, if
available.
39.5
The carrying values of other financial assets and financial liabilities reflected in financial statements approximate
their fair values. Fair value is determined on the basis of objective evidence at each reporting date.
Fair value hierarchy
The Company uses the following hierarchy for determining and disclosing the fair value of financial instruments
by valuation technique:
Level 1: quoted (unadjusted) prices in active markets for identical assets or liabilities.
Level 2: other techniques for which all inputs which have a significant effect on the recorded fair value are
observable either, directly or indirectly.
Level 3: techniques which use inputs that have a significant effect on the recorded fair value that are not
based on observable market data.
As at 30 June 2013, the Company held the following financial instruments carried at fair value:
2013
Level 1
Level 2
(Rupees in thousand)
Equity shares
Investment in mutual funds
As at 30 June 2012, the Company held the following financial instruments carried at fair value:
62,859
551,871
62,859
551,871
Level 3
-
-
Equity shares
Investment in mutual funds
2012
37,202
2,461,860
Level 1
Level 2
(Rupees in thousand)
37,202
2,461,860
Level 3
-
-
Total
at cost
Investments
62,859
-
-
-
-
-
-
62,859
37,202
-
-
-
-
-
-
37,202
-
-
-
-
-
-
2,065
2,702
-
-
3,275
5,517
-
- 974,158
411,326
-
-
82,115
97,630
551,871 2,461,860
-
-
-
- 2,018,478
576,414
551,871 2,461,860 3,080,091 1,093,589
(Rupees in thousand)
291,260
-
-
-
-
-
-
291,260
250,985
354,119
288,187
-
2,065
2,702
-
3,275
5,517
- 974,158
411,326
-
82,115
97,630
- 551,871 2,461,860
- 2,018,478
576,414
250,985 3,986,081 3,843,636
2013 2012 2013 2012 2013 2012 2013 2012 2013 2012
Loans and
receivables
(Rupees in thousand)
The Companys objectives when managing capital are to safeguard the Companys ability to continue as a going concern, so that it can continue to provide
adequate returns to shareholders and benefits for other stakeholders. The capital structure of the Company is equity based with no financing through long
term. In order to maintain or adjust the capital structure, the Company may adjust the amount of dividends paid to shareholders, issue new shares and other
measures commensurating to the circumstances.
39.7
Trade and other payables
5,267,679 5,041,886
Mark-up accrued on short term borrowings
2,400
1,425
5,270,079 5,043,311
2013
2012
Financial liabilities
Long term investments
Long term loans
Loans to employees
Trade debts
Other receivables
Short term investments
Bank balances
Available - for - sale
39.6
40.1
The Company has maintained an employee provident fund trust and investments out of provident fund have
been made in accordance with the provisions of section 227 of the Companies Ordinance 1984, and the rules
formulated for this purpose. The salient information of the fund is as follows:
40.2
Investment in shares (Listed Securities)
Term Deposit Receipts
Special Saving Certificate
41.
10,734
490,127
-
500,861
11,519
346,214
49,000
406,733
2013 2012
Units per annum
Tractors
Plant capacity (double shift)
Actual production
575,133
491,097
500,861
406,733
87.09% 82.82%
867,753
742,097
30,000
32,016
30,000
32,004
The Company has a normal capacity of producing 30,000 tractors per annum on double shift basis. However,
the excess production over normal capacity is due to working on overtime schedules to meet the higher
demand.
2013 2012
42.
NUMBER OF EMPLOYEES
43.
452 453
451 433
44.
CORRESPONDING FIGURES
44.1
Corresponding figures have been re-arranged, wherever necessary, for better and fair presentation. Following
significant reclassifications have been made:
44.1.1 Balance with statutory authority amounting to Rs.1,904,916 thousand (2012: Rs. 1,649,132 thousand) included
in other receivables has been presented as the line item on the face of balance sheet.
44.1.2 Employee benefits amounting to Rs.128,026 thousand (2012: Rs. 114,916 thousand) has been been reclassified
from current assets (other receivable) to non current assets and presented as line item on the face of balance
sheet.
45. GENERAL
Consolidated Financial Statements for the year ended June 30, 2013 99
The Directors are pleased to present their report together with the audited Group Consolidated Financial Statements for
the year ended June 30, 2013.
THE GROUP
The Group comprises of Millat Tractors Limited (MTL) (Holding Company) and its subsidiaries i.e., Millat Industrial Products
Limited (MIPL) and TIPEG INTERTRADE JLT Dubai, U.A.E.
The Directors reports, giving complete information about the performance of Millat Tractors Limited and Millat Industrial
Products Limited for the year ended June 30, 2013 have been presented separately along with their respective financial
statements. Additional information of the subsidiaries is as hereunder.
MILLAT INDUSTRIAL PRODUCTS LIMITED
MIPL is engaged in manufacturing of automotive batteries for MTL as well as the after sale market. During the year
the Board of Directors of the Company approved an expansion plan in order to meet the ever increasing demand of its
batteries due to high quality and overall energy crisis. MIPL earned an after tax profit of 55 million and registered sale of
Rs.804 million for the year under review.
TIPEG INTERTRADE JLT
Tipeg Intertrade JLT, Dubai, U.A.E is a Limited Liability Company registered in Dubai Multi Commodities Centre Authority.
Millat Tractors Limited has a holding of 75% in the equity of the Company and the remaining 25% is equally held by the five
sponsor directors namely M/s. Sikandar Mustafa Khan, Latif Khalid Hashmi, Sohail Bashir Rana, Laeeq Uddin Ansari and
Mian Muhammad Saleem.
The principal activity of the Company is trading in machinery and heavy equipment. The principal place of business of the
Company is located at Jumeirah Lake Towers, Dubai, UAE. The Company was incorporated on December 25, 2012. There is
no profit and loss account from the date of incorporation till balance sheet date of the Company (December 31, 2012) as
the Company had not commenced business.
SUBSEQUENT EVENTS
No material changes or commitments affecting the financial position of the Group Companies have occurred between
the end of the financial year of the Companies and the date of this report except as disclosed in their respective annual
reports.
PATTERN OF SHAREHOLDING
The pattern of shareholding of MTL and MIPL are annexed to their Directors Reports and
Consolidated Financial Statements for the year ended June 30, 2013 101
Auditors Report
to the Members
We have audited the annexed consolidated financial statements comprising the consolidated balance sheet of Millat
Tractors Limited (the holding company) and its subsidiary Companies as at 30 June 2013 and the related consolidated
profit and loss account, consolidated statement of comprehensive income, consolidated cash flow statement and
consolidated statement of changes in equity together with the notes forming part thereof, for the year then ended. We
have also expressed a separate opinion on the financial statements of the Millat Tractors Limited, while the financial
statements of its subsidiaries, Millat Industrial Products Limited and Tipej Intertrade JLT were audited and reviewed by
another firms of auditors respectively, whose reports have been furnished to us and our opinion, in so far as it relates to
the amounts included for such Companies, is based solely on the report of such other auditors. These financial statements
are the responsibility of the holding companys management. Our responsibility is to express an opinion on these financial
statements based on our audit.
Our audit was conducted in accordance with International Standards on Auditing and accordingly included such tests of
accounting records and such other auditing procedures, as we considered necessary in the circumstances.
In our opinion, the consolidated financial statements parent fairly the financial position of Millat Tractors Limited and its
subsidiary Companies as at 30 June 2013 and the results of their operations for the year then ended.
The consolidated financial statements of the Holding Company for the year ended 30 June 2012 were audited by another
firm of auditors whose report dated 17 August 2012 expressed a qualified opinion regarding groups share of income fro
associated companies based on unaudited financial statements.
Lahore :
16 August 2013
(Rupees in thousand)
500,000
500,000
402,660
366,055
General reserves
3,306,590
3,368,710
Unappropriated profit
1,640,485
1,974,692
(63)
Issued, subscribed and paid up capital
37,377 11,720
5,387,049
5,721,177
106,045
77,649
Non-controlling interest
Non-current liabilities
Security deposits
10,895
10,485
Deferred taxation
23,149
21,937
34,044
32,422
61,336
55,461
5,266,567
5,067,207
2,401
1,736
5,330,304
5,124,404
Current liabilities
Accumulating compensated absences
Trade and other payables
10,857,442
The annexed notes from 1 to 46 form an integral part of these consolidated financial statements.
10,955,652
Consolidated Financial Statements for the year ended June 30, 2013 103
(Rupees in thousand)
ASSETS
Non-current assets
Property, plant and equipment
11
498,858
465,893
12
205,131
168,260
Intangible asset
13
841
5,871
Investment property
14
255,708
255,708
15
768,344
701,962
16
2,065
2,702
Employee benefits
17
128,026
114,196
1,858,973
1,714,592
Current assets
Stores and spares
18
141,504
74,884
Stock in trade
19
2,697,794
3,064,117
Trade debts
20
1,010,625
470,198
21
83,977
197,477
30,378
27,310
Other receivables
22
83,405
97,703
23
1,896,021
1,651,054
Taxation - net
289,370
512,466
24
551,871
2,461,860
25
2,213,524
683,991
8,998,469
9,241,060
10,857,442
10,955,652
Consolidated
(Rupees in thousand)
Sales - net
26
23,324,378
20,621,671
Cost of sales
27
19,170,085
17,082,867
Gross profit
4,154,293
3,538,804
Distribution and marketing expenses
28
518,366
504,975
Administrative expenses
29
376,108
337,402
894,474
842,377
Operating profit
3,259,819
2,696,427
Other income
30
134,435
373,823
3,394,254
3,070,250
Finance cost
31
65,166
10,262
32
245,860
233,727
311,026
243,989
3,083,228
2,826,261
298,527
236,545
33
34
- Associates
1,063,250
914,546
96,052
72,240
1,159,302
986,786
2,202,659
2,063,516
- Non-controlling interest
19,794
12,504
2,222,453
2,076,020
51.56
The annexed notes from 1 to 46 form an integral part of these consolidated financial statements.
Consolidated Financial Statements for the year ended June 30, 2013 105
Consolidated
(Rupees in thousand)
(63)
25,657
(3,720)
25,594
(3,720)
Items not to be reclassified to profit or loss in subsequent period
(3,720)
Total comprehensive income for the year
2,248,047 2,072,300
Attributable to:
- Equity holders of the holding Company
2,228,253 2,059,796
- Non-controlling interest
19,794 12,504
2,248,047 2,072,300
The annexed notes from 1 to 46 form an integral part of these consolidated financial statements.
Consolidated
(Rupees in thousand)
(64,501)
(10,029)
637
373
(172,746)
(169,996)
Taxes paid
(1,083,908)
(2,299,368)
(21,594)
(57,599)
410
2,036,221
930,414
(141,338)
(59,426)
(977)
10,114
9,768
20
1,939,073
744,124
(4,823)
(3,216)
23,536
8,450
Dividend received
163,674
97,553
1,989,259
797,273
13,425
Dividend paid
(2,509,309)
(1,448,912)
(2,495,884)
(1,448,912)
1,529,596
278,775
405,216
Cash Flows From Investing Activities
Cash Flows From Financing Activities
Net increase in cash and cash equivalents
Foreign exchange difference
Cash and cash equivalents at the end of the year
25
(63)
2,213,524
683,991
The annexed notes from 1 to 46 form an integral part of these consolidated financial statements.
Consolidated Financial Statements for the year ended June 30, 2013 107
Consolidated
Revenue Reserves
Exchange
Fair NonShare
translation General Unapprop- value controlling Total
capital
reserve
reserves riated profit reserve interest
(Rupees in thousand)
15,440
68,361 5,193,958
- (549,081)
- (915,135)
(3,216)
(3,216)
(3,720)
12,504 2,072,300
11,720
77,649 5,798,826
- (1,464,216)
- (1,098,165)
(4,823)
(4,823)
13,425
13,425
(63)
25,657
19,794 2,248,110
37,377
106,045 5,493,094
Notes to the
Holding Company
The Company is a public limited Company incorporated in Pakistan under the Companies Ordinance 1984, and is
listed on the Karachi, Islamabad and Lahore Stock Exchanges. The registered office of the Company is situated
at Sheikhupura Road, District Sheikhupura. It is principally engaged in assembly and manufacture of agricultural
tractors, implements and multi-application products.
2.
3.
3.1
3.1.1
3.1.2
Subsidiary Companies
Millat Industrial Products Limited (MIPL), an unlisted public Company registered under the Companies Ordinance
1984, is a subsidiary of Millat Tractors Limited which holds 64.09% equity. MIPL is engaged in the business of
manufacturing of vehicles, industrial and domestic batteries, cells and components.
Tipej Intertrade JLT, Dubai, a limited liability newly incorporated Company registered with Dubai Multi Commodities
Centre Authority, is a subsidiary of Millat Tractors Limited which holds 75% equity. The principal place of business
of the Company is located at Jumeirah Lake Towers, Dubai-UAE. The Company is formed for trading of machinery
and heavy equipment and Company has not yet started its operations.
STATEMENT OF COMPLIANCE
These consolidated financial statements have been prepared in accordance with the approved accounting
standards as applicable in Pakistan and the requirements of Companies Ordinance, 1984. Approved accounting
standards comprise such International Financial Reporting Standards (IFRS) issued by the International
Accounting Standards Board as are notified under the Companies Ordinance, 1984. Wherever, the requirements
of the Companies Ordinance, 1984 or directives issued by the Securities and Exchange Commission of Pakistan
(SECP) differ with the requirements of these standards, the requirements of Companies Ordinance, 1984 or the
requirements of the said directives take precedence.
BASIS OF MEASUREMENT
These consolidated financial statements have been prepared under the historical cost convention except for
revaluation of certain financial instruments at fair value and recognition of certain employee retirement benefits
at present value. The Groups significant accounting policies are stated in note 4. Not all of these significant
policies require the management to make difficult, subjective or complex judgments or estimates. The following
is intended to provide an understanding of the policies the management considers critical because of their
complexity, judgment of estimation involved in their application and their impact on these consolidated financial
statements. Estimates and judgments are continually evaluated and are based on historical experience,
including expectation of future events that are believed to be reasonable under the circumstances. These
judgments involve assumptions or estimates in respect of future events and the actual results may differ from
these estimates. The areas involving higher degree of judgments or complexity or areas where assumptions and
estimates are significant to the consolidated financial statements are as follows:
Employees retirement benefits and other obligations
The Group uses the valuation performed by an independent actuary as the present value of its retirement benefit
obligations. The valuation is based on assumptions as mentioned in note 4.4.1.
Provision for taxation
The Group takes into account the current income tax law and the decisions taken by appellate authorities.
Instances where The Groups view differs from the view taken by the income tax department at the assessment
stage and where The Group considers that its views on items of material nature are in accordance with law, the
amounts are shown as contingent liabilities.
Consolidated Financial Statements for the year ended June 30, 2013 109
3.1.3
The Group reviews the useful lives of property, plant and equipment on a regular basis. Any change in estimates
in future years might affect the carrying amounts of respective items of property, plant and equipment with a
corresponding effect on the depreciation charge and impairment.
3.2
4.
4.1
Functional currency
The consolidated financial statements are presented in Pak Rupees which is the Groups functional and
presentation currency.
SIGNIFICANT ACCOUNTING POLICIES
The significant accounting policies which have been adopted in the preparation of consolidated financial
statements of the Group are consistent with previous year except as discussed in Note 4.1 and are as
follows:-
New and amended standards and interpretations that become effective
The Group has adopted the following amendments to IFRSs which became effective for the current year:
IAS 1
IAS 12
4.2
The adoption of the above amendments did not have any effect on the consolidated financial statements.
Principles of consolidation
4.2.1 Subsidiaries
The consolidated financial statements include Millat Tractors Limited and all companies in which it directly or
indirectly controls, beneficially owns or holds more than 50% of the voting securities or otherwise has power
to elect and appoint more than 50% of its directors. The financial statements of parent and subsidiaries are
prepared up to the same reporting date using consistent accounting policies and are consolidated on line by line
basis.
The purchase method of accounting is used to account for the acquisition of subsidiaries by the Group. The
cost of an acquisition is measured as the fair value of the assets given, equity instruments issued and liabilities
incurred or assumed at the date of exchange, plus costs directly attributable to the acquisition. Identifiable
assets acquired and liabilities and contingent liabilities assumed in a business combination are measured
initially at their fair values at the acquisition date, irrespective of the extent of any non-controlling interest. The
excess of the cost of acquisition over the fair value of the Groups share of the identifiable net assets acquired
is recorded as goodwill. If the cost of acquisition is less than the fair value of the net assets of the subsidiary
acquired, the difference is recognised directly in the profit and loss account. Inter-Group transactions, balances
and unrealised gains on transactions between Group companies are eliminated. Unrealised losses are also
eliminated but considered an impairment indicator of the asset transferred.
All significant intra-Group transactions and balances between Group enterprises and unrealised profits are
eliminated on consolidation.
Notes to the
Non-controlling interest
The Group applies a policy of treating transactions with non-controlling interests as transactions with parties
external to the Group. Disposals to non-controlling interests result in gains and losses for the Group that are
recorded in the profit and loss account.
4.2.3 Associates
4.3
Associates are all entities over which the Group has significant influence but not control, generally accompanying
a shareholding of between 20% and 50% of the voting rights. Investments in associates are accounted for using
the equity method of accounting and are initially recognised at cost. The Groups investment in associates
includes goodwill identified on acquisition, net of any accumulated impairment loss.
The Groups share of its associates post-acquisition profits or losses is recognised in the profit and loss account,
and its share of post-acquisition movements in reserves is recognised in reserves. The cumulative postacquisition movements are adjusted against the carrying amount of the investment. When the Groups share of
losses in an associate equals or exceeds its interest in the associate, including any other unsecured receivables,
the Group does not recognise further losses, unless it has incurred obligations or made payments on behalf of
the associate.
Unrealised gains on transactions between the Group and its associates are eliminated to the extent of the Groups
interest in the associates. Unrealised losses are also eliminated unless the transaction provides evidence of an
impairment of the asset transferred. Accounting policies of associates have been changed where necessary to
ensure consistency with the policies adopted by the Group.
Dilution gains and losses arising in investments in associates are recognised in the profit and loss account.
Segment reporting
4.4
The key financial decision maker consider the whole business as one operating segment.
4.4.1
The main features of the schemes operated by the Group for its employees are as follows:
4.4.1.1 Pension
The Group operates a funded defined benefit pension scheme for all its eligible employees. Contributions under
the scheme are made to this fund on the basis of actuarial recommendation at 17% (2012: 17%) of basic salary
per annum and are charged to profit and loss account. The latest actuarial valuation for the scheme was carried
out as at 30 June 2013.
The actual return on the plan assets during the year was Rs. 88,367 thousand (2012: Rs. 94,857 thousand). The
actual return on plan assets represents the difference between the fair value of plan assets at the beginning
of the year and as at the end of the year after adjustments for contributions made by the Group as reduced by
benefits paid during the year.
The amount recognized in balance sheet represents the present value of the defined benefit obligation as
adjusted for unrecognized actuarial gains and losses and as reduced by the fair value of the plan assets.
The future contribution rate of the plan includes allowances for deficit and surplus. Projected Unit Credit Method,
using the following significant assumptions, is used for valuation of this scheme:
Consolidated Financial Statements for the year ended June 30, 2013 111
2013 2012
4.4.2
10.5% 12%
13% 14%
10.5% 13%
7 years
7 years
The Groups policy with regard to actuarial gains/(losses) is to follow minimum recommended approach under
IAS 19 (Revised 2000) Employee Benefits.
Defined contribution plans
4.4.2.1 Gratuity
The Group operates an approved defined contribution funded gratuity scheme for permanent employees who
joined the Group before 01 July 2004. Under the scheme, based on the graduated scale, the contributions are
calculated with reference to last drawn salary of the employees and are paid over to the Employees Gratuity
Fund Trust. During the year, Rs. 10,311 thousand (2012: Rs. 9,915 thousand) has been recognized as an expense
by The Group, in respect of the scheme.
4.4.2.2 Provident fund
4.4.3
4.5
The Group operates an approved defined contribution provident fund for all permanent employees. Equal
contributions are made by employees and The Group at the rate of 10 percent of basic salary per month. During
the year, Rs. 11,659 thousand (2012: Rs. 9,721 thousand) has been recognised as an expense by the Group, in
respect of the scheme.
Accumulating compensated absences
The Group provides for accumulating compensated absences, when the employees render services that increase
their entitlement to future compensated absences and are charged to profit. During the year, Rs. 5,875 thousand
(2012: Rs. 10,496 thousand) has been recognised as an expense by the Group, in respect of the scheme.
Taxation
Current
Provision for current tax is based on the taxable income for the year determined in accordance with the
prevailing law for taxation of income. The charge for current tax is calculated using prevailing tax rates or tax
rates expected to apply to the profit for the year, if enacted. The charge for current tax also includes adjustments,
where considered necessary, to provision for taxation made in previous years arising from assessments framed
during the year for such years.
Deferred
Deferred tax is accounted for using the balance sheet liability method in respect of all temporary differences
arising from differences between the carrying amount of assets and liabilities in the consolidated financial
statements and the corresponding tax bases used in the computation of the taxable profit. Deferred tax
liabilities are generally recognized for all taxable temporary differences and deferred tax assets are recognized
to the extent that it is probable that taxable profits will be available against which the deductible temporary
differences, unused tax losses and tax credits can be utilized.
Deferred tax is calculated at the rates that are expected to apply to the year when the differences reverse based
on tax rates that have been enacted or substantively enacted by the balance sheet date. Deferred tax is charged
or credited in the profit and loss account, except in the case of items credited or charged to other comprehensive
income in which case it is included in equity.
Notes to the
Property, plant and equipment except for freehold and leasehold land are stated at cost less accumulated
depreciation and any identified impairment loss. Freehold and leasehold land is stated at cost less any identified
impairment loss.
4.7
Depreciation on all items of property, plant and equipment except for leasehold office building is charged to profit
and loss account applying the diminishing balance method so as to write-off the depreciable amount of an asset
over its useful life. Depreciation on leasehold office building is provided on a straight line basis so as to write off
the depreciable amount of an asset over the life of the asset. Depreciation is being charged at the rates given
in note 11. Depreciation on additions to property, plant and equipment is charged from the month in which an
asset is acquired or capitalized while no depreciation is charged for the month in which the asset is disposed off.
The Group continually assesses at each balance sheet date whether there is any indication that property, plant
and equipment may be impaired. If such indication exists, the carrying amounts of such assets are reviewed
to assess whether they are recorded in excess of their recoverable amount. Where carrying values exceed
the respective recoverable amount, assets are written down to their recoverable amount and the resulting
impairment loss is recognized in profit and loss account for the year. Any previously recognized impairment loss
is reversed only if there has been a change in the estimates used to determine the assets recoverable amount
since the last impairment loss was recognized. If that is the case, the carrying amount of the asset is increased
to its recoverable amount, and the increased amount cannot exceed the carrying amount that would have been
determined, net of depreciation, had no impairment loss been recognized for the asset in prior years. Such
reversal is recognized in profit and loss account. The recoverable amount is the higher of an assets fair value
less costs to sell and value in use. Where an impairment loss is recognized, the depreciation charge is adjusted
in the future periods to allocate the assets revised carrying amount over its estimated useful life.
Subsequent costs are included in the assets carrying amount or recognized as a separate asset, as appropriate,
only when it is probable that future economic benefits associated with the item will flow to the Group and the
cost of the item can be measured reliably. All other repair and maintenance costs are charged to profit and loss
account during the period in which they are incurred.
An item of property, plant and equipment is derecognized upon disposal or when no future economic benefits
are expected from its use or disposal. Any gain or loss arising on derecognition of the asset (calculated as the
difference between the net disposal proceeds and carrying amount of the asset) is included in the profit and loss
account in the year the asset is derecognized.
Capital work-in-progress
4.8
Expenditure incurred to acquire computer software are capitalized as intangible assets and stated at cost less
accumulated amortization and any identified impairment loss. Intangible assets are amortized using the straight
line method over a period of three years.
Intangible assets
Amortization on additions to intangible assets is charged from the month in which an asset is acquired or
capitalized while no amortization is charged for the month in which the asset is disposed off.
The Group assesses at each balance sheet date whether there is any indication that intangible assets may be
impaired. If such indication exists, the carrying amounts of such assets are reviewed to assess whether they
are recorded in excess of their recoverable amount. Where carrying amounts exceed the respective recoverable
amount, assets are written down to their recoverable amounts and the resulting impairment loss is recognized
Consolidated Financial Statements for the year ended June 30, 2013 113
in profit and loss account. The recoverable amount is the higher of an assets fair value less costs to sell and
value in use. Where an impairment loss is recognized, the amortization charge is adjusted in the future periods
to allocate the assets revised carrying amount over its estimated useful life.
4.9
Investment property
Property not held for own use or for sale in the ordinary course of business is classified as investment property.
The investment property of the Group comprises land and is valued using the cost method, at cost less any
identified impairment loss.
The Group assesses at each balance sheet date whether there is any indication that investment property may
be impaired. If such indication exists, the carrying amount of such assets is reviewed to assess whether they
are recorded in excess of their recoverable amount. Where carrying value exceeds the respective recoverable
amount, assets are written down to their recoverable amounts and the resulting impairment loss is recognized
in the profit and loss account for the year. The recoverable amount is the higher of an assets fair value less costs
to sell and value in use.
The gain or loss on disposal or retirement of an asset represented by the difference between the sale proceeds
and the carrying amount of the asset is recognized as an income or expense.
4.10
4.10.1
Financial assets classified as held-for-trading are included in the category Financial assets at fair value through
profit or loss. Financial assets are classified as held-for-trading if they are acquired for the purpose of selling
in the near term. Derivatives are also classified as held for trading unless they are designated and are effective
hedging instruments. Gains or losses on investments held for trading are recognized in profit and loss account.
4.10.2 Others
4.10.3
Financial assets in the scope of IAS 39 : Financial Instruments - Recognition and Measurement, are classified as
either financial assets at fair value through profit or loss, loans and receivables, held-to-maturity investments,
or available-for-sale financial assets, as appropriate. Financial assets are initially measured at cost, which is the
fair value of consideration given and received respectively. These financial assets are subsequently measured at
fair value or cost as the case may be. The Group determines the classification of its financial assets after initial
recognition and, where allowed and appropriate, re-evaluates this designation at each financial year end.
Held-to-maturity investments
Non-derivative financial assets with fixed or determinable payments and fixed maturity are classified as heldto-maturity when The Group has the positive intention and ability to hold to maturity and are initially measured
at cost. Investments intended to be held for an undefined period are not included in this classification. Other
long-term investments that are intended to be held-to-maturity, such as bonds, are subsequently measured at
amortized cost. This cost is computed as the amount initially recognized minus principal repayments, plus or
minus the cumulative amortization using the effective interest method of any difference between the initially
recognized amount and the maturity amount. This calculation includes all fees and points paid or received
between parties to the contract that are an integral part of the effective interest rate, transaction costs and all
other premiums and discounts. For investments carried at amortized cost, gains and losses are recognized in
profit and loss account when the investments are derecognized or impaired, as well as through the amortization
process.
Notes to the
Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not
quoted in an active market. Such assets are carried at amortized cost using the effective interest method.
Gains and losses are recognized in profit and loss account when the loans and receivables are derecognized or
impaired, as well as through the amortization process.
4.10.5
4.11
4.12 Stock-in-trade
Stock of raw materials, except for those in transit, work-in-process and finished goods are valued principally at
the lower of moving average cost and net realizable value.
Cost of raw materials and trading stock comprises the invoice value plus other charges paid thereon.
Cost of work-in-process and finished goods include direct material, labour and appropriate portion of
manufacturing overheads.
Items in transit are stated at cost comprising invoice value and other incidental charges paid thereon.
Consolidated Financial Statements for the year ended June 30, 2013 115
4.13
4.14
4.15
Net realizable value signifies the estimated selling price in the ordinary course of business less costs necessarily
to be incurred in order to make the sale. Provision for obsolete and slow-moving stock-in-trade is based on
management estimate.
Trade debts
Trade debts are carried at original invoice amount less an estimate for doubtful debts balances based on review
of outstanding amounts at the year end. Bad debts are written off when identified.
Cash and cash equivalents
Cash and cash equivalents are carried in the balance sheet at cost. For the purposes of the cash flow statement,
cash and cash equivalents comprise cash in hand, cash at banks on current, saving and deposit accounts and
other short term highly liquid instruments that are readily convertible into known amounts of cash which are
subject to insignificant risk of changes in values.
Revenue recognition
4.16
4.17
These costs are charged to profit and loss account when incurred.
Borrowing costs are recognized as an expense in the period in which these are incurred except to the extent of
borrowing costs that are directly attributable to the acquisition, construction or production of a qualifying asset.
Such borrowing costs are capitalized as part of the cost of that asset up to the date of its commissioning.
4.18
Liabilities for trade and other amounts payable are measured at cost which is the fair value of the consideration
to be paid in future for goods and services received, whether or not billed to the Group.
Borrowing costs
4.19 Provisions
4.20
Provisions are recognized when the Group has a present legal or constructive obligation as a result of past
events and it is probable that an outflow of resources embodying economic benefits will be required to settle the
obligation and a reliable estimate of the amount can be made. Provisions are reviewed at each balance sheet
date and adjusted to reflect the current best estimate.
Foreign currency transactions and translation
All monetary assets and liabilities in foreign currencies are translated into Pak Rupees at the rates of exchange
prevailing at the balance sheet date. Transactions in foreign currencies are translated into Pak Rupees at
exchange rate prevailing at the date of transaction. Foreign exchange gains and losses on translation are
recognized in the profit and loss account. All non-monetary items are translated into Pak Rupees at exchange
rates prevailing on the date of transaction or on the date when fair values are determined.
Notes to the
4.21
On consolidation, the assets and liabilities of foreign operations are translated into Pak Rupees at the rate
of exchange prevailing at the reporting date and their income statements are translated at average rates
prevailing during the year. The exchange differences arising on translation for consolidation are recognised in
other comprehensive income. On disposal of a foreign operation, the component of other comprehensive income
relating to that particular foreign operation is recognised in profit or loss.
Financial instruments
Financial assets and financial liabilities are recognized when the Group becomes a party to the contractual
provisions of the instrument and de-recognized when The Group loses control of contractual rights that
comprise the financial assets and in the case of financial liabilities when the obligation specified in the contract
is discharged, cancelled or expired. Any gain or loss on derecognition of financial assets and financial liabilities is
included in the profit and loss account for the year.
All financial assets and financial liabilities are initially measured at cost, which is the fair value of the consideration
given and received respectively. These financial assets and liabilities are subsequently measured at fair value,
amortized cost or cost, as the case may be. The particular recognition methods adopted are disclosed in the
individual policy statements associated with each item.
4.22
4.23
4.24
Consolidated Financial Statements for the year ended June 30, 2013 117
Effective Date
Standard or Interpretation
(Annual periods
beginning on or after)
IFRS 7 -
Financial Instruments : Disclosures (Amendments)
Amendments enhancing disclosures about
offsetting of financial assets and financial liabilities
01 January 2013
IAS 19
-
Employee Benefits (Amendment)
01 January 2013
IAS 32
-
Offsetting Financial Assets and Financial liabilities
(Amendment)
01 January 2014
The Group expects that the adoption of the above revisions, amendments and interpretations of the standards
except IAS 19- Employee Benefits - (Amendment) will not affect the Groups consolidated financial statements
in the period of initial application. However due to amendment in IAS 19, corridor approach has been eliminated
and now all actuarial gain / losses are to be recognized in other comprehensive income as they incur. Due to
this change in policy which will be applied retrospectively, unappropriated profit and employee benefits would be
higher by Rs. 111,379 thousand.
In addition to the above, the following new standards have been issued by IASB which are yet to be notified by
the SECP for the purpose of applicability in Pakistan.
Standard or Interpretation
IFRS 9
IFRS 10
IFRS 11
IFRS 12
IFRS 13
5.
-
-
-
-
-
Effective Date
(Annual periods
beginning on or after)
01 January 2015
01 January 2013
01 January 2013
01 January 2013
01 January 2013
2013
2012
(number of shares in thousand)
2,543
2,543
Ordinary shares of Rs 10 each
fully paid in cash
Ordinary shares of Rs 10 each
issued as fully paid bonus shares
34,063
34,063
- Opening balance
3,661
-
- Issued during the year
37,724
34,063
40,267
36,606
2013
2012
(Rupees in thousand)
25,429
25,429
340,626
36,605
377,231
402,660
340,626
340,626
366,055
6.
SECURITY DEPOSITS
These represent security deposits from dealers which, by virtue of agreement, are interest free and used in
Groups business. These are repayable on cancellation of dealership contract with dealers.
Notes to the
7.
2013 2012
(Rupees in thousand)
DEFERRED TAXATION
The liability for deferred tax comprises temporary differences relating to:
Taxable temporary differences
Accelerated tax depreciation
Change in fair value of short term investments
Deductible temporary differences
Accumulating compensated absences
Provision for doubtful receivables and warranty
Net deferred tax liability at the year end
Accelerated
tax
(19,411)
(13,451)
(32,862)
21,937
Change in fair
Accumulating
Provision
for doubtful
Net liability
(Rupees in thousand)
Balance as at 01 July 2011
Charged/(credited) to
profit and loss account
Balance as at 30 June 2012
Charged/(credited) to
profit and loss account
Balance as at 30 June 2013
8.
(20,854)
(13,295)
(34,149)
23,149
57,173
45,307
125
9,492
57,298 54,799
47,661
15,120
(20,151)
(13,367)
29,263
(2,354)
45,307
(5,628)
9,492
740
(19,411)
(84)
(13,451)
(7,326)
21,937
11,866
57,173
(9,367)
125
(1,443)
(20,854)
156
(13,295)
1,212
23,149
Trade creditors
(8.1)
Accrued liabilities
Bills payable
Advances from customers
(8.2)
Security deposits
(8.3)
Trademark fee payable
Income tax deducted at source
Workers Profit Participation Fund
(8.4)
Workers Welfare Fund
Unclaimed dividends
Others
2,784,379
134,332
64,906
1,811,707
5,379
131,490
53
144
122,615
165,973
45,589
5,266,567
1,897,313
129,717
221,593
2,477,471
5,104
85,572
12,382
(2,254)
61,640
112,901
65,768
5,067,207
Consolidated Financial Statements for the year ended June 30, 2013 119
8.1
8.2
8.3
These include balances due to related parties amounting Rs. 651,226 thousand (2012: Rs. 222,900
thousand).
These represent advances from customers against sale of tractors and carry no mark-up.
These represent security deposits from contractors which, by virtue of agreement, are interest free, repayable on
demand and are used in the Groups business.
8.4
Opening balance
Allocation for the year
(32)
Less: Payments made during the year
Closing balance
(2,254)
175,144
172,890
(172,746)
144
9,996
157,746
167,742
(169,996)
(2,254)
9.
Short term borrowings are available from various banks against aggregate sanctioned limit of Rs. 2,075,000
thousand (2012: Rs. 1,899,000 thousand). The rates of mark up range between KIBOR plus 0.25% to KIBOR plus
1.5% (2012: KIBOR plus 0.2% to KIBOR plus 1.5%) per annum.
10.
The Group has facilities for opening of letters of credit and guarantees aggregating to Rs. 2,674,000 thousand
(2012: Rs. 2,470,000 thousand) out of which Rs. 941,800 thousand (2012: Rs. 1,104,780 thousand) remained
unutilized at the end of the year.
These facilities are secured by pari passu hypothecation charge over current assets and book debts of the Group,
lien over import documents and counter guarantees of the Group.
CONTINGENCIES AND COMMITMENTS
10.1 Contingencies
10.1.1
10.1.2
10.1.3
The Group has given guarantee amounting to Rs. 5,000 thousand to bank for repayment of loan by employees.
An amount of Rs. 2,064 thousand (2012: Rs. 2,254 thousand) was utilized by employees as at 30 June.
Guarantees issued by the banks on behalf of the Group in the normal course of business amount to Rs. 451,068
thousand (2012: Rs. 243,947 thousand).
The Group is defending a counter suit for Rs. 19,579 thousand, filed in previous years by an ex-vendor on account
of damages and inconvenience. The management and the legal advisor are confident that outcome of the case
would be in the Groups favour and no loss is likely to occur, hence no provision there against has been made in
these financial statements. The case is pending in the Civil Court, Lahore.
10.2 Commitments
Commitments in respect of outstanding letters of credit for import of raw material amounting to Rs. 582,135
thousand (2012: Rs. 1,356,601 thousand) at the balance sheet date.
Net carrying value basis
Year ended 30 June 2013
Opening net book value
Additions (at cost)
Disposals
Depreciation charge
Closing net book value
Gross carrying value basis
As at 30 June 2013
Cost
Accumulated depreciation
Net book value
Depreciation rate % per annum
Net carrying value basis
Year ended 30 June 2012
Opening net book value
Additions (at cost)
Disposals
Depreciation charge
Closing net book value
Gross carrying value basis
As at 30 June 2012
Cost
Accumulated depreciation
Net book value
Depreciation rate % per annum
Land
Buildings
465,893
104,467
(9,624)
(61,878)
498,858
43,274
323
-
(3,998)
39,599
198,789
12,244
(129)
(21,257)
189,647
2,900
453,507
(2,900) (263,860)
- 189,647
5
10
146
-
-
(146)
-
55,211
(27,472)
27,739
10-20
24,181
7,033
(343)
(3,132)
27,739
205,540
(100,482)
105,058
20
112,765
21,419
(5,500)
(23,626)
105,058
91,504
(60,974)
30,530
10-15
31,292
4,230
-
(4,992)
30,530
484,578
46,367
(5,972)
(59,080)
465,893
21,856 1,082,230
(17,306) (616,337)
4,550
465,893
33
5,361
1,118
-
(1,929)
4,550
8
182,942
- (143,343)
8
39,599
-
5-10
4,550
334
(116)
(1,520)
3,248
68,762
-
68,762
-
30,530
12,176
(195)
(5,703)
36,808
8
-
-
-
8
105,058
54,705
(9,279)
(25,907)
124,577
68,762
-
-
-
68,762
27,739
6,634
-
(3,817)
30,556
8
183,388
2,900
483,645
61,845
250,966
103,485
22,074 1,177,073
- (147,005)
(2,900) (285,129)
(31,289) (126,389)
(66,677)
(18,826) (678,215)
8
36,383
- 198,516
30,556
124,577
36,808
3,248
498,858
-
5-10 5 10
10-20 20
10-15 33
189,647
30,172
(34)
(21,269)
198,516
Total
68,762
-
68,762
-
Computers
8
-
-
-
8
(Rupees in thousand)
Furniture &
Plant and
Vehicles
Tools and
office
machinery equipments
equipment
Notes to the
68,762
-
-
-
68,762
39,599
446
-
(3,662)
36,383
On freehold On Leasehold
Freehold Leasehold
land land
11.
Consolidated Financial Statements for the year ended June 30, 2013 121
11.1
The depreciation charge for the year has been
allocated as follows:
Cost of sales
(27)
Distribution and marketing expenses
(28)
Administrative expenses
(29)
11.2
38,263
7,879
15,736
61,878
36,171
7,181
15,728
59,080
Particulars of
Sold to
Cost
assets
Accumulated
depreciation
Book
value
Sale
proceeds
Mode of
disposal
(Rupees in thousand)
Vehicles Employees
2,591
1,278
1,313
1,269
730
539
1,005
678
327
969
698
271
969
713
256
969
713
256
931
684
247
931
684
247
884
551
333
879
646
233
839
109
730
671
291
380
660
485
175
660
485
175
Mr. M. J. Akbar
660
486
174
660
485
175
660
462
198
660
485
175
660
485
175
660
485
175
660
485
175
655
481
174
655
482
173
649
390
259
434
319
115
434
319
115
434
319
115
434
319
115
434
319
115
Notes to the
Particulars of
Sold to
Cost
assets
Accumulated
depreciation
Book
value
Sale
proceeds
Mode of
disposal
(Rupees in thousand)
Vehicles Employees
390
288
288
79
Mr. M. Usman
71
28
28
71
28
43
67
13
54
66
63
66
40
26
65
33
32
63
28
34
61
41
20
61
41
20
61
41
20
60
40
20
60
40
20
60
40
20
60
40
20
60
40
20
55
37
18
50
34
17
50
34
17
Mr. Khalil-ur-Rehman
50
34
17
50
34
17
50
34
17
50
34
17
50
33
17
50
32
18
50
34
17
50
34
17
50
34
17
458
362
96
660
225
435
425
391
34
1,580
1,385
195
246 Negotiation
635
519
116
116 Negotiation
Plant and machinery
Tools and equipments
Computers
400 Negotiation
440 Insurance claim recovery
164 Auction
Consolidated Financial Statements for the year ended June 30, 2013 123
12.
Plant and machinery
16,299
Civil work - office
(12.1)
188,158
Advance for vehicles
674
205,131
12.1
This includes office floors at Tricon Corporate Centre built by Tricon Developers Limited.
13.
INTANGIBLE ASSET
Net carrying value basis
Opening net book value
Additions
Amortization charge
(29)
Gross carrying value basis
Cost
Additions
Accumulated amortization
14.
Rate of amortization
5,871
977
(6,007)
841
17,614
(11,743)
5,871
35,228
977
(35,364)
841
35,228
(29,357)
5,871
33% 33%
INVESTMENT PROPERTY
Land
Provision for impairment
14.1
11,853
151,830
4,577
168,260
258,444
(2,736)
255,708
258,444
(2,736)
255,708
Based on the valuation carried out by an independent valuer as at 30 June 2013, the fair value of investment
property is Rs. 364,234 thousand (2012: Rs. 364,234 thousand).
Notes to the
15.
Investment in related parties
In associated companies
Quoted
Bolan Castings Limited
4,824,527 (2012: 4,824,527) fully paid ordinary shares of Rs. 10/- each
Equity held 46.26% (2012: 46.26%). Market Value
as at 30 June 2013 is Rs. 192,981 thousand (2012: Rs. 183,332 thousand)
Unquoted
Millat Equipment Limited
11,699,993 (2012: 11,699,993) fully paid ordinary shares of Rs. 10/- each
Equity held 45% (2012: 45%)
Value of investment based on net assets as shown in the audited accounts
as at 30 June 2013 is Rs. 479,515 (2012: Rs. 439,726 thousand)
Arabian Sea Country Club Limited
500,000 (2012: 500,000) fully paid ordinary shares of Rs. 10/- each
Equity held 6.45% (2012: 6.45%)
Value of investment based on the net assets shown in the audited accounts
as at 30 June 2010 is Rs. 12,020 thousand (2009: Rs. 10,575 thousand).
Less: Impairment loss
Other investment - Available-for-sale
Quoted
Baluchistan Wheels Limited
1,282,825 (2012: 1,282,825) fully paid ordinary shares of Rs. 10/- each
Surplus on revaluation of investment
Market value as at 30 June
15.1
2013 2012
(Rupees in thousand)
252,006
251,069
453,480
413,691
5,000
5,000
(5,000)
-
(5,000)
-
25,481
37,377
62,858
768,344
25,481
11,721
37,202
701,962
The groups share of result of its associates, all of which are incorporated in Pakistan, and its share of the assets
and liabilities in case of those associates, are as follows:
(Rupees in thousand)
Name
Percentage
Assets Liabilities Revenue Profit
interest held
30 June 2013
621,918
706,370
362,838
226,855
807,688
1,170,080
15,589
282,938
46.26%
45.00%
378,305
532,439
212,842
196,014
797,772
966,497
31,921
204,624
30 June 2012
46.26%
45.00%
Consolidated Financial Statements for the year ended June 30, 2013 125
16.
Loan to employees:
Company loan
(16.1)
1,881
2,413
Motor cycle loan
(16.2)
2,186
1,930
Less: Current portion included in current assets
(21)
(2,002)
(1,641)
2,065
2,702
16.1
This represents interest free loans to employees secured against their gratuity and provident fund balances.
These loans are repayable in monthly installments over a period of two years.
16.2
This represents interest free loans to employees for purchase of motor cycles secured by joint registration of
motor cycles in the name of the Group and employees. These loans are repayable in monthly installments over
a period of five years.
16.3
Reconciliation of carrying amount of loans to executives:
(Rupees in thousand)
Due from Executives
1,702
1,190
17.
EMPLOYEE BENEFITS
This comprises:
Present value of defined benefit obligation
Fair value of plan assets
Unrecognized actuarial gains - net
Asset recognized in the balance sheet
Salaries, wages and amenities include the following in respect
of employees pension scheme:
Current service cost
Interest cost
Expected return on plan assets
Net actuarial gain recognized in the year
2,674
218
2013 2012
(Rupees in thousand)
(634,660)
874,065
(111,379)
128,026
17,670
76,627
(96,844)
-
(2,547)
(638,562)
807,037
(54,279)
114,196
11,987
76,168
(102,417)
(4,195)
(18,457)
Notes to the
638,562
76,627
17,670
(32,622)
(65,577)
634,660
544,061
76,168
11,987
(30,140)
36,486
638,562
807,037
96,844
11,283
(32,622)
(8,477)
874,065
731,550
102,417
10,770
(30,140)
(7,560)
807,037
88,367
94,857
-
872,987
1,078
874,065
58,000
748,717
320
807,037
Fair value of plan assets as at 01 July
Expected return on assets
Contributions
Benefits paid
Actuarial loss
Fair value of plan assets as at 30 June
Saving Certificates
Bonds, Mutual Funds and Term Deposit Receipts
Cash
2013 2012
(Rupees in thousand)
Comparison of present value of defined benefit obligation, the fair value of plan assets and the surplus or deficit
of pension fund is as follows:
2013
2012
2011
2010
2009
(Rupees in thousand)
As at 30 June
Fair value of plan assets
Surplus
Experience adjustment
on obligation
Experience adjustment
on plan assets
634,660
638,562
544,061
518,328
483,464
874,065
807,037
731,550
667,000
602,621
239,405
168,475
187,489
148,672
119,157
(65,577)
36,486
(13,040)
(13,040)
4,584
(8,477)
(7,560)
4,238
4,238
9,590
18.
Most of the items of stores and spares are of inter-changeable nature and can be used as machine spares or
consumed as stores. Accordingly, it is not practical to distinguish stores from spares until their actual usage.
Consolidated Financial Statements for the year ended June 30, 2013 127
19.
STOCK IN TRADE
Raw material
(19.1)
Work-in-process
Finished goods :
Manufacturing
Trading
Others
19.1
19.2
20.2
20.3
227,992
66,143
7,693
301,828
3,064,117
2013 2012
(Rupees in thousand)
TRADE DEBTS
1,010,625
52
(52)
-
1,010,625
470,198
470,198
These are unsecured but considered good by the management except for Rs. 18,964 thousand (2012: Rs. 38,139
thousand) which are secured against deposits and post dated cheques.
Trade debts include balances due from related parties, namely, Millat Equipment Limited and Bolan Castings
Limited amounting to Rs. 40,172 thousand (2012: Rs. 14,254 thousand) and Rs. Nil (2012: Rs. 974) respectively.
There were no past due or impaired receivables from related parties as on 30 June 2013.
21.
212,643
63,112
1,058
276,813
2,697,794
Included in stocks are raw materials and components held with third parties amounting to Rs. 125,596 thousand
(2012: Rs. 102,400 thousand).
Trade debts - Considered good
Trade debts - Considered doubtful
Less: Provision for doubtful advances
20.1
2,622,767
139,522
This includes stock in transit amounting to Rs. 260,269 thousand (2012: Rs. 363,555 thousand).
20.
2,291,021
129,960
Current portion of long term loans to employees
(16)
Advances to employees - Considered good
(21.1) & (21.2)
Advances to suppliers - Considered good
(21.3)
Advances to suppliers - Considered doubtful
Less: Provision for doubtful advances
Letter of credit opening charges
2,002
1,273
71,206
74,481
1,641
3,876
179,645
185,162
2,485
(2,485)
-
9,496
83,977
2,485
(2,485)
12,315
197,477
Notes to the
21.3
Included in advances to employees are amounts due from the Chief Executive Officer Rs. Nil (2012: Rs. 89
thousand) and Directors Rs. Nil (2012: Rs. 236 thousand) in respect of travel advance.
The maximum aggregate amount at the end of any month during the year due from the Chief Executive Officer is
Rs. 248 thousand (2012: Rs. 281 thousand) and Directors Rs. 791 thousand (2012: Rs. 1,288 thousand) in respect
of travel advance.
Advances to suppliers include advances to vendors of Rs. 52,482 thousand (2012: Rs. 148,873 thousand) which
carry mark-up of 15% to18% (2012: 15% to 18%) per annum. Included in advances to vendors are advances to
related parties, namely Agro Craft (Private) Limited and Bismillah Industries of Rs. Nil (2012: Rs. 34 thousand)
and Rs. 36 thousand (2012: Rs. 1,781 thousand) respectively.
22.
OTHER RECEIVABLES
Claims receivable from suppliers
Profit/interest accrued
Others
23.
BALANCE WITH STATUTORY AUTHORITY
79,515
2,600
1,290
83,405
95,130
2,573
97,703
Special excise duty recoverable
Sales tax recoverable
Less : Provision for doubtful claims
24.
SHORT TERM INVESTMENTS
18,073
1,912,095
(34,147)
1,877,948
1,896,021
265,293
1,419,908
(34,147)
1,385,761
1,651,054
Financial asset at fair value through profit and loss
Surplus on revaluation of investment
(30)
25.
CASH AND BANK BALANCES
550,623
1,248
551,871
2,366,944
94,916
2,461,860
2,942
66,598
69,540
1,517
77,109
78,626
660,439
1,418,545
65,000
2,143,984
2,213,524
433,253
147,112
25,000
605,365
683,991
In hand:
Cash
Cheque in hand
At banks:
Current accounts
Saving Accounts
(25.1)
Deposit accounts
25.1
These carry mark-up at the rate of 5% to 10.5% (2012: 5% to 10.5%) per annum.
Consolidated Financial Statements for the year ended June 30, 2013 129
26.
SALES - net
Local
Tractors
Implements
Multi-application products
Trading goods
Batteries
Less:
Discount
Sales tax and special excise duty
Export
Tractors
Trading goods
Batteries
Less: Commission
27.
COST OF SALES
Components consumed
Salaries, wages and amenities
(27.1)
Contract services
Fuel and power
Communication
Travelling and vehicle running
Printing and stationery
Insurance
Repairs and maintenance
Stores and spares consumed
Depreciation
(11.1)
Other expenses
Add: Opening work-in-process
Less: Closing work-in-process
Increase / (decrease) in work-in-process
Cost of goods manufactured
Add: Opening finished goods
Less: Closing finished goods
Increase / (decrease) in finished goods stock
Cost of sales - manufactured
Cost of sales - trading
(27.2)
24,032,465
66,180
494,345
264,775
708,343
25,566,108
20,579,856
54,422
394,255
242,147
538,743
21,809,423
(47,143)
(2,127,905)
(2,175,048)
23,391,060
(23,387)
(1,624,060)
(1,647,447)
20,161,976
225,931
225
15,106
241,262
23,632,322
(307,944)
23,324,378
715,976
5,197
33,145
754,318
20,916,294
(294,623)
20,621,671
18,144,934
277,951
182,636
115,061
566
9,702
2,192
9,495
80,499
93,616
38,263
21,169
18,976,084
16,209,321
251,670
134,533
91,652
585
13,397
1,871
11,277
73,036
92,995
36,171
28,775
16,945,283
139,522
(129,960)
9,562
122,523
(139,522)
(16,999)
18,985,646
16,928,284
227,992
(212,643)
15,349
19,000,995
169,090
19,170,085
218,098
(227,992)
(9,894)
16,918,390
164,477
17,082,867
Notes to the
Defined benefit plan - Pension
Defined contribution plan - Gratuity
Defined contribution plan - Provident fund
Provision for compensated absences
27.2
Cost of sales - trading
(1,340)
5,145
5,559
2,452
11,816
(7,123)
4,745
4,963
4,635
7,220
Opening stock
Purchases
Closing stock
Cost of goods sold
28.
DISTRIBUTION AND MARKETING EXPENSES
66,143
60,623
166,059
169,997
(63,112) (66,143)
169,090
164,477
Salaries and amenities
(28.1)
Contract services
Fuel and power
Communication
Travelling and vehicle running
Printing and stationery
Insurance
Trademark fee
Advertisement and sales promotion
Depreciation
(11.1)
Meeting / convention
After sales support
Research cost
Other expenses
28.1
It includes the following staff retirement benefits:
80,599
17,459
12,186
867
16,355
5,374
8,001
256,905
18,591
7,879
6,206
69,858
101
17,985
518,366
68,890
13,278
10,030
695
18,034
5,679
5,491
250,205
14,954
7,181
9,118
86,864
225
14,331
504,975
Defined benefit plan - Pension
Defined contribution plan - Gratuity
Defined contribution plan - Provident fund
Provision for compensated absences
(631)
2,594
2,585
1,106
5,654
(2,798)
2,311
2,041
1,837
3,391
Consolidated Financial Statements for the year ended June 30, 2013 131
29.
ADMINISTRATIVE EXPENSES
Salaries and amenities
(29.1)
165,324
Contract services
23,119
Fuel and power
21,814
Communication
5,244
Travelling and vehicle running
31,798
Insurance
6,352
Repairs and maintenance
11,599
Security
7,324
Legal and professional
(29.2)
13,747
Depreciation
(11.1)
15,736
Amortization of intangible asset
(13)
6,007
Rent, rates and taxes
5,052
Fee and subscription
10,849
Entertainment
5,605
Bad debts written off
-
Other expenses
46,538
376,108
29.1
It includes the following staff retirement benefits:
Defined benefit plan - Pension
(576)
Defined contribution plan - Gratuity
2,572
Defined contribution plan - Provident fund
3,515
Provision for compensated absences
2,316
7,827
29.2
Legal and professional expenses include following in respect of auditors services:
Statutory audit
1,485
Half year review
150
Special reports and sundry certifications
574
Out of pocket expenses
115
2,324
151,432
18,242
17,703
4,635
22,463
4,492
11,825
12,538
11,005
15,728
11,743
5,686
2,560
4,380
6,027
36,943
337,402
(8,536)
2,859
3,028
4,024
1,375
1,485
150
596
103
2,334
Notes to the
OTHER INCOME
Income from financial assets
Dividend income
Return on bank deposits
Gain on sale of short term investments
Change in fair value of short term investments
(24)
Gain on translation of foreign investment
Interest charged on early payments and advances
Income from investment in associates and loans to related parties
Interest income on loan to Agrimall (Private) Limited
Income from assets other than financial assets
Rental income
Scrap sales
Exchange gain
Gain on disposal of property, plant and equipment
Others
31.
FINANCE COST
1,925
23,563
27,836
1,248
255
57,443
112,270
-
2,566
9,763
139,772
94,916
73,867
320,884
79
2,936
12,546
412
490
5,781
22,165
134,435
5,009
26,136
4,683
3,796
13,236
52,860
373,823
Mark-up on short term borrowings - secured
Bank charges and commission
32.
OTHER OPERATING EXPENSES
62,361
2,805
65,166
9,080
1,182
10,262
Workers profit participation fund
(8.4)
Workers welfare fund
Donations
(32.1)
Advertising and promotion
32.1
None of the directors were interested in the donee institutions.
175,144
60,976
9,740
-
245,860
157,746
50,228
25,274
479
233,727
15,589
282,938
298,527
31,921
204,624
236,545
33.
Consolidated Financial Statements for the year ended June 30, 2013 133
2013 2012
(Rupees in thousand)
34. TAXATION
For the year:
Current
1,065,516
886,862
Deferred
1,212
(7,327)
1,066,728
879,535
Prior years:
Current
(3,478)
35,011
1,063,250
914,546
34.1
Numerical reconciliation between average effective tax rate and the applicable tax rate.
2013 2012
% %
Applicable tax rate
- Effect of change in prior year
- Income exempt for tax purposes
- Income chargeable to tax at lower rate
- Effect on opening deferred taxes on reduction of rate
- Others
Average effective tax rate
35.00
35.00
(0.110)
0.002
(1.97)
(0.01)
1.57
(0.52)
1.20
(0.01)
(4.29)
0.46
(2.64)
34.48
32.36
35.
The Board of Directors of the parent undertaking in its meeting held on 16 August 2013 has proposed a cash
dividend of Rs. 25 per share (2012: Rs. 40 per share) and 10% bonus share (2012: Nil) in respect of the year
ended 30 June 2013. The appropriation will be approved by the members in the forthcoming Annual General
Meeting. These consolidated financial statements do not include the effect of these appropriations which will be
accounted for subsequent to the year end.
2013 2012
2013
Directors
2012
36.1
3,865
1,526
1,175
1,739
779
259
114
249
1,264
10,970
2*
11,113
11,113
3,368
5,001
-
-
1,192
1,395
3,553
36,735
7**
7,977
4,552
2,144
3,157
431
6
202
734
2,878
22,081
3,687
2,947
-
1,659
-
-
275
304
992
9,864
7
11,626
9,838
4,967
4,844
366
17
1,078
1,839
5,982
40,557
45,124
32,059
13,394
15,502
10,202
5,450
4,239
5,013
9,028
140,011
56
36,322
27,952
12,728
12,629
8,593
4,752
3,515
4,117
9,128
119,736
Aggregate amount charged to profit and loss account for the year in respect of fee to two Directors (2012: two Directors) was Rs. 120 thousand (2012: Rs. 180
thousand) and travelling expenses Rs. 317 thousand (2012: Rs. 296 thousand).
The Group also provides the Chief Executive Officer, Directors and certain employees with free use of Company maintained cars and residential telephones.
* Last year, Syed Muhammad Irfan Aqueel was appointed as the Chief Executive Officer with effect from 01 January 2012 in place of Mr. Laeeq-uddin Ansari.
** During the year, Executive Directors Mr. Muhammad Siddique remained director only upto 31 October 2012.
Number of persons
1
Remuneration 4,792
Cost of living allowance
-
Bonus
3,140
House rent
2,156
Contribution to provident fund and gratuity funds
481
Pension contribution
-
Medical expenses
73
Utilities
417
Other reimbursable expenses
1,213
12,272
(Rupees in thousand)
Notes to the
47
2013 2012
Executive
NED ED NED ED
Chief Executive
The aggregate amounts charged in the accounts for the year for remuneration including certain benefits to the Chief Executive Officer, Directors and Executives
of the Group are as follows:
36.
Consolidated Financial Statements for the year ended June 30, 2013 135
37.
The related parties and associated undertakings comprise, associated companies, companies in which directors
are interested, staff retirement funds, directors and key management personnel. The Group in the normal course
of business carries out transactions with various related parties. Amounts due from and to related parties are
shown under receivables and payables. Amounts due from directors and key management personnel are shown
under receivables and remuneration of directors and key management personnel is disclosed in note 36. Other
significant transactions with related parties are as follows:
2013 2012
(Rupees in thousand)
Nature of transaction
Associates
Sale of goods
Purchase of components
Dividend income
38.
38.1
Earnings per share are calculated by dividing the net profit for the year by weighted average number of shares
outstanding during the year as follows:
38.1.1
38.2
(Rupees in thousand)
(Numbers)
(Rupees)
86,418
4,098,571
161,749
69,929
3,485,389
94,987
19,002
19,899
2013 2012
(Rupees in thousand)
2,222,453
40,267
55.19
2,076,020
40,267
51.56
Corresponding figures of weighted average number of shares and earnings per share have been restated to
include the effect of bonus shares issued by the Group during the year.
Combined diluted earnings per share
No figure for diluted earnings per share has been presented as the Group has not issued any instruments
carrying options which would have an impact on earnings per share when exercised.
Notes to the
Profit before taxation
Adjustment for:
Depreciation on property, plant and equipment
Amortization of intangible asset
Bad debts written off
Share of profit of associates
Provision for accumulating compensated absences
Profit on bank deposits
Dividend income
Pension
Provision for gratuity
Gain on disposal of property, plant and equipment
Gain on sale of short term investments
Gain on change in fair value of investments
Gain on divestment in long term investments
Finance cost
Workers profit participation fund
Workers welfare fund
Working capital changes
(39.1)
39.1
Stores and spares
Stock-in-trade
Trade debts
Loans and advances
Trade deposits and prepayments
Interest accrued on loan to Agrimall (Private) Limited
Other receivables
Increase in current liabilities
Trade and other payables
40.
FINANCIAL RISK MANAGEMENT
3,381,755
3,062,806
61,878
59,080
6,007
11,743
-
6,027
(298,527)
(236,545)
5,875
10,496
(23,563)
(9,763)
(1,925)
(2,566)
(2,547)
(18,457)
10,311
9,915
(490)
(3,796)
(27,836)
(139,772)
(1,248)
(94,916)
-
(20)
65,166
10,262
175,144
157,746
60,976
50,228
(33,053)
594,565
3,377,923 3,467,033
(66,621)
366,323
(540,427)
113,500
(3,068)
-
14,325
(115,968)
82,915
(33,053)
61,220
(400,920)
(268,087)
31,774
(6,403)
(79)
14,298
(568,197)
1,162,762
594,565
Financial instruments comprise loans and advances, deposits, interest accrued, trade debts, other receivables,
cash and bank balances, long term financings, short term borrowings, interest/markup accrued and trade and
other payables.
The Group has exposure to the following risks from its use of financial instruments:
- Market risk
- Credit risk
- Liquidity risk
Consolidated Financial Statements for the year ended June 30, 2013 137
The Board of Directors has the overall responsibility for the establishment and oversight of Groups risk
management framework. The Board is also responsible for developing and monitoring the Groups risk
management policies.
This note presents information about the Groups exposure to each of the above risks, the Groups objectives,
policies and processes for measuring and managing risk, and the Groups management of capital.
The Groups risk management policies are established to identify and analyze the risks faced by the Group, to set
appropriate risk limits and controls, and to monitor risks and adherence to limits. Risk management policies and
systems are reviewed regularly to react to changes in market conditions and the Groups activities.
40.1
Market risk
(a)
Currency risk
Currency risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because
of changes in foreign exchange rates. Currency risk arises mainly from future commercial transactions or
receivables and payables that exist due to transactions in foreign currencies.
Monetory items, including financial assets and financial liabilities, denominated in currency other than functional
currency of the Group are periodically restated to Pak rupee equivalent and the associated gain or loss is taken
to the profit and loss account.
The following analysis demonstrates the sensitivity to a reasonably possible change in exchange rates, with all
other variables held constant, of the Groups profit before tax.
Changes in Rate
Trade and other payables - GBP
+1
-1
Trade and other payables - USD
+1
-1
Trade and other payables - EUR
+1
-1
Reporting date rate:
GBP
USD
EUR
2013 2012
(Rupees in thousand)
936 305
(936) (305)
2,725 947
(2,725) (947)
582
(582)
2013 2012
150.87 147.07
98.8 94.2
129.11 118.5
(b)
Other price risk represents the risk that the fair value or future cash flows of a financial instrument will fluctuate
because of changes in market prices (other than those arising from interest rate risk or currency risk), whether
those changes are caused by factors specific to the individual financial instrument or its issuer, or factors
affecting all similar financial instruments traded in the market. The Group is not exposed to commodity price
risk since it has a diverse portfolio of commodity suppliers. The equity instrument held by the Group does not
trade on a regular basis on the stock exchange and historically, it does not have a direct correlation with the
Notes to the
equity index of the Karachi Stock Exchange (KSE). Therefore, it is not possible to measure the impact of increase
/ decrease in the KSE Index on the Groups profit after taxation for the year and on equity (fair value reserve).
(c)
Interest rate risk represents the risk that the fair value or future cash flows of a financial instrument will fluctuate
because of changes in market interest rates.
The Group has no significant long-term interest-bearing assets. The Groups interest rate risk arises from short
term borrowings. Borrowings obtained at variable rates expose the Group to cash flow interest rate risk.
At the balance sheet date, the interest rate profile of the Groups interest-bearing financial instruments was:
2013 2012
(Rupees in thousand)
Financial assets
The Group does not account for any fixed rate financial assets and liabilities at fair value through profit or loss.
Therefore, a change in interest rate at the balance sheet date would not affect profit or loss of the Group.
1,418,545
147,112
Bank balances - savings accounts
2013
2012
Changes
in interest
rate
Effects on
profit
before tax
(Rupees in thousand)
+1
-1
+1
-1
14,185
(14,185)
1,471
(1,471)
Consolidated Financial Statements for the year ended June 30, 2013 139
40.2
Credit risk
Credit risk represents the accounting loss that would be recognized at the reporting date if counter parties failed
completely to perform as contracted. Out of total financial assets of Rs. 3,986,161 thousand (2012: Rs. 3,739,818),
the financial assets which are subject to credit risk amounted to Rs. 3,916,621 thousand (2012: Rs. 3,749,322
thousand). The Group is exposed to major concentration of credit risk.
The credit risk on liquid funds is limited because the counter parties are banks and mutual funds with reasonably
high credit ratings. The Group believes that it is not exposed to major concentration of credit risk as its exposure
is spread over a large number of counter parties and subscribers in case of trade debts.
The carrying amount of financial assets represents the maximum credit exposure. The maximum exposure to
credit risk at the reporting date was as follows:
Employee benefits
Trade debts
Other receivables
Short term investments
Bank balances
The aging of trade receivables at the reporting date is:
Past due 1 - 3 Months
Past due 4 - 6 Months
Past due 7 - 12 Months
Past due one year
2013 2012
(Rupees in thousand)
128,026
1,010,625
82,115
551,871
2,143,984
3,916,621
1,010,625
-
-
-
1,010,625
114,196
470,198
97,703
2,461,860
605,365
3,749,322
470,198
470,198
Based on past experience the management believes that no impairment is necessary in respect of trade
receivables past due, as some receivables have been recovered subsequent to the year end and for other
receivables, there are reasonable grounds to believe that the amounts will be recovered in short course of time.
The credit quality of financial assets that are neither past due nor impaired can be assessed by reference to
external credit ratings or to historical information about counter party default rate. The table below shows the
bank balances and investment held with some major counter parties at the balance sheet date:
Notes to the
Rating
Short term
2013
Long term
2012
Agency
(Rupees in thousand)
Banks
Meezan Bank Limited
A-1+
AA
JCR-VIS
Zarai Taraqiati Bank Limited
A-1+
AAA
JCR-VIS
Bank Alfalah Limited
A-1+
AA
PACRA
Standard Chartered Bank
A-1+
AAA
PACRA
United Bank Limited
A-1+
AA+
JCR-VIS
The Bank of Punjab
A-1+
AA-
PACRA
MCB Bank Limited
A-1+
AAA
PACRA
Habib Bank Limited
A-1+
AAA
JCR-VIS
Barclays Bank Plc
A-1
A
S&P
Sindh Bank
A-1+
AA-
JCR-VIS
National Bank of Pakistan
A-1+
AAA
JCR-VIS
Emirates NBD
F1
A+
FITCH
Rating
87,175
400,428
9,525
57,424
359,318
3,194
1,648
147,438
101,827
924,963
813
50,231
2,143,984
Agency
2013
16,836
163,130
8,016
121,176
203,074
7,482
7,200
59,052
19,194
205
605,365
2012
(Rupees in thousand)
Mutual funds
UBL Liquidity Plus Fund
AA+(f)
JCR-VIS
-
MCB Cash Management Optimizer Fund
AA+(f)
PACRA
-
NAFA Government Securities Liquid Fund
AAA(f)
PACRA
150,271
NIT Government Bond Fund
AA(f)
PACRA
-
ABL Cash Fund
AA(f)
JCR-VIS
100,768
Atlas Money Market Fund
AA+(f)
PACRA
-
HBL Money Market Fund
AA(f)
JCR-VIS
100,561
Askari Sovereign Cash Fund
AAA(f)
PACRA
200,271
551,871
405,842
313,592
350,308
202,683
385,130
102,780
365,453
336,072
2,461,860
40.3
Liquidity risk
Liquidity risk is the risk that an entity will encounter difficulty in meeting obligations associated with financial
liabilities.
The Group manages liquidity risk by maintaining sufficient cash and the availability of funding through an
adequate amount of committed credit facilities. At 30 June 2013, the Group had Rs. 2,075,000 thousand available
borrowing limits from financial institutions and Rs. 2,213,524 thousand cash and bank balances.
The following are the contractual maturities of financial liabilities as at 30 June 2013:
Carry amount
Trade and other payables
Accrued finance cost
Less than
one year
One to five
years
More than
five years
(Rupees in thousand)
5,266,567
2,401
5,268,968
5,266,567
2,401
5,268,968
-
-
-
Consolidated Financial Statements for the year ended June 30, 2013 141
The following are the contractual maturities of financial liabilities as at 30 June 2012:
Carry amount
Less than
one year
One to five
years
More than
five years
(Rupees in thousand)
Trade and other payables
Accrued finance cost
5,067,207
1,425
5,068,632
5,066,808
1,425
5,068,233
399
-
399
40.4
Fair value of available-for-sale financial assets is derived from quoted market prices in active markets, if
available.
40.5
The carrying values of other financial assets and financial liabilities reflected in financial statements approximate
their fair values. Fair value is determined on the basis of objective evidence at each reporting date.
Fair value hierarchy
The Group uses the following hierarchy for determining and disclosing the fair value of financial instruments by
valuation technique:
Level 1: quoted (unadjusted) prices in active markets for identical assets or liabilities.
Level 2: other techniques for which all inputs which have a significant effect on the recorded fair value are
observable either, directly or indirectly.
Level 3: techniques which use inputs that have a significant effect on the recorded fair value that are not
based on observable market data.
As at 30 June 2013, the Group held the following financial instruments carried at fair value:
2013
Level 1
Level 2
(Rupees in thousand)
Equity shares
Investment in mutual funds
As at 30 June 2012, the Group held the following financial instruments carried at fair value:
62,858
551,871
62,858
551,871
Level 3
-
-
Equity shares
Investment in mutual funds
2012
37,202
2,461,860
Level 1
Level 2
(Rupees in thousand)
37,202
2,461,860
Level 3
-
-
Investments
62,858
-
-
-
-
-
-
62,858
37,202
-
-
-
-
-
-
37,202
-
-
-
-
-
-
2,065
2,702
-
-
3,275
5,517
-
- 1,010,625
470,198
-
-
82,115
97,703
551,871 2,461,860
-
-
-
- 2,143,984
605,365
551,871 2,461,860 3,242,064 1,181,485
(Rupees in thousand)
705,486
-
-
-
-
-
-
705,486
664,760
768,344
701,962
-
2,065
2,702
-
3,275
5,517
- 1,010,625
470,198
-
82,115
97,703
- 551,871 2,461,860
- 2,143,984
605,365
664,760 4,562,279 4,345,307
(Rupees in thousand)
The Groups objectives when managing capital are to safeguard the Groups ability to continue as a going concern, so that it can continue to provide adequate
returns to shareholders and benefits for other stakeholders. The capital structure of the Group is equity based with no financing through long term. In order
to maintain or adjust the capital structure, the Group may adjust the amount of dividends paid to shareholders, issue new shares and other measures
commensurating to the circumstances.
40.7
Trade and other payables
5,266,567 5,067,207
Mark-up accrued on short term borrowings
2,401
1,425
5,268,968 5,068,632
2013
2012
Financial liabilities
Long term investments
Long term loans
Loans to employees
Trade debts
Other receivables
Short term investments
Bank balances
2013 2012 2013 2012 2013 2012 2013 2012 2013 2012
Loans and
receivables
Notes to the
Available - for - sale
40.6
Consolidated Financial Statements for the year ended June 30, 2013 143
41.
41.1
The Group has maintained an employee provident fund trust and investments out of provident fund have
been made in accordance with the provisions of section 227 of the Companies Ordinance 1984, and the rules
formulated for this purpose. The salient information of the fund is as follows:
41.2
Investment in shares (Listed Securities)
Term Deposit Receipts
Special Saving Certificate
42.
583,028
496,773
505,724
409,291
86.74% 82.39%
872,616
744,655
10,734
492,627
2,363
505,724
11,519
346,714
51,058
409,291
2013 2012
Units per annum
Tractors
Plant capacity (double shift)
30,000
30,000
Actual production
32,016
32,004
The Group has a normal capacity of producing 30,000 tractors per annum on double shift basis. However, the
excess production over normal capacity is due to working on overtime schedules to meet the higher demand.
Batteries
The actual production capacity of the battery plant cannot be determined as it depends on the proportion of
different types of the batteries produced which varies in relation to the consumer demand.
2013 2012
43.
44.
NUMBER OF EMPLOYEES
Number of employees at the end of the year
480 475
478 459
These consolidated financial statements were authorized for issue on 16 August 2013 by the Board of Directors
of the Group.
Notes to the
CORRESPONDING FIGURES
45.1
Corresponding figures have been re-arranged, wherever necessary, for better and fair presentation. Following
significant reclassifications have been made:
45.1.1
45.1.2
Balance with statutory authority amounting to Rs.1,896,021 thousand (2012: Rs. 1,649,132 thousand) included in
other receivables has been presented as the line item on the face of balance sheet.
Employee benefits amounting to Rs.128,026 thousand (2012: Rs. 114,916 thousand) has been been reclassified
from current assets (other receivable) to non current assets and presented as line item on the face of balance
sheet.
46. GENERAL
Consolidated Financial Statements for the year ended June 30, 2013 145
Tractor Dealers
PUNJAB
BALUCHISTAN
KHYBER PAKHTOONKHWA
Indus Autos, D.I. Khan
Khurram Tractors, Sarai Naurang, Bannu
Kohat Automobiles, Kohat
Samir Tractor Agency, Parachinar
Ghulam Muhammad Auto Store, Swat
Hunza Motors, Gilgit
Tractor House, Charsadda
Tractor House, Peshawar
Afghan Tractors House, Malakand
Zahoor Tractor House, Mardan
Parus Agro Tractors, Hazara
Saiyar Tractor Agency, Kurram Agency
SINDH
Popular Tractor Co., Sukkur
Larkana Tractor House,Larkana
Sind Trading Company, Jacobabad
Good Luck Tractor Co., Khairpur
Pakistan Zaree Industries, Hyderabad
Mehran Trading Co., Sanghar
Al-Hamd Tractors, Dadu
Millat Farm Machinery, Nawabshah
Agrico International, Karachi
Tharparkar Tractor House, Mirpurkhas
Al-Davi Tractors House, ShahdadKot
Kashmor Tractor Co., Kashmoor
K.K. Tractors, Tandu Allah Yar
United Tractors, Badeen
KHYBER PAKHTOONKHWA
SIND
Genuine Tractors, Hyderabad
Consolidated Financial Statements for the year ended June 30, 2013 147
Proxy Form
Please quote your Folio No.
as is in the Register of Members
Folio No.
I/We
of
(Full Address)
being
member
members
of
Millat
Tractors
Limited
hereby
appoint
(Name
of
(Full Address)
(Full Address)
another member of the company as my / our proxy to attend and vote for me / us and on my/ our behalf, at the 50th
Annual General Meeting of the Company to be held at Companys Registered Office, 9 K.M. Sheikhupura Road, Lahore, on
Monday, September 30, 2013 at 4:00 p.m and at every adjournment thereof.
Signed this
day of
2013
Signature on
Five Rupees
Revenue Stamp
Important
1.
A member entitled to attend and vote at the Annual General Meeting of the Company is entitled to appoint a proxy to
attend and vote instead of him/her. No person shall act as a proxy who is not a member of the Company except that
a corporation may appoint a person who is not a member.
2. The Instrument appointing a proxy should be signed by the member(s) or by his/her attorney duly authorized in
writing. If the member is a corporation, its common seal should be affixed to the instrument.
3. This Proxy Form, duly completed, must be deposited at the Companys Registered Office, 9 K.M., Sheikhupura Road,
Lahore, not less than 48 hours before the time of holding.
www.vantagepakistan.com