Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual...

54
Provisional Reviewed Annual Condensed Consolidated Results for the twelve months ended 29 February

Transcript of Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual...

Page 1: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Provisional Reviewed Annual Condensed

Consolidated Resultsfor the twelve months ended

29 February

Page 2: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

CONTENTS

Results presentation 1Commentary 27Condensed consolidated statement of comprehensive income 30Condensed consolidated statement of financial position 31Condensed consolidated statement of changes in equity 32Condensed consolidated statement of cash flows 33Earnings per share 34Segmental information 35Fair value hierarchy 37Additional information 38Notes to the provisional reviewed annual condensed consolidated results 39Definitions 47Supplementary information 49

Page 3: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 1

NOTES

NOTES

2

Reviewof the period

Ivan Saltzman

3

Group revenue▲12%

to R24bn

Group Highlights

Total income▲10%

to R6.8bn

Net workingcapital daysdown to 33

Increasein cash balance

of R781m

Retail revenue▲11%

to R21.8bn

L-f-l retail sales growthof 4.0%;

Selling price inflationof 2.2%

21 new storesin this reporting period

Wholesale revenue▲14%

to R16.6bn

External sales▲23.3%to R2.2bn

driven by Quenetsand TLC franchises

EBITDAbreakeven

in Wholesale(excluding IFRS 16)

Increased focus onROIC led to improved

free cash flowgeneration

Acquiredbaby retailer

Baby City

Successfulintroduction

of Telemedicineinto all of our clinics

Over 5.5 millionloyalty benefit

members

Page 4: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 20202

NOTES

NOTES

4

Financial Results

Rui Morais

5

IFRS 16

• IFRS 16 applies to the Group from FY2020 onwards

• The Group adopted the full retrospective approach, therefore prior period amounts are restated

• Leases brought onto the Statement of Financial Position as a lease liability with a correspondingright-of-use asset (reflected in PPE)

• The operating lease cost in the Statement of Comprehensive Income has been replacedby depreciation of the right-of-use asset and finance cost in relation to the lease liability

• Certain key performance indicators impacted including EBITDA, HEPS and ROCE

• Group decided impact should not impact the payment of cash dividends

For the rest of the presentation ( * ) refers to restated numbers for IFRS 16

Page 5: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 3

NOTES

NOTES

6

Group Financial SummaryStatement of Comprehensive Income

• The lower interest in the second half of the year was as a result of the improved cash position› R77m vs R61m (excluding IFRS 16)

• Effective tax rate constant year on year

R’m FY2020 FY2019* %change

FY2020 excl.

once-offs

FY2019* excl.

once-offs % change Revenue 23 984 21 420 12.0 23 984 21 420 12.0Total income 6 846 6 233 9.8 6 846 6 152 11.3Other expenses (5 597) (4 857) 15.2 (5 578) (4 867) 14.6Operating profit 1 248 1 376 (9.3) 1 268 1 286 (1.4)Net finance costs (380) (345) 10.1 (380) (345) 10.1Profit before tax 869 1 031 (15.7) 888 941 (5.6)Taxation (241) (284) (15.3) (246) (259) (5.1)Net profit after tax 628 747 (15.9) 642 682 (5.9)Non-controlling interest 30 28 6.2 30 28 6.2Equity to holders of the parent 598 719 (16.8) 612 653 (6.3)

7

Group Financial Summary | continued Statement of Financial Position

• Stock rationalisation and reduction influencing all working capital balances

R’m FY2020 FY2019* % change FY2018*Property, plant and equipment 3 095 2 995 3.4 2 815 Intangible assets 456 447 2.1 300 Inventory 4 507 5 116 (11.9) 3 948 Trade and other receivables 1 656 1 354 22.3 1 119 Other assets 421 433 (2.8) 360Net cash at bank 300 (481) - 28Lease liability (2 726) (2 753) (1.0) (2 694) ABSA loan (804) (496) 62.1 (646)Trade and other payables (4 259) (4 294) (0.8) (3 238) Other liabilities (332) (371) (10.5) (388)Equity 2 314 1 950 18.7 1 548

Page 6: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 20204

NOTES

NOTES

8

Group Financial Summary | continued Statement of Cash Flows

• Positive cash and bank movement mainly due to the net inflow of cash from working capital through the reductionin inventory levels

• Cash flow from operating activities increased by 114.6%

• Increase in cash and cash equivalents of R781m

R’m FY2020 FY2019*Cash flow from operating activities 1 257 586 Cash flow from investing activities (413) (550) Cash flow from financing activities (61) (490) Net increase in cash and cash equivalents 782 (454) Forex (1) 0.15 Cash and cash equivalents at the beginning of the year (481) (28) Cash and cash equivalents at the end of the year 300 (481)

9

Revenue

• Revenue growth continues to be ahead of market growth as we grow space and benefit from a maturing store base

• External wholesales growth driven by the acquisition of Quenets and an increasing TLC franchise base

• Internal sales growth lower than wholesale sales growth as a result of stock rationalisation

R’m FY2020 FY2019* % changeRetail 21 795 19 644 11.0Wholesale 16 561 14 522 14.0Intergroup (14 372) (12 746) 12.8Total group 23 984 21 420 12.0% like-for-like Retail growth 4.0 3.4% Retail sales price inflation 2.2 1.2

Page 7: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 5

NOTES

NOTES

10

Revenue Growth

17 90719 644

21 7951 573

1 7762 189642 768 327 203 656 916 580 412

19 48021 420

23 984

FY2018sales

FY2019new storesyear 1 sales

FY2018new stores

year 2additional

sales

L-f-l additionalretail sales

Additionalwholesale

sales

FY2019sales

FY2020new stores

year 1sales

FY2019new stores

year 2additional

sales

L-f-ladditionalretail sales

Additionalwholesale

sales

FY2020sales

WholesaleRetail

TotalFY2019

new storesFY2018

new storesL-f-l number

of stores TotalFY2020

new storesFY2019

new storesL-f-l number

of stores TotalNumber of stores 129 20 21 108 149 21 20 129 170Retail space 186.6 20.6 23.4 163.9 208.0 20.2 20.2 192.1 232.4Trading density 96.0 31.1 60.5 107.3 94.5 32.5 75.5 102.2 93.8Weighted trading density 102.1 65.4 99.6 64.1 98.0

10.0% 12.0%

11

Total Income

• Low growth in purchases from suppliers impacted growth rebates and fee for service income, negatively impactingtotal income margin

• Majority of the impact in the retail segment

• Total income margin increased from 27.5% to 28.5% from 1H20 to 2H20 due to the majority of inventory rationalisationtaking place in 1H20

R'm FY2020 FY2019*%

change

FY2020%

margin

FY2019%

margin

FY2020excl.

once-offs

FY2019*excl.

once-offs%

change

FY2020%

margin

FY2019%

marginRetail 6 046 5 627 7.5 27.7 28.6 6 046 5 627 7.5 27.7 28.6

Wholesale 1 336 1 263 5.8 8.1 8.7 1 336 1 182 13.1 8.1 8.1

Intergroup (537) (656) (537) (656)

Total group 6 846 6 233 9.8 28.5 29.1 6 846 6 152 11.3 28.5 28.7

Page 8: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 20206

NOTES

NOTES

12

Retail Operating Expenditure

• Occupancy costs reflect ancillary rental costs, e.g. Electricity

• Employment costs impacted by the change in the bonus policy

• Other costs influenced by better use of marketing assets and marketing distribution channels

R’m FY2020 FY2019* % change

FY2020 excl.

once-offs

FY2019* excl.

once-offs % change Depreciation and amortisation (471) (410) 14.9 (471) (410) 14.9Occupancy costs (276) (227) 21.5 (276) (227) 21.5Employment costs (2 802) (2 398) 16.8 (2 802) (2 452) 14.3Other operating costs (1 184) (1 100) 7.6 (1 184) (1 100) 7.6Total retail costs (4 733) (4 135) 14.4 (4 733) (4 189) 13.0As a % of retail revenue 21.7 21.1 21.7 21.3

13

Wholesale Operating Expenditure

• Employment costs impacted by the change in the bonus policy as well as strike-related costs (employment and security)

• The decline in total wholesale costs excluding once-offs due to investment in technology allowing greater visibilityof productivity, customer performance and individual supplier profitability

R’m FY2020 FY2019* % change

FY2020 excl.

once-offs

FY2019* excl.

once-offs % change Depreciation and amortisation (105) (81) 29.1 (105) (81) 29.1Occupancy costs (38) (25) 50.8 (38) (25) 50.8Employment costs (479) (405) 18.2 (479) (411) 16.6Other operating costs (769) (836) (8.0) (750) (786) (4.6)Total wholesale costs (1 390) (1 347) 3.2 (1 371) (1 303) 5.2As a % of wholesale revenue 8.4 9.3 8.3 9.0

Page 9: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 7

NOTES

NOTES

14

Operating Profit

R'm FY2020 FY2019* %

change

FY2020 %

margin

FY2019 %

margin

FY2020 excl.

once-offs

FY2019* excl.

once-offs %

change

FY2020 %

margin

FY2019 %

margin Retail 1 313 1 491 (12.0) 6.0 7.6 1 313 1 438 (8.7) 6.0 7.3

Wholesale (53) (84) (36.4) (34) (121) (71.5)

Intergroup (11) (31) (64.1) (11) (31) (63.7)

Total group 1 248 1 376 (9.3) 5.2 6.4 1 268 1 286 (1.4) 5.3 6.0

15

Cents per share FY2020 FY2019* %

change

FY2020excl.

once-offs

FY2019*excl.

once-offs %

change EPS 69.6 83.6 (16.7) 71.2 76.0 (6.3)

HEPS 69.6 83.6 (16.7) 71.2 76.0 (6.3)

WANOS 859.7 860.1 (0.04) 859.7 860.1 (0.04)

Diluted WANOS 859.7 860.1 (0.04) 859.7 860.1 (0.04)

EPS and HEPS

Page 10: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 20208

NOTES

NOTES

16

R’m FY2020 FY2019*Debtors days 23 21

Inventory days 96 102

Creditors days 85 85

Total working capital 33 38

Working Capital

• Debtors days increased slightly due to higher external wholesale sales

• Inventory days inflated by high February balance. Operational rolling days stock cover at 79

• Creditor days down as a function of lower purchases

• Actual net working capital position is 17 days

17

Cash Management

R’m

1 851

782

266

(362)

(232)

(266)

(353) (60) (61)

Cash inflowfrom tradingoperations

Workingcapital

movements

Net financecosts

Tax Dividends Capex andproceeds

on disposal

Acquisitionsand changein ownership

Loans, treasuryshares, finance

lease repaymentsand contingentconsideration

Increasein cash

and cashequivalents

Page 11: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 9

NOTES

NOTES

18

R’m FY2020 FY2019* % change Expansion capex 224 247 (9.3)Maintenance capex 140 148 (5.5)Total capex 363 395 (7.9)

Capital Management

FY2021 outlook:

• R7 000 per additional square meter of floor space added (approximately 23 000m² of space to be added in FY2021)

• Expansionary capex will be influenced by COVID

% FY2020 FY2019* Expansion capex to turnover 0.9 1.2Maintenance capex to turnover 0.6 0.7Total capex to turnover 1.5 1.8

19

Retail Trading Performance

Rui Morais

Craig Fairweather

Saul Saltzman

Page 12: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 202010

NOTES

NOTES

20

Core Category Performance

• Dispensary margin under pressure as a result of aggressive pricing in the OTC space by competitors

• Analytically continue to understand price elasticity across SKUs within categories

• Increase in purchases of 2.6% compared to revenue growth of 12%› If purchases growth tracked revenue growth, purchases would have been approximately R1.6bn higher› Resultant sacrifice of growth rebate and fee for service income (commercially agreed as a % of purchases)› Consequential cash unlock

% change intransactional gross margin

% change in revenue

%contribution

Dispensary 9.9 10.4 35.7

Personal care and beauty 13.1 9.6 28.7

Healthcare and nutrition 10.9 8.7 20.0

Baby care 38.3 8.8 5.8

Other 12.0 13.5 9.8

Total 12.2 11.0 100.0

21

• The Group continues to gain market share in all of its core categories despite a tough trading environment

• We have 55.2% of the vitamins and supplements market share› Our internally developed, exclusive brand, Biogen, is the largest vitamins & supplements brand in South Africa

• Positive growth of the brands acquired in the previous year after reformulation, rebranding and repositioning › Evox, SSN, Supashape, Muscle Junkie

Market share (%) FY2020 FY2019 FY2018Dispensary^ 24.1 23.2 22.7

Personal care and beauty^^ 17.3 16.9 15.8

Healthcare and nutrition^^ 47.1 46.6 44.2

Baby care^^ 10.2 10.3 9.6

Core Category Market Shares

^ Schedule 0-6 medicines including oncology; ^^ Nielsen

Page 13: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 11

NOTES

NOTES

22

Market Share Performance of Sub-Categories

MARCH SHARE CHANGE12mm

PERSONAL CARE ↑0.35%Total face care ↑0.54%Total skin care ↑0.14%Total hair care ↑0.22%Total oral care ↓0.15%Total bath care ↑0.47%Total deodorants ↑0.03%Total shaving ↑1.35%Total female care ↑0.26%Total eye care ↑0.65%Total intimate care ↑0.95%HEALTH CARE & NUTRITION ↑0.21%Total nutrition ↑0.09%Total health care ↑0.75%BABY CARE ↓0.16%Total baby toiletries ↑0.07%Total baby clothing ↓1.32%Total baby feeding ↑0.44%Total baby paper ↓0.36%Total baby food ↓0.15%

23

Focus on Return on Invested Capital Strategy

Margin

Growth in front shop margin• Strategic approach to pricing – price elasticity, price surveys• Optimised promotional pricing through improved planning• Optimised promotional discount recovery process• Range and private label

• 11% revenue growth vs 12.2% growth in gross margin

Terms Income

Extraction of higher trade terms from suppliers • Formalisation and standardisation of terms across the supplier base• Increase in terms as a % of purchases• Increase in fees for service rebates • Focus on inclusion growth rebates

• 2.6% purchases growth• 11.3% terms growth

Stock Days

Rationalisation of stock and improved buying efficiencies • Centralisation of procurement function (buying, planning, replenishment)• Reduction in overstocks and inefficient articles • Return on capital approach to purchasing (stock turn; GMROI)• Roll-out of automated F&R system (197 suppliers)

• Stock days decreased from 102 to 96• Rolling stock days from 82 to 79• Stock release of R609m

Creditor Days

Extension of creditors days• Centralised approach to terms negotiations• Supply Chain Finance

• Creditor days remained 85 days• Negative stock/creditors working

capital position

R

O

I

C

Page 14: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 202012

NOTES

NOTES

24

Improvement in Working Capital

8286 87

92

100

82

79

61

7073

8285

79

85

38 3944 43

48

34 32

4447

4349 51

4846

20

40

60

80

100

FY2017 1H18 FY2018 1H19 FY2019 1H20 FY2020

Group stock Creditor days DC stock Stores stock

Inventory days vs Creditor days21

day

s -6 d

ays

25

Loyalty

• We have 9.7m customer profiles of which 5.5m are benefit members, up from 8.8m and 4.7m respectively› Over 30% of new loyalty members are under the age of 30

• Total For Youth customers, ages 18 – 25 years, signed up since the launch on Youth day 2018 is 332 505• Benefit members contribute 73% to front shop revenue • Partner contribution is at 53.7%• Loyalty redemption rate is at 98.1% up from 90%• Baby members increased to 266 028 members up from 135 000• Our App downloads are at 183 000 driven by chronic dispensing initiative, comprehensive above the line

advertisement, digital strategy and member statements

Page 15: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 13

NOTES

NOTES

26

Ecommerce | COVID-19 Changing the Landscape

27%

375%

262%

490%

0%

100%

200%

300%

400%

500%

1 March 2019 - 29 February 2020 1 March 2020 - 26 March 2020 27 March 2020 - 30 April 2020 1 May 2020 - 16 May 2020

Sales growth

27

EcommerceOnline revenue FY2020

20% 22%16%

11%7%

18%

48% 51%

(4%)

78%

32%

61%

R0

R2 000 000

R4 000 000

R6 000 000

R8 000 000

R10 000 000

Mar Apr May Jun Jul Aug Sep Oct Nov Dec Jan Feb

FY2019 FY2020 % change

Page 16: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 202014

NOTES

NOTES

28

Ecommerce

• Magento implementation successfully completed – September 2018

• New website look and feel with enhanced user experience completed – November 2019

• Digitised the benefits magazine – January 2020

• App replatforming project completed – December 2019

• Pack my Meds app integration completed

• Last mile delivery improvements - Current

• Will open seven new hubs to accommodate increased demand

• System and process improvements – August 2019

29

Primary Care | Winning and Retaining Patients

Telemedicine

Scriptrenewalservice

Call center -Patient

ready parcels

Digital PackMyMeds

Monitornon-adherence& intervention

Delivery ofhealth

content

Delivery

Loyalty InsightsBaby City

Primary Care Clinic offering

Numberof stores

Diagnose theundiagnosed

Page 17: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 15

NOTES

NOTES

30

The HealthWindow EffectGain analysis Effect on trading range (chronic units)

Unit growthDis-Chem

growthComparison pharmacies

Since implementation 18 634 392 11 966 507

Prior to implementation 16 937 017 11 335 452

Gain 10.02% 3.97%

10.02% growth in volume(comparison pharmacies: 3.97%)

Immediate step upin trading range

1.2

1.4

1.6

1.8

2.0

Jun

Jul

Aug

Sep Oct

Nov

Dec Jan

Feb

Mar Apr

May Jun

Jul

Aug

Sep Oct

Nov

Dec Jan

Feb

Mar

2018 2019 2020

Milli

ons

• Distinct increase since acquisitionand focus on chronic population

31

HealthWindow | Return on Investment

From 6.4 dispenses per annumover population…

…to 6.9 dispenses per annumover population

Gain in value+R154 million

+ Stores, Primary Care offer, + retail space

PMM, call center adherence management, monitoring and content campaigns

Adherence driven growth(+R154 million)

Natural growth(+R129 million)

Chronic sales increment(+R289 million)

5.5%

4.5%

10%Number of new chronic patients entering the market is declining. Adherence becoming a crucial tool.

Page 18: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 202016

32

HealthWindow | Pack My MedsTotal PMM orders PMM vs PMM app orders

0

3 000

6 000

9 000

12 000

15 000

18 000

Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr

2019 2020

0

3 000

6 000

9 000

12 000

15 000

Jul Aug Sep Oct Nov Dec Jan Feb Mar Apr

2019 2020

Monthly app orders Monthly PMM orders

NOTES

NOTES

33

CashMedical scheme

Primary Healthcare | Clinic Connect

0

500

1 000

1 500

2 000

2 500

Nurse onlyconsult

VideoMedconsult

Total

45% conversion rateScriptsSick notesReferral letters

Conversion rate important to manage cost High correlation between VideoMedconsults and scripts

Medical insurers building Telemedicineinto their products

Overall volumes and conversion rate VideoMed consult outcomes Consultation payment methods

Page 19: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 17

NOTES

NOTES

34

Wholesale Trading Performance

Christopher Williams

35

External Wholesale Revenue

1 776

2 189219

192 44

(42)

0

600

1 200

1 800

2 400

FY2019 Internalised customers Quenets TLC Independents FY2020

23.3%

• Quenets revenue grew by 27.5% YoY

› Acquisition date 1 November 2018, therefore only four months revenue in the previous financial year compared to FY2020

› Extended range of products and extension of geographical reach

› Consolidation into Western Cape DC will lead to cost reduction – warehousing, delivery costs

• Increase in TLC franchise stores from 91 to 104 (currently at 109)

• TLC Customer revenue grew by 29.8% reemphasising the feasibility and success of the business model

• Strategic decision to enter Corporate TLC model, which allows us to purchase smaller stores that would not normally be suitable for a Dis-Chem store format

› Purchased first TLC Corporate Stores – Medi-Park

› Finamics, our in-house Accounting Service business manages full accounting functions for corporate stores in addition to other external customers

• Independent customers grew by 4.3%, as independent pharmacies continue to consolidate

Page 20: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 202018

NOTES

36

Supplier Profitability – Implementation Gaining Traction

• Supplier Profitability Model → 4 levers› Increased stock turn

› Increased logistic fees

› Conversion to cross-docking or flow-through modelfrom warehousing

› Remove non-profitable suppliers from the distribution environment

• Total warehoused suppliers decreased by 2%

• Non-profitable suppliers decreased by 10%

• Profitable suppliers increased by 15%

• Continued focus on operational efficienciesto decrease costs as well as supplier engagement to improve fees

(2%)

(10%)

15%

(12%)

(6%)

0%

6%

12%

18%

Total suppliers Non-profitable suppliers Profitable suppliers

H1 vs H2

37

Outlook

Ivan Saltzman

Rui Morais

NOTES

Page 21: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 19

NOTES

38

The Impact of COVID-19

• 21% of our business is non-essential

• Retail sales for the 11-weeks from 1 March 2020 grew 6.2%

• Group revenue for the same period grew 9.6%

Retail

11.0%

45.6%

(20.9%)

2.8%4.0%

34.0%

(26.7%)

(6.0%)

12.2%

40.3%

(22.7%)

7.0%

(40%)

(20%)

0%

20%

40%

60%

1 March 2019 - 29 February 2020 1 March 2020 - 26 March 2020 27 March 2020 - 30 April 2020 1 May 2020 - 16 May 2020

Sales growth Like-for-like sales growth Transactional gross margin growth

39

13.0%

49.0%

3.0%

14.0%

23.0%

65.0%

44.0%

15.0%

0%

20%

40%

60%

80%

1 March 2019 - 29 February 2020 1 March 2020 - 26 March 2020 27 March 2020 - 30 April 2020 1 May 2020 - 15 May 2020

Internal Sales External Sales

• The movement of these Wholesale graphs display the resilient nature of the industry, specifically the independent market(high dispensary weighting 75-80%)

• During Level 5 lockdown we identified a potential B2B market opportunity through our Wholesale channel• The value of B2B to date is R55m• Level 4 – Wholesale revenue continuing to stabilize• Wholesale sales for the 11-weeks from 1 March 2020 grew 25%

17%

27%

The Impact of COVID-19Wholesale

Business to business

NOTES

Page 22: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 202020

NOTES

40

The Impact of COVID-19 | continued

Dividends• In light of current economic events due to COVID-19, the Board believed it sensible not to declare

a dividend at this time and rather preserve cash

• The dividend payment will be deferred once the Group better understands normalised trading conditionsand considers the funding sources for Baby City

Potential cost savings• Lower capex spend if we are not able to open all planned new stores

• No new IT investments

• No variable employment costs

Rental position• Paid 83.0% of rental invoice in line with essential trade

• All utilities paid in full

• 100% of May rental paid as all goods open to trade

• DC rentals handled in the same manner as store rentals- paid only for essential goods space utilised

• In the process to sell distribution centres from founding shareholders to interested property investors

41

Baby CityGroup structure• Specialist baby destination retailer operating 33 stores across South Africa• Sell a comprehensive range of branded baby products and offers a complete baby shopping experience• Generated R855m in revenue for the 12 months to 29 February 2020

Rationale• Characteristics of the baby product industry align with the pharmacy industry – defensive and highly resilient• Estimated size of the baby market is R24bn annually with 900k new entrants each year

Synergies• Supply chain efficiencies by absorbing Baby City into CJ Distribution• Inclusion of Dis-Chem branded clinics into Baby City stores – opens up space in Dis-Chem stores for primary care volumes• Extending Dis-Chem’s loyalty and partner offering to drive shopper frequency and bigger baskets• Extending Dis-Chem private label brands into Baby City stores• Opportunity to add 30 new Baby City sites for well-traded outlets

Conditions precedent• Approval in terms of the Competition Act• M Aronoff concluded a written two-year fixed-term employment agreement• New written employment agreements with key employees• New Baby City head office lease agreement on terms and conditions approved by Dis-Chem in writing

NOTES

Page 23: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 21

NOTES

42

Outlook

• Consumer will remain constrained due to the economic environment and the impact of COVID-19

• Opened two new stores since year end and placed all other new store openings on hold

• We plan to add 21 new stores for the full financial year

• The rationalisation of inventory levels have been completed but ROIC and cost containmentwill remain key focus areas

• Baby City synergies to come through once acquisition completed

• Dis-Chem in the media

43

Appendix

NOTES

Page 24: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 202022

NOTES

44

Retail Space

Store size < 500 m² 501 m²-1 000 m² 1 001 m²-1 500 m² > 1 500 m² Total

Number of stores 5 32 69 64 170

Planned number of new stores 2 6 9 4 21

Product range 75% core/no ancillary

95% core/no ancillary

Full coreand ancillary

Full coreand ancillary

Total floor space 1 293 m² 26 631 m² 90 237 m² 114 763 m² 232 924 m²

Trading density (‘000) 105 69 91 93 94

45

Statement of Comprehensive Income FY2020

Before once-off items Once-off items After once-off items FY2020 Retail Wholesale Inter Group Retail Wholesale Inter Group Retail Wholesale Inter Group Revenue 21 795 16 561 (14 372) 23 984 21 795 16 561 (14 372) 23 984 Gross profit 4 731 1 288 (464) 5 556 4 731 1 288 (464) 5 556 Other income 1 315 48 (72) 1 290 1 315 48 (72) 1 290 Total income 6 046 1 336 (537) 6 846 6 046 1 336 (537) 6 846 Other expenses (4 733) (1 390) 525 (5 597) - 19 - 19 (4 733) (1 371) 525 (5 578)

Depreciation (471) (105) (576) (471) (105) - (576) Occupancy cost (276) (38) (299) (276) (38) - (299) Employment cost (2 802) (479) (3 280) (2 802) (479) - (3 280) Other operating costs (1 184) (769) (1 442) 19 19 (1 184) (750) - (1 423)

Operating profit 1 313 (53) (11) 1 248 1 313 (34) (11) 1 268 Finance costs (284) (96) - (380) (284) (96) - (380) Share of profit 0 - - - 0.2 Profit before tax 1 030 (150) (11) 869 1 030 (131) (11) 888 Tax (241) (246) Profit after tax 628 642 Minority 30 30 Profit to shareholders 598 612

NOTES

Page 25: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 23

NOTES

46

Before once-off items Once-off items After once-off items FY2019 Retail Wholesale Inter Group Retail Wholesale Inter Group Retail Wholesale Inter Group Revenue 19 644 14 522 (12 746) 21 420 19 644 14 522 (12 746) 21 420 Gross profit 4 592 1 215 (584) 5 223 (81) (81) 4 592 1 134 (584) 5 142 Other income 1 034 48 (72) 1 010 1 034 48 (72) 1 010 Total income 5 627 1 263 (656) 6 233 5 627 1 182 (656) 6 152 Other expenses (4 135) (1 347) 625 (4 857) (54) 44 - (10) (4 189) (1 303) 625 (4 867)

Depreciation (410) (81) (491) (410) (81) - (491) Occupancy cost (227) (25) (242) (227) (25) - (242) Employment cost (2 398) (405) (2 803) (54) (6) (60) (2 452) (411) - (2 863) Other operating costs (1 100) (836) (1 321) 50 50 (1 100) (786) - (1 271)

Operating profit 1 491 (84) (31) 1 376 1 438 (121) (31) 1 286 Finance costs (252) (93) - (345) (252) (93) - (345) Share of profit - - - - - - - -Profit before tax 1 240 (177) (31) 1 031 1 186 (214) (31) 941 Tax (284) (259) Profit after tax 747 682 Minority 28 28 Profit to shareholders 719 653

Statement of Comprehensive Income FY2019

47

IFRS 16

NOTES

Page 26: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 202024

NOTES

48

Highlights

• IFRS 16 applies to the Group from FY2020 onwards and therefore first presented in the August 2019 results

• The Group adopted the full retrospective approach, therefore prior period amounts are restated

• Leases brought onto the Statement of Financial Position as a lease liability with a corresponding right-of-use asset (reflected in PPE)

• The operating lease cost in the Statement of Comprehensive Income have been replaced by depreciationof the right-of-use asset and finance costs in relation to the lease liability

• Certain key performance indicators impacted including EBITDA, HEPS and ROCE

• Group decided impact should not impact the payment of cash dividends

49

Impact

0

600 000

1 200 000

1 800 000

1 2 3 4 5 6 7 8 9 100

400 000

800 000

1 200 000

1 2 3 4 5 6 7 8 9 10Finance costs Depreciation

0

500 000

1 000 000

1 500 000

2 000 000

0 1 2 3 4 5 6 7 8 9 10(12 000 000)

(6 000 000)

0

6 000 000

12 000 000

0 1 2 3 4 5 6 7 8 9 10ROU asset Lease liability

IAS 17 IFRS 16

IAS 17 IFRS 16

Rental is recognised on a straight-line basis over lease period Depreciation for ROU asset recognised over period of lease.Finance costs for finance liability recognised on diminishing basis

Operating lease liability raised to smooth rental over period of lease ROU asset reduces with depreciation over period of leaseLease liability adjusted with rental payments and finance costs over period of lease

NOTES

Page 27: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 25

NOTES

50

0

500 000

1 000 000

1 500 000

2 000 000

1 2 3 4 5 6 7 8 9 10

IFRS 16 - Finance costs and depreciationIAS 17 - Rental

Lease Life Cycle

EPS impact

EPS dilutive

51

Profit Before Tax Impact

1 055 612 1 031 12530 156

432 209 304 319

182 533

PBT pre-IFRS 16 Straight-lining mvt Rental Depreciation Interest paid PBT post-IFRS 16

February 2019R’000

NOTES

Page 28: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 202026

NOTES

52

Impact on Statement of Comprehensive Income and Financial Position

12-months Feb 2019Pre-IFRS 16

R’000Change

R’000

12-months Feb 2019Post-IFRS 16

R’000Other expenses – occupancy costs (701 535) 462 365 (239 170)

Depreciation (186 598) (304 319) (490 917)

Finance costs (182 437) (182 533) (364 970)

Taxation (291 040) 6 855 (284 185)

Net profit after tax 764 572 (17 632) 746 940

EBITDA 1 404 464 462 365 1 866 829

Property, plant and equipment 1 370 310 1 624 446 2 994 756

Deferred tax 169 745 60 766 230 511

Lease liability (643 317) (2 109 204) (2 752 521)

Operating lease liability (267 737) 267 737 -

Net asset value 629 001 (156 255) 472 746

Page 29: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 27

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 3

COMMENTARY

OverviewIn the current period, with the challenges of the corresponding period strike coming to an end and the decentralisation of the wholesale space now concluded, the Group continued to focus on Return on Invested Capital (‘’ROIC’’) to ensure optimal returns to shareholders over the long term. This has resulted in the necessary inventory reductions and rationalisation across the wholesale space without compromising revenue to our customers. Cash generated from operating activities, which takes into account the effect of the ROIC focus, increased by R671 million or 115% from the corresponding period. 

Despite the difficult consumer environment, revenue has grown by 12% over the corresponding period. External revenue in the wholesale environment grew by 23.3%, mainly due to the successful acquisition and integration of Quenets — the acquired Western Cape wholesaler. The Group continues to report revenue growth ahead of market growth, as it grows space and benefits from a maturing store base. As a result, the Group has improved its market shares across all core categories.  

The Group’s earnings in the current period were not only impacted by once off items (as described below) but were also impacted by the low growth in purchases from suppliers of only 2.6% against the corresponding period which, despite the successful improvement in additional trade terms, has resulted in the total income margin declining.

Earnings in the first half of the year decreased by 37.4% compared to the corresponding period due to the majority of the inventory rationalisation taking place in this period. As more normalised purchases took place in the second half of the year, earnings increased by 16.7% compared to the corresponding period. Earnings, excluding once off items, decreased by 5.9% over the corresponding period.

Earnings attributable to shareholders and headline earnings both declined by 16.8% over the corresponding period. Earnings per share (“EPS”) and headline earnings per share (“HEPS”) are both 69.6 cents per share, a decrease of 16.7%.  

IFRS 16 Leases  The Group adopted IFRS 16, Leases, in the current period and elected to present financial information on a restated basis in order to allow for comparability between periods.  

The adoption of IFRS 16 impacted certain key performance indicators (”KPI’s”) such as EBITDA, EBIT, EPS, ROCE and gearing ratios. Importantly, however, it does not change the Group’s underlying, fundamental economic business model, investment case or strategy.

The Group’s EPS at 28 February 2019, which was previously 85.4 cents per share, has been restated to 83.6 cents per share.

Review of financial performance  Revenue During the twelve-month period from 1 March 2019 to 29 February 2020, Dis-Chem recorded Group revenue growth of 12% to R24 billion.  

Retail revenue grew by 11% to R21.8 billion with comparable store revenue at 4%. The Group restricted selling price inflation to 2.2% thereby achieving positive volume growth despite the difficult economic climate. The Group opened 18 new stores and acquired 3 new pharmacies from the corresponding period resulting in 170 stores at February 2020. These new stores contributed R656 million to revenue, including R165 million from the acquisition of Springbok Pharmacy on 1 April 2019.

Wholesale revenue grew by 14% to R16.6 billion. Revenue to our own retail stores, still the biggest contributor to wholesale revenue, grew by 12.8% while external revenue grew by 23.3% from the corresponding period.

The external wholesale revenue growth of 23.3% is due to the successful acquisition of Quenets (acquired in November 2018) which resulted in additional revenue of R271 million as well as the number of TLC franchises growing from 91 at February 2019 to 104 at February 2020. 

Total income  Total income grew by 9.8% to R6.8 billion. In the corresponding period the Group benefitted from the release of unearned rebates of approximately R81 million as a result of a redistribution of inventory across the retail and wholesale segments which did not occur again in the current period. Excluding this once off amount, total income grew by 11.3%.   

Despite the continued and successful improvement of additional trade terms, the Group’s total income margin reduced from 29.1% (28.7% excluding the corresponding years unearned rebate release) to 28.5%. Due to the majority of the inventory rationalisation taking place in the first half of the year, the total income margin increased from 27.5% in the first half of the year to 28.5% in the second half of the year.

Page 30: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 202028

Dis-Chem Provisional reviewed annual condensed consolidated results 20204

With the optimisation of inventory levels together with the increased focus on ROIC in the current period, the lower increase in purchases from suppliers (2.6%) compared with the increase in revenue (12%) resulted in a negative impact on the total margin of the Group. Lower purchases resulted in a sacrifice of purchase driven growth rebates together with lower supplier purchase linked fee for service income.

Retail total income grew by 7.5%, carrying the majority of the terms sacrifice as a result of the lower purchases while wholesale total income, excluding the once off unearned rebate release, grew by 13.1%.

Other expenses Other expenses grew by 15.2% over the corresponding period to R5.6 billion. This increase is partly due to the following once-off transactions that impacted the current and corresponding period:  

• The change in the Group’s bonus policy relating to employee’s 13th cheques resulting in a lower bonus in the corresponding year of R60 million compared to the current year; and

• Additional strike-related costs (additional security and payroll) incurred between the FY19 year end and the conclusion of the strike on 10th April was approximately R19 million compared to strike-related costs of R50 million in the corresponding year.

Excluding these once-off costs, expenses would have grown by 14.6% over the corresponding period. 

Retail expenses, excluding the once-off transactions, grew by 13% as the Group invested in 21 new stores since the corresponding period. Wholesale expenses, excluding the once-off transactions, grew by 5.2%.

The low growth in Wholesale expenses is a result of the investment in technology that allows for greater visibility of productivity, customer performance and individual supplier profitability within the wholesale space. Supplier profitability within the wholesale space was driven by understanding factors influencing the cost of carrying supplier inventory. Factors included inventory turn, space allocation and bin consumption across each warehouse within our wholesaling environment. This supplier specific profitability analysis enabled better informed commercial discussions to ensure improved space optimisation and efficiencies.

Net finance costs  Net finance costs increased by 10.1% to R380 million. This increase was primarily due to additional interest cost in the first half of the year as a result of the additional inventory held over the strike period to avoid compromising stock levels in our stores. Net finance costs (excluding IFRS 16) in the first half of the year amounted to R77 million compared to R61 million in the second half of the year. The Group took advantage of favourable financing by replacing the existing ABSA facility with a new facility in order to facilitate acquisitions in both the retail and wholesale businesses.  

Net working capital  During the current period, the Group reduced inventory holdings by R609 million from February 2019. This was achieved through the afore-mentioned ROIC processes and simplified by normalised trade in our wholesale business post the strike, allowing more efficient replenishment cycles and focus on excess stock levels. This net working capital improvement, from an outflow of R404 million in February 2019 to an inflow of R266 million has resulted in a greatly improved cash generation for the Group.  

The Group’s net working capital improved from 28 February 2019 of 38.3 days to 33.3 days at 29 February 2020.  

Capital expenditure  Capital expenditure on tangible and intangible assets of R363 million comprised R223 million of expansionary expenditure as the Group invested in additional stores as well as information technology enhancements across both the retail and wholesale segments. The balance of R140 million relates to replacement expenditure incurred to maintain the existing retail and wholesale networks.  

Capital expenditure on acquisitions amounted to R60 million with the acquisition of three independent pharmacies and a pharmaceutical adherence business in the current period.  

DirectorateNo changes have been made to the board since year-end or the corresponding period.  

Dividend declaration With the on-going Covid-19 pandemic and the uncertainty around how quickly South Africa will transition through the new stage-based plan announced by the government, it has been decided to preserve cash resources. The dividend payment will be deferred until the next dividend cycle once the Group better understands normalised trading conditions and considers the funding sources for the Baby City transaction.

COMMENTARY CONTINUED

Page 31: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 29

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 5

Trading subsequent to year endAfter year end, due to the Covid-19 pandemic, the Group has experienced different trading patterns to that of corresponding years. During March, before the lock down came into effect on 27 March 2020, retail stores experienced a substantial increase in revenue compared to the corresponding period of 45.6% as customers stocked up on products. Increased revenue were seen across all categories but especially in the pharmacy, healthcare and nutrition category. This trading pattern was then reversed during the lock down, when only essential products could be sold, and retail revenue decreased by 20.9% compared to the corresponding period. Since level 4 came into effect the Group is starting to see a recovery in its revenue with retail revenue increasing by 2.8% from 1 May until 16 May 2020 compared to the corresponding period. 

For the eleven weeks to 16 May 2020, retail revenue grew by 6.2% and wholesale revenue grew by 25% from the corresponding period. 

The wholesale business benefitted from the resilient nature of independent pharmacy with pharmacy, healthcare and nutrition revenue growing both prior to and during the Covid-19 period. In addition a business to business solution was developed, offering all businesses returning back the ability to access the appropriated products (PPE, sanitation products) and services (screening and testing services offered by our clinic sisters) at wholesale prices.

OutlookThe Group is pleased to announce that on 11 May 2020 it entered into inter-conditional agreements in terms of which it will acquire 100% of the issued share capital in and shareholder claims of Fairy Tales Boutiques (Proprietary) Limited and Somerset Baby Hyper (Proprietary) Limited, which in aggregate, comprise the well-known baby care products retailer Baby City. Michel Aronoff, who conceptualised and strategized Baby City’s direction, will continue to serve as managing director of Baby City following closure of the transaction and current staff will be retained. The Group will pay a purchase consideration of R430 million upon closure. The transaction remains subject to suspensive conditions, including approval from competition authorities, which are subject to fulfilment by 31 October 2020.

Chief Executive Officer, Ivan Saltzman, “The acquisition is a great cultural fit and has been a target of ours for many years. The brands and businesses were built with similar philosophies, ensuring management team alignment as we take steps to unlock the value we see in the Baby City brand.”

The Group expects that the consumer will continue to remain constrained and the full extent of the impact of Covid-19 is still unknown. The ultimate impact on trade in the 2021 financial year is currently unknown, as it will depend heavily on the duration of the lock down levels and the normalisation of retail trade. With the focus on ROIC and the cash generation in the 2020 financial year, the Group has a strong balance sheet and is continuing to adapt quickly to the current environment, with a focus on mitigating the near-term impact whilst positioning itself for success in the future.  

The Group continues to remain focused on adding retail stores with 21 stores planned to be opened in the 2021 financial year.  

The financial information in this outlook paragraph has not been audited, reviewed or reported on by the Group’s external auditors.  

ApprovalThe provisional annual condensed consolidated results of the Group were authorised for issue in accordance with a resolution of the directors on 19 May 2020. 

On behalf of the Board

Ivan Saltzman Rui MoraisChief Executive Officer Chief Financial Officer

Page 32: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 202030

Dis-Chem Provisional reviewed annual condensed consolidated results 20206

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 

YEAR TO29 FEBRUARY

2020(REVIEWED)

R’000

RESTATED*YEAR TO

28 FEBRUARY2019

(REVIEWED)R’000

%CHANGE

Revenue from contracts with customers 23 984 296 21 420 023 12.0Cost of sales (18 428 773) (16 197 190) 13.8

Gross profit 5 555 523 5 222 833 6.4Other income 1 290 082 1 010 258 27.7

Total income 6 845 605 6 233 091 9.8Other expenses (5 597 204) (4 857 179) 15.2

Operating profit 1 248 401 1 375 912 (9.3)Net financing costs (379 752) (344 787) 10.1

– Finance income 22 297 20 183  

– Finance costs (402 049) (364 970)  

Profit from associates and joint ventures 195 –  

Profit before taxation 868 844 1 031 125 (15.7)Taxation (240 647) (284 185) (15.3)

Total profit for the year, net of tax 628 197 746 940 (15.9)

Other comprehensive income      Items that may be subsequently reclassified to profit or loss      – Exchange differences on translating foreign subsidiaries 73 44  

Other comprehensive income for the year, net of tax 73 44  

Total comprehensive income for the year 628 270 746 984 (15.9)

Profit attributable to:      – Equity holders of the parent 598 225 718 723  – Non-controlling interests 29 972 28 217  Total comprehensive income attributable to:      – Equity holders of the parent 598 298 718 767  – Non-controlling interests 29 972 28 217  Earning per share (cents)      – Basic 69.6 83.6  – Diluted 69.6 83.6  

* Restated due to adoption of IFRS 16 Leases - refer to note 2

Page 33: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 31

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 7

CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION

 

AS AT29 FEBRUARY

2020(REVIEWED)

R’000

RESTATED*AS AT

28 FEBRUARY 2019

(REVIEWED)R’000

RESTATED*AS AT

28 FEBRUARY 2018

(REVIEWED)R’000

ASSETS      Non-current assets 3 754 625 3 672 379 3 351 276

Property, plant and equipment (including right-of-use asset) 3 095 352 2 994 756 2 815 059Intangible assets 456 263 447 112 300 461Investment in associates and joint ventures 13 703 – – Deferred taxation 189 307 230 511 235 756Current assets 6 832 006 6 849 048 5 470 665

Inventories 4 506 760 5 115 579 3 947 937Trade and other receivables 1 655 782 1 354 016 1 118 855Loans receivable 213 338 198 317 113 876Taxation receivable 4 282 3 704 9 998Cash and cash equivalents 451 844 177 432 279 999

Total assets 10 586 631 10 521 427 8 821 941

EQUITY AND LIABILITIES      Equity and reserves 2 253 379 1 885 604 1 496 416

Share capital 6 155 554 6 155 554 6 155 554Retained earnings/(loss) 717 816 344 888 (37 095)Other reserves (4 619 991) (4 614 838) (4 622 043)Non-controlling interest 60 814 64 125 51 095

Total equity 2 314 193 1 949 729 1 547 511

Non-current liabilities 3 109 234 2 852 220 2 992 681

Lease liability 2 374 961 2 443 204 2 438 576Loans payable 679 450 346 000 499 605Contingent consideration 19 494 40 797 54 500Deferred taxation 35 329 22 219 – Current liabilities 5 163 204 5 719 478 4 281 749

Trade and other payables 4 258 659 4 294 456 3 237 897

Lease liability 350 721 309 317 255 695

Loans payable 142 432 170 989 198 798Employee-related obligation 190 015 163 933 146 014Deferred revenue (contract liability) 36 323 43 798 81 292Contingent consideration 25 627 23 548 21 749Taxation payable 7 860 54 967 32 790Bank overdraft 151 567 658 470 307 514

Total equity and liabilities 10 586 631 10 521 427 8 821 941

* Restated due to adoption of IFRS 16 Leases - refer to note 2

Page 34: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 202032

Dis-Chem Provisional reviewed annual condensed consolidated results 20208

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

 

SHARECAPITAL

R’000

RETAINEDEARNINGS/

(LOSS)R’000

OTHER RESERVES

R’000

NON-CONTROLLING

INTERESTR’000

TOTALR’000

As previously reported 6 155 554 97 481 (4 622 043) 55 147 1 686 139Adjustment for IFRS 16 – (134 576) – (4 052) (138 628)

Restated balance at 28 February 2018 (reviewed)* 6 155 554 (37 095) (4 622 043) 51 095 1 547 511Profit/total comprehensive income for the year – 718 723 44 28 217 746 984

Profit for the year, net of taxation – 718 723 – 28 217 746 940Other comprehensive income for the year, net of taxation – – 44 – 44Change in ownership interest in subsidiary and acquisitions – (49 190) – (1 038) (50 228)Share-based payment expense – – 7 161 – 7 161Dividends paid – (287 550) – (14 149) (301 699)

Restated balance at 28 February 2019 (reviewed)* 6 155 554 344 888 (4 614 838) 64 125 1 949 729Profit/total comprehensive income for the year – 598 225 73 29 972 628 270

Profit for the year, net of taxation – 598 225 – 29 972 628 197Other comprehensive income for the year, net of taxation – – 73 – 73Change in ownership interest in subsidiary and acquisitions (note 7) – 617 – 7 191 7 808Share-based payment expense – – 7 926 – 7 926Treasury shares acquired – – (13 152)   (13 152)Dividends paid – (225 914) – (40 474) (266 388)

Balance at 29 February 2020 (reviewed) 6 155 554 717 816 (4 619 991) 60 814 2 314 193

* Restated due to adoption of IFRS 16 Leases - refer to note 2

 

YEAR TO29 FEBRUARY

2020(REVIEWED)

CENTS

YEAR TO28 FEBRUARY

2019(REVIEWED)

CENTS

Dividend per share    – Interim paid 12.8 20.7– Final declared/paid – 13.5

Page 35: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 33

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 9

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

 

YEAR TO29 FEBRUARY

2020R’000

RESTATED *YEAR TO

28 FEBRUARY 2019

R’000

Cash flow from operating activities 1 256 978 585 716

Cash inflow from trading operations 1 851 142 1 860 725

Movement in working capital 265 680 (403 526)

Finance income received 22 297 20 183

Finance costs paid (383 925) (349 979)

Taxation paid (231 828) (239 988)

Dividends paid (266 388) (301 699)

Cash flow from investing activities (413 218) (549 721)

Additions to property, plant and equipment and intangible assets    

– To maintain operations (139 737) (147 850)

– To expand operations (223 617) (246 659)

Proceeds on disposal of property, plant and equipment and intangible assets 10 058 9 313Acquisition of subsidiaries, assets and liabilities in business combination, net of cash acquired (43 922) (164 525)

Investment in joint ventures (16 000) –

Cash flow from financing activities (61 436) (489 663)

Purchase of treasury shares (13 152) –

Contingent consideration repayment (29 672) (23 133)

Change in ownership interest in subsidiary (536) (50 439)

Long-term loans repaid (593 750) (150 000)

Receipt of long-term loans 900 000 –

Lease liability repayment (324 326) (266 091)

Net increase/(decrease) in cash and cash equivalents 782 324 (453 668)Foreign currency (1 009) 145Cash and cash equivalents at beginning of year (481 038) (27 515)

Cash and cash equivalents at end of year 300 277 (481 038)

* Restated due to adoption of IFRS 16 Leases - refer to note 2

Page 36: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 202034

Dis-Chem Provisional reviewed annual condensed consolidated results 202010

EARNINGS PER SHARE

 

AS AT29 FEBRUARY

2020R’000

RESTATED*AS AT

28 FEBRUARY2019

R’000

Reconciliation of profit for the year to headline earnings    Profit attributable to equity holders of the parent 598 225 718 723Net loss/(profit) on disposal of property, plant and equipment and intangible assets (153) (15)Taxation 43 4

Headline earnings 598 115 718 712

Earnings per share (cents)    – Basic 69.6 83.6– Diluted 69.6 83.6Headline earnings per share (cents)    – Basic 69.6 83.6– Diluted 69.6 83.6

* Refer to note 2 for the impact of IFRS 16 on basic and diluted earnings per share.

 

AS AT29 FEBRUARY

2020’000

AS AT28 FEBRUARY

2019’000

Reconciliation of shares in issues to weighted average number of shares in issue    Total number of shares in issue at beginning of the period 860 084 483 860 084 483Treasury shares/shares issued during the year weighted for the period outstanding (343 672) –

Total weighted number of shares in issue at the end of the period 859 740 811 860 084 483Share options issued during the period – 6 115

Total diluted weighted number of shares in issue at the end of the period 859 740 811 860 090 598

Page 37: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 35

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 11

SEGMENTAL INFORMATION

The Group has identified two reportable segments being Retail and Wholesale.

29 February 2020 (reviewed)RETAIL

R’000WHOLESALE

R’000

INTERGROUP/CONSOLIDATION

R’000TOTALR’000

External customers 21 794 968 2 189 328 – 23 984 296Inter-segment – 14 372 136 (14 372 136) –

Total turnover 21 794 968 16 561 464 (14 372 136) 23 984 296Cost of sales (17 063 709) (15 273 055) 13 907 991 (18 428 773)

Gross profit 4 731 259 1 288 409 (464 145) 5 555 523Other income 1 314 528 47 992 (72 438) 1 290 082

Total income 6 045 787 1 336 401 (536 583) 6 845 605Other expenses (excluding depreciation and amortisation) (4 261 667) (1 285 083) 525 306 (5 021 444)Depreciation and amortisation (470 945) (104 815) – (575 760)

Operating profit 1 313 175 (53 497) (11 277) 1 248 401Net finance costs (283 585) (96 167) – (379 752)Share of profit from associates and joint ventures 195 – – 195

Profit/(loss) before tax 1 029 785 (149 664) (11 277) 868 844

Earnings before interest, tax, depreciation and amortisation (EBITDA) 1 784 315 51 318 (11 277) 1 824 356Capital expenditure (311 339) (52 015) – (363 354)

Total assets 8 116 537 5 598 149 (3 128 055) 10 586 631

Total liabilities 5 379 153 4 372 156 (1 478 871) 8 272 438

Total income margin 27.7% 8.1%   28.5%EBITDA margin 8.2% 0.3%   7.6%Operating margin 6.0% (0.3%)   5.2%

Page 38: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 202036

Dis-Chem Provisional reviewed annual condensed consolidated results 202012

Restated 28 February 2019 *RETAIL

R’000WHOLESALE

R’000

INTERGROUP/CONSOLIDATION

R’000TOTALR’000

External customers 19 643 739 1 776 284 – 21 420 023Inter-segment – 12 745 625 (12 745 625) –

Total turnover 19 643 739 14 521 909 (12 745 625) 21 420 023Cost of sales (15 051 513) (13 307 293) 12 161 616 (16 197 190)

Gross profit 4 592 226 1 214 616 (584 009) 5 222 833Other income 1 034 346 47 942 (72 030) 1 010 258

Total income 5 626 572 1 262 558 (656 039) 6 233 091Other expenses (excluding depreciation and amortisation) (3 725 449) (1 265 479) 624 666 (4 366 262)Depreciation and amortisation (409 707) (81 210) – (490 917)

Operating profit 1 491 416 (84 131) (31 373) 1 375 912Net finance costs (251 519) (93 268) – (344 787)Share of profit from associates and joint ventures – – – –

Profit/(loss) before tax 1 239 897 (177 399) (31 373) 1 031 125

Earnings before interest, tax, depreciation and amortisation (EBITDA) 1 901 123 (2 921) (31 373) 1 866 829Capital expenditure (303 548) (90 961) – (394 509)

Total assets 7 585 905 5 262 217 (2 326 695) 10 521 427

Total liabilities 5 083 895 4 236 282 (748 479) 8 571 698

Total income margin 28.6% 8.7%   29.1%EBITDA margin 9.7% –   8.7%Operating margin 7.6% (0.6%)   6.4%

* Refer to note 2.

SEGMENTAL INFORMATION CONTINUED

Page 39: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 37

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 13

FAIR VALUE HIERARCHY

The information below analyses financial assets and liabilities that are carried at fair value or financial assets and liabilities that have carrying amounts that differ from their fair values:

February 2020LEVEL 1

R’000LEVEL 2

R’000LEVEL 3

R’000

Financial liabilities at fair value through profit and loss      – Contingent consideration – – 45 121

February 2019      

Financial liabilities at fair value through profit and loss      – Contingent consideration – – 64 345

The contingent consideration relates to the acquisition of the non-controlling shareholders and is based on the future performance of each respective partner store each year for five years to be paid in cash if performance targets are met. The performance targets will be agreed on an annual basis with each selling non-controlling shareholder.

It is currently assumed that the majority of the partner stores will meet performance targets in the remaining 2 years and that the selling non-controlling shareholders will therefore be entitled to the contingent consideration. The present value of the estimated contingent consideration is recognised as a liability which will be unwound over the remaining two year period (2019: three year period).

The fair value of the contingent consideration payable is measured with reference to the performance forecasts which can be used to estimate future cash flows. The key inputs into this valuation are the estimated future cash flows and the average discount rate of 10.1% (2019: 12.3%) used to determine the present value of the future cash flows.

 

AS AT29 FEBRUARY

2020R’000

AS AT28 FEBRUARY

2019R’000

Reconciliation of recurring level 3 fair value movements:    Opening balance 64 345 76 249Payments (29 672) (23 133)Interest 7 075 7 588Fair value adjustment 3 373 3 641

Closing balance 45 121 64 345

A reasonable movement in the unobservable inputs would not significantly impact the fair value of the contingent consideration as at the end of the reporting period and therefore not significantly impact profit after tax or equity.

There were no transfers of financial instruments between Level 1, Level 2 and Level 3 fair value measurements during the period ended February 2020 and 2019.

Page 40: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 202038

Dis-Chem Provisional reviewed annual condensed consolidated results 202014

ADDITIONAL INFORMATION

   29 FEBRUARY

202028 FEBRUARY

2019

Ordinary shares in issue (000’s):   860 084 483 860 084 483Closing share price (R/share) 21.62 25.80Twelve-month share price (high) (R/share) 29.17 38.00Twelve-month share price (low) (R/share) 19.85 24.00Net asset value per share (WANOS) (cents/share) 269.17 226.69Net asset value per share (actual shares at year-end) (cents/share) 269.07 226.69

Page 41: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 39

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 15

NOTES TO THE PROVISIONAL REVIEWED ANNUAL CONDENSED CONSOLIDATED RESULTS1. These condensed consolidated financial results for the 12 months ended 29 February 2020 have been prepared

in accordance with International Accounting Standard (IAS) 34 Financial Reporting and the requirements of the Companies Act of South Africa. The Listings Requirements of the JSE require summarised consolidated financial statements to be prepared in accordance with the framework concepts and the measurement and recognition requirements of International Financial Reporting Standards (‘IFRS’) and the SAICA Financial Reporting Guides as issued by the Accounting Practices Committee and Financial Pronouncements as issued by the Financial Reporting Standards Council and to also, as a minimum, contain the information required by IAS 34 Interim Financial Reporting.

The accounting policies and methods of computation used in the preparation of the condensed consolidated financial results are consistent in all material respects with those applied in the Group’s annual financial statements as at 28 February 2019, except for the adoption of IFRS 16 Leases which is shown in note 2. None of the other new standards, interpretations and amendments effective as of 1 March 2019 have had a material impact on the annual consolidated financial statements of the Group or the interim condensed consolidated financial statements of the Group.

2. Restatement of comparative figures

The Group adopted IFRS 16, ’Leases’ in the current financial period and elected to apply the standard on the full retrospective approach whereby the cumulative effect of the retrospective application is recognised by adjusting the opening retained profits for the earliest comparative period presented (which for the Group is the comparative period beginning on 1 March 2018). The Group has used the expedient where the Group is not required to reassess whether a contract is, or contains a lease.

The impact of adopting IFRS 16 resulted in most of our leases being brought onto the statement of financial position as a lease liability with a corresponding right-of-use asset (reflected in property, plant and equipment). The current operating lease costs in the Statement of Comprehensive Income have been replaced by depreciation of the right-of-use asset and finance costs in relation to the lease liability. The operating lease obligation in the Statement of Financial Position was reduced to Rnil.

The Group has adopted a new accounting policy for leases as:

At inception, the Group assesses whether a contract is or contains a lease. The Group recognises a right-of-use (ROU) asset and lease liability at the commencement date of the lease.

The ROU asset is measured based on the present value of the lease payments, initial direct costs incurred when entering in the lease less any lease incentives received. The ROU asset is depreciated over the shorter of the lease term or the useful life of the underlying asset. An impairment review in undertaken for any right-of-use asset that shows indicators of impairment and an impairment loss recognised against any right-of-use lease assets that are impaired.

The lease liability is measured at the present value of the lease payments net of cash lease incentives that are not paid at the balance date. Lease payments are apportioned between the finance charges and reduction of the lease liability using the incremental borrowing rate implicit in the lease to achieve a constant rate of interest on the remaining balance of the liability. Lease payments for buildings exclude service fees and other costs.

Page 42: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 202040 Dis-Chem Provisional reviewed annual condensed consolidated results 202016

The impact of the standard is shown below:

 IFRS 16

R’000FEBRUARY 2020

R'000

Statement of financial position    Non-current assets    Property, plant and equipment 1 571 395 3 095 352Deferred taxation 65 113 189 307Equity and reserves    Retained earnings (163 737) 717 816Non-controlling interest (3 652) 60 814Other reserves - Foreign Currency Translation Reserve (45) (4 619 991)Non-current liabilities    Lease liability 1 765 221 2 374 961Operating lease obligation (245 308) –Current liabilities    Lease liability 315 664 350 721Trade and other payables (including current portion of operating lease obligation) (31 635) 4 258 659

Statement of comprehensive income    Other expenses 165 802 (5 597 204)

– Occupancy costs 492 566  

– Depreciation (326 764)  

Net financing costs (181 269) (379 752)

– Finance income –  

– Finance costs (181 269)  

Taxation 4 331 (240 647)

  (11 136) (6 217 603)

Earnings per share - basic and diluted (cents) (1.3) 69.6

Statement of cash flows    Cash flow from operating activities    Cash inflow from trading operations 479 869 1 851 142Finance costs paid (181 269) (383 925)Cash flow from financing activities    Lease liability repayment (298 600) (324 326)

NOTES TO THE PROVISIONAL REVIEWED ANNUAL CONDENSED CONSOLIDATED RESULTS CONTINUED

Page 43: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 41

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 17

 

FEBRUARY 2019(PREVIOUSLY

STATED)R’000

IFRS 16IMPACT

R’000

ADJUSTEDTOTALR’000

Statement of financial position      Non-current assets      Property, plant and equipment 1 370 310 1 624 446 2 994 756Deferred taxation 169 745 60 766 230 511Equity and reserves      Retained earnings 497 165 (152 277) 344 888Non-controlling interest 68 101 (3 976) 64 125Other reserves - Foreign Currency Translation Reserve (4 614 836) (2) (4 614 838)Non-current liabilities      Lease liability 620 724 1 822 480 2 443 204Operating lease obligation 236 375 (236 375) –Current liabilities      Lease liability 22 593 286 724 309 317Trade and other payables (including current portion of operating lease obligation) 4 325 818 (31 362) 4 294 456

Statement of comprehensive income      Other expenses (5 015 225) 158 046 (4 857 179)

– Occupancy costs   462 365  

– Depreciation   (304 319)  

Net financing costs (162 254) (182 533) (344 787)

– Finance income   –  

– Finance costs   (182 533)  

Taxation (291 040) 6 855 (284 185)

  (5 468 519) (17 632) (5 486 151)

Earnings per share - basic and diluted (cents) 85.4 (1.8) 83.6              

Statement of cash flows      Cash flow from operating activities      Cash inflow from trading operations 1 428 516 432 209 1 860 725Finance costs paid (167 446) (182 533) (349 979)Cash flow from financing activities      Lease liability repayment (16 415) (249 676) (266 091)

Page 44: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 202042 Dis-Chem Provisional reviewed annual condensed consolidated results 202018

 

FEBRUARY 2018(PREVIOUSLY

STATED)R’000

IFRS 16IMPACT

R’000

ADJUSTEDTOTALR’000

Statement of financial position      Non-current assets      Property, plant and equipment 1 182 394 1 632 665 2 815 059Deferred taxation 181 845 53 911 235 756Equity and reserves      Retained earnings 97 481 (134 576) (37 095)Non-controlling interest 55 147 (4 052) 51 095Non-current liabilities      Lease liability 621 543 1 817 033 2 438 576Operating lease obligation 213 198 (213 198) –Current liabilities      Lease liability 9 943 245 752 255 695Trade and other payables (including current portion of operating lease obligation) 3 262 280 (24 383) 3 237 897

Statement of comprehensive income      Other expenses (4 330 728) 135 430 (4 195 298)

– Occupancy costs   404 665  

– Depreciation   (269 235)  

Net financing costs (160 082) (173 127) (333 209)

– Finance income   –  

– Finance costs   (173 127)  

Taxation (266 696) 10 556 (256 140)

  (4 757 506) (27 141) (4 784 647)

Earnings per share - basic and diluted (cents) 79.6 (3.1) 76.5              

Statement of cash flows      Cash flow from operating activities      Cash inflow from trading operations 1 323 624 363 878 1 687 502Finance costs paid (164 424) (173 127) (337 551)Cash flow from financing activities      Finance lease repayment (6 226) (190 751) (196 977)

NOTES TO THE PROVISIONAL REVIEWED ANNUAL CONDENSED CONSOLIDATED RESULTS CONTINUED

Page 45: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 43Dis-Chem Provisional reviewed annual condensed consolidated results 2020 19

The movement in the right-of-use asset and lease liability is as follows:

  FEBRUARY 2020 FEBRUARY 2019

 ROU ASSET

R’000LEASE LIABILITY

R’000ROU ASSET

R’000LEASE LIABILITY

R’000

Opening balance 2 249 906 2 752 521 2 248 802 2 694 266Additions (including acquisitions) 349 101 349 101 324 346 324 346Modifications in lease terms and disposals (54 848) (53 847) – – Depreciation (361 696) – (323 242) – Foreign currency 2 388 2 233 – – Finance costs – 242 371 – 243 100Payments – (566 697) – (509 191)

Closing balance 2 184 851 2 725 682 2 249 906 2 752 521

Many of the store and warehouse leases across the Group contain extension options. In many cases these terms are not reflected in measuring the lease liabilities until management is reasonably certain they will be exercised. The entity considers all relevant facts and circumstances that create an economic incentive for the lessee to exercise, or not to exercise, the option, including any expected changes in facts and circumstances from the commencement date until the exercise date of the option.

Lease payments relating to variable lease payments (for example, turnover based rental) amounted to R5 million and R37 million relating to short-term leases. There was no expense in the current or prior period relating to low-value assets.

3. Revenue from contracts with customers can be disaggregated between the following retail categories:

 

AS AT29 FEBRUARY

2020%

AS AT28 FEBRUARY

2019%

Dispensary 36 36Personal care and beauty 28 28Healthcare and nutrition 20 20Baby care 6 6Other 10 10

  100 100

4. Dis-Chem enters into certain transactions with related parties including the rental of certain stores and warehouses. This finance lease obligation relating to these leases amounted to R1 billion at 29 February 2020.

Amounts owing from Eleador Proprietary Limited and Mathimba Proprietary Limited at 29 February 2020 amounted to Rnil and R24 million respectively (2019: R3 million and R22 million respectively). Amounts owing to Minlou Proprietary Limited at 29 February 2020 amounted to Rnil (2019: R2 million).

Loans receivable from Dis-Chem Bothomed, Dis-Chem Namibia, Dis-Chem Swakopmund, Dis-Chem Dunes, Geniob and Origin Brands (all Proprietary Limited’s) at 29 February 2020 amounted to R117 million (2019: R91 million). Other related party transactions for the current year are similar in nature to those disclosed in the annual financial statements for the year ended 28 February 2019.

5. There were no material impairments of assets in the current and prior comparable period.

6. No shares were issued during the current and prior comparable period.

7. During the current year, the group acquired the following companies:

• The acquisition of 65% of Mundel Gien Proprietary Limited (trading as Springbok Pharmacy), a pharmacy in Alberton, for R32.5 million on 1 April 2019.

• The acquisition of 50% of Health Window Proprietary Limited and 51% of Differenza Proprietary Limited, pharmaceutical adherence businesses for R17.5 million, on 31 May 2019.

• The acquisition of 100% of Culemborg Pharmacy Proprietary Limited, a pharmacy in Cape Town, for R1 million on 1 March 2019.

Page 46: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 202044Dis-Chem Provisional reviewed annual condensed consolidated results 202020

• The acquisition of 100% of TLC Medipark, a pharmacy in Gauteng, for R9.5 million on 1 September 2019.

These are not categorised transactions in terms of the JSE Listings Requirements.

The provisional fair values of the identifiable assets and liabilities of the company as at the date of acquisition of the subsidiaries were:

 SPRINGBOK

R’000DIFFERENZA

R’000CULEMBORG

R’000

TLC MEDIPARK

R’000TOTALR’000

Assets          Property, plant and equipment 1 461 – – 176 1 637Right of use asset 24 726 – – 3 644 28 370Other intangibles 2 890 – – 2 338 5 228Trade and other receivables (1) 2 815 279 116 1 315 4 525Inventories 34 332 – 503 4 497 39 332Bank – 359 291 1 604 2 254Tax receivable 1 241 52 – 1 206 2 499Deferred tax 366 11 – (655) (278)Liabilities          Lease liability (24 726) – – (3 644) (28 370)Loans (2 379) – – – (2 379)Bank overdraft (1 646) – – – (1 646)Trade and other payables (15 989) (175) (878) (5 182) (22 224)

Total identifiable net assets at fair value 23 091 526 32 5 299 28 948Non-controlling interest at proportionate interest (8 082) (263) – – (8 345)Goodwill arising on acquisition 17 491 1 267 968 4 201 23 927

Purchase consideration transferred 32 500 1 530 1 000 9 500 44 530

(1) The carrying amount reflects the gross contractual amounts receivable and we expected to receive the full amount raised at the date of acquisition.

The goodwill comprises the value of expected synergies arising from the acquisition which is not separately recognised.

From the date of acquisition, R217 million in revenue and 6 million loss before tax was contributed to the Group from the above acquisitions. If the acquisitions had taken place at the beginning of the year, R262 million in revenue and R4 million loss before tax would have been contributed to the Group from the above acquisitions. Immaterial acquisition related costs were expensed in the period.

Health Window Proprietary Limited was purchased for R16 million and is a joint venture and equity accounted for in the Group.

During the current year, the Group acquired an additional 5% interest in Dis-Chem Amanzimtoti and sold 15% interest in Dis-Chem Goodwood and 5.9% in Dis-Chem Airport Junction.

8. Events after the balance sheet date

Baby City acquisition

The Group is pleased to announce that on 11 May 2020 it entered into inter-conditional agreements in terms of which it will acquire 100% of the issued share capital in and shareholder claims of the well-known baby care products retailer Baby City (“Baby City”), from the Baby City’s founder shareholders, the Aronoff family (“the Transaction”). Michel Aronoff, who conceptualised and strategized Baby City’s direction, will continue to serve as managing director of Baby City following closure of the Transaction and current staff will be retained. The Group will pay a purchase consideration of R430 million upon closure. The Transaction contains both a shareholder loan and a net working capital guarantee which ensures that Baby City’s position upon closure resembles the pre-COVID 19 level, while incremental earnings accrue to Dis-Chem. The Transaction remains subject to suspensive conditions, including approval from competition authorities.

NOTES TO THE PROVISIONAL REVIEWED ANNUAL CONDENSED CONSOLIDATED RESULTS CONTINUED

Page 47: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 45Dis-Chem Provisional reviewed annual condensed consolidated results 2020 21

For the 12 month period to February 2020, Baby City generated revenue of R855 million. It has continued to trade well relative to the COVID-19 lock down environment demonstrating both the resilient nature of the industry and the inherent brand equity of the retailer.

The Group's current offering is very focused on the FMCG and basic essentials categories which are extremely sensitive to price and promotion. In order to both deliver a destination baby experience to the first time parent and allow growth into the more specialised baby categories such as Baby Gear (prams, car seats, swings, bouncers and other nursery equipment), clothing, developmental toys, amongst other categories, the Group requires a standalone baby destination store network whose brand positioning aligns with its own brand.

The transaction is subject to the fulfilment of the suspensive conditions by 31 October 2020.

For additional information, refer to SENS released on 15 May 2020.

Covid-19

During the lock down and as required by the state to ensure that all South African corporate citizens assist in flattening the curve, the Group has taken and continues to take every possible step to safeguard the wellbeing of its employees, customers and patients. The Group has put a number of very strict protocols in place and will continue to update these as any new risk is identified or in accordance to regulatory changes. The number of staff and employees in store have been limited in line with social distancing requirements, all employees in stores have been issued with masks which are compulsory to wear and daily screening of all employees is facilitated on their arrival to work. As a result of being in the front line of the pandemic and assisting the sickly – there have been and will continue to be employees who test positive in our stores. In these instances Department of Health protocol is followed prior to the reopening of the store.

The Group recognises the part its employees are playing to continue to provide an essential service to South Africans. The Group is making every effort to avoid retrenchments and has given every Dis-Chem staff member a R1,500 food and healthcare voucher, at a total value of R28 million, to demonstrate its gratitude to their commitment to the front-line fight against the virus. In addition the Group accepts its corporate responsibility to contribute to the Solidarity fund so as to help South Africans in need. The Group has contributed R2 million to date and it is encouraging its Benefit Card members to convert their points to grow the contribution, where it will furthermore match consumer donations rand for rand.

After health and safety, business continuity is of utmost importance and ensuring the Group retains a healthy statement of financial position to continue as a going concern.

The Group has seen disruption in trading conditions with its retail store revenue. During March, before the lock down came into effect on 27 March 2020, retail stores experienced a substantial increase in revenue compared to the corresponding period of 45.6% as customers stocked up on products. Increased revenue was seen across all categories but especially in the pharmacy, healthcare and nutrition category. This trading pattern was then reversed during the lock down (27 March to 30 April 2020), when only essential products could be sold, and retail revenue decreased by 20.9% compared to the corresponding period.

Since level 4 came into effect the Group has started to see a recovery in revenue with retail revenue increasing by 2.8% from 1 May until 16 May 2020 compared to the corresponding period.

The Group has taken several steps to strengthen its financial position and maintain financial liquidity, which include: operating cost reductions driven by a focus on reducing unnecessary variable cost spend, suspending direct marketing expenditure, reducing capital expenditure and deferring the final dividend. The Group's financial position has also been assisted by the lowering of interest rates thus reducing interest payable on its long term loan. The Group has engaged with financial institutions to ensure the availability of additional liquidity to the value of R850 million (currently unutilised) should this be needed for working capital management as it understands the trading cycles over this pandemic period, the Group believes the adaptation of the business to a focussed Return on Invested Capital (“ROIC”) approach positions it well to fast changing trading patterns.

The wholesale division is not exposed to significant credit risk as a result of COVID-19 due to the majority of its customers continuing to trade as a result of their essential services status - no significant change in credit risk has been noted, however this will continue to be actively monitored. No significant impairments of the Group’s assets are expected to arise and there has been no significant impact on the net realisable value of inventory as a result of the crisis. To date, the Group has not had to seek relief from the government or other suppliers in the face of Covid-19. The Group has continued to pay its creditors with no extension on payment terms being required. The

Page 48: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 202046 Dis-Chem Provisional reviewed annual condensed consolidated results 202022

Group has paid 83% of April rentals, representing the essential portion of the rental amount, and full payments continued from May.

The ultimate impact on trade in the 2021 financial year is currently unknown, as it will depend heavily on the duration of the lock down levels and the normalisation of retail trade. The Group is continuing to adapt quickly to the current environment, with a focus on mitigating the near-term impact whilst positioning itself for success in the future.

Competition Commission

The Competition Commission (“Commission”) alleged on 24 April 2020 that during February and March 2020 the Group engaged in excessive pricing of surgical masks under and in terms of the Competition Act, read with the Consumer and Customer Protection and National Disaster Management Regulations and Directions (the “Regulations”).

The Group presented a legal response within the 2-week period imposed by the Commission and tabled arguments on 4 and 6 May 2020. We presented 3 major arguments that our pricing behaviour for surgical masks does not comprise excessive pricing, under either the Competition Act or the Competition Act read with the Regulations.

The Commission indicated that it has no additional queries in terms of the original submission but has not yet communicated a ruling to the Tribunal. As this matter is still under review, the cost of the legal proceedings as well as the outcome cannot yet be determined.

9. These provisional reviewed condensed consolidated results have been reviewed by independent external auditors, Ernst & Young Inc. and their unmodified review report is available for inspection at the Company’s registered office. The review was performed in accordance with ISRE 2410, Review of Interim Financial Information Performed by the Independent Auditor of the Entity.

Shareholders are advised that in order to obtain a full understanding of the nature of the auditor’s engagement, they should obtain a full copy of the auditor’s report from Dis-Chem’s registered office.

The directors take full responsibility for the preparation of these condensed consolidated financial results, which have been prepared under the supervision of Mr Rui Morais CA(SA), the Chief Financial Officer of the Group.

The financial information on which any forward-looking statements are based have not been audited, reviewed or reported on by the Group’s external auditors.

NOTES TO THE PROVISIONAL REVIEWED ANNUAL CONDENSED CONSOLIDATED RESULTS CONTINUED

Page 49: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 47

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 23

DEFINITIONS 

Adjusted headline earnings Adjusted headline earnings per share (AHEPS) is a performance measure derived from HEPS for three categories of items:

 • Items deemed to relate to the capital structure of the Group ,but are not

explicitly provided for in the HEPS circular.

 

• Items related to neither retail nor wholesale general operations. These items represent income and expenses that arise outside of the Group’s core retail and wholesale business.

 • Items not expected to reoccur. These items are income and expenses

that management does not expect to reoccur in the foreseeable future.

Capital expenditure - to maintain operations

Capital expenditure required by the Group to continue operating in its current form i.e. to maintain or replace assets.

Capital expenditure - to expand operations

Capital expenditure undertaken by the Group to further growth prospects and expand existing operations.

Creditor daysThe numbers of days it takes the Group to pay its creditors. The ratio indicates the amount of credit given to the business by our suppliers.

Debtors days A ratio that measures how quickly cash is being collected from debtors.  

Dividend pay-out ratio The amount of dividends paid to shareholders relative to the amount of total net income of the Group.

Dividend per share (DPS)The sum of declared dividends issued by a company for every ordinary share outstanding.

Earnings per share (EPS)The portion of the Group’s profit allocated to each outstanding share of common stock.

EBITDA (Earnings before interest, tax, depreciation and amortisation)

A measure of the Group’s operating performance without factoring in financing or accounting decisions or the tax environment. 

EBIT (Earnings before interest and tax) A measure of the Group’s profit that includes all incomes and expenses excluding interest and income tax expenses.

Gross profit margin

A financial metric used to assess the Group’s financial health and business model by telling the amount of money left over from revenue after deducting the cost of goods sold.

Headline earnings

A measure of the Group’s earnings based solely on operational and capital investment activities i.e. it excludes exceptional and once-off profits and losses.

Headline earnings per share (HEPS)The per-share value of the headline earnings attributable to holders of the Group.

Inventory days

An efficiency ratio that measures the average numbers of days the company holds its inventory before selling it i.e. the numbers of days that funds are tied up in inventory.

Like-for-like revenue growth

A measure of growth in sales, adjusted for new or divested businesses. Dis-Chem takes into account stores that have been open for at least two full financial years.

Net asset value per share (WANOS)This is the company’s total assets less its total liabilities, divided by its weighted number of shares outstanding.

Net asset value per share (actual shares at year-end)

This is the company’s total assets less its total liabilities, divided by its actual number of shares outstanding at year-end.

Operating margin

A measure of profitability that indicates how much of each rand of revenue is left over after both cost of goods sold and operating expenses are considered.

Return on equity (ROE)A measure of profitability that calculates how many rands of profit a company generates with each rand of shareholders’ equity.

Page 50: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 202048

Dis-Chem Provisional reviewed annual condensed consolidated results 202024

Net working capital daysThe average number of days it takes the Group to convert working capital into revenue.

Weighted average number of shares The number of shares at year-end taking into account any changes in the number of outstanding shares over the specific reporting period. 

DEFINITIONS CONTINUED

Page 51: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 49

Dis-Chem Provisional reviewed annual condensed consolidated results 2020 25

SUPPLEMENTARY INFORMATION

Directors

Independent non-executive directorsLM Nestadt (South African)MJ Bowman (South African)A Coovadia (South African)JS Mthimunye (South African)MSI Gani (South African)

Executive directorsIL Saltzman (South African)LF Saltzman (South African)RM Morais (South African)SE Saltzman (South African) (Alternate for LF Saltzman)

Company registration number2005/009766/06

Registered office23 Stag RoadMidrand1685

Company secretaryWT Green

Registered auditorsErnst & Young Inc.102 Rivonia RoadSandtonJohannesburg2196South Africa

JSE codeDCP

ISINZAE000227831

SponsorThe Standard Bank of South Africa Limited3rd Floor, East Wing30 Baker StreetRosebank2196Johannesburg

Transfer secretariesComputershare Investor Services Proprietary LimitedRosebank Towers15 Biermann AvenueRosebankJohannesburg2196South Africa

Page 52: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

Dis-Chem Provisional reviewed annual condensed consolidated results 202050

Dis-Chem Provisional reviewed annual condensed consolidated results 202026

NOTES CONTINUED

Page 53: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •
Page 54: Provisional Reviewed Annual Condensed Consolidated Results 2 Dis-Chem rovisional eviewed nnual ondensed onsolidated esults 020 NOTES NOTES 4 Financia Results Rui orais 5 FRS 16 •

www.dischemgroup.co.za