South African agricultural company Zeder Investments Ltd agreed to pay $27.5 million for a Zambian maize and wheat milling firm, it said on Wednesday.

Mpongwe Milling, which has been privately owned by a family since 2006, operates in the Copperbelt province of Zambia.

 

Zeder Investment Limited : 2013/11/13 MPONGWE MILLING SENS ANNOUNCEMENT

Zeder Investments Limited
(Incorporated in the Republic of South Africa)
Registration number: 2006/019240/06
Share code: ZED ISIN: ZAE000088431 (“Zeder”)
ACQUISITION BY A SUBSIDIARY OF ZEDER OF 100% OF THE ISSUED SHARE CAPITAL OF MPONGWE MILLING (2009) LIMITED (“MPONGWE MILLING”)
1. THE ACQUISITION
Shareholders are hereby advised that Zeder, acting through its subsidiary Chayton Africa (or its nominee) (“the Purchaser”), has entered into an agreement with the shareholders of Mpongwe Milling (“the Sellers”) in terms of which the Sellers will dispose of the entire issued share capital in Mpongwe Milling (“the Sale Shares”) to the Purchaser (“the Acquisition”).
2. BACKGROUND INFORMATION
Mpongwe Milling, which has been privately owned by a family since 2006, is a leading maize and wheat mill in the Copperbelt province of Zambia and has been operating as such for over a decade.
Chayton Africa, through its Zambian subsidiaries, currently owns and operates several large scale commercial farming operations in the Copperbelt and Central provinces of Zambia.
3. RATIONALE FOR THE ACQUISITION
Chayton Africa’s strategy is to become a diversified agricultural company that owns and operates grain and other related agri and value chain businesses across Southern Africa.
Mpongwe Milling complements Chayton Africa’s current operations and the Acquisition provides Chayton Africa with an opportunity to expand its product offering across the value chain.
4. PURCHASE CONSIDERATION
The cash consideration payable by the Purchaser to the Sellers for the purchase of the Sale Shares is USD27 500 000, with USD2 500 000 of such purchase consideration being subject to the achievement of
predefined future performance criteria by Mpongwe Milling. Failing such achievement, the USD2 500 000 portion of the purchase consideration shall be reduced or forfeited.
5. CONDITION PRECEDENT
The Acquisition is subject to the condition precedent that the approval of the relevant competition authorities is obtained on conditions acceptable to the Purchaser.

6.	OTHER SIGNIFICANT TERMS
	Warranties and indemnities as are transactions of this nature have been each of the Sellers to the Purchaser.	normal provided	in by
7.	PRO FORMA FINANCIAL EFFECTS

The	pro forma financial effects	of the Acquisition
are	presented for illustrative	purposes only and

because of their nature may not give a fair
reflection of Zeder’s financial position nor of the
effect on future earnings after the Acquisition.
Set out below are the unaudited pro forma financial effects of the Acquisition, based on the unaudited interim results for the period ended 31 August 2013. The directors of Zeder are responsible for the preparation of the unaudited pro forma financial information.

	Unaudited before Acquisition (cents)	Unaudited Pro Forma after Acquisition (cents)	Change (%)
Recurring headline earnings per share (basic and diluted)	9.2	9.3	1.1%
Headline earnings per share (basic and diluted)	7.4	7.4	–
Attributable earnings per share (basic and diluted)	10.6	10.6	–

Net asset value per share	347.8	347.8	–
Net tangible asset value per share	322.7	307.3	(4.8%)
Number of shares in issue (million)	980.2	980.2	–
Weighted average number of shares in issue (million)	979.3	979.3	–

Notes and assumptions:
The unaudited interim information for the period ended 31 August 2013 has been extracted from the published interim results announcement of Zeder.
All the adjustments for the Acquisition will have a continuing effect, except for the transaction costs (refer note 8).

1.	The recurring headline	earnings	per share,
	headline earnings per	share and	attributable

earnings per share figures in the “Unaudited Pro
Forma after Acquisition” column have been
calculated on the basis that the Acquisition was
effected on 1 March 2013. The pro-forma financial effects on the aforementioned include:
a. Zeder’s share of Mpongwe Milling’s recurring
headline earnings, headline earnings and attributable earnings for the six months ended 30 June 2013 in accordance with lag- accounting principles under IFRS 10
Consolidated Financial Statements;
b. Finance costs incurred, at a rate of 3.5%, on
Mauritian-based borrowings obtained in order
to settle the purchase consideration; and
c. Depreciation on Mpongwe Milling’s fixed assets, which are revalued as part of the business combination.
2. The net asset value per share and net tangible asset value per share figures in the “Unaudited Pro Forma after Acquisition” column have been calculated on the basis that the Acquisition was effected on 31 August 2013.
3. Intangible assets of R151.1 million were acquired as part of the Acquisition.
4. The taxation rate applicable is the Zambian corporate tax rate of 35%.
5. Exchange rates applied were:
a. Average rates of R1.73/ZMW and R9.20/USD for
the six months ended 30 June 2013; and
b. Closing rates of R1.85/ZMW and R10.23/USD as at 6 November 2013.
6. The recurring headline earnings per share,
headline earnings per share and attributable earnings per share figures have been calculated using a weighted average number of shares in issue of 979.3 million for the period ended 31
August 2013.
7. The net asset value per share and tangible net asset value per share calculations have been
based on 980.2 million shares in issue as at 31
August 2013.
8. Transaction costs of R2 million relating to the
Acquisition are expensed.
8. EFFECTIVE DATE OF THE ACQUISITION
In terms of the agreement the effective date of the Acquisition will be the date on which the condition precedent has been fulfilled, which is estimated to be on or about 1 January 2014.
9. CLASSIFICATION OF THE TRANSACTION
The Acquisition is classified as a Category 2 transaction in terms of the Listings Requirements of the JSE Limited (“Listings Requirements”).
10. SUBSIDIARY COMPANY
As a result of the Acquisition, Mpongwe Milling will become a subsidiary company of Zeder and Zeder shall endeavour to ensure that the Zambian memorandum and articles of association of Mpongwe Milling (“MOI”) will not frustrate Zeder in any way from compliance with its obligation in terms of the Listings Requirements and nothing contained in the MOI shall relieve Zeder from compliance with the Listings Requirements.
Stellenbosch
13 November 2013
Sponsor and C