INCOME STATEMENT, SEGMENTAL AND PRO FORMA
COMPARATIVE RESULTS

INCOME STATEMENT

  Audited Pro forma Audited
  12 months to 12 months to 15 months to
Rmillion 31 March 2011 31 March 2010 31 March 2010
Revenue 9 681 8 789 11 136
Profit from operations 1 338 1 500 1 691
Bulk sales / capital profit on land 23 52 52
Capital profit on other items 4 13 13
BEE IFRS 2 charge and transaction costs (46) (26) (35)
Defined benefit pension fund asset recognition 288    
Zimbabwe consolidation take-on gain     1 969
Valuation adjustments (1) (4) (3)
Operating profit 1 606 1 535 3 687
Share of associate company’s (loss)/profit (2)   1
Net financing costs (472) (365) (452)
Profit before tax 1 132 1 170 3 236
Tax (261) (158) (208)
Net profit for the year 871 1 012 3 028
Profit attributable to:      
  Shareholders of Tongaat Hulett 833 885 2 898
  Minority (non-controlling) interest 38 127 130
  871 1 012 3 028
Headline earnings attributable to Tongaat Hulett shareholders 806 815 858
Earnings per share (cents)      
  Net profit per share      
  Basic 786,0 856,2 2 791,6
  Diluted 764,3 839, 1 2 736,0
  Headline earnings per share      
  Basic 760,5 788,5 826,5
  Diluted 739,6 772,7 810,0
       

SEGMENTAL ANALYSIS

     
REVENUE      
Starch operations 2 357 2 243 2 778
Land Conversion and Developments 207 260 274
Sugar      
  Zimbabwe operations 1 646 1 325 1 636
  Swaziland operations 126 133 134
  Mozambique operations 715 447 463
  SA agriculture, milling and refining 2 991 3 148 4 285
  Downstream value added activities 1 639 1 233 1 566
Consolidated total 9 681 8 789 11 136
       

PROFIT FROM OPERATIONS

     
Starch operations 303 251 301
Land Conversion and Developments 166 194 187
Sugar      
  Zimbabwe operations 454 518 576
  Swaziland operations 17 51 63
  Mozambique operations 135 141 192
  SA agriculture, milling and refining (7) 136 158
  Downstream value added activities 241 200 226
Centrally accounted and consolidation items 29 9 (12)
Consolidated total 1 338 1 500 1 691