Notes to the financial
statements
These notes form an integral part
of the financial statements.
The financial statements were
authorised for issue by the Board of Directors on 26 March
2024.
1
Domicile and activities
Symphony International Holdings
Limited ('the Company') was incorporated
in the British Virgin Islands ('BVI') on 5 January 2004 as a
limited liability company under the International Business
Companies Ordinance. The address of the Company's registered office
is Vistra Corporate Services Centre, Wickhams Cay II, Road Town,
Tortola VG1110 British Virgin Islands effective 13 February
2017. The Company does not have a principal place of business
as the Company carries out its principal activities under the
advice of its Investment Manager.
The principal activities of the Company are
those relating to an investment holding company while those of its
unconsolidated subsidiaries consist primarily of making strategic
investments with the objective of increasing the net asset value
through strategic long-term investments in consumer-related
businesses, primarily in the healthcare, hospitality, lifestyle
(including branded real estate developments), logistics, education
and new economy sectors predominantly in Asia and through
investments in special situations and structured transactions,
which have the potential of generating attractive
returns.
2
Basis of preparation
2.1
Statement of compliance
The financial statements have been
prepared in accordance with IFRS Accounting Standards
('IFRS').
2.2
Basis of measurement
The financial statements have been
prepared on a fair value basis, except for certain items which are
measured on a historical cost basis.
2.3
Functional and presentation currency
The financial statements are
presented in United States dollars (US$'000), which is the
Company's functional currency. All financial information
presented in United States dollars have been rounded to the nearest
thousand, unless otherwise stated.
2.4
Use of estimates and judgements
The preparation of the financial
statements in conformity with IFRS requires management to make
judgements, estimates and assumptions about the future, including
climate-related risks and opportunities, that affect the
application of accounting policies and the reported amounts of
assets, liabilities, income and expenses. Actual results may
differ from these estimates.
Estimates and underlying
assumptions are reviewed on an ongoing basis and are consistent
with the Company's risk management and climate-related commitments
where appropriate. Revisions to accounting estimates are
recognised prospectively.
Information about assumptions and
estimation uncertainties at the reporting date that have a
significant risk of resulting in a material adjustment to the
carrying amounts of assets within the next financial year are
included in the following note:
· Note 15 - Fair value of investments
Except as disclosed above, there
are no other significant areas of estimation uncertainty or
critical judgements in the application of accounting policies that
have a significant effect on the amount recognised in the financial
statements.
Uncertain economic
environment
The uncertain economic environment has
increased the estimation uncertainty in developing significant
accounting estimates, predominantly related to financial assets at
fair value through profit or loss ('FVTPL').
The estimation uncertainty is associated
with:
· the
extent and duration of the expected economic downturn and
subsequent recovery. This includes the impacts on liquidity,
increasing unemployment, declines in consumer spending and
forecasts for key economic factors;
· the
extent and duration of the disruption to business arising from the
expected economic downturn; and
· the
effectiveness of government and central bank measures that have and
will be put in place to support businesses and consumers through
this disruption and economic downturn.
The Company has developed accounting estimates
based on forecasts of economic conditions which reflect
expectations and assumptions as at 31 December
2023 about future events that management
believes are reasonable in the circumstances.
There is a considerable degree of judgement
involved in preparing forecasts. The underlying assumptions are
also subject to uncertainties which are often outside the control
of the Company. Accordingly, actual economic conditions are likely
to be different from those forecast since anticipated events
frequently do not occur as expected, and the effect of those
differences may significantly impact accounting estimates included
in these condensed financial statements.
The impact of the uncertain
economic environment on financial assets at FVTPL is discussed
further in Note 15.
2.5
Changes in accounting policies
New accounting standards and
amendments
The Company has applied the
following IFRSs, amendments to and interpretations of IFRS for the
first time for the annual period beginning on 1 January
2023:
· IFRS 17:
Insurance
Contracts
· Amendments
to IAS 12: Deferred tax
related to Assets and Liabilities arising from a Single
Transaction
· Amendments
to IAS 12: International Tax
Reform - Pillar Two Model Rules
· Amendments
to IAS 1 and IFRS Practice Statement 2: Disclosure of Accounting
Policies
· Amendments
to IAS 8: Definition of
Accounting Estimates
Other than the below, the
application of these amendments to accounting standards and
interpretations did not have a material effect on the financial
statements.
Global minimum top-up
tax
The Amendments to IAS 12: International Tax Reform - Pillar Two
Model Rules provide a temporary mandatory exception from
deferred tax accounting for the top-up tax that may arise from the
jurisdictional adoption of the Pillar Two model rules published by
the Organisation for Economic Co-operation and Development, and
require new disclosures about the Pillar Two tax
exposure.
The mandatory exception is effective
immediately and applies retrospectively. However, the amendments
have no impact on the Company as the Company's revenue is less than
EUR 750 million/year and it is not in scope of the Pillar Two model
rules.
Material accounting policy
information
The Company adopted Amendments to IAS 1 and
IFRS Practice Statement 2: Disclosure of Accounting Policies for
the first time in 2023. Although the amendments did not result in
any changes to the accounting policies themselves, they impacted
the accounting policy information disclosed in the financial
statements.
The amendments require the disclosure of
'material', rather than 'significant', accounting policies. The
amendments also provide guidance on the application of materiality
to disclosure of accounting policies, assisting entities to provide
useful, entity-specific accounting policy information that users
need to understand other information in the financial
statements.
Management reviewed the accounting policies
and made updates to the information disclosed in Note 3 Material
accounting policies (2022: Significant accounting policies) in
certain instances in line with the amendments.
3
Material accounting policies
The accounting policies set out
below have been applied consistently to all period presented in
these financial statements, except as explained in Note 2.5, which
address changes in accounting policies.
3.1
Subsidiaries
Subsidiaries are investees
controlled by the Company. The Company controls an investee
if it is exposed to, or has rights to, variable returns from its
involvement with the investee and has the ability to affect those
returns through its power over the investee.
The Company is an investment
entity and does not consolidate its subsidiaries and measures them
at fair value through profit or loss. In determining whether the
Company meets the definition of an investment entity, management
considered the structure of the Company and its subsidiaries as a
whole in making its assessment.
3.2
Functional currency
Items included in the financial
statements of the Company are measured using the currency that best
reflects the economic substance of the underlying events and
circumstances relevant to the Company (the functional
currency).
For the purposes of determining
the functional currency of the Company, management has considered
the activities of the Company, which are those relating to an
investment holding company. Funding is obtained in US dollars
through the issuance of ordinary shares.
3.3
Foreign currency
Foreign currency
transactions
Transactions in foreign currencies
are translated to the functional currency of the Company at
exchange rates at the dates of the transactions. Monetary
assets and liabilities denominated in foreign currencies at the
reporting date are translated to the functional currency at the
exchange rate at that date. The foreign currency gain or loss on
monetary items is the difference between amortised cost in the
functional currency at the beginning of the year, adjusted for
effective interest and payments during the year, and the amortised
cost in foreign currency translated at the exchange rate at the end
of the year.
Non-monetary assets and
liabilities denominated in foreign currencies that are measured at
fair value are translated to the functional currency at the
exchange rate at the date that the fair value was determined.
Non-monetary items in a foreign currency that are measured in terms
of historical cost are translated using the exchange rate at the
date of the transaction.
Foreign currency differences
arising on translation are generally recognised in profit or
loss.
3.4
Financial instruments
(i)
Recognition and initial measurement
Non-derivative financial assets and financial
liabilities
Trade receivables and debt
investments issued are initially recognised when they are
originated. All other financial assets and financial
liabilities are initially recognised when the Company becomes a
party to the contractual provisions of the instrument.
A financial asset (unless it is a
trade receivable without a significant financing component) or
financial liability is initially measured at fair value plus or
minus, for an item not at FVTPL, transaction costs that are
directly attributable to its acquisition or issue. A trade
receivable without a significant financing component is initially
measured at the transaction price.
(ii)
Classification and subsequent measurement
Non-derivative financial assets
On initial recognition, a financial
asset is classified as measured at: amortised cost; or
FVTPL.
Financial assets are not
reclassified subsequent to their initial recognition unless the
Company changes its business model for managing financial assets,
in which case all affected financial assets are reclassified on the
first day of the first reporting period following the change in the
business model.
Financial assets at amortised
cost
A financial asset is measured at
amortised cost if it meets both of the following conditions and is
not designated as at FVTPL:
·
it is held within a business model whose
objective is to hold assets to collect contractual cash flows;
and
·
its contractual terms give rise on specified
dates to cash flows that are solely payments of principal and
interest on the principal amount outstanding.
Financial assets at FVTPL
All financial assets not classified
as measured at amortised cost as described above are measured at
FVTPL. On initial recognition, the Company may irrevocably designate a
financial asset that otherwise meets the requirements to be
measured at amortised cost as at FVTPL if doing so eliminates or
significantly reduces an accounting mismatch that would otherwise
arise.
Financial assets: Business model assessment
The Company makes an assessment of the
objective of the business model in which a financial asset is held
at a portfolio level because this best reflects the way the
business is managed and information is provided to
management.
The information considered
includes:
·
the stated policies and objectives for the
portfolio and the operation of those policies in practice.
These include whether management's strategy focuses on earning
contractual interest income, maintaining a particular interest rate
profile, matching the duration of the financial assets to the
duration of any related liabilities or expected cash outflows or
realising cash flows through the sale of the assets;
·
how the performance of the portfolio is evaluated
and reported to the Company's management;
·
the risks that affect the performance of the
business model (and the financial assets held within that business
model) and how those risks are managed;
·
how managers of the business are compensated -
e.g. whether compensation is based on the fair value of the assets
managed or the contractual cash flows collected; and
·
the frequency, volume and timing of sales of
financial assets in prior periods, the reasons for such sales and
expectations about future sales activity.
Transfers of financial assets to
third parties in transactions that do not qualify for derecognition
are not considered sales for this purpose, consistent with
the Company's
continuing recognition of the assets.
Financial assets that are
held-for-trading or are managed and whose performance is evaluated
on a fair value basis are measured at FVTPL.
Non-derivative financial assets: Assessment whether
contractual cash flows are solely payments of principal and
interest
For the purposes of this
assessment, 'principal' is defined as the fair value of the
financial asset on initial recognition. 'Interest' is defined
as consideration for the time value of money and for the credit
risk associated with the principal amount outstanding during a
particular period of time and for other basic lending risks and
costs (e.g. liquidity risk and administrative costs), as well as a
profit margin.
In assessing whether the
contractual cash flows are solely payments of principal and
interest, the Company considers the contractual terms of the instrument. This
includes assessing whether the financial asset contains a
contractual term that could change the timing or amount of
contractual cash flows such that it would not meet this
condition. In making this assessment, the Company considers:
·
contingent events that would change the amount or
timing of cash flows;
·
terms that may adjust the contractual coupon
rate, including variable rate features;
·
prepayment and extension features; and
·
terms that limit the Company's claim to cash
flows from specified assets (e.g. non-recourse
features).
A prepayment feature is consistent
with the solely payments of principal and interest criterion if the
prepayment amount substantially represents unpaid amounts of
principal and interest on the principal amount outstanding, which
may include reasonable compensation for early termination of the
contract. Additionally, for a financial asset acquired at a
significant discount or premium to its contractual par amount, a
feature that permits or requires prepayment at an amount that
substantially represents the contractual par amount plus accrued
(but unpaid) contractual interest (which may also include
reasonable compensation for early termination) is treated as
consistent with this criterion if the fair value of the prepayment
feature is insignificant at initial recognition.
Non-derivative financial assets:
Subsequent measurement and gains and losses
Financial assets at amortised
cost
These assets are subsequently
measured at amortised cost using the effective interest method. The
gross carrying amount is reduced by impairment losses.
Interest income, foreign exchange gains and losses and impairment
are recognised in profit or loss. Any gain or loss on derecognition
is recognised in profit or loss.
Financial assets at FVTPL
These assets are subsequently
measured at fair value. Net gains and losses, including any
interest or dividend income, are recognised in profit or
loss.
Non-derivative financial
liabilities: Classification, subsequent measurement and gains and
losses
Financial liabilities are
classified as measured at amortised cost. Financial liabilities are
initially measured at fair value less directly attributable
transaction costs. They are subsequently measured at amortised cost
using the effective interest method. Interest expense and foreign
exchange gains and losses are recognised in profit or
loss.
(iii)
Derecognition
Financial assets
The Company derecognises a
financial asset when:
·
the contractual rights to the cash flows from the
financial asset expire; or
·
it transfers the rights to receive the
contractual cash flows in a transaction in which either:
- substantially
all of the risks and rewards of ownership of the financial asset
are transferred; or
- the Company
neither transfers nor retains substantially all of the risks and
rewards of ownership and it does not retain control of the
financial asset.
Transferred assets are not
derecognised when the Company enters into transactions whereby it
transfers assets recognised in its statement of financial position,
but retains either all or substantially all of the risks and
rewards of the transferred assets.
Financial liabilities
The Company derecognises a
financial liability when its contractual obligations are discharged
or cancelled, or expire. The Company
also derecognises a financial liability when its terms are modified
and the cash flows of the modified liability are substantially
different, in which case a new financial liability based on the
modified terms is recognised at fair value.
On derecognition of a financial
liability, the difference between the carrying amount extinguished
and the consideration paid (including any non-cash assets
transferred or liabilities assumed) is recognised in profit or
loss.
(iv)
Offsetting
Financial assets and financial
liabilities are offset and the net amount presented in the
statement of financial position when, and only when, the
Company currently has a legally
enforceable right to set off the amounts and it intends either to
settle them on a net basis or to realise the asset and settle the
liability simultaneously.
(v)
Cash and cash equivalents
Cash and cash equivalents comprise
cash balances and short-term deposits with maturities of three
months or less from the date of acquisition that are subject to an
insignificant risk of changes in their fair value, and are used by
the Company in the management of its short-term
commitments.
(vi)
Share capital
Ordinary shares
Ordinary shares are classified as
equity. Incremental costs directly attributable to the issue
of ordinary shares are recognised as a
deduction from equity. Income tax relating to transaction costs of
an equity transaction is accounted for in accordance with IAS
12.
3.5
Impairment
(i)
Non-derivative financial assets
The Company recognises loss
allowances for expected credit losses ('ECLs') on financial assets
measured at amortised cost.
Loss allowances of the Company are
measured on either of the following bases:
- 12-month
ECLs: these are ECLs that result from default events that are
possible within the 12 months after the reporting date (or for a
shorter period if the expected life of the instrument is less than
12 months); or
- Lifetime
ECLs: these are ECLs that result from all possible default events
over the expected life of a financial instrument.
General
approach
The Company applies the general
approach to provide for ECLs on all financial instruments.
Under the general approach, the loss allowance is measured at an
amount equal to 12-month ECLs at initial recognition.
At each reporting date, the Company
assesses whether the credit risk of a financial instrument has
increased significantly since initial recognition. When
credit risk has increased significantly since initial recognition,
loss allowance is measured at an amount equal to lifetime
ECLs.
When determining whether the credit
risk of a financial asset has increased significantly since initial
recognition and when estimating ECLs, the Company considers
reasonable and supportable information that is relevant and
available without undue cost or effort. This includes both
quantitative and qualitative information and analysis, based on the
Company's historical experience and informed credit assessment and
includes forward-looking information.
If credit risk has not increased
significantly since initial recognition or if the credit quality of
the financial instruments improves such that there is no longer a
significant increase in credit risk since initial recognition, loss
allowance is measured at an amount equal to 12-month
ECLs.
The Company considers a financial
asset to be in default when:
- the
debtor is unlikely to pay its credit obligations to the Company in
full, without recourse by the Company to actions such as realising
security (if any is held); or
- the
financial asset is more than 90 days past due.
The maximum period considered when
estimating ECLs is the maximum contractual period over which the
Company is exposed to credit risk.
Measurement of
ECLs
ECLs are probability-weighted
estimates of credit losses. Credit losses are measured at the
present value of all cash shortfalls (i.e. the difference between
the cash flows due to the entity in accordance with the contract
and the cash flows that the Company expects to receive). ECLs
are discounted at the effective interest rate of the financial
asset.
Credit-impaired financial
assets
At each reporting date, the Company
assesses whether financial assets carried at amortised cost are
credit-impaired. A financial asset is 'credit-impaired' when one or
more events that have a detrimental impact on the estimated future
cash flows of the financial asset have occurred.
Evidence that a financial asset is
credit-impaired includes the following observable data:
-
significant financial difficulty of the debtor;
- a breach
of contract such as a default or being more than 90 days past
due;
- the
restructuring of a loan or advance by the Company on terms that the
Company would not consider otherwise;
- it is
probable that the debtor will enter bankruptcy or other financial
reorganisation; or
- the
disappearance of an active market for a security because of
financial difficulties.
Presentation of allowance for
ECLs in the statement of financial position
Loss allowances for financial
assets measured at amortised cost are deducted from the gross
carrying amount of these assets.
Write-off
The gross carrying amount of a
financial asset is written off (either partially or in full) to the
extent that there is no realistic prospect of recovery. This
is generally the case when the Company determines that the debtor
does not have assets or sources of income that could generate
sufficient cash flows to repay the amounts subject to the
write-off. However, financial assets that are written off
could still be subject to enforcement activities in order to comply
with the Company's procedures for recovery of amounts
due.
3.6
Dividend income
Dividend income is recognised in
profit or loss on the date on which the Company's right to receive
payment is established. For quoted equity securities, this is
usually the ex-dividend date. For unquoted equity securities, this
is usually the date on which the shareholders approve the payment
of a dividend.
3.7
Finance income and finance costs
The Company's finance income and
finance costs includes interest income and foreign currency gain or
loss on financial assets and financial liabilities.
Interest income is recognised using
the effective interest method. The 'effective interest rate' is the
rate that exactly discounts estimated future cash receipts through
the expected life of the financial instrument to the gross carrying
amount of the financial asset.
In calculating interest income, the
effective interest rate is applied to the gross carrying amount of
the asset (when the asset is not credit-impaired). However,
for financial assets that have become credit-impaired subsequent to
initial recognition, interest income is calculated by applying the
effective interest rate to the amortised cost of the financial
asset. If the asset is no longer credit-impaired, then the
calculation of interest income reverts to the gross
basis.
3.8
Earnings per share
The Company presents basic and
diluted earnings per share data for its ordinary shares.
Basic earnings per share is calculated by dividing the profit or
loss attributable to ordinary shareholders of the Company by the
weighted-average number of ordinary shares outstanding during the
year, adjusted for own shares held. Diluted earnings per
share is determined by adjusting the profit or loss attributable to
ordinary shareholders and the weighted-average number of ordinary
shares outstanding, adjusted for own shares held, for the effects
of all dilutive potential ordinary shares, which comprise share
options granted to the Investment Manager.
3.9
Segment reporting
An operating segment is a
component of the Company that engages in business activities from
which it may earn revenues and incur expenses, including revenues
and expenses that relate to transactions with any of the Company's
other components. Operating segments are reported in a manner
consistent with the internal reporting provided to the chief
operating decision-maker. The chief operating decision maker
has been identified as the Board of Directors of the Investment
Manager that makes strategic investment decisions.
Segment results that are reported
to the chief operating decision maker include items directly
attributable to a segment as well as those that can be allocated on
a reasonable basis. Unallocated items comprise mainly corporate
expenses and other assets and payables.
3.10 New
standards and interpretations not adopted
A number of new accounting
standards and amendments to standards are effective for annual
periods beginning after 1 January 2023 and earlier application is
permitted. However, the Company has not early adopted the new or
amended accounting standards in preparing these financial
statements.
The following amendments to IFRSs
are not expected to have a significant impact on the Company's
financial statements.
·
Amendments to IAS 1: Classification of Liabilities as Current or
Non-current and Non-current Liabilities with
Covenants
·
Amendments to IAS 7 and IFRS 17: Supplier Finance
Arrangements
·
Amendments to IFRS 16: Lease Liability in a Sale and
Leaseback
·
Amendments to IAS 21: Lack of Exchangeability
4
Financial assets at fair value through profit or loss
|
Note
|
2023
|
2022
|
|
|
US$'000
|
US$'000
|
|
|
|
|
Investments
|
17
|
372,655
|
478,226
|
|
|
|
|
5
Other receivables and prepayments
|
|
2023
|
2022
|
|
|
US$'000
|
US$'000
|
|
|
|
|
Other prepayments
|
|
65
|
75
|
Interest and other
receivables
|
|
5
|
7
|
|
|
70
|
82
|
|
|
|
|
6
Cash and cash equivalents
|
2023
|
2022
|
|
US$'000
|
US$'000
|
|
|
|
Fixed
deposits with financial institutions and placements in money market
funds
|
8,257
|
14,652
|
Cash at
bank
|
836
|
3,921
|
|
9,093
|
18,573
|
|
|
|
The effective interest rate on
fixed deposits with financial institutions as at 31 December 2023
ranged from 2.40% to 5.18% (2022: 0% to 4.25%) per annum.
Interest rates reprice at intervals of seven days to one
month.
7
Share capital
|
|
|
2023
|
2022
|
|
Number of
shares
|
Number of
shares
|
Fully paid ordinary shares,
with no par value:
|
|
|
At 1
January and 31 December
|
513,366,198
|
513,366,198
|
|
|
|
Share capital in the statement of
financial position represents subscription proceeds received from,
and the amount of liabilities capitalised through, the issuance of
ordinary shares of no par value in the Company, less transaction
costs directly attributable to equity transactions.
The Company does not have an
authorised share capital and is authorised to issue an unlimited
number of no par value shares.
The holders of ordinary shares are
entitled to receive dividends as declared from time to time and are
entitled to one vote per share at shareholder meetings of the
Company. All shares rank equally with regard to the Company's
residual assets.
8
Other payables
|
|
2023
|
2022
|
|
|
US$'000
|
US$'000
|
|
|
|
|
Accrued operating
expenses
|
|
425
|
419
|
|
|
|
|
9
(Loss)/Profit before income tax
(Loss)/Profit before income tax
includes the following:
|
|
2023
|
2022
|
|
|
US$'000
|
US$'000
|
Other operating income
|
|
|
|
Dividend income
|
|
11,864
|
14,500
|
Interest income from fixed
deposits and placements in money market fund
|
|
416
|
249
|
|
|
12,280
|
14,749
|
|
|
|
|
Other operating expenses
|
|
|
|
Audit fees paid to auditors of the
Company and other firms affiliated with KPMG International
Limited
|
|
351
|
326
|
Non-audit fees paid to auditors of
the Company and other firms affiliated with KPMG International
Limited
|
|
4
|
4
|
Exchange loss, net
|
|
337
|
4,313
|
Non-executive director
remuneration
|
|
330
|
400
|
|
|
|
|
10 Income tax
expense
The Company is incorporated in a tax-free
jurisdiction, thus, it is not subject to income tax.
11 Earnings
per share
|
|
2023
|
2022
|
|
|
US$'000
|
US$'000
|
Basic and diluted earnings per share are based
on:
|
|
|
|
(Loss)/Profit for the year attributable to ordinary shareholders
|
|
(102,235)
|
7,592
|
|
|
|
|
Basic and diluted earnings per
share
|
|
Number of
shares
2023
|
Number of
shares
2022
|
|
|
|
|
Issued ordinary shares at 1 January
and 31 December
|
|
513,366,198
|
513,366,198
|
|
|
|
|
Weighted average number of shares
(basic and diluted)
|
|
513,366,198
|
513,366,198
|
At 31 December 2023 and 31 December
2022, there were no
outstanding share options to subscribe for ordinary shares of no
par value.
12
Significant related party transactions
Dividend
income
During the financial year ended 31
December 2023,
the Company recognised dividend income from its unconsolidated
subsidiaries amounting to US$11,864,000 (2022: US$14,500,000).
Key management personnel
compensation
Key management personnel of the
Company are those persons having the authority and responsibility
for planning, directing and controlling the activities of the
Company.
During the financial year,
directors' fees amounting to US$330,000 (2022: US$400,000) were declared as payable
to four directors
(2022:
four directors) of the
Company. The remaining two directors of the Company are also
directors of the Investment Manager who provides management and
administrative services to the Company on an exclusive and
discretionary basis. No remuneration has been paid to these
directors as the cost of their services form part of the Investment
Manager's remuneration.
Other related party
transactions
On 10 July 2007, the Company
entered into an Investment Management and Advisory Agreement with
Symphony Investment Managers Limited ('SIMgL') pursuant to which
SIMgL would provide investment management and advisory services
exclusively to the Company. On 15 October 2015, SIMgL was replaced
by Symphony Asia Holdings Pte. Ltd. ('SAHPL') (with SAHPL and
SIMgL, as the case may be, hereinafter referred to as the
"Investment Manager"). The Company entered into an Investment
Management Agreement with SAHPL, which replaced the Investment
Management and Advisory Agreement (as the case may be, hereinafter
referred to as the "Investment Management Agreement"). The key
persons of the management team of the Investment Manager comprise
certain key management personnel engaged by the Investment Manager
pursuant to arrangements agreed between the parties. They
will (subject to certain existing commitments) devote substantially
all of their business time as employees, and on behalf of the
Investment Management Group, to assist the Investment Manager in
its fulfilment of the investment objectives of the Company and be
involved in the management of the business activities of the
Investment Management Group. Pursuant to the Investment Management
Agreement, the Investment Manager is entitled to the following
forms of remuneration for the investment management and advisory
services rendered.
a.
Management fees
Management fees of 2.25% per annum
of the net asset value, payable quarterly in advance on the first
day of each quarter, based on the net asset value of the previous
quarter end. The management fees payable will be subject to a
maximum amount of US$15,000,000
(2022: US$15,000,000) per annum. A
minimum amount of US$6,000,000
(2022: US$6,000,000) per annum was
removed in September 2023 following the Company's adoption of a new
strategy.
In 2023, Management fees amounting to
US$9,664,000 (2022: US$10,663,000) have been paid to the
Investment Manager and recognised in the financial
statements.
b.
Management shares
The Company did not issue any
management shares during the year. At the reporting date, an
aggregate of 10,298,725 (2022: 10,298,725) management shares had been issued, credited as
fully paid to the Investment Manager.
c. Share
options
There were no share options
outstanding as at 31 December 2023
and at 31 December 2022.
The share options granted on 3
August 2008 expired on 3 August 2018. The share options granted on
22 October 2012 have been fully exercised. These share options
cannot be reissued to the Investment Manager.
Other than as disclosed elsewhere
in the financial statements, there were no other significant
related party transactions during the financial year.
13
Commitments
In September 2008, the Company
entered into a loan agreement with a joint venture, held via its
unconsolidated subsidiary, to grant loans totaling THB140,000,000.
As at 31 December 2022, US$3,467,000 (THB120,000,000) had been drawn down. The Company had
committed to grant the remaining loan amounting to
US$578,000 (THB20,000,000) at 31 December 2022, subject to terms set out
in the agreement. In 2023, the Company sold its interest in the
joint venture, including any loans, and all commitments were
subsequently terminated.
The Company has committed to
subscribe to Good Capital Fund I for an amount less than 1% of the
net asset value as at 31 December 2023. Approximately 86.49%
of this commitment had been funded as at 31 December 2023 with
13.51% of the commitment subject to be called.
The Company has committed to
subscribe to Good Capital Fund II for an amount less than 1% of the
net asset value as at 31 December 2023. Approximately 21.50%
of this commitment had been funded as at 31 December 2023 with
78.50% of the commitment subject to be called.
The Company committed to
incremental funding in Mavi Holding Pte. Ltd. that is subject to
certain milestones being achieved. The total remaining contingent
commitment amounts aggregate to less than 1% of the net asset value
as at 31 December 2023.
In the general interests of the
Company and its unconsolidated subsidiaries, it is the Company's
current policy to provide such financial and other support to its
group of companies to enable them to continue to trade and to meet
liabilities as they fall due.
14 Operating
segments
The Company has investment
segments, as described below. Investment segments are
reported to the Board of Directors of Symphony Asia Holdings Pte.
Ltd., the Investment Manager, who review this information on a
regular basis.
Segment results, assets and
liabilities include items directly attributable to a segment as
well as those that can be allocated on a reasonable
basis.
Business activities which do not
meet the definition of an operating segment have been reported in
the reconciliations of total reportable segment amounts to the
financial statements.
The following summary describes
the investments in each of the Company's reportable
segments.
|
|
Healthcare
|
Includes investments in ASG
Hospital Private Limited (ASG) and Soothe Healthcare Private
Limited (Soothe)
|
|
|
Hospitality
|
Minor International Public Company
Limited (MINT)
|
|
|
Education
|
Includes investments in WCIB
International Co. Ltd. (WCIB) and Creative Technology Solutions
DMCC (CTS)
|
|
|
Lifestyle
|
Includes investments in
Chanintr Living Ltd. (Chanintr),
Wine Connection Group (WCG) and Liaigre Group (Liaigre)
|
|
|
Lifestyle/Real estate
|
Includes investments in Minuet
Ltd, SG Land Co. Ltd., a property joint venture in Niseko,
Hokkaido, Japan, Desaru Peace Holdings Sdn Bhd and Isprava Vesta
Private Limited (Isprava)
|
|
|
Logistics
|
Indo Trans Logistics Corporation
(ITL)
|
|
|
New economy
|
Includes Smarten Spaces Pte. Ltd.
(Smarten), Good Capital Partners, Good Capital Fund I and Good
Capital Fund II (collectively, Good Capital), August Jewellery
Private Limited (Melorra), Kieraya Furnishing Solutions Private
Limited (Furlenco), Catbus Infolabs Private Limited (Blowhorn),
Meesho Inc. (Meesho), SolarSquare Energy Private Limited (Solar
Square), Mavi Holding Pte. Ltd. (Mavi) and Epic Games,
Inc.
|
|
|
Cash and temporary
investments
|
Includes government securities or other investment grade securities,
liquid investments which are managed by third party investment
managers of international repute, and deposits placed with
commercial banks
|
|
|
|
Singapore
|
Malaysia
|
Thailand
|
Japan
|
Mauritius
|
Vietnam
|
India
|
Others
|
Total
|
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
2022
|
|
|
|
|
|
|
|
|
|
Investment income:
|
|
|
|
|
|
|
|
|
|
- Dividend income
|
-
|
-
|
-
|
-
|
5,995
|
-
|
-
|
8,505
|
14,500
|
- Interest income
|
249
|
-
|
-
|
-
|
-
|
-
|
-
|
*
|
249
|
|
249
|
-
|
-
|
-
|
5,995
|
-
|
-
|
8,505
|
14,749
|
|
|
|
|
|
|
|
|
|
|
Fair value changes of financial
assets at fair value through profit or loss
|
5
|
4,321
|
(17,742)
|
(2,891)
|
-
|
8,239
|
14,337
|
2,633
|
8,902
|
Loss on disposal of financial
assets at fair value through profit or loss
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(1)
|
(1)
|
Exchange loss, net
|
13
|
-
|
-
|
-
|
*
|
-
|
-
|
(4,326)
|
(4,313)
|
|
18
|
4,321
|
(17,742)
|
(2,891)
|
*
|
8,239
|
14,337
|
(1,694)
|
4,588
|
|
|
|
|
|
|
|
|
|
|
Net investment results
|
267
|
4,321
|
(17,742)
|
(2,891)
|
5,995
|
8,239
|
14,337
|
6,811
|
19,337
|
|
|
|
|
|
|
|
|
|
|
|
Singapore
|
Malaysia
|
Thailand
|
Japan
|
Mauritius
|
Vietnam
|
India
|
Others
|
Total
|
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
2023
|
|
|
|
|
|
|
|
|
|
Segment assets
|
13,354
|
27,110
|
116,665
|
16,584
|
562
|
74,605
|
102,549
|
30,319
|
381,748
|
|
|
|
|
|
|
|
|
|
|
Segment liabilities
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
|
|
|
|
|
|
|
|
|
|
2022
|
|
|
|
|
|
|
|
|
|
Segment assets
|
18,538
|
30,499
|
135,389
|
17,659
|
644
|
152,255
|
97,499
|
44,316
|
496,799
|
|
|
|
|
|
|
|
|
|
|
Segment liabilities
|
-
|
-
|
-
|
-
|
-
|
-
|
|
-
|
-
|
* Less than
US$1,000.
15 Financial
risk management
The Company's financial assets
comprise mainly financial assets at fair value through profit or
loss, other receivables, and cash and cash equivalents. The
Company's financial liabilities comprise other payables.
Exposure to credit, price, interest rate, foreign currency and
liquidity risks arises in the normal course of the Company's
business.
The Company's Board of Directors
has overall responsibility for the establishment and oversight of
the Company's risk management framework. The Company's risk
management policies are established to identify and analyse the
risks faced by the Company and to set appropriate controls.
Risk management policies and systems are reviewed regularly to
reflect changes in market conditions and the Company's
activities.
Credit risk
Credit risk is the risk of
financial loss to the Company if a customer or counterparty to a
financial instrument fails to meet its contractual
obligations.
Investments in the form of advances
are made to investee companies which are of acceptable credit risk.
Credit risk exposure on the investment portfolio is managed on an
asset-specific basis by the Investment Manager.
The Company held cash and cash
equivalents of US$9,093,000 as at 31 December 2023 (2022:
US$18,573,000). The cash and cash equivalents are held with bank
and financial institution counterparties, which are rated Aa1 to
A1, based on Moody's/TRIS/Standard & Poor's ratings.
Loss allowance on cash and cash
equivalents has been measured on the 12-month expected loss basis
and reflects the short maturities of the exposures. The Company
considers that its cash and cash equivalents have low credit risk
based on external credit ratings of the counterparties. The
expected credit loss on cash and cash equivalents was negligible,
and no loss allowance was recognised on cash and cash
equivalents.
At the reporting date, there was no
significant concentration of credit risk. The maximum
exposure to credit risk is represented by the carrying amount of
each financial asset in the statement of financial
position.
Market risk
Market risk is the risk that
changes in market prices, such as interest rates, foreign exchange
rates and equity prices will affect the Company's income or the
value of its holdings of financial instruments. The objective
of market risk management is to manage and control market risk
exposures within acceptable parameters, while optimising the return
on risk.
Interest rate
risk
The Company's exposure to changes
in interest rates relates primarily to its interest-earning fixed
deposits placed with financial institutions. The
Company's fixed rate financial assets and liabilities are exposed
to a risk of change in their fair value due to changes in interest
rates while the variable-rate financial assets and liabilities are
exposed to a risk of change in cash flows due to changes in
interest rates. The Company does not enter into derivative
financial instruments to hedge against its exposure to interest
rate risk.
Sensitivity analysis
A 100 basis point ('bp') move in
interest rate against the following financial assets and financial
liabilities at the reporting date would increase/(decrease) profit
or loss by the amounts shown below. The analysis assumes that
all other variables, in particular foreign currency exchange rates,
remain constant.
|
Impact on
Profit or loss
|
Impact on
Profit or loss
|
|
100 bp
increase
|
100 bp
decrease
|
100 bp
increase
|
100 bp
decrease
|
|
2023
|
2023
|
2022
|
2022
|
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
Deposits with financial
institutions
|
83
|
(83)
|
147
|
(147)
|
|
|
|
|
|
Foreign exchange
risk
The Company is exposed to
transactional foreign exchange risk when transactions are
denominated in currencies other than the functional currency of the
operation. The Company does not enter into derivative financial
instruments to hedge its exposure to any foreign currencies as the
currency position in these currencies is considered to be long-term
in nature and foreign exchange risk is an integral part of the
Company's investment decision and returns.
The Company's exposure, in US
dollar equivalent, to foreign currency risk on other financial
instruments was as follows:
|
Euro
|
Japanese
Yen
|
Thai
Baht
|
Singapore
Dollar
|
Indian
Rupee
|
Others
|
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
2023
|
|
|
|
|
|
|
Financial assets at fair value
through profit or loss
|
29,893
|
16,585
|
58,462
|
42,907
|
17,822
|
1
|
Other receivables
|
-
|
-
|
-
|
*
|
-
|
-
|
Cash and cash
equivalents
|
-
|
-
|
-
|
37
|
-
|
13
|
Accrued operating
expenses
|
-
|
-
|
-
|
(384)
|
-
|
(11)
|
Net exposure
|
29,893
|
16,585
|
58,462
|
42,560
|
17,822
|
3
|
|
|
|
|
|
|
|
2022
|
|
|
|
|
|
|
Financial assets at fair value
through profit or loss
|
41,858
|
17,660
|
55,542
|
34,540
|
19,934
|
1,361
|
Other receivables
|
-
|
-
|
-
|
*
|
-
|
-
|
Cash and cash
equivalents
|
-
|
-
|
-
|
25
|
-
|
14
|
Accrued operating
expenses
|
-
|
-
|
-
|
(358)
|
-
|
(9)
|
Net exposure
|
41,858
|
17,660
|
55,542
|
34,207
|
19,934
|
1,366
|
|
|
|
|
|
|
|
Sensitivity analysis
A 10% strengthening of the US
dollar against the following currencies at the reporting date would
have (decreased)/increased profit or loss by the amounts shown
below. This analysis is based on foreign currency exchange rate
variances that the Company considered to be reasonably possible at
the end of the reporting period. The analysis assumes that all
other variables, in particular interest rates, remain
constant.
|
|
Profit or
loss
|
|
|
2023
|
2022
|
|
|
US$'000
|
US$'000
|
|
|
|
|
Euro
|
|
(2,989)
|
(4,186)
|
Japanese Yen
|
|
(1,659)
|
(1,766)
|
Thai Baht
|
|
(5,846)
|
(5,554)
|
Singapore Dollar
|
|
(4,256)
|
(3,421)
|
Indian Rupee
|
|
(1,782)
|
(1,993)
|
Others
|
|
*
|
(137)
|
|
|
|
|
A 10% weakening of the US dollar
against the above currencies would have had the equal but opposite
effect on the above currencies to the amounts shown above, on the
basis that all other variables remain constant.
* Less than
US$1,000
Price risk
The valuation of the Company's
investment portfolio is dependent on prevailing market conditions
and the performance of the underlying assets. The Company
does not hedge the market risk inherent in the portfolio but
manages asset performance risk on an asset-specific
basis.
The Company's investment policies
provide that the Company invests a majority of capital in
longer-term strategic investments and a portion in special
situations and structured transactions. Investment decisions
are made by management on the advice of the Investment
Manager.
Sensitivity analysis
All of the Company's underlying
investments that are quoted equity investments are listed on The
Stock Exchange of Thailand. A 10% increase in the price of
the equity securities at the reporting date would increase profit
or loss after tax by the amounts shown below. This analysis
assumes that all other variables remain constant.
|
|
Profit or
loss
|
|
|
2023
|
2022
|
|
|
US$'000
|
US$'000
|
Underlying investments in quoted
equity securities at fair value through profit or loss
|
|
5,255
|
6,567
|
|
|
|
|
A 10% decrease in the price of the
equity securities would have had the equal but opposite effect on
the above quoted equity investments to the amounts shown above, on
the basis that all other variables remain constant.
Liquidity risk
Liquidity risk is the risk that the
Company will encounter difficulty in meeting the obligations
associated with its financial liabilities that are settled by
delivering cash or another financial asset.
The Company's objective when
managing liquidity is to ensure, as far as possible, that it will
have sufficient liquidity to meet its liabilities when they are
due, under both normal and stressed conditions, without incurring
unacceptable losses or risking damage to the Company's
reputation.
The Company monitors its liquidity
risk and maintains a level of cash and cash equivalents deemed
adequate by the Investment Manager to finance the Company's
operations and to mitigate the effects of fluctuations in cash
flows. Funds not invested in longer-term strategic
investments or investments in special situations and structured
transactions are temporarily invested in liquid investments and
managed by a third-party manager of international repute, or held
on deposit with commercial banks. The Company, through its wholly
owned subsidiaries, also holds listed securities
amounting to US$52,545,000 (2022: US$65,666,000). These listed
securities are liquid and can therefore be sold
from time-to-time to generate additional cash to settle any
existing and ongoing liabilities of the Company.
The following are the remaining
contractual maturities of financial liabilities. The amounts are
gross and undiscounted, and include contractual interest payments
and exclude the impact of netting agreements:
|
|
|
Cash flows
|
|
Carrying
amount
|
|
Contractual
cash flows
|
Within
1 year
|
|
US$'000
|
|
US$'000
|
US$'000
|
2023
|
|
|
|
|
Non-derivative financial liabilities
|
|
|
|
|
Other payables
|
425
|
|
(425)
|
(425)
|
|
|
|
|
|
2022
|
|
|
|
|
Non-derivative financial liabilities
|
|
|
|
|
Other payables
|
419
|
|
(419)
|
(419)
|
|
|
|
|
|
Capital
management
The Company's policy is to maintain
a strong capital base so as to maintain investor, creditor and
market confidence and to sustain future development of the
business. Capital consists of total equity. The Company
seeks to maintain a balance between higher returns that might be
possible with higher levels of borrowings and the advantages and
security afforded by a sound capital position.
The Company is not subject to
externally imposed capital requirements. There were no changes in
the Company's approach to capital management during the
year.
Accounting classification
and fair values
The carrying amounts and fair
values of financial assets and financial liabilities are as
follows. It does not include fair value information for financial
assets and financial liabilities not measured at fair value if the
carrying amount is a reasonable approximation of fair
value.
|
|
Carrying
amount
|
|
|
Note
|
Fair value through
profit or loss
|
Amortised
cost
|
Other financial
liabilities
|
Total
|
Fair value
|
|
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
2023
|
|
|
|
|
|
|
Financial assets measured at fair value
|
|
|
|
|
|
|
Financial assets at fair value
through profit or loss
|
4
|
372,655
|
-
|
-
|
372,655
|
372,655
|
|
|
|
|
|
|
|
Financial assets not measured at fair value
|
|
|
|
|
|
|
Other
receivables1
|
5
|
-
|
5
|
-
|
5
|
|
Cash and cash
equivalents
|
6
|
-
|
9,093
|
-
|
9,093
|
|
|
|
372,655
|
9,098
|
-
|
381,753
|
|
|
|
|
|
|
|
|
Financial liabilities not measured at fair
value
|
|
|
|
|
|
|
Other payables
|
8
|
-
|
-
|
(425)
|
(425)
|
|
1 Excludes
prepayments
|
|
|
|
|
|
|
|
|
Carrying
amount
|
|
|
Note
|
Fair value through
profit or loss
|
Amortised
cost
|
Other financial
liabilities
|
Total
|
Fair value
|
|
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
2022
|
|
|
|
|
|
|
Financial assets measured at fair value
|
|
|
|
|
|
|
Financial assets at fair value
through profit or loss
|
4
|
478,226
|
-
|
-
|
478,226
|
478,226
|
|
|
|
|
|
|
|
Financial assets not measured at fair value
|
|
|
|
|
|
|
Other
receivables1
|
5
|
-
|
7
|
-
|
7
|
|
Cash and cash
equivalents
|
6
|
-
|
18,573
|
-
|
18,573
|
|
|
|
478,226
|
18,580
|
-
|
496,806
|
|
|
|
|
|
|
|
|
Financial liabilities not measured at fair
value
|
|
|
|
|
|
|
Other payables
|
8
|
-
|
-
|
(419)
|
(419)
|
|
|
|
|
|
|
|
|
1 Excludes
prepayments
Fair value
The financial assets at fair value
through profit or loss are measured using the adjusted net asset
value method, which is based on the fair value of the underlying
investments. The fair values of the underlying investments
are determined based on the following methods:
i) for
quoted equity investments, based on quoted market bid prices at the
financial reporting date without any deduction for transaction
costs;
ii) for unquoted
investments, with reference to the enterprise value at which the
portfolio company could be sold in an orderly disposition over a
reasonable period of time between willing parties other than in a
forced or liquidation sale, and is determined by using valuation
techniques such as (a) market multiple approach that uses a
specific financial or operational measure that is believed to be
customary in the relevant industry, (b) price of recent investment,
or offers for investment, for the portfolio company's securities,
(c) current value of publicly traded comparable companies, (d)
comparable recent arms' length transactions between knowledgeable
parties, and (e) discounted cash flows analysis; and
iii) for financial
assets and liabilities with a maturity of less than one year or
which reprice frequently (including other receivables, cash and
cash equivalents and other payables) the notional amounts are
assumed to approximate their fair values because of the short
period to maturity/repricing.
The objective of valuation
techniques is to arrive at a fair value measurement that reflects
the price that would be received to sell the asset or paid to
transfer the liability in an orderly transaction between market
participants at the measurement date.
Fair value hierarchy for
financial instruments
The table below analyses financial
instruments carried at fair value, by valuation method. The
different levels have been defined as follows:
·
Level 1: Inputs that are
quoted market prices (unadjusted) in active markets for identical
instruments.
·
Level 2: Inputs other
than quoted prices included within Level 1 that are observable,
either directly (i.e. as prices) or indirectly (i.e. derived from
prices). This category includes instruments valued
using: quoted market prices in active markets for similar
instruments; quoted prices for identical or similar instruments in
markets that are not considered active; or other valuation
techniques in which all significant inputs are directly or
indirectly observable from market data.
·
Level 3: Inputs that are
unobservable. This category includes all instruments for
which the valuation technique includes inputs not based on
observable data and the unobservable inputs have a significant
effect on the instruments' valuation. This category includes
instruments that are valued based on quoted prices for similar
instruments but for which significant unobservable adjustments or
assumptions are required to reflect differences between the
instruments.
|
Level 1
|
Level 2
|
Level 3
|
Total
|
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
2023
|
|
|
|
|
Financial assets at fair value
through profit or loss
|
-
|
-
|
372,655
|
372,655
|
|
|
|
|
|
2022
|
|
|
|
|
Financial assets at fair value
through profit or loss
|
-
|
-
|
478,226
|
478,226
|
|
|
|
|
|
As explained in Note 3.1, the
Company qualifies as an investment entity and therefore does not
consolidate its subsidiaries. Accordingly, the fair value levelling
reflects the fair value of the unconsolidated subsidiaries and not
the underlying equity investments. There were no transfers
from Level 1 to Level 2 or Level 3 and vice versa during the years
ended 31 December 2023 and 2022.
The fair value hierarchy table
excludes financial assets and financial liabilities such as cash
and cash equivalents, other receivables and other payables because
their carrying amounts approximate their fair values due to their
short-term period to maturity/repricing.
Level 3 valuations
The following table shows a
reconciliation from the beginning balances to the ending balances
for fair value measurements in Level 3 of the fair value
hierarchy.
|
2023
|
2022
|
|
Financial assets at fair
value through profit or loss
|
|
US$'000
|
US$'000
|
|
|
|
Balance at 1 January
|
478,226
|
480,755
|
Fair value changes in profit or
loss
|
(103,410)
|
8,902
|
Net repayment from unconsolidated
subsidiaries
|
(2,161)
|
(12,942)
|
Net additions
|
-
|
1,511
|
Balance at 31 December
|
372,655
|
478,226
|
|
|
|
Significant unobservable inputs used in measuring fair
value
The table below sets out
information about significant unobservable inputs used at 31
December 2023 in
measuring the underlying investments of the financial assets
categorised as Level 3 in the fair value hierarchy excluding
investments purchased during the year that are valued at
transaction prices as they are reasonable approximation of fair
values and ultimate investments in listed entities.
Description
|
Fair value
at 31 December 2023
US$'000
|
Fair value
at 31 December 2022
US$'000
|
Valuation
technique
|
Unobservable
input
|
Range (Weighted
average)
|
Sensitivity
to changes in significant unobservable inputs
|
|
|
|
|
|
|
|
Rental
properties
|
-
|
2,429
|
Income
approach
|
Rental
growth rate
Occupancy
rate
Discount
rate
|
N/A
(2022:
-0.7% - 2.0%)
N/A
(2022:
15% -
51%)
N/A
(2022:
13% - 13.5%)
|
The
estimated fair value would increase if the rental growth rate and
occupancy rate were higher, and the discount rate was
lower.
|
|
|
|
|
|
|
|
Land
related investments
|
58,938
|
59,941
|
Comparable
valuation
method
|
Price per
square meter for comparable land
|
US$427 -
US$7,516 per square meter (2022: US$379 - US$7,032 per square
meter)
|
The
estimated fair value would increase if the price per square meter
was higher.
|
Description
|
Fair value
at 31 December 2023
US$'000
|
Fair value
at 31 December 2022
US$'000
|
Valuation
technique
|
Unobservable
input
|
Range (Weighted
average)
|
Sensitivity
to changes in significant unobservable inputs
|
|
|
|
|
|
|
|
Operating
business
|
187,031
|
292,350
|
Enterprise
value
using comparable traded multiples
|
EBITDA
multiple
(times)
|
3.6x -
35.2x, median 9.3x (2022: 0.3x - 33.4x, median 7.7x)
|
The
estimated fair value would increase if the EBITDA multiple was
higher.
|
|
|
|
|
|
|
|
|
|
Revenue
multiple (times)
|
0.3x -
10.5x, median
3.4x
(2022:
0.6x - 12.5x, median
5.9x)
|
The
estimated fair value would increase if the revenue multiple was
higher.
|
|
|
|
|
|
|
|
|
|
Discount
for
lack of
marketability ('DLOM')
|
25% (2022: 25%)
|
The
estimated fair value would increase if the discount for lack of
marketability was lower.
|
|
|
|
Option
pricing
model*
|
Volatility
|
29.8% - 65.5%
(2022: 23,4%
-
54.2%)
|
The estimated fair value
would increase or decrease if the volatility was higher depending
on factors specific to the investment.
|
|
|
|
|
|
|
|
|
|
|
|
Risk-free
rate
|
3.7%
-
6.8%
(2022: 4.5%
-
7.0%)
|
The estimated fair value
would increase or decrease if risk-free rate was lower depending on
factors specific to the investment.
|
|
|
|
|
|
|
|
Greenfield
business held for more than 12-months
|
41,916
|
41,325
|
Discounted
cashflow
method
|
Revenue
growth
Expense
ratio
WACC
|
2.8% -
96.5%
(2022:
1.0% - 26.9)
59.0% - 84.9%
(2022:
57.9% -
87.8%)
11.3% - 15.5%
(2022:
14.7% -16.3%)
|
The
estimated fair value would increase if the revenue growth
increases, expenses ratio decreases, and WACC was lower.
|
|
|
|
|
|
|
|
|
|
|
Comparable
valuation
method
|
Price per
square meter
|
US$260
-
US$498 per square meter
|
The
estimated fair value would increase if the price per square meter
was higher.
|
|
|
|
|
|
|
|
*
The option
pricing model is used as a secondary valuation technique for
certain investments to allocate equity value where the capital
structure of the investment consists of instruments with
significantly different rights/terms.
The rental growth rate represents the growth
in rental income during the leasehold period while the occupancy
rates represent the percentage of the building that is expected to
be occupied during the leasehold period. Management adopt a
valuation report produced by an independent valuer that determines
the rental growth rate and occupancy rate after considering the
current market conditions and comparable occupancy rates for
similar buildings in the same area.
The discount rate is related to the current
yield on long-term government bonds plus a risk premium to reflect
the additional risk of investing in the subject properties.
Management adopt a valuation report produced by an independent
valuer that determines the discount based on the independent
valuer's judgement after considering current market
rates.
The comparable recent sales represent the
recent sales prices of properties that are similar to the investee
companies' properties, which are in the same area. Management
adopt a valuation report produced by an independent valuer to
determine the value per square meter based on the average recent
sales prices.
The EBITDA multiple represents the amount that
market participants would use when pricing investments. The
EBITDA multiple is selected from comparable public companies with
similar business as the underlying investment. Management
obtains the median EBITDA multiple from the comparable companies
and applies the multiple to the EBITDA of the underlying
investment. In some instances, Management obtains the lower
or upper quartile multiple from comparable companies and applies
the multiple to the EBITDA of the underlying investment to reflect
more accurately the value of the underlying investment in the
circumstances. The amount is further discounted for considerations
such as lack of marketability.
The revenue multiple represents the amount
that market participants would use when pricing investments.
The revenue multiple is selected from comparable public companies
with similar business as the underlying investment. Management
obtains the median revenue multiple from the comparable companies
and applies the multiple to the revenue of the underlying
investment. The amount is further discounted for
considerations such as lack of marketability.
The discount for lack of marketability
represents the discount applied to the comparable market multiples
to reflect the illiquidity of the investee relative to the
comparable peer group. Management determines the discount for
lack of marketability based on its judgement after considering
market liquidity conditions and company-specific
factors.
The option pricing model uses distribution
allocation for each equity instrument at different valuation
breakpoints, taking into consideration the different rights / terms
of each instrument. An option pricing computation is done using a
Black Scholes Model at different valuation breakpoints (strikes)
using market volatility and risk-free rate parameters. Where a
recent transaction price for an identical or similar instrument is
available, it is used as the basis for fair value.
During the year ended 31 December 2023, two
investments that previously used a recent transaction price as a
basis for fair value in the option pricing model had used the
revenue multiple technique as the basis for fair value in the
current year as there were no recent transactions.
The revenue growth represents the growth in
sales of the underlying business and is based on the operating
management team's judgement on the change of various revenue
drivers related to the business from year-to-year. The expense
ratio is based on the judgement of the operating management team
after evaluating the expense ratio of comparable businesses and is
a key component in deriving EBITDA and free cash flow for the
greenfield business. The free cashflow is discounted at the WACC to
derive the enterprise value of the greenfield business. Net debt is
then deducted to arrive at an equity value for the business. WACC
is derived after adopting independent market quotes or reputable
published research-based inputs for the risk-free rate, market risk
premium, small cap premium and cost of debt.
The investment entity approach requires the
presentation and fair value measurement of immediate investments;
the shares of intermediate holding companies are not listed.
However, ultimate investments in listed entities amounting to
US$52,545,000 (2022: US$65,666,000) are
held through intermediate holding companies; the value of these
companies are mainly determined by the fair values of the ultimate
investments.
Sensitivity analysis
Although the Company believes that
its estimates of fair value are appropriate, the use of different
methodologies or assumptions could lead to different measurements
of fair value. For fair value measurements in Level 3 assets,
changing one or more of the assumptions used to reasonably possible
alternative assumptions would have effects on the profit or loss by
the amounts shown below. The effect of the uncertain economic
environment has meant that the range of reasonably possible changes
is wider than in periods of stability.
|
‹-------------
2023 ------------›
|
‹-------------
2022 -------------›
|
|
Effect on profit or
loss
|
Effect on profit or
loss
|
|
Favourable
|
(Unfavourable)
|
Favourable
|
(Unfavourable)
|
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
|
|
|
|
|
Level 3 assets
|
98,293
|
(67,782)
|
114,517
|
(83,076)
|
|
|
|
|
|
The favourable and unfavourable effects of
using reasonably possible alternative assumptions have been
calculated by recalibrating the valuation model using a range of
different values.
For rental properties, the projected rental
rates and occupancy levels were increased by 10%
(2022: 10%) for the favourable scenario
and reduced by 10% (2022: 10%) for the
unfavourable scenario. The discount rate used to calculate
the present value of future cash flows was also decreased by 2%
(2022: 2%) for the favourable case and
increased by 2% (2022: 2%) for the
unfavourable case compared to the discount rate used in the
year-end valuation.
For land related investments (except those
held for less than 12-months where cost represents the most
reliable estimate of fair value in the absence of significant
developments since the transaction), which are valued on comparable
transaction basis by third party valuation consultants, the fair
value of the land is increased by 20%
(2022: 20%) in the favourable scenario
and reduced by 20% (2022: 20%) in the
unfavourable scenario.
For operating businesses (except those where a
last transacted price exists within the past 12-months that
provides the basis for fair value) that are valued on a trading
comparable basis using enterprise value to EBITDA or revenue,
EBITDA or revenue is increased by 20%
(2022: 20%) and decreased by 20%
(2022: 20%), and DLOM is decreased by 5%
(2022: 5%) and increased by 5%
(2022: 5%) in the favourable and
unfavourable scenarios respectively.
In the option pricing model sensitivity
analysis, the change in risk-free rate and volatility results in
different outcomes for each investment. An increase in risk-free
rate and volatility may have a favourable or unfavourable impact
and vice versa. This is a result of multiple factors including
cumulative impact of two variables (risk-free rate, volatility)
being changed simultaneously after taking into account variations
in investment specific input variables, such as time to expiry,
capital structure and the liquidation preference related to
securities. The volatility is adjusted by 10% (2022:
10%) and the risk-free rate is adjusted by 2%
(2022: 2%) to arrive at the favourable
and unfavourable scenario depending on factors specific to each
investment.
For greenfield businesses (except
those where a last transacted price exists within the past
12-months) that are valued using a discounted cashflow, the revenue
growth rate is increased by 2% (2022: 2%), the expense ratio rate is
decreased by 10% (2022: 10%) and the WACC is reduced by 2% (2022: 2%) in the favourable
scenario. Conversely, in the unfavourable scenario, the revenue
growth rate is reduced by 2% (2022: 2%), the expense ratio rate is
increased by 10% (2022: 10%) and the WACC is increased by 2% (2022: 2%).
16
Unconsolidated subsidiaries
Details of the unconsolidated
subsidiaries of the Company are as follows:
|
|
Place of
|
|
|
|
incorporation
|
Equity
interest
|
Name of subsidiary
|
Principal activities
|
and
business
|
2023
|
2022
|
|
|
|
%
|
%
|
|
|
|
|
|
Symphony (Mint) Investment
Limited
|
Investment holding
|
Mauritius
|
100
|
100
|
|
|
|
|
|
Lennon Holdings Limited
and its subsidiary:
|
Investment holding
|
Mauritius
|
100
|
100
|
|
|
|
|
|
Britten
Holdings Pte. Ltd.
|
Investment holding
|
Singapore
|
100
|
100
|
|
|
|
|
|
Gabrieli Holdings Limited
and its subsidiaries:
|
Investment holding
|
British
Virgin Islands
|
100
|
100
|
|
|
|
|
|
Ravel Holdings
Pte. Ltd. and its subsidiaries:
|
Investment holding
|
Singapore
|
100
|
100
|
|
|
|
|
|
Schubert Holdings
Pte. Ltd.
|
Investment holding
|
Singapore
|
100
|
100
|
|
|
|
|
|
Haydn Holdings
Pte. Ltd.
|
Investment holding
|
Singapore
|
100
|
100
|
|
|
|
|
|
Thai Education
Holdings Pte. Ltd.
|
Investment holding
|
Singapore
|
100
|
100
|
|
|
|
|
|
Maurizio Holdings Limited
and its subsidiary:
|
Investment holding
|
British
Virgin Islands
|
100
|
100
|
|
|
|
|
|
Groupe CL Pte.
Ltd.
|
Investment holding
|
Singapore
|
100
|
100
|
|
|
|
|
|
Anshil Limited
|
Investment holding
|
British
Virgin Islands
|
100
|
100
|
|
|
|
|
|
Buble Holdings Limited
|
Investment holding
|
British
Virgin Islands
|
100
|
100
|
|
|
|
|
|
O'Sullivan Holdings Limited and
its subsidiary:
|
Investment holding
|
British
Virgin Islands
|
100
|
100
|
|
|
|
|
|
Bacharach Holdings Limited
|
Investment holding
|
British
Virgin Islands
|
100
|
100
|
|
|
|
|
|
Schumann Holdings
Limited
|
Investment holding
|
British
Virgin Islands
|
100
|
100
|
|
|
|
|
|
Dynamic Idea Investments
Limited
|
Investment holding
|
British
Virgin Islands
|
100
|
100
|