Consolidated | Company | ||||
12 months to | 15 months to | 12 months to | 15 months to | ||
31 March 2011 | 31 March 2010 | 31 March 2011 | 31 March 2010 | ||
Goods and services: | |||||
Transacted between operating entities within the company | 3 | 7 | |||
Between the company and its subsidiaries | 519 | 326 | |||
Transacted between subsidiaries within Tongaat Hulett | 322 | 335 | |||
Sales to external related parties | 2 | ||||
Tongaat-Hulett Pension Fund contribution cost | 56 | 65 | 49 | 57 | |
Administration fees and other income: | |||||
Transacted between operating entities within the company | 9 | 16 | |||
Between the company and its subsidiaries | 40 | 45 | |||
Transacted between subsidiaries within Tongaat Hulett | 129 | 132 | |||
Transacted with/between joint ventures within Tongaat Hulett | 1 | 7 | |||
Paid to external related parties | 4 | 4 | |||
Interest paid: | |||||
Transacted between operating entities within the company | 21 | 39 | |||
Between the company and its subsidiaries | 9 | 12 | |||
Transacted with/between joint ventures within Tongaat Hulett | 2 | 6 | |||
Interest received: | |||||
Transacted between operating entities within the company | 379 | 496 | |||
Between the company and its subsidiaries | 5 | 90 | |||
Transacted between subsidiaries within Tongaat Hulett | 99 | 48 | |||
Transacted with/between joint ventures within Tongaat Hulett | 1 | 3 | |||
Sales of fixed assets: | |||||
Between the company and its subsidiaries | 3 | ||||
Loan balances: | |||||
Transacted between operating entities within the company | 4 489 | 4 305 | |||
Between the company and its subsidiaries | 786 | 962 | |||
Pension Fund Loan - Employer Surplus Account | 97 | 89 | 97 | 89 | |
Dividends received: | |||||
Between the company and its subsidiaries | 105 | 137 | |||
Transacted between subsidiaries within Tongaat Hulett | 100 | 130 |
Other related party information: | |
Total dividends paid to the holding company and other shareholders - refer to note 24 | |
Directors - refer to notes 33 and 34 | |
Tongaat Hulett Developments is a guarantor on Tongaat Hulett Limited’s South African long-term unsecured loan facility. | |
31 March 2011 | ||
Rmillion | ||
Details of the IAS 19 valuation of the Fund from 1 January 2011 to 31 March 2011 are as follows: | ||
Fair value of fund assets | ||
Balance at 1 January 2011 | 4 632 | |
Expected return on scheme assets | 101 | |
Benefits paid | (42) | |
Actuarial loss | (29) | |
Balance at end of year | 4 662 | |
Present value of defined benefit obligation | ||
Balance at 1 January 2011 | 3 480 | |
Current service cost | 23 | |
Interest cost | 76 | |
Benefits paid | (42) | |
Actuarial loss | (18) | |
Balance at end of year | 3 519 | |
Fund assets less member liabilities | 1 143 | |
Employer surplus account | (216) | |
927 | ||
Defined benefit pension fund asset | (296) | |
Asset restriction | 631 | |
Amounts recognised in the companys statement of financial position: | ||
Non-current assets: | ||
Defined benefit pension fund asset | 296 | |
Unrecognised actuarial gains | (2) | |
294 | ||
Employer surplus account | 216 | |
Less current portion included in accounts receivable | (81) | |
135 | ||
Current assets: | ||
Employer surplus account | 81 | |
Total amount recognised in the companys statement of financial position | 510 | |
The net asset is reconciled as follows: | ||
Employer surplus account | 225 | |
Initial recognition at take-on date | 294 | |
Net expense recognised in the income statement | (7) | |
Prepayment recognised | 512 | |
Unrecognised actuarial gains | (2) | |
Net asset at end of year | 510 | |
Amounts recognised in the income statement for the 3 months ended 31 March 2011: | ||
Service costs | 23 | |
Interest costs | 76 | |
Expected return on scheme assets | (101) | |
Net actuarial losses recognised | 9 | |
7 |
31 March 2011 | |||
Asset information | Rmillion | ||
Equities | 2 844 | ||
Fixed interest bonds | 793 | ||
Property | 93 | ||
Cash and other | 932 | ||
4 662 | |||
Included in the assets of the scheme are ordinary shares held in Tongaat Hulett Limited, stated at fair value | 142 | ||
Actual return on scheme assets | 72 | ||
The principal actuarial assumptions (with December 2010 comparatives) are: | |||
Discount rate | 9,10% | (8,75%) | |
Salary cost and pension increase | 6,25% | (5,88%) | |
Expected rate of return on assets | 9,10% | (8,75%) | |
Experience gains and (losses) on: | |||
Plan liabilities: | 28 | ||
Percentage of the present value of the plan liabilities | 0,8% | ||
Plan assets: | (29) | ||
Percentage of plan assets | (0,6%) |
Estimated contributions payable in the next financial year Basis used to determine the rate of return on assets Defined Contribution Pension and Provident Schemes Zimbabwe Pension Funds Post-Retirement Medical Aid Benefits The unfunded liability for post-retirement medical aid benefits is determined actuarially each year and comprises: |
Consolidated | Company | ||||
2011
Rmillion |
2010 Rmillion |
2011 Rmillion |
2010 Rmillion |
||
Amounts recognised in the balance sheet: | |||||
Present value of unfunded obligations | 361 | 346 | 314 | 289 | |
Unrecognised actuarial losses | (38) | (42) | (60) | (53) | |
Net liability in balance sheet | 323 | 304 | 254 | 236 | |
The liability is reconciled as follows: | |||||
Net liability at beginning of year | 304 | 223 | 236 | 223 | |
Subsidiaries consolidated | 77 | ||||
Currency alignment | (6) | (17) | |||
Net expense recognised in income statement | 47 | 46 | 38 | 36 | |
Contributions | (22) | (25) | (20) | (23) | |
Net liability at end of year | 323 | 304 | 254 | 236 | |
Amounts recognised in the income statement: | |||||
Service costs | 6 | 6 | 3 | 3 | |
Interest costs | 34 | 33 | 25 | 25 | |
Net actuarial losses recognised | 7 | 7 | 10 | 8 | |
47 | 46 | 38 | 36 | ||
The principal actuarial assumptions applied are: | |||||
Discount rate | |||||
South Africa | 9,10% | 9,00% | 9,10% | 9,00% | |
Mozambique | 9,25% | 11,00% | |||
Zimbabwe | 15,00% | 15,00% | |||
Health care cost inflation rate | |||||
South Africa | 7,00% | 6,50% | 7,00% | 6,50% | |
Mozambique | 6,24% | 8,00% | |||
Zimbabwe | 13,50% | 13,50% | |||
Sensitivity of healthcare cost trend rates: | |||||
1% increase in trend rate - effect on the aggregate of the service and interest costs | 1 | 2 | 1 | 1 | |
1% increase in trend rate - effect on the obligation | 43 | 41 | 36 | 33 | |
1% decrease in trend rate - effect on the aggregate of the service and interest costs | 1 | 1 | |||
1% decrease in trend rate - effect on the obligation | 35 | 34 | 30 | 27 | |
Estimated contributions payable in the next financial year | 24 | 22 | 22 | 20 | |
Experience gains / (losses): | |||||
On plan liabilities | |||||
Percentage of the present value of the plan liabilities | 4 | 3 | (5) | (9) | |
1,1% | 0,9% | (1,6%) | (3,1%) |
Retirement Gratuities |
Consolidated | Company | ||||
2011 | 2010 | 2011 | 2010 | ||
Rmillion | Rmillion | Rmillion | Rmillion | ||
Amounts recognised in the balance sheet: | |||||
Present value of unfunded obligations | 107 | 155 | 80 | 71 | |
Unrecognised actuarial losses | (10) | (10) | (12) | (10) | |
Net liability in balance sheet | 97 | 145 | 68 | 61 | |
The liability is reconciled as follows: | |||||
Net liability at beginning of year | 145 | 55 | 61 | 55 | |
Subsidiaries consolidated | 105 | ||||
Currency alignment | (4) | (23) | |||
Net expense recognised in income statement | (39) | 16 | 11 | 11 | |
Payments made | (5) | (8) | (4) | (5) | |
Net liability at end of year | 97 | 145 | 68 | 61 | |
Amounts recognised in the income statement: | |||||
Service costs | 6 | 7 | 4 | 4 | |
Interest costs | 10 | 7 | 6 | 6 | |
Net actuarial losses recognised | 1 | 2 | 1 | 1 | |
Reduction of provision | (56) | ||||
(39) | 16 | 11 | 11 | ||
The principal actuarial assumptions applied are: | |||||
Discount rate | |||||
South Africa | 9,10% | 9,00% | 9,10% | 9,00% | |
Zimbabwe | 15,00% | 15,00% | |||
Salary inflation rate | |||||
South Africa | 7,00% | 6,50% | 7,00% | 6,50% | |
Zimbabwe | 12,50% | 12,50% | |||
Estimated contributions payable in the next financial year | 8 | 11 | 5 | 4 | |
Experience losses: | |||||
On plan liabilities | (1) | 2 | (4) | 2 | |
Percentage of the present value of the plan liabilities | (0,9%) | 1,3% | (5,0%) | 2,8% | |
33. | DIRECTORS EMOLUMENTS AND INTERESTS (R000) |
Executive Directors Remuneration
The directors remuneration for the 12 months ended 31 March 2011 was as follows: |
Retirement | |||||
Cash | and medical | ||||
Name | Package | Bonus* | contributions | Total | |
Executive directors: | |||||
B G Dunlop | 3 209 | 1 053 | 361 | 4 623 | |
M H Munro | 3 018 | 1 087 | 354 | 4 459 | |
P H Staude | 5 775 | 2 599 | 615 | 8 989 | |
12 002 | 4 739 | 1 330 | 18 071 | ||
The directors remuneration for 15 months ended 31 March 2010 was as follows: | |||||
Retirement | |||||
Cash | and medical | ||||
Name | Package | Bonus* | contributions | Total | |
Executive directors: | |||||
B G Dunlop | 3 629 | 1 600 | 408 | 5 637 | |
M H Munro | 3 306 | 1 508 | 391 | 5 205 | |
P H Staude | 6 407 | 3 850 | 686 | 10 943 | |
13 342 | 6 958 | 1 485 | 21 785 |
Share incentive gains on awards exercised and settled: | |||
12 months to | 15 months to | ||
31 March | 31 March | ||
2011 | 2010 | ||
Executive directors: | |||
B G Dunlop | 807 | 3 314 | |
M H Munro | 837 | 768 | |
P H Staude | 7 919 | 5 132 | |
9 563 | 9 214 | ||
Remuneration of the three highest paid executives, other than directors was: | |||
12 months to | |||
31 March | |||
2011 | |||
Average of the three executives: | |||
Cash package | 2 857 | ||
Bonus* | 884 | ||
Retirement and medical contributions | 360 | ||
4 101 | |||
Share incentive gains | 1 689 | ||
*Bonuses are reported to match the amount payable to the applicable financial period. |
12 months to 31 March 2011 | 15 months to 31 March 2010 | ||||||
Name | Fees | Other | Total | Fees | Other | Total | |
Non-executive directors: | |||||||
F Jakoet | 223 | 206 | 429 | 227 | 143 | 370 | |
J John | 223 | 229 | 452 | 227 | 197 | 424 | |
R P Kupara | 223 | 223 | 87 | 87 | |||
J B Magwaza | 801 | 79 | 880 | 601 | 64 | 665 | |
A A Maleiane | 223 | 223 | 65 | 65 | |||
T V Maphai (to 8 March 2011) | 173 | 173 | 227 | 227 | |||
T N Mgoduso (from 21 May 2010) | 173 | 27 | 200 | ||||
M Mia | 223 | 272 | 495 | 227 | 322 | 549 | |
N Mjoli-Mncube | 204 | 261 | 465 | 227 | 191 | 418 | |
T H Nyasulu (to 27 July 2010) | 68 | 68 | 227 | 227 | |||
C B Sibisi | 223 | 92 | 315 | 227 | 64 | 291 | |
R H J Stevens | 204 | 204 | 227 | 6 | 233 | ||
Directors who retired/resigned during the year | 486 | 154 | 640 | ||||
2 961 | 1 166 | 4 127 | 3 055 | 1 141 | 4 196 |
Declaration of full disclosure
Interest of directors of the company in share capital |
2011 | 2010 | ||
Name | |||
Executive directors: | |||
B G Dunlop | 49 646 | 46 145 | |
M H Munro | 38 847 | 32 320 | |
P H Staude | 175 957 | 132 606 | |
264 450 | 211 071 | ||
Non-executive directors: | |||
J B Magwaza | 12 111 | 11 901 | |
R H J Stevens | 600 | 590 | |
Directors who resigned during the year | 600 | ||
12 711 | 13 091 | ||
Expiring | Option price (Rand) | Number of options | Options exercised | Options lapsed/forfeited | Number of options | ||||||
ten years from | Apportioned | at 31 March 2010 | 2010/11 | 2010/11 | at 31 March 2011 | ||||||
Tongaat | Hulamin | Tongaat | Hulamin | Tongaat | Hulamin | Tongaat | Hulamin | Tongaat | Hulamin | ||
Hulett | Hulett | Hulett | Hulett | Hulett | |||||||
19 May 2000 | 22,91 | 7,09 | 1 000 | 2 500 | 1 000 | 2 500 | |||||
12 January 2001 | 30,44 | 9,41 | 8 200 | 9 800 | 8 200 | 9 800 | |||||
16 May 2001 | 30,55 | 9,45 | 81 900 | 97 700 | 36 900 | 11 000 | 45 000 | 86 700 | |||
15 August 2001 | 32,08 | 9,92 | 3 500 | 3 500 | 3 500 | 3 500 | |||||
13 May 2002 | 37,88 | 11,72 | 128 500 | 177 200 | 30 100 | 98 400 | 177 200 | ||||
14 April 2003 | 24,37 | 7,53 | 129 600 | 149 700 | 57 606 | 4 800 | 71 994 | 144 900 | |||
1 October 2003 | 26,35 | 8,15 | 30 000 | 30 000 | 30 000 | 30 000 | |||||
21 April 2004 | 35,90 | 11,10 | 284 800 | 401 200 | 61 000 | 900 | 6 800 | 222 900 | 394 400 | ||
667 500 | 871 600 | 198 306 | 18 300 | 900 | 16 600 | 468 294 | 836 700 |
The weighted average fair value costing of the combined Tongaat Hulett and Hulamin components of the outstanding share options granted in 2003 and 2004, determined using the binomial tree valuation model, was R11,14 per share and R16,06 per share respectively (2010: R11,14 and R16,06). No awards have been made since 21 April 2004 under the original share option schemes, which were replaced by share schemes based on equity settled share appreciation rights, conditional shares, and a deferred annual bonus plan. The significant inputs into the model for the 2003/4 awards of the original share option schemes were: |
Exercise price | The exercise price is the share price at grant date, as noted above, allocated between Tongaat Hulett and Hulamin. | |
Expected option life | 114 months (assume contractual plus a leaving percentage of 5%). | |
Risk-free interest rate | 9,84% | |
Expected volatility | Expected volatility of 35% is based on historical volatility determined by the statistical analysis of daily share price movements over the past three years. | |
Expected dividends | The measurement of the fair value of the share option did not take into account dividends, as no dividend payment was expected. A continuous dividend yield of 3,9% was used. | |
Weighted average share price | Tongaat Hulett component: R33,42 (2010: R32,85) and Hulamin component R10,33 (2010: R10,29) | |
Expected early exercise | Early exercise is taken into account on an expectation basis. | |
Performance (vesting) conditions | There are no performance (vesting) conditions other than the passage of time. | |
Non-market performance conditions | No non-market conditions. | |
Market performance conditions | No market conditions. | |
Weighted average remaining life: | ||
- Expected | 28 months (2010: 34 months) | |
- Contractual | 120 months |
Share Appreciation Right Scheme 2005 Under the share appreciation right scheme, participating employees are awarded the right to receive shares equal to the difference between the exercise price and the grant price, less income tax payable on such difference. The employee therefore participates in the after tax share price appreciation in the company. The vesting of the right is conditional on the achievement of Tongaat Hulett performance levels over a performance period. The grant price and number of unexercised rights after the unbundling of Hulamin were apportioned into a Tongaat Hulett component and a Hulamin component, as detailed in the 2007 Annual Report. |
Grant price (Rand) | Number of rights | Rights granted | Rights exercised | Rights lapsed/forfeited | Number of rights | ||||||
Apportioned | at 31 March 2010 | in 2010/11 | in 2010/11 | in 2010/11 | at 31 March 2011 | ||||||
Expiring | Tongaat | Hulamin | Tongaat | Hulamin | Tongaat | Tongaat | Tongaat | Hulamin | Tongaat | Hulamin | |
seven | Hulett | Hulett | Hulett | Hulett | Hulett | Hulett | |||||
years from | |||||||||||
10 May 2005 | 43,98 | 13,60 | 476 432 | 646 075 | 157 839 | 3 793 | 9 096 | 314 800 | 636 979 | ||
22 April 2006 | 73,39 | 22,70 | 677 670 | 812 848 | 126 907 | 6 254 | 12 019 | 544 509 | 800 829 | ||
20 August 2007 | 88,84 | 1 122 029 | 149 755 | 23 902 | 948 372 | ||||||
25 April 2008 | 92,74 | 1 258 873 | 4 052 | 24 628 | 1 230 193 | ||||||
22 May 2009 | 75,06 | 1 558 579 | 10 648 | 39 308 | 1 508 623 | ||||||
31 May 2010 | 97,49 | 1 249 127 | 10 368 | 1 238 759 | |||||||
5 093 583 | 1 458 923 | 1 249 127 | 449 201 | 108 253 | 21 115 | 5 785 256 | 1 437 808 |
The estimated fair value costing of these outstanding share appreciation rights was determined using the binomial tree valuation model and non-market performance conditions, based on the following significant inputs: |
Exercise price | The share price at grant date, as noted above. | |
Expected option life | 80 months (assume contractual plus a leaving percentage of 5%). | |
Risk-free interest rate | 2010 award: 7,71% (2009 award: 7,66%, 2008 award: 8,75%, 2007 award: 8,19%, 2006 award: 7,22%, 2005 award: 8,09%). | |
Expected volatility | Expected volatility of 26,78% (2009: 28%, 2008 and 2007: 27% and 2006 and 2005: 35%) is based on historical volatility determined by the statistical analysis of daily share price movements over the past three years. | |
Expected dividends | The measurement of the fair value of the share appreciation rights did not take into account dividends, as no dividend payment was expected. A continuous dividend yield of 2,5% was used for the 2010 award (2009 award: 3,5%, 2008 and 2007 award: 3,44%, 2006 award: 4,00%, 2005 award: 3,92%). | |
Weighted average share price | As above. | |
Expected early exercise | Early exercise is taken into account on an expectation basis. | |
Time constraints | Three years from grant date. | |
Performance (vesting) conditions | An increase in headline earnings per ordinary share as determined by the Remuneration Committee. Retesting of the performance condition is not allowed from the 2010 award onwards. | |
Non-market performance conditions | Growth in headline earnings per share. | |
Market performance conditions | No market conditions. | |
Estimated fair value per rightat grant date | 2010 award: R20,00 (2009 award: R12,54, 2008 award: R16,93, 2007 award: R15,97, the combined TH and Hulamin components: 2006 award: R18,11 and 2005 award: R13,88). | |
Weighted average remaining life: | ||
- Expected | 2010 award: 74 months (2009 award: 62 months, 2008 award: 49 months, 2007 award: 41 months, 2006 award: 25 months, 2005 award: 13 months). | |
- Contractual | 84 months. |
Long Term Incentive Plan 2005 Under the long term incentive plan, participating employees are granted conditional awards. These awards are converted into shares on the achievement of performance conditions over a performance period. |
Number of |
Conditional |
Conditional awards |
Number of |
||||
Expiring | conditional awards |
Conditional awards |
awards settled |
lapsed/ forfeited |
conditional awards at |
||
three years from | Issue price (Rand) | 31 March 2010 | granted in 2010/111 | in 2010/11 | in 2010/11 | 31 March 2011 | |
20 August 2007 | 88,84 | 119 876 | 75 228 | 44 648 | |||
25 April 2008 | 92,74 | 117 483 | 117 483 | ||||
22 May 2009 | 75,06 | 151 739 | 151 739 | ||||
31 May 2010 | 97,49 | 171 916 | 171 916 | ||||
389 098 | 171 916 | 75 228 | 44 648 | 441 138 |
The estimated fair value costing of these outstanding conditional share awards was determined using the Monte Carlo Simulation model and non-market performance conditions, based on the following significant inputs: |
Exercise price | The share price at grant date, as noted above. | |
Expected option life | 34 months (assume contractual plus a leaving percentage of 5%). | |
Risk-free interest rate | 2010 award: 7,6% (2009 award: 5,82%, 2008 award: 9,22% and 2007 award: 8,81%). | |
Expected volatility | Expected volatility of 28,57% for the 2010 award (2009 award: 26,73%, 2008 award: 23,46% and 2007 award: 24,49%) is based on historical volatility determined by the statistical analysis of daily share price movements over the past three years. | |
Expected dividends | The measurement of the fair value of the conditional share awards did not take into account dividends, as no dividend payment was expected. A continuous dividend yield of 2,5% was used for the 2010 award (2009 award: 3,5%, 2008 award: 3,56% and 2007 award: 3,50%). | |
Weighted average share price | As above. | |
Expected early exercise | Early exercise is taken into account on an expectation basis. | |
Time constraints | Three years from grant date. | |
Performance (vesting) conditions | 50% of the LTIP award will be subject to the TSR condition and 50% will be subject to the ROCE condition. No retesting of the performance condition is allowed. | |
Non-market performance conditions | Return on capital employed (ROCE). | |
Market performance conditions | Total shareholder return (TSR). | |
Estimated fair value per conditional award at grant date | 2010 award: R46,55 (2009 award: R40,76, 2008 award: R56,82 and 2007 award: R46,28). | |
Weighted average remaining life: | ||
- Expected | 2010 award: 26 months (2009 award : 14 months and 2008 award: 1 month). | |
- Contractual | 36 months. |
Deferred Bonus Plan 2005 Under the deferred bonus plan, participating employees purchase shares in the company with a portion of their after tax bonus. These pledged shares are held in trust by a third party administrator for a qualifying period, after which the company awards the employee a number of shares in the company which matches those pledged shares released from the trust. |
Number of | Conditional | Conditional | Number of | |||
conditional | awards | awards | conditional | |||
Expiring | Issue price | awards at | granted in | settled in | awards at | |
three years from | Rand | 31 March 2010 | 2010/11 | 2010/11 | 31 March 2011 | |
1 March 2008 | 88,75 | 28 936 | 28 936 | |||
2 March 2009 | 74,72 | 46 586 | 46 586 | |||
3 March 2010 | 97,32 | 39 651 | 39 651 | |||
4 June 2010 | 100,40 | 10 768 | 10 768 | |||
115 173 | 10 768 | 28 936 | 97 005 |
The estimated fair value costing of the outstanding deferred bonus share awards was based on the following significant inputs: |
Share price at grant date | The price at which the deferred bonus share is issued, as noted above. | |
Expected option life | 34 months (assume contractual plus a leaving percentage of 5%). | |
Risk-free interest rate | Not applicable. | |
Expected volatility | Not applicable. | |
Expected dividends | The measurement of the fair value of the deferred bonus shares did not take into account dividends, as no dividend payment was expected. | |
Weighted average share price | As above. | |
Expected early exercise | Early exercise is taken into account on an expectation basis. | |
Time constraints | Three years from grant date. | |
Performance (vesting) conditions | There are no performance (vesting) conditions other than the passage of time. | |
Non-market performance conditions | No non-market conditions. | |
Market performance conditions | No market conditions. | |
Estimated fair value per deferred bonus share at grant date | June 2010 award: R81,18 (March 2010 award: R78,34, 2009 award: R60,69 and 2008 award: R71,33). | |
Weighted average remaining life: | ||
- Expected | June 2010 award: 26 months (March 2010 award: 23 months, 2009 award: 11 months). | |
- Contractual | 36 months. |
The deferred bonus shares were purchased by the participating employees on 4 June 2010 in respect of the June 2010 award (2009 award: purchased 2 March 2009 and March 2010 award: purchased 3 March 2010). Interest of directors of the company in share-based instruments The interest of the directors in share options of the company are shown in the table below: The Original Share Option Schemes The option price and number of unexercised options after the unbundling of Hulamin were apportioned into a Tongaat Hulett component and a Hulamin component as detailed in the 2007 Annual Report. |
Option price (Rand) |
Number of options |
Options lapsed |
Number of options |
||||||
Apportioned | at 31 March 2010 | in 2010/11 | at 31 March 2011 | ||||||
Expiring | Tongaat | Tongaat | Tongaat | ||||||
Name | ten years from | Hulett | Hulamin | Hulett | Hulamin | Hulamin | Hulett | Hulamin | |
Executive directors: | |||||||||
B G Dunlop | 21 April 2004 | 35,90 | 11,10 | 1 100 | 1 100 | ||||
M H Munro | 14 April 2003 | 24,37 | 7,53 | 4 900 | 4 900 | 4 900 | 4 900 | ||
1 October 2003 | 26,35 | 8,15 | 30 000 | 30 000 | 30 000 | 30 000 | |||
21 April 2004 | 35,90 | 11,10 | 32 000 | 32 000 | 32 000 | 32 000 | |||
66 900 | 66 900 | 66 900 | 66 900 | ||||||
P H Staude | 13 May 2002 | 37,88 | 11,72 | 17 000 | 17 000 | ||||
21 April 2004 | 35,90 | 11,10 | 28 000 | 28 000 | |||||
45 000 | 45 000 | ||||||||
Non-executive director: * | |||||||||
J B Magwaza | 12 January 2001 | 30,44 | 9,41 | 1 600 | 1 600 | ||||
16 May 2001 | 30,55 | 9,45 | 6 000 | 6 000 | |||||
13 May 2002 | 37,88 | 11,72 | 6 000 | 6 000 | |||||
13 600 | 1 600 | 12 000 | |||||||
Total | 66 900 | 126 600 | 1 600 | 66 900 | 125 000 |
* The non-executive directors share options were awarded when he was an executive director more than eight years ago. The interest of the directors in other share-based instruments of the company are shown in the table below: Share Appreciation Right Scheme 2005
The grant price and number of unexercised rights after the unbundling of Hulamin were apportioned into a Tongaat Hulett component and a Hulamin component, as detailed in the 2007 Annual Report. |
Grant price (Rand) | Number of rights | Rights | Rights | Number of rights | Rights time | |||||||
Name of | Expiring | Apportioned | at 31 March 2010 |
granted in 2010/11 |
exercised in 2010/11 |
at 31 March 2011 |
constrained | |||||
executive | seven years | Tongaat | Hulamin | Tongaat | Hulamin | Tongaat | Tongaat | Tongaat | Hulamin | Tongaat | ||
director | from | Hulett | Hulett | Hulett | Hulett | Hulett | Hulett | |||||
B G Dunlop | 10 May 2005 | 43,98 | 13,60 | 40 597 | 40 597 | |||||||
22 April 2006 | 73,39 | 22,70 | 23 737 | 23 737 | 23 737 | 23 737 | ||||||
20 August 2007 | 88,84 | 25 382 | 25 382 | |||||||||
25 April 2008 | 92,74 | 27 276 | 27 276 | 27 276 | ||||||||
22 May 2009 | 75,06 | 32 736 | 32 736 | 32 736 | ||||||||
31 May 2010 | 97,49 | 25 698 | 25 698 | 25 698 | ||||||||
109 131 | 64 334 | 25 698 | 134 829 | 64 334 | 85 710 | |||||||
M H Munro | 10 May 2005 | 43,98 | 13,60 | 21 185 | 21 185 | 21 185 | 21 185 | |||||
22 April 2006 | 73,39 | 22,70 | 20 472 | 20 472 | 20 472 | 20 472 | ||||||
20 August 2007 | 88,84 | 23 830 | 23 830 | |||||||||
25 April 2008 | 92,74 | 25 807 | 25 807 | 25 807 | ||||||||
22 May 2009 | 75,06 | 30 857 | 30 857 | 30 857 | ||||||||
31 May 2010 | 97,49 | 23 638 | 23 638 | 23 638 | ||||||||
122 151 | 41 657 | 23 638 | 145 789 | 41 657 | 80 302 | |||||||
P H Staude | 10 May 2005 | 43,98 | 13,60 | 92 810 | 92 810 | 92 810 | 92 810 | |||||
22 April 2006 | 73,39 | 22,70 | 62 082 | 62 082 | 62 082 | 62 082 | ||||||
20 August 2007 | 88,84 | 71 073 | 71 073 | |||||||||
25 April 2008 | 92,74 | 75 720 | 75 720 | 75 720 | ||||||||
22 May 2009 | 75,06 | 91 120 | 91 120 | 91 120 | ||||||||
31 May 2010 | 97,49 | 74 289 | 74 289 | 74 289 | ||||||||
392 805 | 154 892 | 74 289 | 92 810 | 374 284 | 154 892 | 241 129 | ||||||
|
Long Term Incentive Plan 2005 | |||||||||||
Number of | Conditional | Conditional | Conditional | Number of | Conditional | |||||||
Name of | Expiring | Original | conditional | awards | awards | awards | conditional | awards | ||||
executive | three years | Issue price | awards at | granted in | settled in | lapsed in | awards at | time | ||||
director | from | (Rand) | 31 March 2010 | 2010/11 | 2010/11 | 2010/11 | 31 March 2011 | constrained | ||||
B G Dunlop | 20 August 2007 | 88,84 | 8 503 | 5 336 | 3 167 | |||||||
25 April 2008 | 92,74 | 7 592 | 7 592 | 7 592 | ||||||||
22 May 2009 | 75,06 | 9 421 | 9 421 | 9 421 | ||||||||
31 May 2010 | 97,49 | 10 160 | 10 160 | 10 160 | ||||||||
25 516 | 10 160 | 5 336 | 3 167 | 27 173 | 27 173 | |||||||
M H Munro | 20 August 2007 | 88,84 | 7 991 | 5 015 | 2 976 | |||||||
25 April 2008 | 92,74 | 7 181 | 7 181 | 7 181 | ||||||||
22 May 2009 | 75,06 | 8 880 | 8 880 | 8 880 | ||||||||
31 May 2010 | 97,49 | 9 345 | 9 345 | 9 345 | ||||||||
24 052 | 9 345 | 5 015 | 2 976 | 25 406 | 25 406 | |||||||
P H Staude | 20 August 2007 | 88,84 | 23 834 | 14 956 | 8 878 | |||||||
25 April 2008 | 92,74 | 21 142 | 21 142 | 21 142 | ||||||||
22 May 2009 | 75,06 | 26 316 | 26 316 | 26 316 | ||||||||
31 May 2010 | 97,49 | 29 475 | 29 475 | 29 475 | ||||||||
71 292 | 29 475 | 14 956 | 8 878 | 76 933 | 76 933 |
The interest of the directors in other share-based instruments of the company are shown in the table below: Deferred Bonus Plan 2005 |
Number | Conditional | Conditional | Number | Conditional | ||||
Original | of conditional | awards | awards | of conditional | awards | |||
Expiring | Issue price | awards at | granted in | delivered in | awards at | time | ||
Name of executive director | three years from | (Rand) | 31 March 2010 | 2010/11 | 2010/11 | 31 March 2011 | constrained | |
B G Dunlop | 1 March 2008 | 88,75 | 2 730 | 2 730 | ||||
2 March 2009 | 74,72 | 4 620 | 4 620 | 4 620 | ||||
3 March 2010 | 97,32 | 3 838 | 3 838 | 3 838 | ||||
4 June 2010* | 100,40 | 1 031 | 1 031 | 1 031 | ||||
11 188 | 1 031 | 2 730 | 9 489 | 9 489 | ||||
M H Munro | 1 March 2008 | 88,75 | 3 337 | 3 337 | ||||
2 March 2009 | 74,72 | 4 227 | 4 227 | 4 227 | ||||
3 March 2010 | 97,32 | 3 609 | 3 609 | 3 609 | ||||
4 June 2010* | 100,40 | 979 | 979 | 979 | ||||
11 173 | 979 | 3 337 | 8 815 | 8 815 | ||||
P H Staude | 1 March 2008 | 88,75 | 11 219 | 11 219 | ||||
2 March 2009 | 74,72 | 14 171 | 14 171 | 14 171 | ||||
3 March 2010 | 97,32 | 11 959 | 11 959 | 11 959 | ||||
4 June 2010* | 100,40 | 3 272 | 3 272 | 3 272 | ||||
37 349 | 3 272 | 11 219 | 29 402 | 29 402 |
The deferred bonus shares were purchased by the participating employees on 4 June 2010 in respect of the June 2010 award (2009 award: purchased 2 March 2009 and March 2010 award: purchased 3 March 2010). The share awards were made and exercised at various times and the average share price for the period was R103,09 (2010 : R87,65). The gains made by directors are reflected in note 33 under Directors Emoluments and Interests. * These awards relate to the 3 month period to 31 March 2010. |
Grant | Estimated fair | Number of | Number of | Rights allocated/ | Rights | Number of | ||
date | value per right | shares issued at | rights allocated at | adjustments | forfeited | rights allocated at | ||
Rand | 31 March 2011 | 31 March 2010 | in 2010/111 | in 2010/11 | 31 March 2011 | |||
1 August 2007 | 28,90 | 5 422 829 | 3 549 955 | 296 155 | 95 080 | 3 751 030 | ||
1 February 2008 | 18,38 | 164 720 | 15 060 | 149 660 | ||||
1 August 2008 | 17,92 | 197 350 | 15 240 | 182 110 | ||||
1 February 2009 | 13,44 | 156 800 | 8 800 | 148 000 | ||||
1 August 2009 | 26,88 | 110 655 | 8 270 | 102 385 | ||||
1 February 2010 | 24,67 | 115 270 | 1 540 | 113 730 | ||||
1 August 2010 | 23,44 | 56 600 | 2 060 | 54 540 | ||||
1 February 2011 | 20,74 | 51 730 | 51 730 | |||||
5 422 829 | 4 294 750 | 404 485 | 146 050 | 4 553 185 |
Management Share Ownership Plan - Share Appreciation Right Scheme |
Grant | Estimated fair | Number of | Number of | Rights allocated/ | Rights | Number of | ||
date | value per right | shares issued at | rights allocated at | adjustments | forfeited | rights allocated at | ||
Rand | 31 March 2011 | 31 March 2010 | in 2010/11 | in 2010/11 | 31 March 2011 | |||
1 August 2007 | 19,80 | 3 296 657 | 1 354 850 | 16 800 | 1 338 050 | |||
1 February 2008 | 13,93 | 163 540 | 163 540 | |||||
1 August 2008 | 14,79 | 166 720 | 10 230 | 156 490 | ||||
1 February 2009 | 10,56 | 81 860 | 6 600 | 75 260 | ||||
1 August 2009 | 24,83 | 68 380 | 68 380 | |||||
1 February 2010 | 25,14 | 108 470 | 6 390 | 102 080 | ||||
1 August 2010 | 30,69 | 61 640 | 61 640 | |||||
1 February 2011 | 34,31 | 36 250 | 36 250 | |||||
3 296 657 | 1 943 820 | 97 890 | 40 020 | 2 001 690 | ||||
Management Share Ownership Plan - Share Grant Scheme |
||||||||
Grant | Estimated fair | Number of | Number of | Rights allocated/ | Rights | Number of | ||
date | value per right | shares issued at | rights allocated at | adjustments | forfeited | rights allocated at | ||
Rand | 31 March 2011 | 31 March 2010 | in 2010/11 | in 2010/11 | 31 March 2011 | |||
1 August 2007 | 64,00 | 1 021 422 | 419 500 | 5 200 | 414 300 | |||
1 February 2008 | 54,37 | 50 660 | 50 660 | |||||
1 August 2008 | 57,39 | 51 610 | 3 160 | 48 450 | ||||
1 February 2009 | 52,47 | 25 320 | 2 040 | 23 280 | ||||
1 August 2009 | 79,10 | 21 160 | 21 160 | |||||
1 February 2010 | 82,61 | 33 580 | 1 970 | 31 610 | ||||
1 August 2010 | 94,68 | 19 100 | 19 100 | |||||
1 February 2011 | 101,89 | 11 210 | 11 210 | |||||
1 021 422 | 601 830 | 30 310 | 12 370 | 619 770 |
The estimated fair value costing of these share appreciation rights and share grant rights was determined using option pricing methodology, based on the following significant inputs: |
Fixed share price at grant dates | R92,90 | |
Expected option life | 57 months (assume contractual plus a leaving percentage of 5%). | |
Risk-free interest rate | 1 August 2010 award: 7,29% and 1 February 2011 award: 6,16% (1 February 2009 award: 7,96%, 1 August 2009 award: 7,97%, 1 February 2010 award: 7,57%, 1 August 2008 award: 10,06%, 1 February 2008 award: 9,62% and 1 August 2007 award: 8,45%) . | |
Expected volatility | The weighted average expected volatility is based on historical volatility determined bythe statistical analysis of daily share price movements over the past three years. 1 August 2010 award: 23,09% and 1 February 2011 award: 17,61% (1 February 2009 award: 34,45%, 1 August 2009 award: 29,19%, 1 February 2010 award: 29,47%, 1 August 2008 award: 28,14%, 1 February 2008 award: 28,25% and 1 August 2007 award: 27,00%. |
|
Dividend yield | The dividend yield on valuation date is based on broker forecasts from the financial information vendor, McGregor BFA. 1 August 2010 award: 4,36% and 1 February 2011 award: 2,82% (1 February 2009 award: 4,96%, 1 August 2009 award: 3,77%, 1 February 2010 award: 3,93%, 1 August 2008 award: 4,84%, 1 February 2008 award: 4,88% and 1 August 2007 award: 4,60%). | |
Expected early exercise | Not applicable. | |
Time constraints | Five years from grant date. | |
Performance (vesting) conditions | There are no performance (vesting) conditions other than the passage of time. | |
Non-market performance conditions | No non-market conditions. | |
Market performance conditions | No market conditions. | |
In addition, the following data is specific to each of the above schemes: In addition, the following data is specific to each of the above schemes: |
||
Exercise price | R92,90 plus cash dividends to be received over the life of the scheme. | |
Expected dividends | A weighted average dividend yield was used. | |
Management Share Ownership Plan - Share appreciation right scheme | ||
Exercise price | R74,32. | |
Expected dividends | Nil. | |
Management Share Ownership Plan - Share grant scheme | ||
Exercise price | Nil. | |
Expected dividends | Nil. | |