Consolidated | Company | ||||
2012 | 2011 | 2012 | 2011 | ||
Goods and services: | |||||
Transacted between operating entities within the company | 1 | 3 | |||
Between the company and its subsidiaries | 588 | 519 | |||
Transacted between subsidiaries within Tongaat Hulett | 400 | 322 | |||
Tongaat-Hulett Pension Fund contribution cost | 55 | 56 | 53 | 49 | |
Administration fees and other income: | |||||
Transacted between operating entities within the company | 9 | 9 | |||
Between the company and its subsidiaries | 55 | 40 | |||
Transacted between subsidiaries within Tongaat Hulett | 109 | 129 | |||
Transacted with/between joint ventures within Tongaat Hulett | 4 | 1 | |||
Paid to external related parties | 4 | 4 | |||
Interest paid: | |||||
Transacted between operating entities within the company | 12 | 21 | |||
Between the company and its subsidiaries | 42 | 9 | |||
Transacted with/between joint ventures within Tongaat Hulett | 2 | 2 | |||
Interest received: | |||||
Transacted between operating entities within the company | 391 | 379 | |||
Between the company and its subsidiaries | 2 | 5 | |||
Transacted between subsidiaries within Tongaat Hulett | 50 | 99 | |||
Transacted with/between joint ventures within Tongaat Hulett | 1 | 1 | |||
Sales of fixed assets: | |||||
Between the company and its subsidiaries | 110 | ||||
Loan balances: | |||||
Transacted between operating entities within the company | 5 606 | 4 489 | |||
Between the company and its subsidiaries | 148 | 786 | |||
Pension Fund Loan - Employer Surplus Account | 96 | 97 | 96 | 97 | |
Dividends received: | |||||
Between the company and its subsidiaries | 81 | 105 | |||
Transacted between subsidiaries within Tongaat Hulett | 75 | 100 |
Other related party information: |
2012 | 2011 | ||
Rmillion | Rmillion | ||
Details of the IAS 19 valuation of the DB Fund (South Africa): | |||
Fair value of fund assets | |||
Balance at beginning of year | 4 662 | 4 632 | |
Expected return on scheme assets | 416 | 101 | |
Contributions by plan members | 29 | ||
Benefits paid | (205) | (42) | |
Actuarial gain / (loss) | 174 | (29) | |
Balance at end of year | 5 076 | 4 662 | |
Present value of defined benefit obligation | |||
Balance at beginning of year | 3 519 | 3 480 | |
Current service cost | 91 | 23 | |
Interest cost | 321 | 76 | |
Contributions by plan members | 29 | ||
Benefits paid | (205) | (42) | |
Actuarial loss | 39 | (18) | |
Balance at end of year | 3 794 | 3 519 |
Fund assets less member liabilities | 1 282 | 1 143 | |
Employer surplus account | (175) | (216) | |
1 107 | 927 | ||
Defined benefit pension fund asset | (296) | (296) | |
Asset restriction | 811 | 631 | |
Amounts included in the companys statement of financial position: | |||
Non-current assets: | |||
Defined benefit pension fund asset | 296 | 296 | |
Unrecognised actuarial gains | (2) | (2) | |
294 | 294 | ||
Employer surplus account | 175 | 216 | |
Less current portion included in accounts receivable | (60) | (81) | |
115 | 135 | ||
Current assets: | |||
Employer surplus account | 60 | 81 | |
Total amount included in the companys statement of financial position | 469 | 510 | |
The net asset is reconciled as follows: | |||
Balance at beginning of year | 510 | 517 | |
Net expense recognised in profit or loss | (41) | (7) | |
Balance at end of year | 469 | 510 | |
Amounts recognised in profit or loss: | 12 months | 3 months* | |
Service costs | 91 | 23 | |
Interest costs | 321 | 76 | |
Expected return on scheme assets | (416) | (101) | |
Net actuarial losses recognised | 45 | 9 | |
Net expense in respect of defined benefit accounting | 41 | 7 | |
Employer surplus account recognition | 130 | ||
Defined benefit pension fund asset recognition | 288 |
*3 months from 1 January 2011 to 31 March 2011 following the FSB approvals and clarity obtained in December 2010. |
2012 | 2011 | ||
Asset information | Rmillion | Rmillion | |
Equities | 3 046 | 2 844 | |
Fixed interest bonds | 1 015 | 793 | |
Property | 102 | 93 | |
Cash and other | 913 | 932 | |
5 076 | 4 662 | ||
Included in the assets of the scheme are ordinary sharesheld in Tongaat Hulett Limited, stated at fair value | 105 | 142 | |
Actual return on scheme assets | 590 | 72 | |
The principal actuarial assumptions are: | |||
Discount rate | 8,90% | 9,10% | |
Salary cost and pension increase | 6,25% | 6,25% | |
Expected rate of return on assets | 8,90% | 9,10% | |
Experience gains/(losses) on: | |||
Plan liabilities: | 55 | 28 | |
Percentage of the present value of the plan liabilities | 1,4% | 0,8% | |
Plan assets: | 174 | (29) | |
Percentage of plan assets | 3,4% | (0,6%) |
Estimated contributions payable in the next financial year Basis used to determine the rate of return on assets OTHER RETIREMENT BENEFIT SCHEMES 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 | ||||
2012 | 2011 | 2012 | 2011 | ||
Rmillion | Rmillion | Rmillion | Rmillion | ||
Amounts recognised in the statement of financial position: | |||||
Present value of unfunded obligations | 391 | 361 | 335 | 314 | |
Unrecognised actuarial losses | (34) | (38) | (61) | (60) | |
Net liability in the statement of financial position | 357 | 323 | 274 | 254 | |
The liability is reconciled as follows: | |||||
Net liability at beginning of year | 323 | 304 | 254 | 236 | |
Currency alignment | 9 | (6) | |||
Net expense recognised in income statement | 49 | 47 | 42 | 38 | |
Contributions | (24) | (22) | (22) | (20) | |
Net liability at end of year | 357 | 323 | 274 | 254 | |
Amounts recognised in the income statement: | |||||
Service costs | 5 | 6 | 3 | 3 | |
Interest costs | 36 | 34 | 28 | 25 | |
Net actuarial losses recognised | 8 | 7 | 11 | 10 | |
49 | 47 | 42 | 38 | ||
The principal actuarial assumptions applied are: | |||||
Discount rate | |||||
South Africa | 8,90% | 9,10% | 8,90% | 9,10% | |
Mozambique | 8,00% | 9,25% | |||
Zimbabwe | 8,00% | 15,00% | |||
Health care cost inflation rate | |||||
South Africa | 7,00% | 7,00% | 7,00% | 7,00% | |
Mozambique | 6,00% | 6,25% | |||
Zimbabwe | 6,50% | 13,50% | |||
Sensitivity of healthcare cost trend rates: | |||||
1% increase in trend rate - effect on the aggregate of the service and interest costs |
2 | 1 | 1 | 1 | |
1% increase in trend rate - effect on the obligation | 50 | 43 | 38 | 36 | |
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 | 42 | 35 | 32 | 30 | |
Estimated contributions payable in the next financial year | 26 | 24 | 23 | 22 | |
Experience gains / (losses): | |||||
On plan liabilities | (3) | 4 | (4) | (5) | |
Percentage of the present value of the plan liabilities | (0,8%) | 1,1% | (1,2%) | (1,6%) |
Retirement Gratuities |
Consolidated | Company | ||||
2012 | 2011 | 2012 | 2011 | ||
Rmillion | Rmillion | Rmillion | Rmillion | ||
Amounts recognised in the statement of financial position: | |||||
Present value of unfunded obligations | 124 | 107 | 88 | 80 | |
Unrecognised actuarial losses | (8) | (10) | (11) | (12) | |
Net liability in the statement of financial position | 116 | 97 | 77 | 68 | |
The liability is reconciled as follows: | |||||
Net liability at beginning of year | 97 | 145 | 68 | 61 | |
Currency alignment | 4 | (4) | |||
Net expense recognised in income statement | 20 | (39) | 14 | 11 | |
Payments made | (5) | (5) | (5) | (4) | |
Net liability at end of year | 116 | 97 | 77 | 68 | |
Amounts recognised in the income statement: | |||||
Service costs | 7 | 6 | 5 | 4 | |
Interest costs | 12 | 10 | 7 | 6 | |
Net actuarial losses recognised | 1 | 1 | 2 | 1 | |
Reduction of provision | (56) | ||||
20 | (39) | 14 | 11 | ||
The principal actuarial assumptions applied are: | |||||
Discount rate | |||||
South Africa | 8,90% | 9,10% | 8,90% | 9,10% | |
Zimbabwe | 8,00% | 15,00% | |||
Salary inflation rate | |||||
South Africa | 7,00% | 7,00% | 7,00% | 7,00% | |
Zimbabwe | 6,00% | 12,50% | |||
Estimated contributions payable in the next financial year | 15 | 8 | 9 | 5 | |
Experience losses: | |||||
On plan liabilities | 2 | (1) | 1 | (4) | |
Percentage of the present value of the plan liabilities | 1,6% | (0,9%) | 1,1% | (5,0%) | |
33. | DIRECTORS AND PRESCRIBED OFFICERS EMOLUMENTS AND INTERESTS (R000) |
Executive Directors Remuneration (R000) |
12 months to 31 March 2012 | 12 months to 31 March 2011 | |||||||||
Retirement | Retirement | |||||||||
Cash | Cash | and medical | Cash | Cash | and medical | |||||
Name | Package | Bonus* | contributions | Total | Package | Bonus* | contributions | Total | ||
B G Dunlop | 3 466 | 2 059 | 390 | 5 915 | 3 209 | 1 053 | 361 | 4 623 | ||
M H Munro | 3 363 | 2 034 | 392 | 5 789 | 3 018 | 1 087 | 354 | 4 459 | ||
P H Staude | 6 381 | 4 869 | 679 | 11 929 | 5 775 | 2 599 | 615 | 8 989 | ||
13 210 | 8 962 | 1 461 | 23 633 | 12 002 | 4 739 | 1 330 | 18 071 | |||
Executive directors share incentive gains: |
||||||||||
2012 | 2011 | |||||||||
B G Dunlop | 737 | 807 | ||||||||
M H Munro | 1 941 | 837 | ||||||||
P H Staude | 2 188 | 7 919 | ||||||||
4 866 | 9 563 | |||||||||
The requirement to include prescribed officers is covered by the above executive directors as they exercise effective management and control. Remuneration of the three highest paid executives, other than directors |
||||||||||
2012 | 2011 | |||||||||
Average of the three executives: | ||||||||||
Cash package | 3 112 | 2 857 | ||||||||
Bonus* | 1 680 | 884 | ||||||||
Retirement and medical contributions | 392 | 360 | ||||||||
5 184 | 4 101 | |||||||||
Share incentive gains | 2 559 | 1 689 |
*Bonuses are reported to match the amount payable to the applicable financial period. |
2012 | 2011 | ||||||
Name | Fees | Other | Total | Fees | Other | Total | |
Non-executive directors: | |||||||
F Jakoet | 255 | 201 | 456 | 223 | 206 | 429 | |
J John | 255 | 253 | 508 | 223 | 229 | 452 | |
R P Kupara | 255 | 131 | 386 | 223 | 223 | ||
J B Magwaza | 901 | 100 | 1 001 | 801 | 79 | 880 | |
A A Maleiane | 236 | 236 | 223 | 223 | |||
T N Mgoduso | 255 | 103 | 358 | 173 | 27 | 200 | |
M Mia | 255 | 326 | 581 | 223 | 272 | 495 | |
N Mjoli-Mncube | 255 | 274 | 529 | 204 | 261 | 465 | |
S G Pretorius (from 3 August 2011) | 168 | 168 | |||||
C B Sibisi | 255 | 87 | 342 | 223 | 92 | 315 | |
R H J Stevens (to 29 July 2011) | 67 | 67 | 204 | 204 | |||
Directors who retired/resigned during the year | 241 | 241 | |||||
3 157 | 1 475 | 4 632 | 2 961 | 1 166 | 4 127 |
2012 | 2011 | ||
Name | |||
Executive directors: | |||
B G Dunlop | 57 369 | 49 646 | |
M H Munro | 46 358 | 38 847 | |
P H Staude | 199 682 | 175 957 | |
303 409 | 264 450 | ||
Non-executive directors: | |||
F Jakoet | 5 000 | ||
J B Magwaza | 12 111 | 12 111 | |
Directors who resigned during the year | 600 | ||
17 111 | 12 711 | ||
Expiring | Option price (Rand) | Number of options | Options exercised | Options lapsed/forfeited | Number of options | |||||
ten years from | Apportioned | at 31 March 2011 | 2010/11 | 2010/11 | at 31 March 2012 | |||||
Tongaat | Hulamin | Tongaat | Hulamin | Tongaat | Tongaat | Hulamin | Tongaat | Hulamin | ||
Hulett | Hulett | Hulett | Hulett | Hulett | ||||||
16 May 2001 | 30,55 | 9,45 | 45 000 | 86 700 | 45 000 | 86 700 | ||||
15 August 2001 | 32,08 | 9,92 | 3 500 | 3 500 | ||||||
13 May 2002 | 37,88 | 11,72 | 98 400 | 177 200 | 61 500 | 36 900 | 177 200 | |||
14 April 2003 | 24,37 | 7,53 | 71 994 | 144 900 | 4 000 | 800 | 67 994 | 144 100 | ||
1 October 2003 | 26,35 | 8,15 | 30 000 | 30 000 | 30 000 | 30 000 | ||||
21 April 2004 | 35,90 | 11,10 | 222 900 | 394 400 | 18 500 | 500 | 2 300 | 203 900 | 392 100 | |
468 294 | 836 700 | 129 000 | 500 | 93 300 | 338 794 | 743 400 |
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 (2011 - 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: R32,96 (2011: R33,42) and Hulamin component R10,44 (2011: R10,33) | |
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 | 19 months (2011: 28 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 di erence between the exercise price and the grant price, less income tax payable on such di erence. 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 forfeited | Number of rights | ||||||
Apportioned | at 31 March 2011 | in 2011/12 | in 2011/12 | in 2011/12 | at 31 March 2012 | ||||||
Expiring | Tongaat | Hulamin | Tongaat | Hulamin | Tongaat | Tongaat | Tongaat | Hulamin | Tongaat | Hulamin | |
seven years from | Hulett | Hulett | Hulett | Hulett | Hulett | Hulett | |||||
10 May 2005 | 43,98 | 13,60 | 314 800 | 636 979 | 285 820 | 3 909 | 28 980 | 633 070 | |||
22 April 2006 | 73,39 | 22,70 | 544 509 | 800 829 | 40 312 | 3 867 | 504 197 | 796 962 | |||
20 August 2007 | 88,84 | 948 372 | 48 710 | 899 662 | |||||||
25 April 2008 | 92,74 | 1 230 193 | 97 278 | 3 752 | 1 129 163 | ||||||
22 May 2009 | 75,06 | 1 508 623 | 4 436 | 1 504 187 | |||||||
31 May 2010 | 97,49 | 1 238 759 | 8 297 | 1 230 462 | |||||||
31 May 2011 | 90,42 | 1 480 199 | 4 658 | 1 475 541 | |||||||
5 785 256 | 1 437 808 | 1 480 199 | 472 120 | 21 143 | 7 776 | 6 772 192 | 1 430 032 |
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 | 2011 award: 7,95% (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 30% (2010: 26,78%, 2009: 28% and 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 2,75% was used for the 2011 award (2010 award: 2,5%, 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 right at grant date | 2011 award: R17,50, (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 | 2011 award: 72 months (2010 award: 62 months, 2009 award: 50 months, 2008 award: 37 months, 2007 award: 29 months, 2006 award: 13 months, 2005 award: 1 month). | |
- 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 | ||
three years from | Issue price (Rand) | at 31 March 2011 | granted in 2011/12 | in 2011/12 |
in 2011/12 |
at 31 March 2012 |
|
25 April 2008 | 92,74 | 117 483 | 41 122 | 76 361 | |||
22 May 2009 | 75,06 | 151 739 | 151 739 | ||||
31 May 2010 | 97,49 | 171 916 | 171 916 | ||||
31 May 2011 | 90,42 | 202 238 | 202 238 | ||||
441 138 | 202 238 | 41 122 | 76 361 | 525 893 |
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%). | |
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 2,75% was used for the 2011 award (2010 award: 2,5%, 2009 award: 3,5% and 2008 award: 3,56%). | |
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 | 2011 award: R40,54 (2010 award: R46,55, 2009 award: R40,76 and 2008 award: R56,82). | |
Weighted average remaining life: | ||
- Expected | 2011 award: 26 months (2010 award: 14 months and 2009 award : 2 months). | |
- Contractual | 36 months. |
Long Term Incentive Plan 2005 - Retention Awards Under the long term incentive plan, participating employees are granted conditional awards which are converted into shares after service period is completed. |
Number of | Number of | ||||
Expiring | conditional awards | Conditional awards | conditional awards | ||
four years from | Issue price (Rand) | at 31 March 2011 | granted in 2011/12 | at 31 March 2012 | |
31 May 2011 | 90,42 | 13 200 | 13 200 | ||
14 November 2011 | 94,26 | 20 000 | 20 000 | ||
28 November 2011 | 90,86 | 20 000 | 20 000 | ||
53 200 | 53 200 |
The estimated fair value costing of these outstanding conditional share awards was based on the following significant inputs: |
Exercise price | The share price at grant date, as noted above. | |
Expected option life | 46 months (assume contractual plus a leaving percentage of 5%) for May 2011 awards and 48 months (assume contractual plus a leaving percentage of 0%) for November 2011 awards. | |
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 2,75% was used for the 2011 award. | |
Weighted average share price | As above. | |
Time constraints | Four 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 conditional award at grant date | 31 May 2011 award: R65,87; 14 November 2011 award: R84,31 and 28 November 2011 award: R81,27. | |
Weighted average remaining life: | ||
- Expected | 31 May 2011 award: 36 months, 14 November 2011 award: 43 months and 28 November 2011 award: 44 months. | |
- Contractual | 48 months. |
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 2011 | 2011/12 | 2011/12 | 31 March 2012 | |
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 | |||
30 May 2011 | 93,35 | 37 885 | 37 885 | |||
97 005 | 37 885 | 46 586 | 88 304 |
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%). | |
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. A continuous dividend yield of 2,75% was used for the 2011 award (2010 award: 2,5%, 2009 award: 3,5% and 2008 award: 3,56%). | |
Weighted average share price | As above. | |
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 | 2011 award: R71,30 (June 2010 award: R81,18, March 2010 award: R81,75 and 2009 award: R60,69). | |
Weighted average remaining life: | ||
- Expected | 2011 award: 26 months (June 2010 award: 14 months, March 2010 award: 11 months). | |
- Contractual | 36 months. |
The deferred bonus shares were purchased by the participating employees on 30 May 2011 in respect of the 2011 award. (2010 awards: purchased 4 June 2010 and 3 March 2010 and 2009 award: purchased 2 March 2009). |
Option price (Rand) | Number of options | Options lapsed/ | Number of options | ||||||
Apportioned | at 31 March 2011 | forfeited | at 31 March 2012 | ||||||
Expiring | Tongaat | Tongaat | in 2011/12 | 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 | 16 May 2001 | 30,55 | 9,45 | 6 000 | 6 000 | ||||
13 May 2002 | 37,88 | 11,72 | 6 000 | 6 000 | |||||
12 000 | 6 000 | 6 000 | |||||||
Total | 66 900 | 125 000 | 6 000 | 66 900 | 119 000 |
* The non-executive directors share options were awarded when he was an executive director more than nine 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 (Tongaat Hulett) and a Hulamin component (Hulamin), as detailed in the 2007 Annual Report.
|
Name of | Expiring | Grant price (Rand) Apportioned |
Number of rights at 31 March 2011 |
Rights granted in 2011/12 |
Rights exercised in 2011/12 |
Number of rights at 31 March 2012 |
Rights time 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 | ||||||||
22 May 2009 | 75,06 | 32 736 | 32 736 | 32 736 | |||||||
31 May 2010 | 97,49 | 25 698 | 25 698 | 25 698 | |||||||
31 May 2011 | 90,42 | 29 552 | 29 552 | 29 552 | |||||||
134 829 | 64 334 | 29 552 | 164 381 | 64 334 | 87 986 | ||||||
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 | ||||||||
22 May 2009 | 75,06 | 30 857 | 30 857 | 30 857 | |||||||
31 May 2010 | 97,49 | 23 638 | 23 638 | 23 638 | |||||||
31 May 2011 | 90,42 | 28 669 | 28 669 | 28 669 | |||||||
145 789 | 41 657 | 28 669 | 21 185 | 153 273 | 41 657 | 83 164 | |||||
P H Staude | 10 May 2005 | 43,98 | 13,60 | 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 | ||||||||
22 May 2009 | 75,06 | 91 120 | 91 120 | 91 120 | |||||||
31 May 2010 | 97,49 | 74 289 | 74 289 | 74 289 | |||||||
31 May 2011 | 90,42 | 87 397 | 87 397 | 87 397 | |||||||
374 284 | 154 892 | 87 397 | 461 681 | 154 892 | 252 806 |
Long Term Incentive Plan 2005 |
Name of executive director |
Expiring three years from |
Original Issue price (Rand) |
Number of conditional awards at 31 March 2011 |
Conditional awards granted in 2011/12 |
Conditional awards settled in 2011/12 |
Conditional awards lapsed in 2011/12 |
Number of conditional awards at 31 March 2012 |
Conditional awards time constrained |
|
B G Dunlop | 25 April 2008 | 92,74 | 7 592 | 2 657 | 4 935 | ||||
22 May 2009 | 75,06 | 9 421 | 9 421 | 9 421 | |||||
31 May 2010 | 97,49 | 10 160 | 10 160 | 10 160 | |||||
31 May 2011 | 90,42 | 11 734 | 11 734 | 11 734 | |||||
27 173 | 11 734 | 2 657 | 4 935 | 31 315 | 31 315 | ||||
M H Munro | 25 April 2008 | 92,74 | 7 181 | 2 513 | 4 668 | ||||
22 May 2009 | 75,06 | 8 880 | 8 880 | 8 880 | |||||
31 May 2010 | 97,49 | 9 345 | 9 345 | 9 345 | |||||
31 May 2011 | 90,42 | 11 384 | 11 384 | 11 384 | |||||
25 406 | 11 384 | 2 513 | 4 668 | 29 609 | 29 609 | ||||
P H Staude | 25 April 2008 | 92,74 | 21 142 | 7 400 | 13 742 | ||||
22 May 2009 | 75,06 | 26 316 | 26 316 | 26 316 | |||||
31 May 2010 | 97,49 | 29 475 | 29 475 | 29 475 | |||||
31 May 2011 | 90,42 | 34 829 | 34 829 | 34 829 | |||||
76 933 | 34 829 | 7 400 | 13 742 | 90 620 | 90 620 |
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 | |||
Name of executive | Expiring three | Issue price | awards at | granted in | delivered in | awards at | time | |
director | years from | (Rand) | 31 March 2011 | 2011/12 | 2011/12 | 31 March 2012 | constrained | |
B G Dunlop | 2 March 2009 | 74,72 | 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 | ||||
30 May 2011 | 93,35 | 3 383 | 3 383 | 3 383 | ||||
9 489 | 3 383 | 4 620 | 8 252 | 8 252 | ||||
M H Munro | 2 March 2009 | 74,72 | 4 227 | 4 227 | ||||
3 March 2010 | 97,32 | 3 609 | 3 609 | 3 609 | ||||
4 June 2010 | 100,40 | 979 | 979 | 979 | ||||
30 May 2011 | 93,35 | 3 492 | 3 492 | 3 492 | ||||
8 815 | 3 492 | 4 227 | 8 080 | 8 080 | ||||
P H Staude | 2 March 2009 | 74,72 | 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 | ||||
30 May 2011 | 93,35 | 10 856 | 10 856 | 10 856 | ||||
29 402 | 10 856 | 14 171 | 26 087 | 26 087 |
Grant | Estimated fair | Number of | Balance of | Rights | Rights forfeited/ | Balance of | ||
date | value per right | shares issued at | rights allocated | allocated | (adjustments) | rights allocated | ||
Rand | 31 March 2011 | at 31 March 2011 | in 2011/12 | in 2011/12 | at 31 March 2012 | |||
1 August 2007 | 28,90 | 5 422 829 | 3 751 030 | 158 360 | 3 592 670 | |||
1 February 2008 | 18,38 | 149 660 | 7 190 | 142 470 | ||||
1 August 2008 | 17,92 | 182 110 | (24 400) | 206 510 | ||||
1 February 2009 | 13,44 | 148 000 | 34 110 | 113 890 | ||||
1 August 2009 | 26,88 | 102 385 | 5 575 | 96 810 | ||||
1 February 2010 | 24,67 | 113 730 | 15 340 | 98 390 | ||||
1 August 2010 | 23,44 | 54 540 | 4 890 | 49 650 | ||||
1 February 2011 | 20,74 | 51 730 | 4 040 | 47 690 | ||||
1 August 2011 | 9,07 | 47 910 | 1 890 | 46 020 | ||||
5 422 829 | 4 553 185 | 47 910 | 206 995 | 4 394 100 | ||||
Management Share Ownership Plan - Share Appreciation Right Scheme | |||||||||
Grant | Estimated fair | Number of | Balance of | Rights | Number of | Balance of | |||
date | value per right | shares issued at | rights allocated | allocated | rights forfeited | rights allocated | |||
Rand | 31 March 2011 | at 31 March 2011 | in 2011/12 | in 2011/12 | at 31 March 2012 | ||||
1 August 2007 | 19,80 | 3 296 657 | 1 338 050 | 23 260 | 1 314 790 | ||||
1 February 2008 | 13,93 | 163 540 | 8 260 | 155 280 | |||||
1 August 2008 | 14,79 | 156 490 | 330 | 156 160 | |||||
1 February 2009 | 10,56 | 75 260 | 8 440 | 66 820 | |||||
1 August 2009 | 24,83 | 68 380 | 5 330 | 63 050 | |||||
1 February 2010 | 25,14 | 102 080 | 102 080 | ||||||
1 August 2010 | 30,69 | 61 640 | 61 640 | ||||||
1 February 2011 | 34,31 | 36 250 | 4 930 | 31 320 | |||||
1 August 2011 | 20,18 | 110 440 | 110 440 | ||||||
1 February 2012 | 30,40 | 129 540 | 129 540 | ||||||
3 296 657 | 2 001 690 | 239 980 | 50 550 | 2 191 120 | |||||
Management Share Ownership Plan - Share Grant Scheme | |||||||||
Grant | Estimated fair | Number of | Balance of | Rights | Number of | Balance of | |||
date | value per right | shares issued at | rights allocated | allocated | rights forfeited | rights allocated | |||
Rand | 31 March 2011 | at 31 March 2011 | in 2011/12 | in 2011/12 | at 31 March 2012 | ||||
1 August 2007 | 64,00 | 1 021 422 | 414 300 | 7 190 | 407 110 | ||||
1 February 2008 | 54,37 | 50 660 | 2 560 | 48 100 | |||||
1 August 2008 | 57,39 | 48 450 | 100 | 48 350 | |||||
1 February 2009 | 52,47 | 23 280 | 2 620 | 20 660 | |||||
1 August 2009 | 79,10 | 21 160 | 1 650 | 19 510 | |||||
1 February 2010 | 82,61 | 31 610 | 31 610 | ||||||
1 August 2010 | 94,68 | 19 100 | 19 100 | ||||||
1 February 2011 | 101,89 | 11 210 | 1 520 | 9 690 | |||||
1 August 2011 | 89,35 | 34 190 | 34 190 | ||||||
1 February 2012 | 102,68 | 40 100 | 40 100 | ||||||
1 021 422 | 619 770 | 74 290 | 15 640 | 678 420 |
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 2011 award: 5,73% and 1 February 2012 award: 5,56% (1 August 2010 award: 7,29%, 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 by the statistical analysis of daily share price movements over the past three years. 1 August 2011 award: 20,93% and 1 February 2012 award: 16,11%, 1 August 2010 award: 23,09%, 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 2011 award: 3,86% and 1 February 2012 award: 2,70% (1 August 2011 award: 4,36%, 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: Employee Share Ownership Plan - Share appreciation right scheme |
|
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. |