| 2025 | 2024 | ||
| Note | $000 | $000 | |
| Continuing operations | |||
Revenue | 3 | ||
Cost of sales | ( | ( | |
Changes in fair value of biological assets | 18 | ( | |
Gross profit | |||
Administration expenses | 5 | ( | ( |
Other income | |||
Reversal of impairment/(impairment loss) | 11 | ( | |
(Loss)/gain arising from fair value of investments | 14 | ( | |
Operating profit | |||
Exchange (loss)/gains | ( | ||
Finance income | 4 | ||
Finance expense | 4 | ( | ( |
Profit before tax | 5 | ||
Tax expense | 8 | ( | ( |
Profit for the year | |||
| Profit/(loss) for the year attributable to: | |||
- Owners of the parent | |||
- Non-controlling interests | ( | ||
| Earnings per share attributable to the owners of the parent | |||
| during the year | |||
| Profit | |||
- basic and diluted | 9 |
| 2025 | 2024 | |
| $000 | $000 | |
Profit for the year | ||
| Other comprehensive loss: | ||
| Items may be reclassified to profit or loss: | ||
Loss on exchange translation of foreign operations | ( | ( |
Net other comprehensive loss may be reclassified to profit or loss | ( | ( |
| Items not to be reclassified to profit or loss: | ||
Remeasurement of retirement benefits plan, net of tax | ||
Net other comprehensive income not being reclassified to profit or loss | ||
Total other comprehensive loss for the year, net of tax | ( | ( |
Total comprehensive income/(loss) for the year | ||
| Total comprehensive income/(loss) for the year attributable to: | ||
- Owners of the parent | ||
- Non-controlling interests | ( | |
| 31.12.2025 | 31.12.2024 | ||
| Note | $000 | $000 | |
| Non-current assets | |||
Property, plant and equipment | 11 | ||
Intangible assets | 12 | ||
Investments in associates | 13 | ||
Investments | 14 | ||
Receivables | 15 | ||
Deferred tax assets | 16 | ||
| Current assets | |||
Inventories | 17 | ||
Income tax receivables | 8 | ||
Other tax receivables | 8 | ||
Biological assets | 18 | ||
Trade and other receivables | 19 | ||
Investments | 14 | ||
Short-term investments | 20 | ||
Cash and cash equivalents | 20 | ||
| Current liabilities | |||
Trade and other payables | 21 | ( | ( |
Income tax liabilities | 8 | ( | ( |
Other tax liabilities | 8 | ( | ( |
Dividend payables | ( | ( | |
Lease liabilities | 22 | ( | ( |
( | ( | ||
Net current assets | |||
| Non-current liabilities | |||
Deferred tax liabilities | 16 | ( | ( |
Retirement benefits - net liabilities | 23 | ( | ( |
Lease liabilities | 22 | ( | ( |
( | ( | ||
Net assets |
| 31.12.2025 | 31.12.2024 | ||
| Note | $000 | $000 | |
| Issued capital and reserves attributable to owners of the parent | |||
Share capital | 24 | ||
Treasury shares | 24 | ( | ( |
Share premium | 27 | ||
Capital redemption reserve | |||
Exchange reserves | ( | ( | |
Retained earnings | |||
Non-controlling interests | |||
Total equity |
| Capital | Non- | |||||||||||
| Share | Treasury | Share | redemption | Exchange | Retained | controlling | Total | |||||
| capital | shares | premium | reserve | reserves | earnings | Total | interests | equity | ||||
| Note | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | |||
Balance at 31 December 2023 | ( | ( | ||||||||||
| Items of other comprehensive (loss)/ | income | |||||||||||
- | Remeasurement of retirement benefit | |||||||||||
plan, net of tax | 23 | |||||||||||
- | (Loss)/gain on exchange translation of | |||||||||||
foreign operations | ( | ( | ( | |||||||||
Total other comprehensive (loss)/income | ( | ( | ( | |||||||||
Profit for the year | ||||||||||||
| Total comprehensive (loss)/income for | the year | ( | ||||||||||
Acquisition of non-controlling interests | 32 | ( | ( | ( | ||||||||
Transactions with owners in their Share buy back | capacity as owners | ( | ( | ( | ||||||||
Dividends paid | ( | ( | ( | |||||||||
Balance at 31 December 2024 | ( | ( | ||||||||||
| Items of other comprehensive (loss)/ | income | |||||||||||
- | Remeasurement of retirement benefit | |||||||||||
plan, net of tax | 23 | |||||||||||
- | (Loss)/gain on exchange translation | |||||||||||
of foreign operations | ( | ( | ( | |||||||||
| Total other comprehensive (loss)/ | income | ( | ( | ( | ||||||||
Profit/(loss) for the year | ( | |||||||||||
Total comprehensive (loss)/income for Transactions with owners in their | the year | ( | ( | |||||||||
| capacity as owners | ||||||||||||
Share buy back | ( | ( | ( | |||||||||
Dividends paid | ( | ( | ( | |||||||||
Balance at | ( | ( | ||||||||||
| 2025 | 2024 | ||
| Note | $000 | $000 | |
| Cash flows from operating activities | |||
Profit before tax | |||
| Adjustments for: | |||
Changes in fair value of biological assets | 18 | ( | |
Gain on disposal of property, plant and equipment | ( | ( | |
Depreciation | 11 | ||
Retirement benefit provisions | 23 | ||
Finance income | 4 | ( | ( |
Finance expense | 4 | ||
Unrealised (gain)/loss in foreign exchange | ( | ||
Loss/(gain) arising from fair value | 14 | ( | |
Property, plant and equipment written off | 11 | ||
(Reversal of impairment)/impairment loss | 11 | ( | |
Reversal for expected credit loss | 19 | ( | ( |
Operating cash flows before changes in working capital | |||
Increase in inventories | ( | ( | |
(Increase)/Decrease in non-current, trade and other receivables | ( | ||
Increase/(Decrease) in trade and other payables | ( | ||
Cash inflows from operations | |||
Retirement benefits paid | ( | ( | |
Overseas tax paid | ( | ( | |
Net cash generated from operating activities | |||
| Investing activities | |||
Acquisition of associates | 13 | ( | |
| Property, plant and equipment | |||
- purchases | ( | ( | |
- sale proceeds | |||
| Intangible assets | |||
- purchases | 12 | ( | |
Interest received | 4 | ||
Additions to receivables from cooperatives under Plasma scheme | ( | ( | |
Repayment from cooperatives under Plasma scheme | |||
Investment in investment portfolio or bond portfolio | 14 | ( | ( |
Disposal of investment portfolio | 14 | ||
Placement of fixed deposits with original maturity of more than three months | ( | ( | |
Withdrawal of fixed deposits with original maturity of more than three months | |||
Net cash used in investing activities | ( | ( |
| 2025 | 2024 | ||
| Note | $000 | $000 | |
| Financing activities | |||
Dividends paid to the holders of the parent | ( | ( | |
Repayment of lease liabilities - principal | ( | ( | |
Repayment of lease liabilities - interest | ( | ( | |
Acquisition of non-controlling interests | ( | ||
Share buy back | 24 | ( | ( |
Net cash used in financing activities | ( | ( | |
Net increase in cash and cash equivalents | |||
| Cash and cash equivalents | |||
At beginning of year | |||
Exchange losses | ( | ( | |
At end of year | |||
| Comprising: | |||
Cash at end of year | 20 |
| CPO | |||||||
| and | |||||||
| palm | Shell | Biogas | |||||
| Year to 31 December | kernel | FFB | Rubber | nut | products | Others | Total |
| 2025 | $000 | $000 | $000 | $000 | $000 | $000 | $000 |
| Contract | |||||||
| counterparties | |||||||
Government | - | - | - | - | 495 | - | 495 |
| Non-government | |||||||
- Wholesalers | 437,976 | 21,446 | - | 5,288 | - | 6 | 464,716 |
437,976 | 21,446 | - | 5,288 | 495 | 6 | 465,211 | |
Timing of transfer of goods | |||||||
| Delivery to customer | |||||||
premises | - | 21,446 | - | - | - | - | 21,446 |
Delivery to port of departure | 83,113 | - | - | - | - | - | 83,113 |
Customers collect from our mills/estates | 354,863 | - | - | 5,288 | - | - | 360,151 |
| Upon generation/ | |||||||
others | - | - | - | - | 495 | 6 | 501 |
437,976 | 21,446 | - | 5,288 | 495 | 6 | 465,211 | |
| Year to 31 December | |||||||
| 2024 | |||||||
Contract counterparties | - | - | - | - | 637 | - | 637 |
| Government | |||||||
| Non-government | |||||||
- Wholesalers | 358,745 | 8,923 | 112 | 3,840 | - | 6 | 371,626 |
358,745 | 8,923 | 112 | 3,840 | 637 | 6 | 372,263 |
| CPO | |||||||
| and | |||||||
| palm | Shell | Biogas | |||||
| kernel | FFB | Rubber | nut | products | Others | Total | |
| $000 | $000 | $000 | $000 | $000 | $000 | $000 | |
| Year to 31 December | |||||||
| 2024 (continued) | |||||||
Timing of transfer of goods | |||||||
| Delivery to customer | |||||||
premises | - | 8,923 | 112 | - | - | - | 9,035 |
Delivery to port of departure | 74,767 | - | - | - | - | - | 74,767 |
Customers collect from our mills/estates | 283,978 | - | - | 3,840 | - | - | 287,818 |
| Upon generation/ | |||||||
others | - | - | - | - | 637 | 6 | 643 |
358,745 | 8,923 | 112 | 3,840 | 637 | 6 | 372,263 |
| 2025 | 2024 | |
| $000 | $000 | |
| Finance income | ||
| Interest receivable on: | ||
Credit bank balances and time deposits | 7,997 | 5,365 |
| Finance expense | ||
| Interest payable on: | ||
Interest expense in lease liabilities (note 22) | (44) | (65) |
Net finance income recognised in income statement | 7,953 | 5,300 |
| 2025 | 2024 | |
| $000 | $000 | |
| Profit before tax is stated after charging: | ||
Purchase of FFB | 224,355 | 174,022 |
Depreciation (note 11) | 18,958 | 18,986 |
(Reversal of impairment)/impairment losses (note 11) | (710) | 133 |
Reversal for expected credit loss (note 19) | (85) | (9) |
Exchange loss/(gains) | 176 | (1,056) |
Staff costs (note 7) | 66,290 | 59,266 |
Remuneration received by the Group’s auditor or associates of the Group’s auditor: | ||
- Audit of parent company | 5 | 5 |
- Audit of consolidated financial statements | 444 | 289 |
- Audit of consolidated financial statements (previous auditor in prior year) | 409 | - |
- Audit of UK subsidiaries | 13 | 13 |
Subtotal - audit services (Group auditor) | 871 | 307 |
| Non-audit service | ||
- Audit related assurance service (interim review) | - | 13 |
Subtotal - non-audit service | - | 13 |
| Audit of overseas subsidiaries | ||
- Malaysia | 36 | 27 |
- Indonesia | 182 | 150 |
- Indonesia (prior year) | 28 | - |
Subtotal - overseas audit services | 246 | 177 |
Total auditor’s remuneration | 1,117 | 497 |
| Administrative expense | ||
Legal and professional fees | 1,406 | 1,371 |
Auditor’s remuneration | 1,117 | 497 |
Property, plant and equipment written off | 904 | 451 |
Indonesian operations | 8,442 | 5,297 |
Malaysia operations | 287 | 276 |
Head office | 2,030 | 1,468 |
14,186 | 9,360 |
| North | Total | ||||||||||
| Sumatera | Bengkulu | Riau | Bangka | Kalimantan | Indonesia | Malaysia | UK | Total | |||
| $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | |||
| 2025 | |||||||||||
| Total sales revenue (all external) | |||||||||||
- | CPO and palm kernel | 172,049 | 137,421 | 60,179 | - | 68,327 | 437,976 | - | - | 437,976 | |
- | FFB | 102 | - | - | 6,602 | 11,286 | 17,990 | 3,456 | - | 21,446 | |
- | Shell nut | 2,421 | 1,416 | 1,412 | - | 39 | 5,288 | - | - | 5,288 | |
- | Biogas products | 3 | 133 | - | - | 359 | 495 | - | - | 495 | |
- | Others | - | - | - | - | - | - | 6 | - | 6 | |
Total revenue | 174,575 | 138,970 | 61,591 | 6,602 | 80,011 | 461,749 | 3,462 | - | 465,211 | ||
| Profit/(loss) before tax for the | year per consolidated income | ||||||||||
statement | 54,534 | 25,427 | 13,372 | 1,671 | 27,339 | 122,343 | (1,086) | (1,927) | 119,330 | ||
Interest income | 5,070 | 1,247 | 926 | 2 | 249 | 7,494 | 26 | 477 | 7,997 | ||
Interest expense | (8) | - | - | - | - | (8) | (19) | (17) | (44) | ||
Depreciation | (7,114) | (3,634) | (841) | (561) | (6,349) | (18,499) | (336) | (123) | (18,958) | ||
| Reversal of impairment / | (impairment losses) | - | - | - | - | 711 | 711 | (1) | - | 710 | |
| Reversal/(Provision) for expected | credit loss | 92 | (3) | - | - | (4) | 85 | - | - | 85 | |
Inter-segment transactions | 5,835 | (2,678) | (1,000) | (448) | (3,024) | (1,315) | 1,040 | 275 | - | ||
| Inter-segmental revenue | (eliminated within segments) | 25,292 | 2,439 | - | - | 7,355 | 35,086 | - | - | 35,086 | |
Tax expense | (15,181) | (4,954) | (3,005) | (249) | (5,276) | (28,665) | (179) | (4,171) | (33,015) | ||
Total assets | 270,277 | 104,340 | 63,272 | 19,832 | 152,042 | 609,763 | 21,536 | 4,610 | 635,909 | ||
Non-current assets | 76,011 | 56,699 | 8,515 | 16,669 | 105,799 | 263,693 | 8,469 | 385 | 272,547 | ||
Non-current assets - additions | 6,070 | 10,272 | 1,589 | 1,022 | 10,478 | 29,431 | 404 | 55 | 29,890 | ||
Total liabilities | (18,736) | (13,459) | (5,760) | (590) | (10,812) | (49,357) | (802) | (823) | (50,982) | ||
| North | Total | ||||||||||
| Sumatera | Bengkulu | Riau | Bangka | Kalimantan | Indonesia | Malaysia | UK | Total | |||
| $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | |||
| 2024 | |||||||||||
| Total sales revenue (all external) | |||||||||||
- | CPO and palm kernel | 134,013 | 96,639 | 59,405 | - | 68,688 | 358,745 | - | - | 358,745 | |
- | FFB | - | - | - | 3,212 | 2,821 | 6,033 | 2,890 | - | 8,923 | |
- | Rubber | 112 | - | - | - | - | 112 | - | - | 112 | |
- | Shell nut | 1,281 | 1,148 | 1,368 | - | 43 | 3,840 | - | - | 3,840 | |
- | Biogas products | 87 | 216 | - | - | 334 | 637 | - | - | 637 | |
- | Others | - | - | - | - | - | - | 6 | - | 6 | |
Total revenue | 135,493 | 98,003 | 60,773 | 3,212 | 71,886 | 369,367 | 2,896 | - | 372,263 | ||
| Profit/(loss) before tax for the | year per consolidated income | ||||||||||
statement | 43,663 | 11,281 | 13,351 | (731) | 22,941 | 90,505 | (857) | (1,558) | 88,090 | ||
Interest income | 3,569 | 877 | 792 | 3 | 70 | 5,311 | 49 | 5 | 5,365 | ||
Interest expense | (22) | - | - | - | - | (22) | (23) | (20) | (65) | ||
Depreciation | (7,281) | (3,703) | (831) | (598) | (6,200) | (18,613) | (277) | (96) | (18,986) | ||
Impairment losses | - | - | - | - | - | - | (133) | - | (133) | ||
| (Provision)/Reversal for expected | credit loss | (4) | 1 | - | (1) | 13 | 9 | - | - | 9 | |
Inter-segment transactions | 6,354 | (2,804) | (802) | (455) | (3,059) | (766) | 715 | 51 | - | ||
| Inter-segmental revenue | (eliminated within segments) | 23,812 | 2,489 | - | - | 12,899 | 39,200 | - | - | 39,200 | |
Tax (expense)/credit | (11,607) | (1,723) | (3,066) | 268 | (4,180) | (20,308) | (167) | (3) | (20,478) | ||
Total assets | 251,963 | 113,498 | 40,488 | 20,079 | 145,586 | 571,614 | 25,259 | 3,759 | 600,632 | ||
Non-current assets | 80,473 | 52,375 | 8,171 | 16,838 | 105,239 | 263,096 | 7,621 | 453 | 271,170 | ||
Non-current assets - additions | 7,021 | 9,823 | 1,199 | 1,576 | 9,009 | 28,628 | 287 | 208 | 29,123 | ||
Total liabilities | (16,097) | (11,222) | (5,164) | (534) | (7,624) | (40,641) | (865) | (668) | (42,174) | ||
| North | Total | ||||||||
| Sumatera | Bengkulu | Riau | Bangka | Kalimantan | Indonesia | Malaysia | UK | Total | |
| $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | |
| 2025 | |||||||||
Customer 1 | 12,715 | 35,498 | 13,774 | - | 29,397 | 91,384 | - | - | 91,384 |
Customer 2 | 21,371 | - | 15,682 | - | - | 37,053 | - | - | 37,053 |
Customer 3 | - | 34,859 | - | - | - | 34,859 | - | - | 34,859 |
Customer 4 | 29,771 | - | - | - | - | 29,771 | - | - | 29,771 |
63,857 | 70,357 | 29,456 | - | 29,397 | 193,067 | - | - | 193,067 |
| North | Total | ||||||||
| Sumatera | Bengkulu | Riau | Bangka | Kalimantan | Indonesia | Malaysia | UK | Total | |
| $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | |
| 2024 | |||||||||
Customer 1 | 14,772 | 19,944 | 20,968 | - | 28,948 | 84,632 | - | - | 84,632 |
Customer 2 | - | 31,809 | - | - | - | 31,809 | - | - | 31,809 |
Customer 3 | 26,392 | 6 | - | - | - | 26,398 | - | - | 26,398 |
Customer 4 | 14,943 | - | 7,973 | - | - | 22,916 | - | - | 22,916 |
56,107 | 51,759 | 28,941 | - | 28,948 | 165,755 | - | - | 165,755 |
| North | Total | ||||||||
Sumatera | Bengkulu | Riau | Bangka | Kalimantan | Indonesia | Malaysia | UK | Total | |
% | % | % | % | % | % | % | % | % | |
| 2025 | |||||||||
Customer 1 | 2.7 | 7.6 | 3.0 | - | 6.3 | 19.6 | - | - | 19.6 |
Customer 2 | 4.6 | - | 3.4 | - | - | 8.0 | - | - | 8.0 |
Customer 3 | - | 7.5 | - | - | - | 7.5 | - | - | 7.5 |
Customer 4 | 6.4 | - | - | - | - | 6.4 | - | - | 6.4 |
13.7 | 15.1 | 6.4 | - | 6.3 | 41.5 | - | - | 41.5 | |
| 2024 | |||||||||
Customer 1 | 4.0 | 5.4 | 5.6 | - | 7.8 | 22.8 | - | - | 22.8 |
Customer 2 | - | 8.5 | - | - | - | 8.5 | - | - | 8.5 |
Customer 3 | 7.1 | - | - | - | - | 7.1 | - | - | 7.1 |
Customer 4 | 4.0 | - | 2.1 | - | - | 6.1 | - | - | 6.1 |
15.1 | 13.9 | 7.7 | - | 7.8 | 44.5 | - | - | 44.5 |
| 2025 | 2024 | |
| Number | Number | |
| Average numbers employed (primarily overseas) during the year: | ||
- full-time | 7,407 | 7,486 |
- part-time field workers | 7,807 | 7,954 |
15,440 |
| 2025 | 2024 | |
| $000 | $000 | |
| Staff costs comprise: | ||
Wages and salaries | 59,604 | 53,622 |
Social security costs | 4,025 | 3,798 |
| Retirement benefit costs | ||
- United Kingdom | - | - |
- Indonesia | 2,528 | 1,776 |
- Malaysia | 133 | 70 |
66,290 | 59,266 |
| 2025 | 2024 | |
| $000 | $000 | |
Directors’ emoluments | 710 | 444 |
| 2025 | 2024 | |
| $000 | $000 | |
| Remuneration expense for key management personnel comprise: | ||
Short-term employee benefits | 2,571 | 2,478 |
Post-employment benefits | - | - |
2,571 | 2,478 |
| 2025 | 2024 | |
| $000 | $000 | |
Foreign corporation tax - current year | 29,932 | 18,163 |
Foreign corporation tax - prior year | 1,821 | 828 |
Deferred tax adjustment - reversal of temporary differences (note 16) | 1,044 | 1,628 |
Deferred tax - prior year (note 16) | 218 | (141) |
Total tax charge for year | 33,015 | 20,478 |
| 2025 | 2024 | |
| $000 | $000 | |
Profit before tax | 119,330 | 88,090 |
| Profit before tax multiplied by standard rate of Indonesia | ||
corporation tax of 22% (2024: 22%) | 26,253 | 19,380 |
| Effects of: | ||
Irrecoverable withholding tax | 4,765 | 782 |
Group accounting adjustments not subject to tax | 1,315 | (136) |
Expenses not allowable for tax | 100 | 860 |
Deferred tax assets not recognised | 53 | 89 |
Income not subject to tax | (1,510) | (1,184) |
Under provision of prior year income tax | 1,821 | 828 |
Under/(over) provision of prior year deferred tax | 218 | (141) |
Total tax charge for year | 33,015 | 20,478 |
| 2025 | 2024 | |
| $000 | $000 | |
| Tax Receivables | ||
Income tax | 4,992 | 18,316 |
Other taxes | 41,863 | 43,749 |
46,855 | 62,065 | |
| Tax Liabilities | ||
Income tax | (10,173) | (5,466) |
Other taxes | (814) | (1,201) |
(10,987) | (6,667) |
| 2025 | 2024 | |
| $000 | $000 | |
Earnings used in basic and diluted EPS | 90,882 | 67,514 |
| 2025 | 2024 | |
| Number | Number | |
| ‘000 | ‘000 | |
| Weighted average number of shares in issue in the year | ||
- used in basic EPS | 39,272 | 39,510 |
- dilutive effect of outstanding share options | - | - |
- used in diluted EPS | 39,272 | 39,510 |
Basic and diluted EPS | 231.42cts | 170.88cts |
| 2025 | 2024 | |
| $000 | $000 | |
| Paid during the year | ||
| Final dividend of 51.0cts per ordinary share for the year ended | ||
31 December 2024 (2023: 15.0cts) | 20,091 | 5,923 |
| Interim dividend of 37.3cts per ordinary share for the year ended | ||
31 December 2025 (2024: 0cts) | 14,558 | - |
| Proposed final dividend of | ||
ended 31 December 2025 (2024: |
| Estate | Office | ||||||||
| plant, | plant, | Right- | |||||||
| Leasehold | equipment | equipment | of-use | Construction | |||||
| Plantations | Mill | land | Buildings | & vehicle | & vehicle | assets # | in progress | Total | |
| $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | |
| Cost | |||||||||
At 1 January 2024 | 198,766 | 79,254 | 53,123 | 63,971 | 17,262 | 2,121 | 1,572 | 23,846 | 439,915 |
Exchange translations | (8,628) | (4,111) | (1,770) | (2,977) | (692) | (57) | (4) | (719) | (18,958) |
Reclassification | - | 21,757 | - | 5,793 | 47 | - | - | (27,597) | - |
Additions | 348 | 3,964 | 2,641 | 477 | 1,644 | 464 | 82 | 8,039 | 17,659 |
| Development costs | |||||||||
capitalised | 11,464 | - | - | - | - | - | - | - | 11,464 |
Disposals | (1,344) | (1,352) | - | - | (121) | (26) | - | - | (2,843) |
Written off | (2,431) | (1,150) | (3) | (528) | (984) | (81) | - | - | (5,177) |
At 31 December 2024 | 198,175 | 98,362 | 53,991 | 66,736 | 17,156 | 2,421 | 1,650 | 3,569 | 442,060 |
Exchange translations | (6,097) | (3,675) | (594) | (2,377) | (440) | 23 | 63 | (222) | (13,319) |
Reclassification | - | 1,893 | - | 4,652 | 22 | - | - | (6,567) | - |
Additions | 175 | 2,983 | 1,109 | 130 | 1,966 | 485 | 49 | 11,427 | 18,324 |
| Development costs | |||||||||
capitalised | 11,566 | - | - | - | - | - | - | - | 11,566 |
Disposals | - | (1,507) | - | - | (103) | (80) | - | - | (1,690) |
Written off | (2,539) | (1,325) | - | (192) | (650) | (707) | (94) | - | (5,507) |
At 31 December 2025 | 201,280 | 96,731 | 54,506 | 68,949 | 17,951 | 2,142 | 1,668 | 8,207 | 451,434 |
| Estate | Office | ||||||||
| plant, | plant, | Right- | |||||||
| Leasehold | equipment | equipment | of-use | Construction | |||||
| Plantations | Mill | land | Buildings | & vehicle | & vehicle | assets # | in progress | Total | |
| $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | |
| Accumulated | |||||||||
depreciation and impairment | |||||||||
At 1 January 2024 | 82,534 | 34,880 | 3,810 | 29,511 | 13,218 | 970 | 610 | - | 165,533 |
Exchange translations | (3,196) | (1,682) | 52 | (1,339) | (503) | (17) | - | - | (6,685) |
Reclassification | - | (18) | - | 4 | 14 | - | - | - | - |
Charge for the year | 7,761 | 6,092 | 113 | 3,146 | 1,308 | 267 | 299 | - | 18,986 |
Impairment losses | - | - | - | 67 | 1 | - | 65 | - | 133 |
Disposal | (882) | (1,327) | - | - | (120) | (22) | - | - | (2,351) |
Written off | (2,289) | (1,037) | - | (381) | (941) | (78) | - | - | (4,726) |
At 31 December 2024 | 83,928 | 36,908 | 3,975 | 31,008 | 12,977 | 1,120 | 974 | - | 170,890 |
Exchange translations | (1,800) | (1,432) | 325 | (1,047) | (290) | 14 | 42 | - | (4,188) |
Reclassification | - | - | - | - | - | - | - | - | - |
Charge for the year | 7,567 | 6,091 | 121 | 3,299 | 1,310 | 283 | 287 | - | 18,958 |
| Impairment loss/ | |||||||||
(reversal) | - | - | (711) | - | 1 | - | - | - | (710) |
Disposal | - | (1,320) | - | - | (84) | (56) | - | - | (1,460) |
Written off | (2,351) | (1,248) | - | (142) | (627) | (108) | (127) | - | (4,603) |
At 31 December 2025 | 87,344 | 38,999 | 3,710 | 33,118 | 13,287 | 1,253 | 1,176 | - | 178,887 |
| Carrying amount | |||||||||
At 31 December 2023 | 116,232 | 44,374 | 49,313 | 34,460 | 4,044 | 1,151 | 962 | 23,846 | 274,382 |
At 31 December 2024 | 114,247 | 61,454 | 50,016 | 35,728 | 4,179 | 1,301 | 676 | 3,569 | 271,170 |
At 31 December 2025 | 113,936 | 57,732 | 50,796 | 35,831 | 4,664 | 889 | 492 | 8,207 | 272,547 |
| 2025 | |
| $000 | |
Beginning of year | - |
Additions | 262 |
End of year | 262 |
| Amortisation: | |
Beginning/end of year | - |
| Carrying amount: | |
At 31 December 2025 | 262 |
At 31 December 2024 | - |
| 2025 | |
| $000 | |
Acquisition during the year | 1 |
Share of profit for the year | - |
| 1 |
| Country of | ||||
| Issued | incorporation | |||
| fully-paid | and principal | |||
| Unlisted | up capital | % held | place of business | Principal activities |
Re Kemaman Sdn Bhd | RM 10,000 | 20 | Malaysia | Operation of generation |
| facilities that produce | ||||
| electric energy | ||||
Re Kemaman II Sdn Bhd | RM 10,000 | 20 | Malaysia | Operation of generation |
| facilities that produce | ||||
| electric energy |
| 2025 | 2024 | |
| $000 | $000 | |
Non- current | 45 | 5,111 |
Current | 22,000 | 23,976 |
22,045 | 29,087 |
| 2025 | 2024 | |
| $000 | $000 | |
1 January | 29,087 | 10,035 |
Additions | 29,068 | 45,990 |
Disposal | (36,003) | (28,069) |
Change in fair value recognised in profit and loss | (107) | 1,131 |
31 December | 22,045 | 29,087 |
| 2025 | 2024 | |
| $000 | $000 | |
| Quoted: | ||
Equity securities – United Kingdom | 45 | 27 |
Bonds - Indonesia | 18,000 | 18,014 |
Bond - Singapore | 4,000 | - |
Treasury Bills – United States | - | 5,962 |
| Unquoted: | ||
Investment portfolio - Luxembourg | - | 5,084 |
22,045 | 29,087 |
| 2025 | 2024 | |
| $000 | $000 | |
| Currency | ||
Sterling | 45 | 27 |
US Dollar | 22,000 | 29,060 |
22,045 | 29,087 |
| 2025 | 2024 | |
| $000 | $000 | |
| Due from cooperatives under Plasma scheme | ||
Current (note 19) | 2,220 | 2,278 |
Non-current | 17,800 | 19,363 |
20,020 | 21,641 |
| 2025 | 2024 | |
| $000 | $000 | |
At 1 January | (325) | 1,313 |
Recognised in income statement | (1,262) | (1,487) |
Recognised in other comprehensive income | (522) | (95) |
Exchange differences | 21 | (56) |
At 31 December | (2,088) | (325) |
| (Charged)/ | |||||
| credited | (Charged)/ | ||||
| to income | credited | ||||
| Asset | Liability | Net | statement | to equity | |
| $000 | $000 | $000 | $000 | $000 | |
| 2025 | |||||
Impairment of land | - | - | - | (212) | - |
Retirement benefits | 1,452 | - | 1,452 | (4) | (522) |
Biological assets | - | (1,407) | (1,407) | 308 | - |
Unutilised tax losses | 528 | - | 528 | (601) | - |
Unremitted earnings | - | (2,107) | (2,107) | (746) | - |
| Other temporary | |||||
differences | 1,116 | (1,670) | (554) | (7) | - |
Tax assets/(liabilities) | 3,096 | (5,184) | (2,088) | (1,262) | (522) |
Set off of tax | (2,122) | 2,122 | - | - | - |
Net tax assets/(liabilities) | 974 | (3,062) | (2,088) | (1,262) | (522) |
| 2024 | |||||
Impairment of land | 159 | - | 159 | - | - |
Retirement benefits | 2,036 | - | 2,036 | 299 | (95) |
Biological assets | - | (1,757) | (1,757) | (630) | - |
Unutilised tax losses | 1,152 | - | 1,152 | 417 | - |
Unremitted earnings | - | (1,360) | (1,360) | - | - |
| Other temporary | |||||
differences | 638 | (1,193) | (555) | (1,573) | - |
Tax assets/(liabilities) | 3,985 | (4,310) | (325) | (1,487) | (95) |
Set off of tax | (2,085) | 2,085 | - | - | - |
Net tax assets/(liabilities) | 1,900 | (2,225) | (325) | (1,487) | (95) |
| 2025 | 2024 | |
| $000 | $000 | |
Year | $000 |
2027 | 321 |
2029 | 207 |
| 528 |
| 2025 | 2024 | |
| $000 | $000 | |
Estate and mill consumables | 9,048 | 6,902 |
Processed produce for sale | 18,604 | 11,865 |
27,652 | 18,767 |
| 2025 | 2024 | |
| $000 | $000 | |
As at 1 Jan | 18,767 | 16,684 |
Purchase of FFB | 224,355 | 174,022 |
Labour and production overheads | 125,376 | 115,468 |
Total purchase production cost | 349,731 | 289,490 |
Less: cost of sales recognised in income statement | (339,982) | (286,583) |
Exchange differences | (864) | (824) |
27,652 | 18,767 |
| 2025 | 2024 | |
| $000 | $000 | |
At 1 January | 8,057 | 5,419 |
Changes in fair value less cost to sell | 155,386 | 165,924 |
Decreases due to harvest | (156,794) | (162,982) |
Fair value (loss)/gain recognised in the income statement | (1,408) | 2,942 |
Exchange differences | (266) | (304) |
At 31 December | 6,383 | 8,057 |
| Inter-relationship between | |||||
| Valuation | key unobservable inputs | ||||
| Item | approach | Inputs used | and fair value | ||
| Biological assets | Based on FFB | FFB weight: | The higher the weight, the | ||
| - Unharvested | weight multiplied | approximately 40,190 mt | higher the fair value | ||
| produce | by the sum of | (2024: | 41,957 mt) | ||
| FFB selling price | |||||
| less harvesting | FFB selling price: | The higher the selling | |||
| cost | USD 150 – USD 233/mt | price, the higher the fair | |||
| (2024: $157 – $244/mt) | value | ||||
| Harvesting costs: | The higher the harvesting | ||||
| $10 – $74/mt | cost, the lower the fair | ||||
| (2024: $9 – $61/mt) | value | ||||
| 2025 | 2024 | |
| $000 | $000 | |
Trade receivables | 764 | 458 |
Other receivables | 3,637 | 852 |
Prepayments | 2,424 | 3,474 |
Due from cooperatives under Plasma scheme (note 15) | 2,220 | 2,278 |
9,045 | 7,062 |
| 2025 | 2024 | |
| $000 | $000 | |
At 1 January | 476 | 508 |
Reversal of loss provision during the year | (85) | (9) |
Exchange difference | (17) | (23) |
At 31 December | 374 | 476 |
| Gross | Net | ||
| carrying | Loss | carrying | |
| amount | provision | amount | |
| $000 | $000 | $000 | |
| 2025 | |||
Trade receivable | 771 | (7) | 764 |
Other receivables | 3,645 | (8) | 3,637 |
| Receivables: non-current (note 15) | |||
- Due from cooperatives under Plasma scheme | 20,377 | (357) | 20,020 |
24,793 | (372) | 24,421 | |
Financial guarantee contracts (note 28) | - | (2) | (2) |
24,793 | (374) | 24,419 |
| Gross | Net | ||
| carrying | Loss | carrying | |
| amount | provision | amount | |
| $000 | $000 | $000 | |
| 2024 | |||
Trade receivables | 462 | (4) | 458 |
Other receivables | 857 | (5) | 852 |
| Receivables: non-current (note 15) | |||
- Due from cooperatives under Plasma scheme | 22,105 | (464) | 21,641 |
23,424 | (473) | 22,951 | |
Financial guarantee contracts (note 28) | - | (3) | (3) |
23,424 | (476) | 22,948 |
| 2025 | 2024 | |
| $000 | $000 | |
Cash at bank available on demand | 166,637 | 103,866 |
Short-term deposits | 65,196 | 77,988 |
Cash in hand | 12 | 54 |
As reported in statement of financial position | 231,845 | 181,908 |
Short-term investments | 500 | 1,253 |
232,345 | 183,161 |
| 2025 | 2024 | |
| $000 | $000 | |
Property, plant and equipment purchased but not yet paid at year end | - | 81 |
| Non- | |||
| current | Current | ||
| lease | lease | ||
| liabilities | liabilities | Total | |
| $000 | $000 | $000 | |
At 1 January 2025 | (453) | (307) | (760) |
Cash Flows | - | 365 | 365 |
| Non-cash flows | |||
- Effect of foreign exchange | (24) | (28) | (52) |
- New lease | (25) | (24) | (49) |
| - Lease liabilities classified as non-current at 31 | |||
December 2024 becoming current during 2025 | 164 | (164) | - |
- Interest accruing during the year | - | (44) | (44) |
(338) | (202) | (540) |
| Non- | |||
| current | Current | ||
| lease | lease | ||
| liabilities | liabilities | Total | |
| $000 | $000 | $000 | |
At 1 January 2024 | (709) | (300) | (1,009) |
Cash Flows | - | 405 | 405 |
| Non-cash flows | |||
- Effect of foreign exchange | - | (9) | (9) |
- New lease | (25) | (57) | (82) |
- Lease liabilities classified as non-current at 31 December 2023 becoming current during 2024 | 281 | (281) | - |
- Interest accruing during the year | - | (65) | (65) |
(453) | (307) | (760) |
| 2025 | 2024 | |
| $000 | $000 | |
Trade payables | 8,938 | 6,900 |
Other payables | 833 | 442 |
Contract liabilities | 5,032 | 4,637 |
Accruals | 13,553 | 9,424 |
28,356 | 21,403 |
| 2025 | 2024 | |
| $000 | $000 | |
| Lease liabilities analysed as: | ||
Non-current | 338 | 453 |
Current | 202 | 307 |
540 | 760 |
| 2025 | 2024 | |
| $000 | $000 | |
Depreciation expense on right-of-use assets (note 11) | (287) | (299) |
Interest expense on lease liabilities (note 4) | (44) | (65) |
Expense relating to short-term leases | (12) | (12) |
Expense relating to leases of low value assets | - | (4) |
(343) | (380) |
| Land | Building | Total | |
| $000 | $000 | $000 | |
At 1 January 2025 | - | 676 | 676 |
Additions | - | 49 | 49 |
Amortisation | - | (287) | (287) |
Written off | - | 33 | 33 |
Effect of foreign exchange | - | 21 | 21 |
At 31 December 2025 | - | 492 | 492 |
| Land | Building | Total | |
| $000 | $000 | $000 | |
At 1 January 2024 | - | 962 | 962 |
Additions | 82 | - | 82 |
Amortisation | (16) | (283) | (299) |
Impairment losses | (65) | - | (65) |
Effect of foreign exchange | (1) | (3) | (4) |
At 31 December 2024 | - | 676 | 676 |
| Land | Building | Total | |
| $000 | $000 | $000 | |
At 1 January 2025 | (42) | (718) | (760) |
Additions | - | (49) | (49) |
Interest expense | (2) | (42) | (44) |
Lease payments | 21 | 344 | 365 |
Effect of foreign exchange | (5) | (47) | (52) |
At 31 December 2025 | (28) | (512) | (540) |
| Land | Building | Total | |
| $000 | $000 | $000 | |
At 1 January 2024 | (30) | (979) | (1,009) |
Additions | (82) | - | (82) |
Interest expense | (2) | (63) | (65) |
Lease payments | 75 | 330 | 405 |
Effect of foreign exchange | (3) | (6) | (9) |
At 31 December 2024 | (42) | (718) | (760) |
2025 | 2024 | |
Rate of increase in wages | 6.5% | 8.0% |
Discount rate | 6.5% | 7.3% |
Mortality rate* | 100% TMI4 | 100% TMI4 |
Disability rate | 10% TMI4 | 10% TMI4 |
| 2025 | 2024 | |
| $000 | $000 | |
| Service cost | ||
Current service cost | 1,655 | 1,703 |
Past service cost | 69 | 473 |
Net interest expense | 686 | 664 |
Remeasurements on net defined benefit liability | (163) | (76) |
Total employee benefits expense | 2,247 | 2,764 |
| 2025 | 2024 | |
| $000 | $000 | |
| Included in other comprehensive income: | ||
Remeasurement of retirement benefit plan | (2,374) | (473) |
Deferred tax on retirement benefits | 522 | 95 |
Remeasurement of retirement benefit plan, net of tax recognised in other comprehensive income | (1,852) | (378) |
Defined benefit obligation | Fair value of scheme assets | Net defined scheme liability | ||||||||
| Funded | Unfunded | Funded | Unfunded | Funded | Unfunded | |||||
| scheme | scheme | Total | scheme | scheme | Total | scheme | scheme | Total | ||
| $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | ||
At 1 January 2024 | (7,379) | (5,699) | (13,078) | 1,780 | - | 1,780 | (5,599) | (5,699) | (11,298) | |
Service cost - current | (1,131) | (572) | (1,703) | - | - | - | (1,131) | (572) | (1,703) | |
Service cost - past | (291) | (182) | (473) | - | - | - | (291) | (182) | (473) | |
| Adjustment due to change | ||||||||||
in attribution method | (3,014) | 3,014 | - | - | - | - | (3,014) | 3,014 | - | |
Interest (cost)/income | (607) | (189) | (796) | 132 | - | 132 | (475) | (189) | (664) | |
| Remeasurements on net | ||||||||||
defined benefit liability | - | 76 | 76 | - | - | - | - | 76 | 76 | |
Included in income statement | (5,043) | 2,147 | (2,896) | 132 | - | 132 | (4,911) | 2,147 | (2,764) | |
| Remeasurement (loss)/gain | ||||||||||
| Actuarial (loss)/gain from: | ||||||||||
Adjustments (experience) | 3 | 120 | 123 | - | - | - | 3 | 120 | 123 | |
Financial assumptions | 403 | (20) | 383 | - | - | - | 403 | (20) | 383 | |
| Return on plan assets | ||||||||||
(exclude interest) | - | - | - | (33) | - | (33) | (33) | - | (33) | |
Included in other comprehensive income | 406 | 100 | 506 | (33) | - | (33) | 373 | 100 | 473 | |
Effect of movements in exchange rates | 419 | 217 | 636 | (107) | - | (107) | 312 | 217 | 529 | |
Employer contribution | - | - | - | 1,562 | - | 1,562 | 1,562 | - | 1,562 | |
Benefits paid | 644 | 121 | 765 | (343) | - | (343) | 301 | 121 | 422 | |
Other | 223 | (239) | (16) | 19 | - | 19 | 242 | (239) | 3 | |
Other movements | 1,286 | 99 | 1,385 | 1,131 | - | 1,131 | 2,417 | 99 | 2,516 | |
At 31 December 2024 | (10,730) | (3,353) | (14,083) | 3,010 | - | 3,010 | (7,720) | (3,353) | (11,073) | |
Defined benefit obligation | Fair value of scheme assets | Net defined scheme liability | ||||||||
| Funded | Unfunded | Funded | Unfunded | Funded | Unfunded | |||||
| scheme | scheme | Total | scheme | scheme | Total | scheme | scheme | Total | ||
| $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | $000 | ||
At 1 January 2025 | (10,730) | (3,353) | (14,083) | 3,010 | - | 3,010 | (7,720) | (3,353) | (11,073) | |
Service cost - current | (1,385) | (270) | (1,655) | - | - | - | (1,385) | (270) | (1,655) | |
Service cost - past | - | (69) | (69) | - | - | - | - | (69) | (69) | |
| Adjustment due to change | ||||||||||
in attribution method | (1,464) | 1,464 | - | - | - | - | (1,464) | 1,464 | - | |
Interest (cost)/income | (791) | (135) | (926) | 240 | - | 240 | (551) | (135) | (686) | |
| Remeasurements on net | ||||||||||
defined benefit liability | - | 163 | 163 | - | - | - | - | 163 | 163 | |
Included in income statement | (3,640) | 1,153 | (2,487) | 240 | - | 240 | (3,400) | 1,153 | (2,247) | |
| Remeasurement (loss)/gain | ||||||||||
| Actuarial (loss)/gain from: | ||||||||||
Adjustments (experience) | 904 | 123 | 1,027 | - | - | - | 904 | 123 | 1,027 | |
Demographic assumptions | 317 | 69 | 386 | - | - | - | 317 | 69 | 386 | |
Financial assumptions | 734 | 191 | 925 | - | - | - | 734 | 191 | 925 | |
| Return on plan assets | ||||||||||
(exclude interest) | - | - | - | 36 | - | 36 | 36 | - | 36 | |
Included in other comprehensive income | 1,955 | 383 | 2,338 | 36 | - | 36 | 1,991 | 383 | 2,374 | |
Effect of movements in exchange rates | 410 | 94 | 504 | (146) | - | (146) | 264 | 94 | 358 | |
Employer contribution | - | - | - | 2,322 | - | 2,322 | 2,322 | - | 2,322 | |
Benefits paid | 915 | 79 | 994 | (700) | - | (700) | 215 | 79 | 294 | |
Other movements | 1,325 | 173 | 1,498 | 1,476 | - | 1,476 | 2,801 | 173 | 2,974 | |
At 31 December 2025 | (11,090) | (1,644) | (12,734) | 4,762 | - | 4,762 | (6,328) | (1,644) | (7,972) | |
| 2025 | 2024 | |
| $000 | $000 | |
| Bonds | ||
- Government bonds | 2,083 | 1,529 |
2,083 | 1,529 | |
Cash/deposits | 2,679 | 1,481 |
4,762 | 3,010 |
Reasonably | Defined benefit obligation | ||
| Possible | Increase | Decrease | |
| Change | $000 | $000 | |
Discount rate | (+/- 1%) | (932) | 1,032 |
Growth in wages | (+/- 1%) | 1,076 | (986) |
| 2025 | |
| $000 | |
Within 1 year | 117 |
Between 2 – 5 years | 562 |
Between 6 – 10 years | 1,085 |
Beyond 10 years | 6,208 |
Total | 7,972 |
| Issued and | Issued and | Issued and | ||||
| Authorised | fully paid | Authorised | fully paid | Authorised | fully paid | |
| Number | Number | £000 | £000 | $000 | $000 | |
Ordinary shares of 25p each Beginning and end | ||||||
of year | 60,000,000 | 39,976,272 | 15,000 | 9,994 | 23,865 | 15,504 |
| Cost | Cost | |||||
| 2025 | 2024 | 2025 | 2024 | |||
| Number | Number | $000 | $000 | |||
| Treasury shares: | ||||||
Beginning of year | 487,678 | 415,826 | (2,487) | (1,847) | ||
Share buy back | 707,762 | 71,852 | (11,353) | (640) | ||
End of year | 1,195,440 | 487,678 | (13,840) | (2,487) |
Market value of treasury shares: | $000 |
Beginning of year (654.0p/share) | 3,996 |
End of year (1,370.0p/share) | 22,029 |
| 2025 | 2024 | |
| $000 | $000 | |
| Capital commitments at 31 December | ||
Contracted but not provided - normal estate operations | - | 184 |
Contracted but not provided – mill development | 878 | - |
Authorised but not contracted - plantation and mill development | 34,251 | 45,790 |
| Financial | ||||
| Fair value | Financial | liabilities | ||
| through | assets at | at | Total | |
| profit and | amortised | amortised | carrying | |
| loss | cost | cost | value | |
| $000 | $000 | $000 | $000 | |
| 2025 | ||||
Investments | 22,045 | - | - | 22,045 |
Non-current receivables | - | 17,800 | - | 17,800 |
Trade and other receivables | - | 6,621 | - | 6,621 |
Short-term investments | - | 500 | - | 500 |
Cash and cash equivalents | - | 231,845 | - | 231,845 |
Trade and other payables | - | - | (23,324) | (23,324) |
22,045 | 256,766 | (23,324) | 255,487 |
| Financial | ||||
| Fair value | Financial | liabilities | ||
| through | assets at | at | Total | |
| profit and | amortised | amortised | carrying | |
| loss | cost | cost | value | |
| $000 | $000 | $000 | $000 | |
| 2024 | ||||
Investments | 29,087 | - | - | 29,087 |
Non-current receivables | - | 19,363 | - | 19,363 |
Trade and other receivables | - | 3,588 | - | 3,588 |
Short-term investments | - | 1,253 | - | 1,253 |
Cash and cash equivalents | - | 181,908 | - | 181,908 |
Trade and other payables | - | - | (16,766) | (16,766) |
29,087 | 206,112 | (16,766) | 218,433 |
| Net foreign currency | |||
| assets/(liabilities) | |||
| US Dollar | Sterling | Total | |
| Functional currency of Group operation | $000 | $000 | $000 |
| 2025 | |||
Rupiah | 91,801 | - | 91,801 |
US Dollar | - | 873 | 873 |
Ringgit | 7,528 | - | 7,528 |
Total | 99,329 | 873 | 100,202 |
| 2024 | |||
Rupiah | 17,853 | - | 17,853 |
US Dollar | - | 2,621 | 2,621 |
Ringgit | 15,582 | - | 15,582 |
Total | 33,435 | 2,621 | 36,056 |
2025 | 2024 | |||||
| Carrying | -10% in | +10% in | Carrying | -10% in | +10% in | |
| Amount | Rp : $ and | Rp : $ and | Amount | Rp : $ and | Rp : $ and | |
| US$ | RM : $ | RM : $ | US$ | RM : $ | RM : $ | |
| $000 | $000 | $000 | $000 | $000 | $000 | |
| Financial Assets | ||||||
Non-current receivables | 17,800 | (1,618) | 1,978 | 19,363 | (1,760) | 2,151 |
Trade and other receivables | 6,621 | (547) | 669 | 3,588 | (320) | 391 |
Short-term investments | 500 | (45) | 56 | 1,253 | - | - |
| Cash and cash | ||||||
equivalents | 231,845 | (20,751) | 25,363 | 181,908 | (16,359) | 19,995 |
| Financial Liabilities | ||||||
Trade and other payables | (23,324) | 2,073 | (2,533) | (16,766) | 1,493 | (1,825) |
| Total (decrease)/ | ||||||
increase | (20,888) | 25,533 | (16,946) | 20,712 |
| Between | Between | ||||
| Less than | 1 and 2 | 2 and 5 | More than | ||
| 1 year | years | years | 5 years | Total | |
| $000 | $000 | $000 | $000 | $000 | |
| At 31 December 2025 | |||||
Trade and other payables | (9,771) | - | - | - | (9,771) |
Accruals | (13,553) | - | - | - | (13,553) |
Lease liabilities | (229) | (218) | (137) | - | (584) |
(23,553) | (218) | (137) | - | (23,908) | |
| At 31 December 2024 | |||||
Trade and other payables | (7,342) | - | - | - | (7,342) |
Accruals | (9,424) | - | - | - | (9,424) |
Lease liabilities | (347) | (199) | (291) | - | (837) |
(17,113) | (199) | (291) | - | (17,603) |
2025 | 2024 | |||||
| -1% in | +1% in | -1% in | +1% in | |||
| Carrying | interest | interest | Carrying | interest | interest | |
| amount | rate | rate | amount | rate | rate | |
| $000 | $000 | $000 | $000 | $000 | $000 | |
| Financial Assets | ||||||
| Short-term | ||||||
investments | 500 | (5) | 5 | 1,253 | (10) | 6 |
| Cash and cash | ||||||
equivalents | 231,845 | (2,259) | 2,336 | 181,908 | (1,681) | 1,799 |
| Total (decrease)/ | ||||||
increase | (2,264) | 2,341 | (1,691) | 1,805 |
| Non-controlling | |||||
| Country of | Proportion of | interests ownership/ | |||
| incorporation and | ownership interest | voting interest at | |||
| principal place of | at 31 December | 31 December | |||
| Name | business | 2025 | 2024 | 2025 | 2024 |
| Principal sub-holding | |||||
| company | |||||
| Anglo-Indonesian Oil Palms | |||||
Limited* | United Kingdom | 100% | 100% | - | - |
| Management company | |||||
| AEP Plantations | |||||
Management Sdn Bhd* | Malaysia | 100% | 100% | - | - |
| PT Anglo Eastern Plantations | |||||
Management Indonesia | Indonesia | 100% | 100% | - | - |
| Operating companies | |||||
AEP Plantations (M) Sdn Bhd* | Malaysia | 55% | 55% | 45% | 45% |
All For You Sdn Bhd | Malaysia | 100% | 100% | - | - |
PT Alno Agro Utama | Indonesia | 100% | 100% | - | - |
PT Anak Tasik | Indonesia | 100% | 100% | - | - |
PT Bangka Malindo Lestari | Indonesia | 100% | 100% | - | - |
PT Bina Pitri Jaya | Indonesia | 100% | 100% | - | - |
PT Cahaya Pelita Andhika | Indonesia | 100% | 100% | - | - |
PT Hijau Pryan Perdana | Indonesia | 100% | 100% | - | - |
PT Kahayan Agro Plantation | Indonesia | 100% | 100% | - | - |
PT Mitra Puding Mas | Indonesia | 100% | 100% | - | - |
PT Musam Utjing | Indonesia | 100% | 100% | - | - |
| PT AEP Nusantara | |||||
Plantations Tbk | Indonesia | 100% | 100% | - | - |
PT Simpang Ampat | Indonesia | 100% | 100% | - | - |
PT Tasik Raja | Indonesia | 100% | 100% | - | - |
| PT United Kingdom | |||||
Indonesia Plantations | Indonesia | 100% | 100% | - | - |
| Non-controlling | ||||||
| Country of | Proportion of | interests ownership/ | ||||
| incorporation and | ownership interest | voting interest at | ||||
| principal place of | at 31 December | 31 December | ||||
| Name | business | 2025 | 2024 | 2025 | 2024 | |
| Dormant companies | ||||||
| The Ampat (Sumatra) Rubber | ||||||
Estate (1913) Limited | United Kingdom | 100% | 100% | - | - | |
| Gadek Indonesia (1975) | ||||||
Limited | United Kingdom | 100% | 100% | - | - | |
Mergerset (1980) Limited | United Kingdom | 100% | 100% | - | - | |
Musam Indonesia Limited | United Kingdom | 100% | 100% | - | - | |
Indopalm Services Limited* | United Kingdom | 100% | 100% | - | - | |
| AEP Strategic Investments | ||||||
Sdn Bhd # | Malaysia | - | 100% | - | - | |
| AEP Nusantara Holdings | ||||||
Limited # | Hong Kong | - | 100% | - | - | |
AEP Sumatra Holdings Limited # | Hong Kong | - | 100% | - | - | |
Subsidiaries by country | Registered address | |
UK registered subsidiaries | Quadrant House, 6th Floor | |
| 4 Thomas More Square | ||
| London E1W 1YW | ||
| United Kingdom | ||
Malaysia registered subsidiaries | 7 th Floor, Wisma Equity | |
150 | Jalan Ampang | |
50450 | Kuala Lumpur | |
| Malaysia | ||
Indonesia registered subsidiaries | Sinar Mas Land Plaza, 3 rd Floor #301, Jl. Pangeran | |
| Diponegoro No. 18 | ||
| Kelurahan Madras Hulu, Kecamatan Medan Polonia | ||
Medan 20152, | North Sumatera | |
| Indonesia | ||
| 2024 | |
| $000 | |
Consideration paid to non-controlling shareholders | 400 |
Carrying value of the additional net liability | 257 |
Difference recognised in retained earnings (Consolidated Statement of Changes in Equity) | 657 |