Annolyse
BriefingsCompaniesInsightsPrinciplesCompareWatchlist

Explore

  • Briefings
  • Companies
  • Insights
  • Compare

Resources

  • Search
  • Methodology
  • Developers

© 2026 Annolyse. Analytical briefings for NZX company announcements.

Table of contents

  1. What changed
  2. What matters
  3. Expectations
  4. Quality of result
  5. Unresolved
  6. Key metrics
  7. Segment breakdown
  8. Analytical metrics
  9. Metric context
  10. Reference material
←Back to briefings
The Colonial Motor Company (CMO) / HY22

Record NPAT up 42% but operating cash swung to a NZ$1.5m outflow

Trading profit hit a first-half high as margin widened, yet a 30.6% inventory build absorbed cash and drove net debt near NZ$95.7m.

Release date
17 February 2022
Published
22 April 2026
Table of Contents⌄
  1. What changed
  2. What matters
  3. Expectations
  4. Quality of result
  5. Unresolved
  6. Key metrics
  7. Segment breakdown
  8. Analytical metrics
  9. Metric context
  10. Reference material

What changed

Revenue rose 22.4% to NZ$535.7m and trading profit before tax rose 45.1% to NZ$26.5m, lifting NPAT 41.5% to NZ$18.1m — described by the company as a first-half record. The operating segment (effectively the whole business) delivered an implied trading margin of roughly 4.8%, up from 3.8%, indicating operating leverage rather than pure volume. Against that, net operating cash flow swung from a NZ$31.3m inflow to a NZ$1.5m outflow, a NZ$32.7m reversal. Inventories climbed 30.6% to NZ$169.5m, total liabilities rose 28.9% to NZ$192.0m, and closing cash fell to NZ$13.5m against gross borrowings of NZ$109.2m (net debt about NZ$95.7m). The interim dividend was held at 15 cents per share.

What matters

  • Cash conversion has materially deteriorated. The NZ$32.7m year-on-year swing in operating cash flow dwarfs the NZ$5.3m NPAT uplift. The bulk of the explanation sits in the NZ$39.7m inventory build — consistent with stocking into strong demand across motor vehicles, heavy trucks and tractors — but it means reported earnings are not being converted to cash this half.
  • Balance-sheet direction has shifted. Total assets expanded NZ$81.8m to NZ$462.6m, funded more by liabilities (+NZ$43.0m) than by equity (+NZ$38.8m). With cash down NZ$2.9m and gross borrowings at NZ$109.2m, the group is using debt capacity to carry inventory — a reasonable response to supply conditions, but one that raises sensitivity to any demand or residual-value reversal.
  • Earnings quality read is clean at the P&L level. PBT grew 45.1% versus NPAT growth of 41.5%, a gap explained by the effective tax rate normalising to 28.4% from 26.8% rather than any discontinued item. There is no below-the-line distortion to unwind.

Expectations

No formal guidance or stated targets were disclosed. On seasonality, FY21 was modestly second-half weighted on revenue (HY21 was 48.6% of the full year) but slightly first-half weighted on NPAT (HY21 was 51.5% of FY21). Annualising HY22 revenue gives NZ$1.1b, about 18.9% above the FY21 base of NZ$901.2m, and HY22 NPAT alone (NZ$18.1m) already represents 72.9% of FY21's NZ$24.8m. The release does not support a view on whether second-half margin can hold if inventory is unwound, and it does not commit to a full-year dividend path — the 15cps interim compares to 15cps a year ago, but FY21 paid 55cps in total (including a 21cps final), so the interim alone should not be read as a full-year signal.

Quality of result

The trading result itself looks durable: revenue growth is broad-based across product lines per management commentary, the margin uplift is meaningful (about 100bps at the operating segment level), and the tax line is not flattering the outcome. What is not durable in the same way is the cash profile. The negative operating cash flow is driven by working capital — principally a NZ$39.7m inventory increase — rather than by any deterioration in trading. That makes this half earnings-strong but balance-sheet-assisted: the profit uplift has effectively been financed, with borrowings carrying the stock. Whether that reverses into a cash-generative second half depends on inventory turning at current margins, which the filing neither confirms nor quantifies.

Unresolved

  • What portion of the inventory build is new-vehicle stock in transit versus aged stock, and at what margin is it expected to clear?
  • With net debt around NZ$95.7m and no disclosed covenant or facility headroom, how much further working-capital absorption can the balance sheet absorb before capital-allocation choices tighten?
  • Capex, receivables, payables and a non-GAAP reconciliation between "trading" measures and statutory profit were not in the extracted disclosures, so free cash flow, working-capital days and any one-off adjustments cannot be computed.
  • Is the 15cps interim indicative of a full-year payout below FY21's 55cps, or simply a timing choice while cash is tied up in inventory?

This briefing cannot assess forward order book, second-half margin sustainability, or valuation, as none of that information was provided in the extracted release.

Key metrics

← Swipe to view more
Key metrics table for The Colonial Motor Company HY22
Metric HY22 HY21 Change
Revenue $535.7m $437.8m +22.4% ↑
Net profit after tax $18.1m $12.8m +41.5% ↑
Net cash inflow from operating activities −$1.5m $31.3m -104.7% ↓
Interim dividend per share 15.0c 15.0c flat
Profit before tax $26.5m $18.2m +45.1% ↑
Cash and cash equivalents $13.5m $16.5m -17.9% ↓
Total assets $462.6m $380.8m +21.5% ↑

Segment breakdown

← Swipe to view more
Segment breakdown table for The Colonial Motor Company HY22
Segment Current revenue Prior revenue Current result Mix shift
Operating segment $535.4m $437.5m $25.7m +0.0pp
Corporate $0.27m $0.33m $0.82m 0.0pp

Analytical metrics

← Swipe to view more
Analytical metrics table for The Colonial Motor Company HY22
Metric HY22 HY21 Context
PBT growth +45.1% — —
Effective tax rate 28.4% 26.8% —
Net debt $95.7m — —
Gross borrowings $109.2m — —
Payout ratio vs NPAT 27.1% — —
ROE (annualised) 6.7% 5.5% Strengthening
HY21 share of FY21 revenue 48.6% — Other half was 51.4%
HY21 share of FY21 NPAT 51.5% — Other half was 48.5%
Profit from continuing operations $18.1m $12.7m +$5.4m

This analysis was generated using Annolyse, an AI-powered tool that analyses NZX company announcements. The analysis is based on available company filings and standard Annolyse calculations. This is general information only and does not constitute financial advice. The analysis may contain errors. Always read the original company filings and consult a licensed financial adviser before making investment decisions.

Source-backed analysis from the filing set attached to this briefing.

Metric context

Trajectory before this result

A compact view of the company's recent revenue and margin path, derived from the same metrics history that powers the company page.

CMO revenue trajectory

Revenue context before the current result.

← Swipe to view more
CMO revenue trajectory preview table
PeriodCMO
HY26$552.4m
FY25$1b
HY25$507.9m
FY24$1b
HY24$494.9m
FY23$997.2m

CMO EBITDA margin

Earnings margin across covered periods.

← Swipe to view more
CMO EBITDA margin preview table
PeriodCMO
HY26n/a
FY25n/a
HY25n/a
FY24n/a
HY24n/a
FY23n/a

Appendix

Reference material

Company materials considered in this briefing.

Current period

CMO Half Year Result - six months to 31 December 2021

HY22 / financial report↗

CMO Results announcement 31 December 2021

HY22 / results announcement↗

CMO Results announcement 31 December 2021

HY22 / results release↗

Prior comparable period

Half Year Report 31 December 2020

HY21 / financial report↗

Results announcement

HY21 / results announcement↗

Results announcement

HY21 / results release↗

Full-year context

Preliminary Result report CMO - 30 June 2021

FY21 / financial report↗

Results announcement CMO

FY21 / results announcement↗

Results announcement CMO

FY21 / results release↗

Related insight

See how dividend coverage compares across covered companies

→

See how earnings quality compares across covered companies

→

Email updates

Want briefings like this for the next reporting season?

Get the next Annolyse briefing by email when it is published.

CMO revenue trajectory

Revenue context before the current result.

CMO EBITDA margin

Earnings margin across covered periods.