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) / HY25

PBT fell 19.3% on a 2.6% revenue rise, but operating cash swung $68m

Margin compression and a higher effective tax rate cut NPAT 25.3% to $6.9m, even as destocking produced a sharp operating cash turnaround.

Release date
19 February 2025
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 edged up 2.6% to $507.9m but earnings moved the other way: trading profit before tax fell 19.3% to $11.3m and NPAT fell 25.3% to $6.9m. The gap between the two is explained by a higher effective tax rate of 33.9% (prior: 28.3%), not a discontinued operation. Operating cash flow swung from an outflow of $48.4m in HY24 to an inflow of $19.6m in HY25, a $68.0m improvement that coincided with inventories reducing to $251.1m from $269.9m. Cash on hand still fell to $8.3m from $12.8m. Total assets declined 4.6% to $596.6m and equity eased 1.8% to $303.1m. The interim dividend is unchanged at 15.0 cps.

What matters

  • Operating margin compression is the headline read. With group revenue almost entirely from the Operating Segment (99.9% of revenue), a trading PBT margin near 2.1% sits below the implied prior-year level. Revenue growth is not translating into profit.
  • Tax line is distorting NPAT. PBT growth of -19.3% is the cleaner operating read than NPAT of -25.3%; the 560bps lift in effective tax rate accounts for roughly one-third of the NPAT drop.
  • Dividend coverage has tightened materially. Payout against NPAT rose to 70.8% from 53.0%, while ROE weakened to 2.3% from 3.0%. Holding the 15.0 cps interim flat is a capital-allocation signal that, on the current half's earnings, consumes a larger share of reported profit.

Expectations

No formal guidance, forward-work, or stated target was disclosed. Shape context from FY24 shows the business is second-half weighted: HY24 delivered only 33.3% of FY24 NPAT and 49.6% of FY24 revenue, implying a 2H NPAT of $18.6m versus 1H $9.3m last year. Annualising HY25 revenue gives about $1.016bn, modestly above FY24's $997.2m, so the revenue line looks on-trend — but because the prior year's 2H was itself where the profit sat, replicating that pattern requires margin recovery that HY25 does not yet evidence.

Quality of result

The profit result looks low quality relative to the cash result. Operating cash inflow of $19.6m was heavily assisted by a $18.8m reduction in inventories; this is balance-sheet-driven rather than earnings-driven, and it is unlikely to repeat at the same scale. On the earnings side, there are no disclosed non-recurring items to strip out, so the 19.3% PBT decline reads as underlying operational softness in a low-margin business (PBT margin ~2.2% of revenue). Management's trading-profit labels are not accompanied by a full statutory-to-adjusted bridge in the supplied materials, so adjustment transparency is partial.

Unresolved

  • Current-period gross borrowings, vehicle floorplan finance, and therefore net debt and leverage are not disclosed in the extraction; the $67.9m improvement in operating cash flow cannot be tied to a debt reduction without that data.
  • Capex and free cash flow are not supplied, so dividend cover on a cash basis, and the sustainability of the 15.0 cps payout at a 70.8% NPAT payout, cannot be judged.
  • The driver of the higher effective tax rate (permanent differences, mix, prior-year true-ups) is not explained in the excerpts.
  • No segment or dealership-level revenue mix, no gross margin disclosure, and no forward-work or order-book metric is available to test whether 2H margin recovery is plausible.

This briefing cannot assess whether the inventory drawdown reflects deliberate stock rationalisation or softer underlying new-vehicle demand, because unit volumes and channel commentary are outside the supplied extraction.

Key metrics

← Swipe to view more
Key metrics table for The Colonial Motor Company HY25
Metric HY25 HY24 Change
Revenue $507.9m $494.9m +2.6% ↑
Net profit after tax $6.9m $9.3m -25.3% ↓
Net cash inflow from operating activities $19.6m −$48.4m +140.5% ↑
Interim dividend per share 15.0c 15.0c flat
Profit before tax $11.3m $13.9m -19.3% ↓
Cash and cash equivalents $8.3m $12.8m -35.4% ↓
Total assets $596.6m $625.5m -4.6% ↓

Segment breakdown

← Swipe to view more
Segment breakdown table for The Colonial Motor Company HY25
Segment Current revenue Prior revenue Current result Mix shift
Operating Segment $507.4m — $10.5m n/a
Corporate Segment $0.46m — $0.77m n/a

Analytical metrics

← Swipe to view more
Analytical metrics table for The Colonial Motor Company HY25
Metric HY25 HY24 Context
PBT growth -19.3% — cleaner earnings measure
Effective tax rate 33.9% 28.3% —
Gross borrowings — $115.3m —
Payout ratio vs NPAT 70.8% — —
ROE (annualised) 2.3% 3.0% Weakening
HY24 share of FY24 revenue 49.6% — Other half was 50.4%
HY24 share of FY24 NPAT 33.3% — Other half was 66.7%
Profit from continuing operations $6.9m $9.3m −$2.3m

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 2024

HY25 / financial report↗

CMO Results Announcement

HY25 / results announcement↗

CMO Results Announcement

HY25 / results release↗

Prior comparable period

CMO Half Year Result - six months to 31 December 2023

HY24 / financial report↗

CMO Results Announcement

HY24 / results announcement↗

CMO Results Announcement

HY24 / results release↗

Full-year context

Preliminary result report CMO 30 June 2023

FY24 / financial report↗

Results announcement

FY24 / results announcement↗

Results announcement

FY24 / 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.