The next focusIR Investor Webinar takes places on 14th May with guest speakers from Blue Whale Growth Fund, Taseko Mines, Kavango Resources and CQS Natural Resources fund. Please register here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksPatisserie Holdings Plc Regulatory News (CAKE)

  • There is currently no data for CAKE

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Half Yearly Report

20 May 2015 07:00

RNS Number : 6813N
Patisserie Holdings PLC
20 May 2015
 



Patisserie Holdings plc ('the Group')

 

Interim results for the 6 months ended 31 March 2015

 

Patisserie Holdings plc, the leading UK branded café and casual dining group, today reports its interim results for the 6 months ended 31 March 2015.

 

Financial summary

 

6 months ended

6 months ended

31 March 2015

31 March 2014

Change

£m

£m

%

Revenue

43.7

35.7

22.2%

EBITDA*

8.7

7.1

23.1%

Pre-tax profit

7.0

4.8

45.0%

Basic earnings per share

5.50

4.79p

14.7%

Diluted earnings per share

5.46

4.56p

19.7%

 

* EBITDA is calculated as operating profit before depreciation and amortisation and for 31 March 2014 also excludes exceptional items.

 

Highlights

 

· Group revenue of £43.7m up by 22.2% (2014: £35.7m)

· Gross profit of £33.7m up by 22.0% (2014: £27.7m)

· EBITDA of £8.7m up by 23.1% (2014: £7.1m)

· Significant growth in pre-tax profit to £7.0m up by 45.0% (2014: £4.8m)

· Operating cash flows of £8.0m up by 110.5%

· Diluted earnings per share of 5.46p up by 19.7% (2014: 4.56p)

· Net cash at 31 March 2015 of £3.0m (2014: £0.2m)

· 10 new stores opened in the period all funded from operating cash flow

· 156 trading stores at the period end

 

Luke Johnson, Executive Chairman, said

 

"We have delivered another strong set of results in the first half of 2015. Sales across all of the different formats in the Group continue to perform well and our brand awareness continues to grow. We have opened 10 new stores since the beginning of the year and trialled several new product launches, such as afternoon tea, all with pleasing results. The Group is well placed for a successful second half of the year and beyond."

 

Enquiries

 

Patisserie Holdings PLC

Luke Johnson, Executive Chairman

Paul May, Chief Executive Officer

Chris Marsh, Finance Director

 

+44 (0)121 777 7000

 

Nomad and Broker

Canaccord Genuity Limited

Bruce Garrow

Peter Stewart

Joe Weaving

 

 

+44 (0)20 7523 8000

Financial Public Relations

Maitland

James Devas

 

+44 (0) 20 7379 5151

 

Chief Executive's Statement

 

Results

 

I am delighted to report a strong set of results for the six months to 31 March 2015. During the first half of the year, the Group delivered an increase in revenue of £7.9m or 22.2% to £43.7m (2014: £35.7m over the same period last year). EBITDA was £8.7m, an increase of £1.6m or 23.1% (2014: £7.1m) and pre-tax profit was £7.0m, an increase of £2.2m or 45.0% (2014: £4.8m).

 

Basic earnings per share of 5.50 pence per share represented a 14.7% increase on last year (2014: 4.79 pence per share) and diluted earnings per share was 5.46 pence per share, 19.7% higher than last year (2014: 4.56 pence per share).

 

All of our brands performed very well in the first six months of the year. Revenue from Patisserie Valerie (106 stores) was £28.9m, up £4.6m or 18.8% (2014: £24.3m). We launched several new seasonal products in the period, including a winter menu and afternoon tea, which have all helped drive increases in revenues. We also trialled voucher deals via promotional websites which sold exceptionally well, and due to the strength of our brand, we were able to offer these deals at little or no discount.

 

On the back of our growth in online sales, we developed a new website which went live in January. The website has new features including 360 degree virtual tours of our cafes and a "create-a-cake" feature which is proving to be very popular.

 

Revenue from our other brands was also encouraging. Druckers (22 stores) and Baker & Spice (4 stores) grew from £8.5m in 2014 to £8.7m in 2015, whilst revenue from Flour Power City (1 site), our wholesale business, grew from £1.0m in 2014 to £1.1m in 2015.

 

Revenue from Philpotts (23 stores), a premium sandwich retailer which we acquired in February 2014, was £5.0m. Philpotts is now fully integrated into the Group and is operating with a streamlined back-office function and is benefiting from the Group's purchasing power. In the 12 months since acquisition, the business has performed ahead of expectations and contributed £1.3m of profit before tax to the Group and is on track to meet our payback hurdle rate set for acquisitions.

 

Estate Development

 

During the period we successfully opened 10 new stores (2014: 8) located across the UK in high-streets and shopping centres and across different formats from brasseries (1), service station (1), counter service (2), concessions (1) and full service (5). All of our new stores were acquired from existing cash and are all performing in line with expectations and trading profitably.

 

All 19 stores opened in the prior financial year continue to trade well and a number of these have already paid back the initial capital outlay, well ahead of the 24 month target.

 

The pipeline for new stores remains healthy. We have identified and secured or are in advanced discussions to secure new sites to enable us to deliver the 20 store target for the year.

 

Notwithstanding our focus on delivering on the organic store rollout, we are continuing to assess selective acquisition opportunities that we believe would be accretive to the Group.

 

Cash flow & balance sheet

 

Cash flow generated from operations was £9.2m (2014: £5.5m) and after interest and tax payments, free cash flows available for investment were £8.0m (2014: £3.8m).

 

We invested £3.6m in capital expenditure (2014: £3.9m) the majority of which was invested in opening new stores.

 

Net cash inflow in the period was £4.4m (2014: £1.3m) and at the end of the period the net cash position was £3.0m (2014: £0.2m).

 

Dividends

 

As previously announced, the Directors continue to anticipate a maiden dividend to be paid in respect of the financial year ending 30 September 2015.

 

Current Trading and Outlook

 

We have delivered a strong set of results in the first half of the year and look to continue this performance through the remainder of 2015. Trading to date remains encouraging and, with our premium brands, established management team and a strong pipeline for new stores, I am confident that we will deliver another set of positive results in line with the Board's expectations at the year end.

 

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME 

FOR THE SIX MONTHS ENDED 31 MARCH 2015

 

Six months to

 31 March

Six months to

 31 March

Year to

 30 September

2015

2014

2014

£'000

£'000

£'000

Total

Total

Total

Unaudited

Unaudited

Audited

Notes

Continuing operations

Revenue

43,683

35,747

76,641

Cost of sales

(9,940)

(8,094)

(17,363)

Gross profit

33,743

27,653

59,278

Administration expenses

(26,754)

(22,314)

(48,007)

Operating profit before exceptional items

6,989

5,604

12,129

Exceptional items

5

-

(265)

(858)

Operating profit

6,989

5,339

11,271

Finance expense

(34)

(541)

(858)

Profit before income tax

6,955

4,798

10,413

Income tax expense

4

(1,460)

(1,115)

(1,512)

Profit after tax and total comprehensive income for the period attributable to equity holders

 

5,495

 

3,683

 

8,901

Earnings per share

7

Basic earnings per share (pence)

5.50

4.79

10.41

Diluted earnings per share (pence)

5.46

4.56

10.12

 

CONDENSED CONSOLIDATED BALANCE SHEET

31 MARCH 2015

31 March

31 March

30 September

2015

2014

2014

£'000

£'000

£'000

Unaudited

Unaudited

Audited

Notes

ASSETS

Non-current assets

Intangible assets

17,872

17,897

17,897

Property, plant and equipment

8

30,699

27,363

28,794

48,571

45,260

46,691

Current assets

Trade and other receivables

9,964

6,226

10,552

Inventories

4,118

3,160

3,927

Cash and cash equivalents

2,978

294

484

17,060

9,680

14,963

Total assets

65,631

54,940

61,654

EQUITY AND LIABILITIES

Equity

Capital and reserves attributable to the equity holders

Ordinary share capital

9

1,000

1

1,000

Share premium

33,661

499

33,661

Other reserves

(89)

-

(212)

Retained earnings

25,902

15,189

20,407

Total equity

60,474

15,689

54,856

Non-current liabilities

Borrowings

-

25,771

-

Deferred tax

1,746

1,323

1,746

1,746

27,094

1,746

Current liabilities

Trade and other payables

3,411

4,451

3,149

Borrowings

-

7,462

1,903

Corporation tax

-

244

-

3,411

12,157

5,052

Total liabilities

5,157

39,251

6,798

Total equity and liabilities

65,631

54,940

61,654

 

Registered no. 08963601

 

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

FOR THE SIX MONTHS ENDED 31 MARCH 2015

 

 

Share

 capital

Share

 premium

Merger

reserve

Capital redemption reserve

Share based payment reserve

Retained earnings

Total

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Unaudited

As at 30 September 2014

1,000

33,661

(312)

46

54

20,407

54,856

Result and total comprehensive income for the period

-

-

-

-

123

5,495

5,618

Transactions with owners

-

-

-

-

-

-

-

As at 31 March 2015

1,000

33,661

(312)

46

177

25,902

60,474

Unaudited

As at 30 September 2013

1

499

-

-

-

11,506

12,006

-

-

Result and total comprehensive income for the period

-

-

-

-

-

3,683

3,683

1

499

-

-

-

15,189

15,689

Transactions with owners

-

-

-

-

-

-

-

As at 31 March 2014

1

499

-

-

-

15,189

15,689

Audited

As at 30 September 2013

1

499

-

-

-

11,506

12,006

Result and total comprehensive income for the period

-

-

-

-

-

 

8,901

 

8,901

Transactions with owners

Increase in share based payments reserve

-

-

-

-

54

-

54

Shares issues under employee share schemes

41

1,959

-

-

-

-

2,000

Reorganisation of share capital

765

(499)

(312)

46

-

-

-

Shares issued on listing on AIM

193

32,560

-

-

-

-

32,753

Cost of issue of equity shares

-

(858)

-

-

-

-

(858)

As at 30 September 2014

1,000

33,661

(312)

46

54

20,407

54,856

 

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE SIX MONTHS ENDED 31 MARCH 2015

 

Six months to

 31 March

Six months to

 31 March

Year to

 30 September

2015

2014

2014

£'000

£'000

£'000

Unaudited

Unaudited

Audited

Notes

Cash flows from operating activities

Profit before income tax

6,955

4,798

10,413

Adjusted by:

Depreciation and amortisation

1,724

1,473

3,195

Net finance charges in the consolidated statement of comprehensive income

34

541

858

Impairment charge

-

-

-

Other non-cash charges

123

-

58

Changes in working capital:

Inventory

(191)

(363)

(1,130)

Trade and other receivables

336

(330)

(2,771)

Trade and other payables

259

(624)

(2,197)

Cash generated from operations

9,240

5,495

8,426

Interest paid

(34)

(276)

(858)

Income tax paid

(1,207)

(1,396)

(3,124)

Net cash generated from operating activities

7,999

3,823

4,444

Cash flows from investing activities

Acquisition of subsidiary undertakings

-

(3,760)

(3,869)

Purchase of property, plant and equipment

(3,602)

(3,879)

(7,032)

Net cash used in investing activities

(3,602)

(7,639)

(10,901)

Cash flows from financing activities

Proceeds from borrowings

-

7,850

7,875

Net proceeds from issue of shares

-

-

33,895

Repayment of borrowings

-

(2,703)

(35,608)

Net cash generated from financing activities

-

5,147

6,162

Net increase / (decrease) in cash and cash equivalents

4,397

1,331

(295)

 

Cash and cash equivalents at the beginning of the period

 

(1,419)

 

(1,124)

 

(1,124)

 

Cash and cash equivalents at the end of the period

 

 

 

2,978

 

207

 

(1,419)

 

NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE SIX MONTH ENDED 31 MARCH 2015

 

1 General information

Patisserie Holdings plc (the Company) and its subsidiaries (collectively the Group) operate in the casual dining sector offering cakes, pastries, snacks, meals and hot and cold drinks across the UK.

 

The Company is a public limited company which is listed on the Alternative Investment Market (AIM) of the London Stock Exchange and incorporated and domiciled in England and Wales. The registered office of the Company is 146 - 156 Sarehole Road, Birmingham, B28 8DT. This document along with copies of the Annual Report and Accounts may be obtained from the registered office or via the Investor section of the Company's website at www.patisserie-valerie.co.uk

 

2 Basis of preparation

The condensed financial statements have been prepared using accounting policies consistent with International Financial Reporting Standards (IFRS) and International Financial Reporting Interpretations Committee (IFRIC) interpretations as endorsed by the European Union and in accordance with IAS34 - "Interim Financial Reporting". The same accounting policies, presentation and methods of computation have been followed in the preparation of these results as were applied in the Group's latest annual audited financial statements.

 

The financial information for the year ended 30 September 2014 does not constitute the full statutory accounts for that period. The Annual Report and Financial Statements for 2014 have been filed with the Registrar of Companies. The Independent Auditors' Report on the Annual Report and Financial Statements for 2014 was unqualified, did not draw attention to any matters by way of emphasis, and did not contain a statement under 498(2) or 498(3) of the Companies Act 2006.

 

The condensed financial statements have been prepared under the historical cost convention and financial information is presented in sterling and has been rounded to the nearest thousand (£'000) unless otherwise stated.

 

3 Segmental information

 

Management has determined the operating segments based on the reports reviewed by the Chief Operating Decision Maker ("CODM") comprising the Board of Directors. During the six month period to 31 March 2015, there have been no changes from prior periods in the measurement methods used to determine operating segments and reported segment profit or loss.

 

The segmental information is split on the basis of those same profit centres, however, management report only the contents of the consolidated statement of comprehensive income and therefore no balance sheet information is provide on a segmental basis in the following tables.

 

March 2015

Patisserie Valerie

Druckers

Baker & Spice

Flour Power

Philpotts

Overhead

As reported to the CODM

Reconciling items

Total

IFRS

Unaudited

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Revenue

28,907

6,484

2,177

1,090

5,025

-

43,683

-

43,683

Operating profit

5,374

535

505

206

562

(193)

6,989

-

6,989

March 2014

Patisserie Valerie

Druckers

Baker & Spice

Flour Power

Philpotts

Overhead

As reported to the CODM

Reconciling items

Total

IFRS

Unaudited

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Revenue

24,328

6,514

2,031

962

1,049

167

35,051

696

35,747

Operating profit

4,091

569

496

229

131

88

5,604

(265)

5,339

September 2014

Patisserie Valerie

Druckers

Baker & Spice

Flour Power

Philpotts

Overhead

As reported to the CODM

Reconciling items

Total

IFRS

Audited

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Revenue

51,075

12,224

4,230

2,631

6,226

255

76,641

-

76,641

Operating profit

8,987

810

1,046

458

720

(1,344)

10,677

594

11,271

 

The Group's segment operating profit reconciles to the Group's profit before tax as presented in its financial statements as follows:

 

31 March 2015

31 March 2014

30 September 2014

£'000

£'000

£'000

Unaudited

Unaudited

Audited

Total operating profit from reportable segments

7,182

5,516

12,021

Other segment profit

(193)

88

(1,344)

Statutory reconciling items

-

(265)

594

Finance expense

(34)

(541)

(858)

Profit before income tax

6,955

4,798

10,413

 

4 Income tax expense

The tax charge has been calculated by reference to the expected effective current and deferred tax rates for the full financial year to 30 September 2015 applied against the profit before tax for the period ended 31 March 2015. The full year effective tax charge on the underlying trading profit is estimated to be 21% (2014: 22.0%).

 

5 Exceptional items

31 March

31 March

30 September

2015

2014

2014

£'000

£'000

£'000

Unaudited

Unaudited

Audited

Costs incurred in relation to listing on AIM

-

-

593

Costs associated with subsidiary acquisitions

-

265

265

-

265

858

 

6 Earnings before interest, tax, depreciation and amortisation (EBITDA)

 

31 March

31 March

30 September

2015

2014

2014

£'000

£'000

£'000

Unaudited

Unaudited

Audited

Operating profit

6,989

5,339

11,271

Depreciation and amortisation

1,724

1,473

3,195

EBITDA

8,713

6,812

14,466

Exceptional items

-

265

858

Adjusted EBITDA

8,713

7,077

15,324

 

7 Earnings per share

31 March 2015

Earnings

£'000

Weighted average number of share

Earnings per share

(pence)

Unaudited

Basic earnings per share

5,495

100,000,000

5.50

Effect of dilutive share options

-

557,588

-

Diluted earnings per share

5,495

100,557,588

5.46

31 March 2014

Earnings

£'000

Weighted average number of share

Earnings per share

(pence)

Unaudited

Basic earnings per share

3,683

76,881,366

4.79

Effect of dilutive share options

-

3,851,995

-

Diluted earnings per share

3,683

80,733,361

4.56

30 September 2014

Earnings

£'000

Weighted average number of share

Earnings per share

(pence)

Audited

Basic earnings per share

8,901

85,505,967

10.41

Effect of dilutive share options

-

2,412,879

-

Diluted earnings per share

8,901

87,918,847

10.12

 

8 Property, plant and equipment

Unaudited

Freehold land and buildings

Leasehold property improvements

Plant, equipment, fixtures and fittings

Motor vehicles

Total

£'000

£'000

£'000

£'000

£'000

Cost

At 1 October 2013

1,798

11,147

29,693

73

42,711

Additions

-

473

3,406

-

3,879

Assets acquired at acquisition

-

1,997

848

40

2,885

At 31 March 2014

1,798

13,617

33,947

113

49,475

Additions

-

320

2,833

-

3,153

At 30 September 2014

1,798

13,937

36,780

113

52,628

Additions

-

416

3,188

-

3,604

At March 2015

1,798

14,353

39,968

113

56,232

Depreciation

At 1 October 2013

213

3,799

16,555

72

20,639

Charge for the period

8

365

1,100

-

1,473

221

4,164

17,655

72

22,112

At 31 March 2014

Charge for the period

8

381

1,324

9

1,722

At 30 September 2014

229

4,545

18,979

81

23,834

Charge for the period

13

472

1,207

7

1,699

At March 2015

242

5,017

20,186

88

25,533

Net book values

At 31 March 2015

1,556

9,336

19,782

25

30,699

At 30 September 2014

1,569

9,392

17,801

32

28,794

At 31 March 2014

1,577

9,453

16,292

41

27,363

 

There were no assets held under finance leases during the period.

 

9 Share capital

The number of shares allotted, called up and fully paid remained at 100,000,000 and totalled £1.0m at 31 March 2015; there were no changes to share capital in the period from 30 September 2014 to 31 March 2015. In the prior year the capital structure of the company was reorganised, details of which can be found in the Annual Report and Accounts for the year ended 30 September 2014.

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR GGUCGAUPAGAB
12
Date   Source Headline
15th Feb 20197:00 amRNSPatisserie Holdings PLC - CAKE Disposal
14th Feb 201911:26 amRNSDisposal
23rd Jan 20195:30 pmRNSPatisserie Holdings
22nd Jan 20196:19 pmRNSBroker and Nomad Resignation
22nd Jan 20196:19 pmRNSCorrection: Company Update
22nd Jan 20194:51 pmRNSCompany Update
21st Jan 20197:00 amRNSCompany update
17th Jan 201910:09 amRNSResignation of Director
16th Jan 20193:53 pmRNSCompany update
14th Jan 20191:02 pmRNSResignation of Director
21st Dec 20181:14 pmRNSAppointment of a new NED & Audit Committee Chair
20th Dec 20184:38 pmRNSCorrection: Update re Auditor
20th Dec 20182:53 pmRNSUpdate re Auditor
5th Dec 20187:00 amRNSAppointment of Interim Chief Financial Officer
19th Nov 20182:39 pmRNSBanking Update
15th Nov 201812:55 pmRNSResignation and Appointment of CEO
6th Nov 20187:00 amRNSHolding(s) in Company
1st Nov 201812:12 pmRNSResult of Meeting
1st Nov 20187:00 amRNSGeneral Meeting Update
31st Oct 20185:18 pmRNSStatement re Press Comment
24th Oct 20188:55 amRNSCorporate Update
24th Oct 20188:55 amRNSClarification regarding LTIP Scheme
16th Oct 20184:32 pmRNSPosting of circular and notice of GM
12th Oct 20185:18 pmRNSResult of placing
12th Oct 20183:44 pmRNSTrading update and proposed placing
12th Oct 20188:52 amRNSFinance Director
11th Oct 20181:22 pmRNSFurther trading update
10th Oct 20181:53 pmRNSFurther Trading Update
10th Oct 20187:30 amRNSSuspension - Patisserie Holdings Plc
10th Oct 20187:30 amRNSTrading Update
28th Sep 20184:21 pmRNSIssue of Equity
3rd Sep 20188:26 amRNSIssue of Equity
23rd Aug 20185:19 pmRNSHolding(s) in Company
1st Aug 20185:08 pmRNSIssue of Equity
20th Jul 20184:30 pmRNSDirector/PDMR Shareholding
20th Jul 20184:30 pmRNSDirector/PDMR Shareholding
10th Jul 20181:39 pmRNSHolding(s) in Company
3rd Jul 20182:01 pmRNSBlocklisting application
29th Jun 20186:00 pmRNSDirector/PDMR Shareholding
29th Jun 20186:00 pmRNSIssue of Equity
15th May 20187:00 amRNSHalf-year Report
19th Apr 20185:55 pmRNSHolding(s) in Company
12th Apr 201810:41 amRNSNotice of Results
7th Feb 20185:07 pmRNSDirector/PDMR Shareholding
5th Feb 20184:19 pmRNSHolding(s) in Company
2nd Feb 20184:20 pmRNSDirector/PDMR Shareholding
2nd Feb 20184:20 pmRNSDirector/PDMR Shareholding
1st Feb 20187:59 amRNSHolding(s) in Company
30th Jan 20184:38 pmRNSAGM Statement
22nd Dec 201712:00 pmRNSAGM Statement
12

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.