Roundtable Discussion; The Future of Mineral Sands. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksCarrs Group Regulatory News (CARR)

Share Price Information for Carrs Group (CARR)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 131.00
Bid: 131.00
Ask: 134.00
Change: -2.00 (-1.50%)
Spread: 3.00 (2.29%)
Open: 133.00
High: 133.00
Low: 131.00
Prev. Close: 133.00
CARR Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Interim Results

13 Apr 2015 07:00

RNS Number : 9062J
Carr's Group PLC
13 April 2015
 



13 April 2015

 

CARR'S GROUP plc1 ("Carr's" or the "Group")

 

INTERIM RESULTS

 

"A record first half performance with the Board confident in meeting expectations for the full year"

 

Carr's (CARR.L), the Agriculture, Food and Engineering Group, announces results for the six months ended 28 February 2015.

 

Financial highlights

· Revenue down 2.8% to £208.6m (H1 2014: £214.7m)

· Profit before tax up 5.4% to £10.6m (H1 2014: £10.1m)

· Basic EPS up 9.0% to 8.5p (H1 2014: 7.8p)

· Adjusted EPS2 up 11.5% to 8.7p (H1 2014: 7.8p3)

· First interim dividend up 8.8% to 0.925p (H1 2014: 0.85p3)

· Net debt of £26.0m (£24.6m as at 30 August 2014)

 

 

Commercial highlights

· Record first half performance demonstrating the strength of the Group's operational and geographic diversity

· Outstanding performance by the USA feed block business

· Strength of global feed block brands delivers record sales

· Investment in UK retail Country Store network drives retail sales growth

· Evidence of recovery in the UK nuclear industry with new contracts for the Engineering division

· Growth maintained in the Food division following the step change in performance last year

 

Tim Davies, Chief Executive Officer, commented:

 

"The strength of the Group, with its international operations and diversity of business, has been demonstrated in the delivery of a record performance in the first six months. This result has been achieved despite some challenging conditions in some of the markets within which we operate.

 

Trading in the second half has started well and we remain on track to meet the Board's expectations for the full year."

 

 

1 Formerly Carr's Milling Industries PLC

2 Adjusted EPS is after adding back amortisation of intangibles and non-recurring items, e.g. acquisition related costs

3 Restated figures due to 10:1 share split in January 2015

 

 

Enquiries:

 

Carr's Group plc

Tim Davies (Chief Executive Officer)

Neil Austin (Group Finance Director)

01228 554 600

Powerscourt

Nick Dibden

Sophie Moate

020 7250 1446

carrs@powerscourt-group.com

 

Notes to Editors

 

Carr's Group (CARR.L) is an international leader in the provision of essential industrial services focused on the Agriculture, Food and Engineering sectors. The Group offers a range of services including the manufacturing and supply of flour, robotic and remote handling equipment, farm machinery, feed blocks for livestock, and a UK network of rural stores, with a facility footprint spanning the UK, Europe and North America, supplying customers in 31 countries around the world.

 

 

 Introduction

The Group has delivered another record first half performance. This result clearly demonstrates the overall strength of the Group, with its international footprint and diversity of operations.

In Agriculture, our extensive product offering, coupled with international activity, has delivered a positive performance for the period, offsetting the challenges faced by a decline in UK farm incomes related to the fall in the farmgate milk price.

Engineering has seen signs of recovery in the UK nuclear sector during the period, which is expected to be beneficial in the medium term. Trading for the division is in line with expectations despite the continuing geopolitical changes in certain markets.

Food profitability continues to grow in line with expectations, building on last year's step change in performance.

Encouragingly, the second half of the year has started well, building on the momentum from the first half, and the Board remains confident of meeting its expectations for the full year.

Business review

During the 26 weeks ended 28 February 2015 the Group delivered an excellent set of results. Profit before tax increased by 5.4% to £10.6m (2014: £10.1m) on revenues of £208.6m (2014: £214.7m).

Group operating margins increased to 4.6% (2014: 4.3%), with Group operating profit of £9.6m (2014: £9.3m). The Group's share of profit after tax from associate and joint venture companies was £1.6m (2014: £1.5m).

Basic earnings per share increased by 9.0% from 7.8p to 8.5p as a result of the improved profit before taxation and a reduction in the UK tax rate.

Agriculture

International

The USA operations delivered an outstanding performance with growth in market share of our branded feed block products Smartlic® and Feed in a Drum®. The increase in feed block sales has been driven by a recovery in the beef industry, and our continuing investment in operations.

Investment in the redevelopment of the plant at Silver Springs, Nevada, continues and commissioning remains on track for late summer 2015. It is anticipated that the benefits of the redeveloped site will start to be realised in 2016.

The investment in the expansion of the AminoMax® facility in Watertown, New York State, which manufactures our patented rumen bypass protein for dairy cattle, is ongoing and sales have continued to grow in line with expectations.

Investment and increasing recognition of our research based branded products have delivered sales growth in the USA, which we anticipate continuing through the rest of this year and into 2016.

UK

UK operations have delivered a positive performance, particularly given the challenges in the UK agricultural sector, largely related to the pressures on farming income. Feed volumes have increased year on year and our branded feed blocks, Megastart® and QuattroMag®, have seen significant growth in sales driven by increased brand recognition and market share.

Continuing investment in our network of Country Stores has resulted in an increase in retail sales on last year. A new store at Selkirk, Scottish Borders, opened just after the period end, and there are plans to open a new store at Rothbury, Northumberland, in the second half. In addition, the two acquisitions in Wales, W M Nicholls & Company (Crickhowell) Ltd, which completed in October 2014, and B E Williams Ltd, which completed in July 2014, have been integrated into the network and benefits are now being realised. Our network of Country Stores is now 27 across England, Scotland and Wales. Machinery sales, workshops, and aftersales service departments have also delivered a robust performance with year on year improvement.

The oil division experienced a slow start following the benign autumn weather. However, the performance improved during the period resulting in a stronger performance year on year.

As a result of the pressure on farmgate milk prices, sales of AminoMax® were lower than expected during the latter part of the period. However, in the longer term, ongoing university led research and investment in this innovative product will assist in achieving our goal to become the leaders in dairy nutrition in the UK.

Food

Our three flour mills delivered an excellent performance during the period, building on last year's momentum. Flour sales volumes were higher than last year but, as a result of weaker commodity prices, revenue was lower. 

The 2014 UK wheat harvest was large, however, bread making quality of home grown wheat was disappointing as a result of the below average protein levels. Once again the flexibility provided by the portside locations of our two northern mills has meant that we have been able to source consistently good quality wheat from both the UK and overseas.

The new Kirkcaldy mill, in Scotland, continues to exceed initial expectations through improved operational efficiencies and an uplift in volumes. Our ability to produce the highest quality flour, coupled with our continuing high levels of customer service, has led to growing customer confidence and satisfaction.

The Food division continues to concentrate on producing quality flour to meet the ever increasing technical and food safety standards of our customers. We are also looking to develop longer term strategic relationships with our customers and a shared approach to risk management in a period of continued commodity market and exchange rate volatility.

Engineering

The global political and economic conditions in some of the Engineering division's key markets are having an impact in this financial year and these uncertainties are expected to continue through 2015. This, together with a combination of research projects, product development, and contract mix, have adversely impacted on the result in the first half; nevertheless performance remains in line with expectations for the full year.

Wälischmiller continues its research and development programme; the Demo 2000 project, with Shell and Statoil in Norway, for the adaptation of Telbot® for use in gas tank inspection has progressed well and the site acceptance test is due to take place later this year. Despite geopolitical difficulties with Russia, in September 2014 Wälischmiller was awarded, and is in the process of completing, a €1.4m contract for a power manipulator for Russia with delivery due within the current financial year. Wälischmiller has been presented with a Certificate for Merit for Outstanding Contribution for the Telbot®, from the Japanese Society of Mechanical Engineers. The award was granted in recognition of Wälischmiller's continuous commitment to the development of remote handling technology in nuclear facilities.

Bendalls production of 33 pressure vessels for the BP Shah Deniz gas pipeline in Azerbaijan is continuing, with the first vessel delivered in March 2015. Delivery of the last vessel is now expected in spring 2016 as a result of delays in the project, however, additional customer requirements have led to an increase in the value of the contract to £9m. Furthermore, Bendalls has seen an increase in activity in the UK nuclear sector, which should increase the order book through 2016/2017.

Chirton Engineering Ltd, the precision machining business based in North Shields, has been integrated successfully into the Engineering division and has commenced the supply of machined parts for our manipulator and robotic business, Wälischmiller, in Markdorf, Germany. The decline in the oil price has had an adverse impact on some of Chirton's customers in the oil exploration sector, which in turn has resulted in a reduced order book in the short term; our other Engineering businesses have not been impacted by the decline. Chirton is expanding into the nuclear sector, and is currently awaiting the outcome of joint tenders with Bendalls. In March, Chirton moved into its new factory premises, which increases the production space and enables investment in additional state of the art machinery.

The UK based remote handling business, Carrs MSM, performed well in the first half and the order book is strong with the new additional £1.7m contract for master slave manipulators, for Sellafield, due to commence later this year.

Finance

Net debt at 28 February 2015 was £26.0m (2014: £25.3m), compared to £24.6m at 30 August 2014. The increase is due to seasonal variations in working capital, capital expenditure and acquisitions.

The Group's defined benefit pension scheme remains in surplus, although the surplus reduced to £1.2m from £2.1m at 30 August 2014.

Shareholders' Equity

Shareholders' equity at 28 February 2015 increased by £3.9m to £83.6m (30 August 2014: £79.7m), due mainly to the profit retained by the Group in the period.

On 14 January 2015 the Company underwent a ten-for-one share split following approval at the AGM. Comparative figures have been restated to reflect the split.

Dividend

A first interim dividend of 0.925 pence per share (2014 restated: 0.85 pence per share), an increase of 8.8%, will be paid on 15 May 2015 to shareholders on the register on 24 April 2015. The ex-dividend date will be 23 April 2015.

Principal Risks and Uncertainties

The Group has a process in place to identify and assess the impact of risks on its business, and an exercise to update this is undertaken at least annually. The principal risks and uncertainties for the remainder of the financial year are not expected to change materially from those included on pages 14 and 15 of the Annual Report and Accounts 2014.

A summary of the principal risks and uncertainties is given below.

· Safety, failure to act safely and maintain the safe and continuous operation of our facilities

· Failure to attract, develop and retain key personnel

· Non-compliance with legislation and regulation

· Commodity costs

· Failure to protect intellectual property

· Competitor activity

· Brand and reputation

· Failure to maintain an effective system of internal financial controls

 

Board Changes

On 1 April 2015 John Worby joined the Board as a Non-Executive Director. John will become the Chairman of the Audit Committee (replacing Robert Heygate) and the Senior Independent Director (replacing Alistair Wannop) on 1 May 2015. Both Robert and Alistair will continue as Non-Executive Directors of the Company. John has held a number of senior positions within FTSE 250 companies. He is currently a Non-Executive Director of Fidessa plc, and Senior Independent Director of Connect Group plc. Previously, John was Finance Director of Genus plc, a role from which he retired in 2013, Non-Executive Director of Cranswick plc for nine years until July 2014, and Finance Director and Deputy Chairman of Uniq plc from 1987 until 2003. He is a chartered accountant and a member of the Financial Reporting Review Panel.

Name Change

Since the period end we announced our intention to change the Company name from Carr's Milling Industries PLC to Carr's Group plc, which the Board believes is a better descriptor of the Group's diverse international business. The new name was put to the shareholders at a General Meeting on 31 March and the resolution was passed. Consequently on 8 April 2015 the Company changed its name to Carr's Group plc, with a new London Stock Exchange TIDM (ticker) of "CARR" taking effect on 9 April 2015. 

Outlook

The Group's vision is to be recognised as a truly international business at the forefront of innovation and technology; the record first half performance of the Group demonstrates the progress in delivering our ambition. Whilst certain volatile conditions in some of our markets may continue, the programme of investment across all divisions, both in the UK and internationally, provides a platform for further growth and future success of the Group. In addition to organic growth, we maintain our commitment to finding acquisition opportunities to complement the Group.

Trading in the second half has started positively, and the Board remains confident in achieving the full year result in line with its expectations. Looking forward, it is the ongoing commitment to investment in our asset base, and research and technology, coupled with our geographic and operational diversity, which sets us apart from our peers and ensures the continuing development and strength of the Group.

 

UNAUDITED CONSOLIDATED INCOME STATEMENT

For the 26 weeks ended 28 February 2015

 

26 weeksended

28 February 2015

26 weeks ended

 1 March 2014

52 weeks ended

 30 August

2014

Notes

£'000

£'000

£'000

Continuing operations

Revenue

6

208,638

214,719

428,956

Cost of sales

(179,535)

(186,096)

(378,670)

Gross profit

29,103

28,623

50,286

Net operating expenses

(19,461)

(19,333)

(34,859)

Group operating profit

6

9,642

9,290

15,427

Finance income

100

152

264

Finance costs

(717)

(862)

(1,624)

Share of post-tax profit in associate and joint ventures

1,586

1,492

2,486

Profit before taxation

6

10,611

10,072

16,553

Taxation

(2,208)

(2,348)

(3,660)

Profit for the period

8,403

7,724

12,893

Profit attributable to:

Equity shareholders

7,626

6,888

11,372

Non-controlling interests

777

836

1,521

8,403

7,724

12,893

Earnings per share (pence)

Basic

7

8.5

7.8

12.8

Diluted

7

8.2

7.6

12.3

Adjusted

7

8.7

7.8

13.1

Diluted adjusted

7

8.3

7.6

12.6

 

 

UNAUDITED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

For the 26 weeks ended 28 February 2015

 

26 weeksended

 28 February2015

26 weeks ended

 1 March 2014

52 weeks ended

 30 August

2014

Notes

£'000

£'000

£'000

Profit for the period

8,403

7,724

12,893

Other comprehensive (expense)/income

Items that may be reclassified subsequently to profit or loss:

Foreign exchange translation losses arising on translation of overseas subsidiaries

 

(157)

 

(632)

 

(950)

Items that will not be reclassified subsequently to profit or loss:

Actuarial (losses)/gains on retirement benefit obligation:

- Group

12

(1,959)

(138)

3,209

- Share of associate

-

57

(619)

Taxation credit/(charge) on actuarial movement on retirement benefit obligation:

- Group

392

28

(642)

- Share of associate

-

(11)

124

Other comprehensive (expense)/income for the period, net of tax

(1,724)

(696)

1,122

Total comprehensive income for the period

6,679

7,028

14,015

Total comprehensive income attributable to:

Equity shareholders

5,902

6,192

12,494

Non-controlling interests

777

836

1,521

6,679

7,028

14,015

 

UNAUDITED CONSOLIDATED BALANCE SHEET

As at 28 February 2015

 

As at

 28 February2015

As at

1 March

2014

As at

 30 August

 2014

Notes

£'000

£'000

£'000

Non-current assets

Goodwill

9

10,040

5,214

9,798

Other intangible assets

9

454

535

499

Property, plant and equipment

9

56,629

54,321

56,626

Investment property

9

646

665

656

Investment in associate

7,788

6,787

6,883

Interest in joint ventures

5,493

4,425

4,836

Other investments

88

70

77

Financial assets

- Non-current receivables

501

1,002

501

Retirement benefit asset

12

1,198

-

2,056

Deferred tax assets

1,085

1,986

1,507

83,922

75,005

83,439

Current assets

Inventories

36,872

38,381

33,315

Trade and other receivables

68,482

68,613

63,623

Current tax assets

330

-

47

Financial assets

- Derivative financial instruments

108

15

-

- Cash and cash equivalents

10

17,943

16,362

17,268

123,735

123,371

114,253

Total assets

207,657

198,376

197,692

Current liabilities

Financial liabilities

- Borrowings

10

(16,079)

(29,707)

(19,688)

- Derivative financial instruments

(73)

(59)

(15)

Trade and other payables

(56,958)

(58,768)

(54,236)

Current tax liabilities

(1,132)

(2,772)

(1,631)

(74,242)

(91,306)

(75,570)

Non-current liabilities

Financial liabilities

- Borrowings

10

(27,876)

(11,906)

(22,189)

Retirement benefit obligation

12

-

(2,434)

-

Deferred tax liabilities

(4,123)

(3,966)

(4,111)

Other non-current liabilities

(6,848)

(5,585)

(5,995)

(38,847)

(23,891)

(32,295)

Total liabilities

(113,089)

(115,197)

(107,865)

Net assets

94,568

83,179

89,827

Shareholders' equity

Share capital

13

2,237

2,224

2,235

Share premium

13

8,498

8,197

8,453

Equity compensation reserve

904

561

640

Foreign exchange reserve

(692)

(217)

(535)

Other reserve

869

882

875

Retained earnings

71,789

62,070

67,996

Total shareholders' equity

83,605

73,717

79,664

Non-controlling interests

10,963

9,462

10,163

Total equity

94,568

83,179

89,827

 

UNAUDITED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

For the 26 weeks ended 28 February 2015

 

 

 

Share Capital

 

 

Share Premium

 

Equity Compensation Reserve

 

Foreign Exchange Reserve

 

 

Other Reserve

 

 

RetainedEarnings

 

Total Shareholders' Equity

Non-Controlling Interests

Total Equity

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

At 31 August 2014

 

2,235

 

8,453

 

640

 

(535)

 

875

 

67,996

 

79,664

 

10,163

 

89,827

Profit for the period

 

-

 

-

 

-

 

-

 

-

 

7,626

 

7,626

 

777

 

8,403

Other

comprehensive

expense

 

 

-

 

 

-

 

 

-

 

 

(157)

 

 

-

 

 

(1,567)

 

 

(1,724)

 

 

-

 

 

(1,724)

Total comprehensive (expense)/

income

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(157)

 

 

 

-

 

 

 

6,059

 

 

 

5,902

 

 

 

777

 

 

 

6,679

Dividends paid

-

-

-

-

-

(2,280)

(2,280)

-

(2,280)

Equity-settled share based payment transactions, net of tax

 

 

 

 

-

 

 

 

 

-

 

 

 

 

264

 

 

 

 

-

 

 

 

 

-

 

 

 

 

8

 

 

 

 

272

 

 

 

 

23

 

 

 

 

295

Allotment of shares

 

2

 

45

 

-

 

-

 

-

 

-

 

47

 

-

 

47

Transfer

-

-

-

-

(6)

6

-

-

-

At 28 February 2015

 

2,237

 

8,498

 

904

 

(692)

 

869

 

71,789

 

83,605

 

10,963

 

94,568

At 1 September 2013 (restated)

 

2,223

 

8,183

 

326

 

415

 

888

 

57,396

 

69,431

 

8,610

 

78,041

Profit for the period

 

-

 

-

 

-

 

-

 

-

 

6,888

 

6,888

 

836

 

7,724

Other comprehensive expense

 

 

-

 

 

-

 

 

-

 

 

(632)

 

 

-

 

 

(64)

 

 

(696)

 

 

-

 

 

(696)

Total comprehensive (expense)/

income

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(632)

 

 

 

-

 

 

 

6,824

 

 

 

6,192

 

 

 

836

 

 

 

7,028

Dividends paid

-

-

-

-

-

(2,156)

(2,156)

-

(2,156)

Equity-settled share based payment transactions, net of tax

 

 

 

 

-

 

 

 

 

-

 

 

 

 

235

 

 

 

 

-

 

 

 

 

-

 

 

 

 

-

 

 

 

 

235

 

 

 

 

16

 

 

 

 

251

Allotment of shares

 

1

 

14

 

-

 

-

 

-

 

-

 

15

 

-

 

15

Transfer

-

-

-

-

(6)

6

-

-

-

At 1 March 2014

2,224

8,197

561

(217)

882

62,070

73,717

9,462

83,179

At 1 September 2013 (restated)

 

2,223

 

8,183

 

326

 

415

 

888

 

57,396

 

69,431

 

8,610

 

78,041

Profit for the period

 

-

 

-

 

-

 

-

 

-

 

11,372

 

11,372

 

1,521

 

12,893

Other comprehensive (expense)/

income

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(950)

 

 

 

-

 

 

 

2,072

 

 

 

1,122

 

 

 

-

 

 

 

1,122

Total comprehensive (expense)/

income

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

(950)

 

 

 

-

 

 

 

13,444

 

 

 

12,494

 

 

 

1,521

 

 

 

14,015

Dividends paid

-

-

-

-

-

(2,912)

(2,912)

-

(2,912)

Equity-settled share based payment transactions, net of tax

 

 

 

 

-

 

 

 

 

-

 

 

 

 

314

 

 

 

 

-

 

 

 

 

-

 

 

 

 

55

 

 

 

 

369

 

 

 

 

32

 

 

 

 

401

Allotment of shares

 

12

 

270

 

-

 

-

 

-

 

-

 

282

 

-

 

282

Transfer

-

-

-

-

(13)

13

-

-

-

At 30 August 2014

 

2,235

 

8,453

 

640

 

(535)

 

875

 

67,996

 

79,664

 

10,163

 

89,827

 

 

UNAUDITED CONSOLIDATED STATEMENT OF CASH FLOWS

For the 26 weeks ended 28 February 2015

 

26 weeks ended

 28 February 2015

26 weeks

 ended

 1 March

 2014

52 weeks

ended

30 August

2014

Notes

£'000

£'000

£'000

Cash flows from operating activities

Cash generated from operations

15

6,368

5,138

17,125

Interest received

96

157

275

Interest paid

(687)

(858)

(1,668)

Tax paid

(1,571)

(746)

(3,226)

Net cash generated from operating activities

4,206

3,691

12,506

Cash flows from investing activities

Acquisition of subsidiaries (net of overdraft/cash acquired)

(1,246)

-

(3,649)

Investment in joint venture

-

(718)

(965)

Loan repaid by/(paid to) joint ventures

76

(194)

(159)

Loan repaid by associate

-

-

225

Other loans

270

(269)

(270)

Purchase of intangible assets

(3)

(6)

(57)

Proceeds from sale of property, plant and equipment

313

170

738

Purchase of property, plant and equipment

(2,517)

(3,479)

(7,201)

Purchase of investments

(10)

-

-

Disposal of investment

-

29

32

Redemption of preference shares in joint venture

-

-

150

Net cash used in investing activities

(3,117)

(4,467)

(11,156)

Cash flows from financing activities

Proceeds from issue of ordinary share capital

48

15

283

Net proceeds from issue of new bank loans/RCF drawdown

8,104

-

2,731

Finance lease principal repayments

(1,171)

(1,164)

(2,325)

Repayment of loan from related party

-

-

(225)

Repayment of borrowings

(4,198)

(6,460)

(7,077)

(Decrease)/increase in other borrowings

(1,171)

3,502

2,256

Dividends paid to shareholders

(2,280)

(2,156)

(2,912)

Receipt of grant income

300

350

450

Net cash used in financing activities

(368)

(5,913)

(6,819)

Effects of exchange rate changes

(107)

20

(181)

Net increase/(decrease) in cash and cash equivalents

614

(6,669)

(5,650)

Cash and cash equivalents at beginning of the period

17,025

22,675

22,675

Cash and cash equivalents at end of the period

17,639

16,006

17,025

Cash and cash equivalents consist of:

Cash and cash equivalents per the balance sheet

17,943

16,362

17,268

Bank overdrafts included in borrowings

(304)

(356)

(243)

17,639

16,006

17,025

 

 

Statement of Directors' responsibilities

The Directors confirm that these condensed interim financial statements have been prepared in accordance with International Accounting Standard 34, 'Interim Financial Reporting', as adopted by the European Union and that the interim management report includes a fair review of the information required by DTR 4.2.7 and DTR 4.2.8, namely:

· an indication of important events that have occurred during the first six months and their impact on the condensed set of financial statements, and a description of the principal risks and uncertainties for the remaining six months of the financial year; and

· material related-party transactions in the first six months and any material changes in the related-party transactions described in the last annual report.

The Directors are listed in the Annual Report and Accounts 2014. There have been no changes to the Board of Directors in the financial period. Changes to the Board of Directors since the period end are discussed in the Board Changes section of this report. A list of current Directors is maintained on the website: www.carrsgroup.com

On behalf of the Board

Tim Davies

Neil Austin

Chief Executive

Group Finance Director

13 April 2015

13 April 2015

 

 

Notes to condensed interim financial information

1. General information

The Group operates across three divisions of Agriculture, Food, and Engineering. The Company is a public limited company, which is listed on the London Stock Exchange and is incorporated and domiciled in the UK. The address of the registered office is Old Croft, Stanwix, Carlisle, Cumbria, CA3 9BA.

These condensed interim financial statements were approved for issue on 13 April 2015.

These condensed interim financial statements do not comprise statutory accounts within the meaning of section 434 of the Companies Act 2006. Statutory accounts for the 52 weeks ended 30 August 2014 were approved by the Board of Directors on 12 November 2014 and delivered to the Registrar of Companies. The report of the auditors on those accounts was unqualified, did not contain an emphasis of matter paragraph and did not contain any statement under section 498 of the Companies Act 2006.

2. Basis of preparation

These condensed interim financial statements for the 26 weeks ended 28 February 2015 have been prepared in accordance with the Disclosure and Transparency Rules of the Financial Services Authority and with IAS 34, 'Interim financial reporting' as adopted by the European Union. The condensed interim financial statements should be read in conjunction with the annual financial statements for the 52 weeks ended 30 August 2014, which have been prepared in accordance with IFRSs as adopted by the European Union.

The Directors have made suitable enquiries, and based on financial performance to date and available banking facilities they have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. The Group therefore continues to adopt the going concern basis in preparing its condensed interim financial statements.

3. Accounting policies

The accounting policies adopted are consistent with those of the previous financial year.

Taxes on income in the interim periods are accrued based on management's estimate of the weighted average annual income tax rate expected for the full financial year.

4. Estimates

The preparation of interim financial statements requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates.

In preparing these condensed interim financial statements, the significant judgements made by management in applying the Group's accounting policies and the key sources of estimation uncertainty were the same as those that applied to the consolidated financial statements for the 52 weeks ended 30 August 2014, with the exception of changes in estimates that are required in determining the provision for income taxes.

5. Financial risk management

The Group's activities expose it to a variety of financial risks: market risk (including currency risk and price risk), credit risk and liquidity risk.

The condensed interim financial statements do not include all financial risk management information and disclosures required in the annual financial statements; they should be read in conjunction with the Group's annual financial statements as at 30 August 2014. There have been no changes in risk management practices since the year end.

6. Operating segment information

The Group's chief operating decision-maker ("CODM") has been identified as the Executive Directors. Management has determined the operating segments based on the information reviewed by the CODM for the purposes of allocating resources and assessing performance.

The CODM considers the business from a product/services perspective. Operating segments have been identified as Agriculture, Food and Engineering. Performance is assessed using profit before taxation, which is measured in a manner consistent with the financial statements. Sales between segments are carried out at arm's length. 

Amounts classified as 'other' represents non-reportable segments and consolidation adjustments.

Segment assets included within 'other' comprise all non-current assets together with current assets which are not reported on a segment basis to the CODM.

The following tables present revenue, profit and asset information regarding the Group's operating segments for the 26 weeks ended 28 February 2015 and the comparative periods.

Agriculture

Food

Engineering

Other

Group

£'000

£'000

£'000

£'000

£'000

26 weeks ended 28 February 2015

Total segment revenue

149,769

41,698

17,216

24

208,707

Inter segment revenue

(43)

-

(26)

-

(69)

Revenue from external customers

149,726

41,698

17,190

24

208,638

EBITDA¹

8,522

2,669

2,076

(1,017)²

12,250

Depreciation of property, plant and

equipment

 

(1,071)

 

(952)

 

(440)

 

(63)

 

(2,526)

Depreciation of investment property

-

(2)

-

(8)

(10)

Profit on the disposal of property, plant and

equipment

 

19

 

-

 

16

 

-

 

35

Amortisation of intangible assets

(47)

(8)

(52)

-

(107)

Operating profit

7,423

1,707

1,600

(1,088)²

9,642

Finance income

22

-

1

77

100

Finance costs

(436)

(358)

(122)

199

(717)

7,009

1,349

1,479

(812)

9,025

Share of post-tax profit of associate

904

-

-

-

904

Share of post-tax profit of joint ventures

682

-

-

-

682

Profit before taxation

8,595

1,349

1,479

(812)

10,611

Segment assets

64,785

15,460

14,240

113,172

207,657

 

¹ Earnings before interest, tax, depreciation and amortisation (and before profit on the disposal of property, plant and equipment)

² Includes Head Office net expense of £(520,000) and retirement benefit charge of £(248,000)

 

Agriculture

Food

Engineering

Other

Group

£'000

£'000

£'000

£'000

£'000

26 weeks ended 1 March 2014

Total segment revenue

159,987

44,756

10,027

24

214,794

Inter segment revenue

(51)

-

(24)

-

(75)

Revenue from external customers

159,936

44,756

10,003

24

214,719

EBITDA¹

8,211

2,428

2,182

(1,144)³

11,677

Depreciation of property, plant and

equipment

 

(1,079)

 

(968)

 

(286)

 

(64)

 

(2,397)

Depreciation of investment property

-

(2)

-

(8)

(10)

Profit on the disposal of property, plant and

equipment

 

91

 

-

 

-

 

-

 

91

Amortisation of intangible assets

(3)

(8)

(60)

-

(71)

Operating profit

7,220

1,450

1,836

(1,216)³

9,290

Finance income

38

1

2

111

152

Finance costs

(470)

(417)

(36)

61

(862)

6,788

1,034

1,802

(1,044)

8,580

Share of post-tax profit of associate

942

-

-

-

942

Share of post-tax profit of joint ventures

550

-

-

-

550

Profit before taxation

8,280

1,034

1,802

(1,044)

10,072

Segment assets

65,416

18,635

12,055

102,270

198,376

 

³ Includes Head Office net expense of £(742,000) and retirement benefit charge of £(444,000)

 

Agriculture

Food

Engineering

Other

Group

£'000

£'000

£'000

£'000

£'000

52 weeks ended 30 August 2014

Total segment revenue

315,019

87,107

26,939

47

429,112

Inter segment revenue

(94)

(1)

(61)

-

(156)

Revenue from external customers

314,925

87,106

26,878

47

428,956

EBITDA¹

12,563

4,955

4,618

(1,719)⁴

20,417

Depreciation of property, plant and

equipment

 

(2,215)

 

(1,856)

 

(690)

 

(121)

 

(4,882)

Depreciation of investment property

-

(4)

-

(15)

(19)

Profit/(loss) on the disposal of property,

plant and equipment

 

102

 

(6)

 

8

 

-

 

104

Amortisation of intangible assets

(56)

(17)

(120)

-

(193)

Operating profit

10,394

3,072

3,816

(1,855)⁴

15,427

Finance income

88

2

3

171

264

Finance costs

(897)

(784)

(107)

164

(1,624)

9,585

2,290

3,712

(1,520)

14,067

Share of post-tax profit of associate

1,579

-

-

-

1,579

Share of post-tax profit of joint ventures

907

-

-

-

907

Profit before taxation

12,071

2,290

3,712

(1,520)

16,553

Segment assets

59,372

17,245

11,679

109,396

197,692

 

⁴ Includes Head Office net expense of £(753,000) and retirement benefit charge of £(687,000)

  

7. Earnings per share

Non-recurring items and amortisation that are charged or credited to profit do not relate to the profitability of the Group on an ongoing basis. Therefore an adjusted earnings per share is presented as follows:

26 weeks

ended

 28 February 2015

26 weeks ended

 1 March 2014

52 weeks

ended

30 August

2014

£'000

£'000

£'000

Earnings

7,626

6,888

11,372

Amortisation and non-recurring items:

Amortisation of intangible assets

107

71

193

Tax relief on amortisation

(26)

(19)

(50)

Acquisition related costs¹

35

-

123

Earnings - adjusted

7,742

6,940

11,638

¹ Disallowable for tax purposes

Number

Number²

Number²

Weighted average number of ordinary shares in issue

89,433,051

88,911,088

88,995,250

Potentially dilutive share options

3,306,934

2,319,970

3,257,729

92,739,985

91,231,058

92,252,979

Earnings per share (pence)²

Basic

8.5p

7.8p

12.8p

Diluted

8.2p

7.6p

12.3p

Adjusted

8.7p

7.8p

13.1p

Diluted adjusted

8.3p

7.6p

12.6p

 

² Restated for the effect of the 10:1 share split in January 2015

 

8. Dividends

An interim dividend of £759,943 that relates to the period to 30 August 2014 was paid on 10 October 2014, and a final dividend of £1,520,449 was paid on 16 January 2015.

In addition, an interim dividend of 0.925p per share (2014 restated: 0.85p per share) has been approved by the Directors. It is payable to shareholders on the register at 24 April 2015. This interim dividend, amounting to £829,541 (2014: £755,892), has not been recognised as a liability in this interim financial information. It will be recognised in shareholders' equity in the 52 weeks to 29 August 2015.

 

9. Intangible assets, property, plant and equipment and investment property

 

 

 

Goodwill

Other

Intangible assets

Property, plant and equipment

 

Investment property

 

£'000

£'000

£'000

£'000

26 weeks ended 28 February 2015

Opening net book amount at 31 August 2014

9,798

499

56,626

656

Exchange differences

2

(22)

(322)

-

Subsidiaries acquired

240

81

139

-

Additions

-

3

2,941

-

Disposals

-

-

(229)

-

Depreciation and amortisation

-

(107)

(2,526)

(10)

Closing net book amount at 28 February 2015

10,040

454

56,629

646

26 weeks ended 1 March 2014

Opening net book amount at 1 September 2013

5,215

615

53,068

675

Exchange differences

(1)

(15)

(343)

-

Additions

-

6

4,072

-

Disposals

-

-

(79)

-

Depreciation and amortisation

-

(71)

(2,397)

(10)

Closing net book amount as at 1 March 2014

5,214

535

54,321

665

 

Capital commitments contracted, but not provided for, by the Group at the period end amounts to £1,412,000 (2014: £1,894,000).

10. Borrowings and loans

As at

28 February

 2015

As at

1 March 2014

As at

30 August 2014

£'000

£'000

£'000

Current

16,079

29,707

19,688

Non-current

27,876

11,906

22,189

Total borrowings and loans

43,955

41,613

41,877

Cash and cash equivalents

(17,943)

(16,362)

(17,268)

Net debt

26,012

25,251

24,609

Undrawn committed facilities

19,386

21,630

17,449

 

Movements in borrowings are analysed as follows:

26 weeks ended 28 February 2015

£'000

Opening amount as at 31 August 2014

41,877

New bank loans and finance leases

8,541

Finance lease principal repayments

(1,171)

Repayments of borrowings

(4,198)

Decrease in other borrowings

(1,171)

Release of deferred borrowing costs

16

Net increase to bank overdraft

61

Closing amount as at 28 February 2015

43,955

 

26 weeks ended 1 March 2014

£'000

Opening amount as at 1 September 2013

44,993

New bank loans and finance leases

573

Finance lease principal repayments

(1,164)

Repayments of borrowings

(6,460)

Increase in other borrowings

3,502

Release of deferred borrowing costs

22

Net increase to bank overdraft

147

Closing amount as at 1 March 2014

41,613

 

11. Financial instruments

IFRS13 requires financial instruments that are measured at fair value to be classified according to the valuation technique used:

Level 1 - quoted prices (unadjusted) in active markets for identical assets or liabilities

Level 2 - inputs, other than Level 1 inputs, that are observable for the asset or liability, either

directly (i.e., as prices) or indirectly (i.e., derived from prices)

Level 3 - unobservable inputs

 

All derivative financial instruments are measured at fair value using Level 2 inputs. The Group's bankers provide the valuations for the derivative financial instruments at each reporting period end based on mark to market valuation techniques. 

The Group holds shares in several private limited companies. These have been classified as unquoted investments for which fair value cannot be reliably measured and are held at cost less accumulated impairment. Had fair value been applied this financial asset would have been Level 3.

Transfers between levels are deemed to have occurred at the end of the reporting period. There were no transfers between levels in the above hierarchy in the period.

 

12. Retirement benefit asset/(obligation)

The amounts recognised within the Income Statement were as follows:

26 weeks ended

 28 February 2015

26 weeks ended

 1 March 2014

52 weeks

ended

30 August

2014

£'000

£'000

£'000

Service cost - including current service costs, past service costs and

settlements

 

149

 

282

 

430

Service cost - administrative cost

153

102

170

Net interest on the net defined benefit liability

(54)

60

87

248

444

687

 

 

The amounts recognised in the Balance Sheet were as follows:

As at

 28 February

 2015

As at

1 March

2014

As at

30 August 2014

£'000

£'000

£'000

Present value of defined benefit obligations

(66,136)

(61,288)

(61,948)

Fair value of scheme assets

67,334

58,854

64,004

Surplus/(deficit) in the balance sheet

1,198

(2,434)

2,056

 

Actuarial losses of £1,959,000 (2014: £138,000) have been reported in the Statement of Comprehensive Income. Since 30 August 2014 market conditions have caused a reduction in the net discount rates used to value the liabilities. This was partly offset by contributions to meet the funding deficit and higher than expected investment returns over the period.

The Group's associate's defined benefit pension scheme is closed to future service accrual and the valuation for this scheme has not been updated for the half year as any actuarial movements are not considered to be material.

 

13. Share capital

 

 

 

Allotted and fully paid ordinary shares of 2.5p each

 

 

Number of shares¹

 

Share capital £'000

 

Share premium £'000

 

 

Total£'000

Opening balance as at 31 August 2014

89,401,900

2,235

8,453

10,688

Proceeds from shares issued:

- share option scheme

90,000

2

41

43

- share save scheme

8,190

-

4

4

At 28 February 2015

89,500,090

2,237

8,498

10,735

Opening balance at 1 September 2013

88,902,300

2,223

8,183

10,406

Proceeds from shares issued:

- share save scheme

26,220

1

14

15

At 1 March 2014

88,928,520

2,224

8,197

10,421

 

¹ Restated for the effect of the 10:1 share split in January 2015

Employee share schemes: options exercised during the period to 28 February 2015 resulted in 8,190 shares being issued (2014: 26,220 shares), with exercise proceeds of £4,685 (2014: £14,998) under the share save scheme and 90,000 shares being issued (2014: nil), with exercise proceeds of £42,840 (2014: £nil) under the approved share option scheme. The related weighted average price of the shares exercised was £0.572 (2014: £0.572) per share and £0.476 (2014: £nil) respectively.

Since the period end there was a further allotment of 180,000 shares with a nominal value of £4,500 due to the exercise of share options.

 

14. Acquisition

On 20 October 2014 Carrs Billington Agriculture (Sales) Limited acquired the entire issued share capital of Wm Nicholls & Company (Crickhowell) Limited. As a condition of this acquisition the assets and liabilities not required by the Group were sold back to the vendor. The net cash consideration for this entire transaction was £1,032,000, of which £55,000 remains unpaid at the period end. 

The principal activity of the acquired business of Wm Nicholls & Company (Crickhowell) Limited is that of an agricultural merchant.

The primary reason for the business combination was the expansion of the existing Agriculture business.

Goodwill reflects the value of the employees, which under IFRS should not be recorded as a separately identifiable intangible asset.

Revenue of £1,174,000 and profit before taxation of £40,000 has been generated since the date of acquisition.

Acquisition related costs amounted to £35,000 have been recognised within administrative expenses in the consolidated income statement.

The assets and liabilities recognised in the acquisition accounting are set out below:

Provisional fair value

£'000

Intangible assets

81

Property, plant and equipment

139

Inventories

188

Receivables

793

Overdraft

(269)

Payables

(84)

Current tax

(40)

Deferred tax

(16)

Net assets acquired

792

Goodwill

240

1,032

Satisfied by:

Cash consideration (including £55,000 unpaid by the period end)

1,032

 

Intangible assets represents the fair value of customer relationships.

Had the acquisition of Wm Nicholls & Company (Crickhowell) Limited occurred at the beginning of the accounting period the Group's revenue and profit before taxation for the period would not be materially different to the amounts actually recognised in the consolidated income statement.

 

15. Cash generated from operations

26 weeks ended

 28 February 2015

26 weeks ended

 1 March 2014

52 weeks

ended

30 August

2014

£'000

£'000

£'000

Profit for the period from operations

8,403

7,724

12,893

Adjustments for:

Tax

2,208

2,348

3,660

Tax credit in respect of R&D

(489)

-

(102)

Depreciation of property, plant and equipment

2,526

2,397

4,882

Depreciation of investment property

10

10

19

Intangible asset amortisation

107

71

193

Profit on disposal of property, plant and equipment

(35)

(91)

(104)

Amortisation of grants

(130)

(25)

(54)

Net fair value loss on share based payments

295

251

401

Net foreign exchange differences

(54)

69

160

Net fair value (gains)/losses on derivative financial instruments in operating profit

 

(50)

 

38

 

9

Finance costs:

Interest income

(100)

(152)

(264)

Interest expense and borrowing costs

733

884

1,679

Share of profit from associate and joint ventures

(1,586)

(1,492)

(2,486)

IAS19 income statement credit in respect of employer contributions

(1,349)

(1,420)

(2,806)

IAS19 income statement charge

248

444

687

Changes in working capital (excluding the effects of acquisitions):

(Increase)/decrease in inventories

(3,418)

(4,936)

807

(Increase)/decrease in receivables

(4,168)

(1,749)

4,880

Increase/(decrease) in payables

3,217

767

(7,329)

Cash generated from operations

6,368

5,138

17,125

 

16. Related party transactions

The Group's significant related parties are its associate and joint ventures, as disclosed in the Annual Report and Accounts 2014.

Transactions and balances with the associate and joint ventures were all undertaken on an arm's length basis in the normal course of business and are as follows:

Sales to

Purchases from

Rent receivable from

Net management charges (to)/from

Amounts owed from

Amounts owed to

£'000

£'000

£'000

£'000

£'000

£'000

26 weeks to 28 February 2015

Associate

550

(48,279)

9

(14)

1,221

(17,369)

Joint ventures

72

(592)

-

63

3,668

(39)

26 weeks to 1 March 2014

Associate

636

(52,771)

9

22

1,379

(16,862)

Joint ventures

27

(235)

-

55

3,607

(1)

 

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR URSORVBASAAR
Date   Source Headline
24th Apr 202410:31 amRNSReplacement: Strategic Update and Interim Results
18th Apr 20247:00 amRNSStrategic Update and Interim Results
15th Apr 202411:45 amRNSAppointment of Joint Corporate Broker
9th Apr 20247:00 amRNSTotal Voting Rights
7th Mar 202412:57 pmRNSTotal Voting Rights
22nd Feb 202412:40 pmRNSTotal Voting Rights
21st Feb 20242:58 pmRNSResult of Annual General Meeting 2024
31st Jan 20241:36 pmRNSBlocklisting Application
29th Jan 20249:48 amRNSDirector/PDMR Shareholding
24th Jan 20247:00 amRNSDirector/PDMR Shareholding
24th Jan 20247:00 amRNSDirector/PDMR Shareholding
16th Jan 202410:15 amRNSHolding(s) in Company
15th Jan 20243:13 pmRNSHolding(s) in Company
10th Jan 20245:29 pmRNSNotice of AGM 2024 and 2023 Annual Report
9th Jan 202412:43 pmRNSHolding(s) in Company
2nd Jan 20247:00 amRNSBLOCK LISTING SIX MONTHLY RETURN
2nd Jan 20247:00 amRNSBLOCK LISTING SIX MONTHLY RETURN
27th Dec 20237:22 amRNSPublication of Annual Report and Accounts 2023
21st Dec 20237:00 amRNSFull Year Results
13th Dec 20231:03 pmRNSNotice of Results
13th Nov 20237:00 amRNSLeadership Changes and Notice of Results
1st Nov 20233:22 pmRNSOutcome of Shareholder Engagement
16th Oct 20232:13 pmRNSHolding(s) in Company
10th Oct 20237:00 amRNSTrading Update
6th Oct 20234:09 pmRNSNon-Executive Director Succession
2nd Oct 20239:44 amRNSHolding(s) in Company
31st Aug 20239:52 amRNSTotal Voting Rights
16th Aug 20234:24 pmRNSDirector/PDMR Shareholding
7th Aug 20237:00 amRNSCEO succession
4th Aug 20237:00 amRNSTrading Update
18th Jul 20239:07 amRNSHolding(s) in Company
7th Jul 20239:50 amRNSDirector/PDMR Shareholding
6th Jul 202312:40 pmRNSBLOCK LISTING SIX MONTHLY RETURN
6th Jul 202312:39 pmRNSBLOCK LISTING SIX MONTHLY RETURN
4th Jul 20234:48 pmRNSDirector/PDMR Shareholding
30th Jun 20239:44 amRNSTotal Voting Rights
13th Jun 202312:11 pmRNSHolding(s) in Company
31st May 20234:50 pmRNSTotal Voting Rights
23rd May 20231:01 pmRNSHolding(s) in Company
19th May 202312:57 pmRNSDirector/PDMR Shareholding
16th May 20231:32 pmRNSDirector/PDMR Shareholding
16th May 20239:20 amRNSDirector/PDMR Shareholding
5th May 20231:26 pmRNSDirector/PDMR Shareholding
5th May 20239:23 amRNSDirector/PDMR Shareholding
5th May 20239:22 amRNSDirector/PDMR Shareholding
4th May 20236:00 pmRNSReplacement: Holding(s) in Company
2nd May 20235:36 pmRNSReplacement: Total Voting Rights
2nd May 20233:09 pmRNSResult of General Meeting 2 May 2023
2nd May 202312:41 pmRNSHolding(s) in Company
2nd May 20237:00 amRNSInterim Results

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.