Cobus Loots, CEO of Pan African Resources, on delivering sector-leading returns for shareholders. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksHAYT.L Regulatory News (HAYT)

  • There is currently no data for HAYT

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Audited results for year ended 31 March 2014

1 Jul 2014 07:00

RNS Number : 9950K
Hayward Tyler Group PLC
01 July 2014
 



1 July 2014

 

Hayward Tyler Group plc

("Hayward Tyler", the "Group" or the "Company")

 

Audited consolidated results for 12 month period to 31 March 2014

 

Hayward Tyler Group plc (AIM: HAYT.L), the specialist engineering group, is pleased to announce its audited consolidated results for the year to 31 March 2014. A copy of the audited accounts is available for download from the Company's website, www.haywardtyler.com, from 9 July 2014.

 

Financial Highlights

§ Order intake of £46.0 million, up 16% on a pro rata basis (15 months to 31 March 2013: £49.5 million);

§ Strong revenue growth to £43.2 million, up 33% on a pro rata basis (15 months to 31 March 2013: £40.5 million);

§ Significantly increased profit after tax of £2.3 million, up £2.2 million (15 months to 31 March 2013: £0.1 million);

§ Trading* earnings per share of 6.51 pence, up 121% on a pro rata basis (15 months to 31 March 2013: 3.68 pence);

§ Net debt** of £8.3 million (at 31 March 2013: £8.5 million), representing a significant improvement in net debt to trading* EBITDA*** ratio to 1.5:1 as at 31 March 2014 from 2.6:1 on a pro rata basis as at 31 March 2013; and

§ New committed UK banking and borrowing facilities of £14.2 million arranged that provide increased headroom and extended debt maturity profile at a lower cost.

 

* measured on a trading basis (ie. recurring business)

** Net debt represents cash less borrowings

*** EBITDA represents earnings before interest, tax, depreciation and amortisation

 

Business Highlights

§ Payment of an inaugural interim dividend of 0.5 pence per share and proposal to pay a final dividend of 0.75 pence per share;

§ Broader institutional shareholder base achieved following sell down by MBE Mineral Technologies Pte Ltd of its entire 42% stake;

§ New non-executive director, Maurice Critchley, appointed with a depth of experience in capital goods manufacturing and the oil and gas markets;

§ Potential participation of our main manufacturing facility in Luton in the current round of the Regional Growth Fund and Civil Nuclear Sharing in Growth programmes;

§ Continued operational benefits delivered through continuous improvement; and

§ Strategic relationship announced with our largest oil and gas customer, Eureka Pumps AS.

 

Ewan Lloyd-Baker, CEO of Hayward Tyler, commented:

"The Board is greatly encouraged by the progress that has been made across the Group in the year to 31 March 2014. The foundations have been laid for continuous improvement and ongoing growth across the Group which will allow us to capitalise on the array of opportunities that are presenting themselves - particularly in the energy sector with the growth of cleaner fossil fired power generation in China and India, ongoing developments in the offshore oil and gas market, and the civil nuclear market. We are further pleased that trading in the current financial period is in line with management's expectations and we therefore look forward to another year of good progress."

 

Enquiries:

 

Hayward Tyler Group plc

Ewan Lloyd-Baker, Chief Executive Officer

Nicholas Flanagan, Chief Financial Officer

 

 

Tel: +44 (0)1582 731144

Akur Limited - Corporate Finance adviser

Tom Frost

David Shapton

 

 

Tel: +44 (0)20 7493 6548

FinnCap Limited - NOMAD & Broker

Matt Goode - Corporate Finance

Ben Thompson - Corporate Finance

Tony Quirke - Corporate Broking

 

 

Tel: +44 (0)20 7220 0500

 

GTH Communications Limited

Toby Hall

Suzanne Johnson Walsh

 

Tel: +44 (0) 20 7822 7493

 

 

Chairman's Statement

 

Change to Shareholder Base

During the final quarter of the year our largest shareholder, MBE Mineral Technologies Pte Limited ("MBE"), sold its entire shareholding in the Company. This shareholding, which represented approximately 42% of the Company's share capital, was placed with a range of institutional and other investors.

 

Changes to the Board

As a result of MBE's sale, Deepak Khaitan, Subir Dasgupta and Prabir Ghosh stepped down from the Board and Maurice Critchley joined as a non-executive director. The Board would like to express its gratitude for the support provided by Deepak, Subir and Prabir together with MBE both operationally and financially during the 20 months or so that they were directly involved with the Company. We are delighted to welcome Maurice, a long time shareholder in the Company, on to the Board given his extensive experience in manufacturing and knowledge of the offshore oil and gas markets.

 

Issues concerning the Board

Key areas of focus for the Board in 2014-15 include inter alia:

§ Talent and people development;

§ Business development including market focus;

§ Investment in research and development;

§ The potential participation of our principal UK business, Hayward Tyler Limited, in the current round of the Regional Growth Fund and Civil Nuclear Sharing in Growth programmes;

§ Corporate governance policy and practices;

§ Extension of our risk management processes; and

§ Appointment of a further Non-Executive Director.

 

Results Overview

The Group continued to make strong progress in the year with revenue rising to £43.2 million (15 months to 31 March 2013: £40.5 million). That generated an underlying trading* operating profit of £4.7 million (2013: £3.3 million), which represented a return on revenue of 10.8% (2013: 8.1%). Underlying trading* earnings per share were 6.51 pence (2013: 3.68 pence). After non-trading finance and tax charges the statutory profit after tax was significantly higher at £2.3 million (2013: £0.1 million).

 

Inaugural Dividend

Previously we have stated that we would start to pay dividends once we had achieved a much stronger financial footing. Having reduced our net debt to EBITDA to below our target of 2:1 and in recognition of the progress made, we paid our inaugural interim dividend of 0.5 pence per ordinary share in February 2014. The Board will adopt a progressive dividend policy and, subject to shareholder approval, will pay a final dividend of 0.75 pence per share on 29 August 2014 to shareholders on the register on 15 August 2014 (ex-dividend date: 13 August 2014).

 

New Banking Arrangements

The Group arranged new UK banking and borrowing facilities in March 2014 of £14.2 million, which replaced facilities of £12.9 million that had been supported by MBE. These new UK facilities place the Group in a much stronger position and we view the de-coupling of the loan from MBE as an important stepping stone in the Group's development.

 

Further details of the new facilities are set out in the Financial Review.

 

Outlook

The year to 31 March 2014 has seen some significant positive developments for Hayward Tyler. The continuing improvement in performance, built on greater operational and financial robustness, is allowing the Group to focus on other key areas such as technical development, people development and marketing and sales.

 

With Hayward Tyler's bicentenary arising in 2015, the Board continues to look to the future with increasing confidence.

 

JOHN MAY

NON-EXECUTIVE CHAIRMAN

30 June 2014

 

* measured on a trading basis (see note 2.5)

 

Chief Executive's Business Review

 

Introduction

In June 2013 I wrote about the 15 month period to 31 March 2013 being one characterised by tumultuous change. As I write this a year later and looking back at the 12 months to 31 March 2014 the period can be characterised by successfully managing significant growth. Our 2014 financial year has been a "cracker" and I am encouraged by the progress that has been made across the Group and the foundations which have been laid for continuous improvement and growth. Against an improving market environment we are well positioned to capitalise on whatever opportunities we may seek to pursue. It is our people who make this possible and who have successfully managed this transition so a special thank-you to you all for your continued dedication, perseverance, sense of humour and hard work.

 

Performance Review

For reporting purposes we split our business into two segments, Original Equipment ("OE") and Aftermarket ("AM"). During the year the Group successfully increased the proportion of revenues which it derives from OE and delivered an overall increase in margins. This is a strategically important target as the Group looks to seed its markets with new units which will provide the source of future AM business. The trend gives a clearer picture with the OE:AM split moving from 30%:70% in 2012-13 to 35%:65% in the first half of 2013-14 and 45%:55% in the second half giving a mix for the full year of 41%:59% (against a longer term target of 50%:50%).

 

In headline growth terms revenues were up in both segments, up 77% in OE and 14% in AM (on a like for like basis), both significant increases in their own right but particularly so when set against the backdrop of the reduced footprint initiative at our main manufacturing facility in Luton. The ability of the team in Luton to manage this whilst delivering such a significant increase in the number of units shipped (from 32 during the 15 month period to 41) is testament to them, the processes which they have put in place and a real example of our Strategy in Action. This has manifested itself through not only a significant jump in the "beat-rate" at the factory but also in a reduction in unit arrears of 32% during the year. This improvement is obviously helping greatly in the development of our strategic relationships, both with our customers but also with our supply chain. On the customer side, during the year we announced a strategic relationship with our biggest customer in the oil and gas market, Eureka and we are in active discussions with other customers to develop closer ties more aligned with their requirements and our focus of "On Time in Full". On the supply chain side we have continued to develop our supply chain so that we have a deeper relationship with a smaller number of suppliers again working on the basis to deliver "Quality at Cost" and "Right First Time". This is already leading to benefits in terms of reduced lead times and improved and more consistent quality.

 

Given the operational improvements across both OE and AM the segment operating profit performance was up significantly against the last period by 61% on a like for like basis. This was driven by a combination of growth of 18% in AM but also the elimination of operating losses in OE, which have long been a hindrance to the overall Group performance. Therefore whilst the absolute amount of segment operating profit generated by OE was relatively small, the Board believes there is still scope for further improvement.

 

Order Intake

Against this backdrop of increased revenues, operational and margin improvements it was very encouraging to see continued growth in order intake which ended the year up 16% on a like for like basis. More importantly this represents an increase of over 1.4x historical revenues against the Company's target of 1.1x. The order intake remains broadly spread across a range of geographies with China growing in relative importance based on the strength of the OE business. Power remains the largest sector (which includes both OE and AM) representing 57% of order intake followed by Nuclear (15%) and Oil & Gas (12%). This reflects a renaissance in the nuclear sector driven by a strong AM performance in South Korea, Sweden and the US. Whilst Oil & Gas fell from 19% last period to 12% this year the outlook remains positive and the Board's expectations are that this will grow as a percentage of overall order intake in the coming years.

 

All of the above gave the Company an order book at 31 March 2014 of £28.8 million, a figure broadly in line with the position at the end of the last period despite the underlying increase in revenues of 33% on a pro rata basis.

 

Stakeholders

As highlighted above, the business continues to develop and grow from strength to strength. This is still very much work in progress and we would not have been as successful in this regard if we didn't have the support and patience of all our stakeholders; our suppliers, our customers and especially our employees. Thank-you.

 

The Future

As the expression goes, the future is bright. The business is on a much stronger operational footing and therefore better placed to take advantage of the opportunities which are presenting themselves in the energy market globally. With our Luton facility having the potential to participate in both the Regional Growth Fund and Civil Nuclear Sharing in Growth programmes our operational ability to deliver growth will be firmly underpinned. There are numerous game-changers which the Group is now able to invest in and work on including the offshore oil and gas market, the civil nuclear market and the wider growth of cleaner fossil fired power generation in China and India.

 

This overall positive market outlook combined with our improving ability to deliver gives me significant confidence in our ability to turn our 200th anniversary year in 2015 into a very special one to celebrate.

 

EWAN LLOYD-BAKER

CHIEF EXECUTIVE OFFICER

30 June 2014

 

Financial Review

 

Introduction

I am pleased to report on a strong set of results built on greater operational and financial robustness.

 

Our Focus and Achievements

 

Our 2013-14 Focus

§ Reduce net debt to EBITDA to less than 2:1;

§ Refinance UK borrowings on a standalone basis; and

§ Formalise risk management within the Group.

 

What Happened?

§ Net debt to EBITDA reduced to 1.5:1;

§ UK borrowing facilities refinanced on a committed basis with increased headroom, extended debt maturity profile and lower interest cost; and

§ An active risk register was introduced.

 

Our Priorities for 2014-15

§ Manage working capital of our growing business;

§ Develop our risk management processes further;

§ Develop our corporate governance policy and practices further; and

§ Establish new borrowing facilities of USD2 million for our US operation.

 

Basis of Reporting

The Group financial statements in this report have been prepared in accordance with International Financial Reporting Standards ("IFRSs"). To provide clarity to the results they have been analysed between trading and non-trading where trading represents the underlying business performance and non-trading represents non-recurring items, which include non-recurring finance costs and deferred tax charge. There are no non-trading operating items.

 

Trading Operating Results

Revenue for the year was £43.2 million (15 months to 31 March 2013: £40.5 million). Gross profit margin increased to 38% (2013: 35%), driven by the OE and AM, which delivered an overall trading profit before tax of £4.0 million (2013: £2.4 million). Trading EBITDA (earnings before interest, tax, depreciation and amortisation) for the year was £5.5 million (2013: £4.2 million).

 

The Group is exposed to the US Dollar through its operating business in the USA and from UK exports to China. On a constant exchange rate1 basis revenue in the 15 months to 31 March 2013 would have been lower by £0.1 million. The impact on profit before tax is immaterial.

 

Non-Trading Operating Results

There were no non-trading operating items in the year (2013: loss of £0.8 million).

 

Finance Charges

Trading finance costs in the year represent underlying interest payable of £0.6 million (2013: £0.9 million) and non-trading finance costs of £0.2 million (2013: £0.5 million), which relate to the one-off cost of expensing re-banking fees held on balance sheet that were being amortised over the life of the loans (six years) to which they related.

 

Gains and losses relating to movements in fair values of derivatives are recorded in the income statement. The impact in the year was a gain of £41,000 (2013: £0.5 million), which related to foreign exchange hedging instruments.

 

Tax

There is a trading tax charge for the year of £1.1 million (2013: £0.8 million), which represents tax payable on profits in the USA and China of £0.8 million and a non-cash deferred tax charge on profits generated in the UK of £0.3 million. There is a non-trading and non-cash tax charge of less than £0.5 million (2013: £0.5 million), which relates to the revaluation of the deferred tax asset following the announcement that UK corporation tax rates will be reduced from 23% to 20%.

 

Dividends

The Group paid its inaugural interim dividend of 0.5 pence per share in February at a total cost of £0.2 million.

 

Net Profit

There was a trading profit for the year of £3.0 million (2013: £1.6 million), which delivered a trading fully diluted earnings per share of 6.51 pence (2013: 3.68 pence). The total profit after tax for the year was £2.3 million (2013: £0.1 million), which delivered a fully diluted earnings per share of 5.02 pence (2013: 0.29 pence).

 

New Financing Arrangements

The Company completed standalone new UK banking and borrowing facilities in March 2014 of £14.2 million, which replaced facilities of £12.9 million that had been supported by MBE.

 

The new UK facilities from the Royal Bank of Scotland ("RBS") place the Group in a much stronger position:

§ The borrowing facilities are committed rather than being on demand;

§ The amount of the borrowing facilities provides the Group with additional headroom;

§ With an average life of four years, the facilities extend the Company's debt maturity profile; and

§ The associated interest rates are lower than those of the old facilities.

 

The new UK facilities comprise:

Maturity

£ million

Property term loan

March 2019

3.2

 

Term loan

March 2017

3.0

 

Revolving credit facility

November 2017

5.0

 

Bonds and guarantee facility

n/a

3.0

 

14.2

 

 

In addition, the Company is in the process of establishing a new borrowing facility for its US operation of USD2 million with RBS Citizens Bank.

 

Borrowings

Net debt decreased from £8.5 million at 31 March 2013 to £8.3 million at 31 March 2014 and comprised term borrowings of £5.8 million (2013: £3.4 million), finance leases of £0.5 million (2013: £0.4 million) and drawings under revolving credit facilities of £3.8 million (2013: £5.3 million) offset by cash £1.7 million (2013: £0.6 million). At year end headroom (cash plus undrawn facilities) was £3.8 million (2013: £3.2 million).

 

In spite of the 33% growth in revenue net debt was reduced with the majority of cash generated being reinvested in the business. The ratio of net debt to EBITDA improved significantly reducing from 2.6:1 at 31 March 2013 to 1.5:1 at 31 March 2014.

 

Pensions

Within the UK, the Group operates a defined benefit plan, with benefits linked to final salary, and a defined contribution plan. With effect from 1 June 2003 the defined benefit plan was closed to future service accruals and new UK employees offered membership of the defined contribution plan. The majority of UK employees are members of one of these arrangements.

A full actuarial valuation of the defined benefit plan is produced every three years (the last one being as at 1 January 2011), however, a valuation is prepared at each period end for the purposes of the report and accounts by independent qualified actuaries. The net obligation has reduced in the year to £1.5 million from £1.6 million at 31 March 2013.

 

Statement of Financial Position

Total equity increased by £1.4 million as a result of profit for the year of £2.3 million mainly offset by the payment of the interim dividend of £0.2 million, the impact of exchange differences on translating foreign operations of £0.3 million and the purchase of shares by Group's employee benefit trust of £0.3 million.

 

NICK FLANAGAN

CHIEF FINANCIAL OFFICER

30 June 2014

 

1constant exchange rate is calculated by rebasing prior year figures at current year rates

 

Statement of Financial Position

Group

Company

At

31 March 2014

At

31 March

2013

At

31 March 2014

At

31 March

2013

Notes

£000

£000

£000

£000

Non-current assets

Goodwill

16

2,219

2,219

-

-

Other intangible assets

17

781

975

-

-

Investments

18

-

-

7,723

7,723

Property, plant and equipment

19

9,000

8,036

-

-

Deferred tax assets

22

3,312

3,989

-

-

15,312

15,219

7,723

7,723

Current assets

Inventories

20

7,674

5,483

-

-

Trade and other receivables

21

11,872

9,417

10,397

7,248

Other current assets

21

870

769

16

5

Current tax assets

Financial assets - derivatives

13

31.2

580

41

368

-

-

-

-

-

Cash and cash equivalents

23

1,748

571

-

46

22,785

16,608

10,413

7,299

Total assets

38,097

31,827

18,136

15,022

Current liabilities

Trade and other payables

24

10,514

7,615

217

39

Borrowings

31.4

5,163

6,116

896

-

Provisions

26

1,070

1,182

-

-

Current tax liabilities

13

881

194

-

-

Other liabilities

25

2,755

2,335

267

23

Current liabilities

20,383

17,442

1,380

62

Net current assets/(liabilities)

2,402

(834)

9,033

7,237

Total assets less current liabilities

17,714

14,385

16,756

14,960

Non-current liabilities

Borrowings

31.4

4,933

2,984

1,800

-

Pension and other employee obligations

28

1,538

1,555

-

-

6,471

4,539

1,800

-

Net assets

11,243

9,846

14,956

14,960

 

Group

Company

At

31 March 2014

At

31 March

2013

At

31 March 2014

At

31 March

2013

Notes

£000

£000

£000

£000

Equity

Called up share capital

34

455

455

455

455

Share premium account

34

28,705

28,705

28,705

28,705

Merger reserve

14,502

14,502

20,667

20,667

EBT Reserve

(274)

-

-

-

Reverse acquisition reserve

(19,973)

(19,973)

-

-

Other equity

18

18

18

18

Foreign currency translation reserve

(421)

(126)

-

-

Retained earnings

(11,769)

(13,735)

(34,889)

(34,885)

Total equity

11,243

9,846

14,956

14,960

The accounts were approved by the Board of Directors on 30 June 2014 and were signed on its behalf by:

 

E LLOYD-BAKER, DIRECTOR

 

N FLANAGAN, DIRECTOR

Company registration number: 010648V

 

 

Consolidated Income Statement

 

Year to 31 March 2014

15 months to 31 March 2013

£000

£000

£000

£000

£000

£000

Notes

Trading

Non-trading

Total

Trading

Non-trading

Total

Revenue

6

43,205

-

43,205

40,481

-

40,481

Cost of sales

(26,920)

-

(26,920)

(26,489)

-

(26,489)

Gross profit

16,285

-

16,285

13,992

-

13,992

Operating charges

2.5

(11,623)

-

(11,623)

(10,719)

224

(10,495)

Restructuring costs

2.5

-

-

-

-

(1,064)

(1,064)

Operating profit/(loss)

7

4,662

-

4,662

3,273

(840)

2,433

Finance costs

Fair value of derivatives

2.5 & 11

2.5 & 11

(676)

41

(224)

-

(900)

41

(879)

-

(516)

455

(1,395)

455

Profit/(loss) before tax

4,027

(224)

3,803

2,394

(901)

1,493

Taxation

2.5 & 12

(1,068)

(455)

(1,523)

(830)

(540)

(1,370)

Profit/(loss) for the period

2,959

(679)

2,280

1,564

(1,441)

123

Basic earnings per share (pence)

14

6.51

(1.49)

5.02

3.68

(3.39)

0.29

Diluted earnings per share (pence)

14

6.51

(1.49)

5.02

3.68

(3.39)

0.29

 

 

Consolidated Statement of Comprehensive Income

 

Year to

31 March

2014

15 months to

31 March

2013

£000

£000

Profit for the period

2,280

123

Other comprehensive income/(loss):

 

Items that will not be reclassified subsequently to profit and loss

Remeasurement of net defined benefit liability

(113)

802

Income tax relating to items not reclassified

 

Items that will be reclassified subsequently to profit and loss

26

 

 

(295)

(192)

 

 

(75)

Other comprehensive income for the year net of tax

(399)

535

Total comprehensive profit for the period

1,898

658

Attributable to

Equity shareholders of the Company

1,898

658

 

The accompanying accounting policies and notes form part of these financial statements.

 

 

Consolidated Statement of Changes in Equity

 

 

 

Share

Capital

 

 

Share

Premium

 

 

Merger

Reserve

Reverse Acquisition

Reserve

Employee

Benefit

Trust

Reserve

 

 

Other

Equity

Foreign Currency Translation Reserve

 

 

Retained Earnings

 

 

 

Total

£000

£000

£000

£000

£000

£000

£000

£000

£000

Balance at 1 January 2012

355

24,327

14,502

(19,973)

-

-

(51)

(14,468)

4,692

Issue of shares during period

100

4,378

-

-

-

-

-

-

4,478

Purchase of shares

-

-

-

-

(78)

-

-

-

(78)

Gift of shares

-

-

-

-

78

18

-

-

96

Transactions with owners

100

4,378

-

-

-

18

-

-

4,496

Profit for the period

-

-

-

-

-

-

-

123

123

Actuarial gain for the period on pension scheme (see note 28)

-

-

-

-

-

-

-

802

 

802

Deferred tax on actuarial movement on pension scheme

-

-

-

-

-

-

-

(192)

(192)

Loss on translation of overseas subsidiaries

-

-

-

-

-

-

(75)

-

(75)

Total comprehensive income/(loss)

-

-

-

-

-

-

(75)

733

658

Balance at 31 March 2013

455

28,705

14,502

(19,973)

-

18

(126)

(13,735)

9,846

Purchase of shares

Dividends

-

-

-

-

-

-

-

-

(274)

-

-

-

-

-

-

(227)

(274)

(227)

Transactions with owners

-

-

-

-

(274)

-

-

(227)

(501)

Profit for the year

-

-

-

-

-

-

-

2,280

2,280

Actuarial loss for the period on pension scheme (see note 28)

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

(113)

 

(113)

Deferred tax on actuarial movement on pension scheme

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

26

 

26

Loss on translation of overseas subsidiaries

 

-

 

-

 

-

 

-

 

-

 

-

 

(295)

 

-

 

(295)

Total comprehensive income/(loss)

-

-

-

-

-

-

(295)

2,193

1,898

Balance at 31 March 2014

455

28,705

14,502

(19,973)

(274)

18

(421)

(11,542)

11,243

 

 

Company Statement of Changes in Equity

 

Employee

Share

 

Share

Capital

 

Share

Premium

 

Merger

Reserve

Benefit

Trust

Reserve

 

Other

Equity

Based Payment Reserve

 

Retained

Earnings

 

 

Total

 

£000

£000

£000

£000

£000

£000

£000

£000

 

 

Balance at 1 January 2012

355

24,327

20,667

-

-

-

(34,762)

10,587

 

Issue of shares during period

100

4,378

-

-

-

-

-

4,478

 

Purchase of shares

-

-

-

(78)

-

-

-

(78)

 

Gift of shares

-

-

-

78

18

-

-

96

 

Transactions with owners

100

4,378

-

-

18

-

-

4,496

 

Loss for the period

-

-

-

-

-

-

(123)

(123)

 

Balance at 31 March 2013

455

28,705

20,667

-

18

-

(34,885)

14,960

 

Transactions with owners

-

-

-

-

-

-

(227)

(227)

 

Loss for the year

-

-

-

-

-

-

223

223

 

Balance at 31 March 2014

455

28,705

20,667

-

18

-

(34,889)

14,956

 

 

Cash Flow Statement

Group

Company

Year to

 31 March 2014

15 months to 31 March 2013

Year to

 31 March 2014

15 months to 31 March 2013

£000

£000

£000

£000

Cash flows from operating activities

Net profit/(loss)

2,280

123

223

(105)

Adjustment for:

Tax expense

1,523

1,370

-

-

Finance costs

859

940

-

-

Amortisation of intangible assets

194

192

-

-

Depreciation of property, plant and equipment

 

686

 

701

 

-

 

-

Profit on disposal of property, plant and equipment

 

10

 

21

 

-

 

-

Changes in working capital:

Movement in inventories

(2,252)

(324)

-

-

Movement in trade and other receivables

(2,889)

359

(3,160)

(4,336)

Movement in trade and other payables

3,246

237

422

4

Movement in provisions

(112)

118

-

-

Cash generated from operations

3,545

3,737

(2,515)

(4,437)

Taxes paid

(345)

(892)

-

-

Interest paid

(587)

(842)

-

-

Net cash generated from operating activities

 

2,613

 

2,003

 

(2,515)

 

(4,437)

Cash flows from investing activities

Purchase of property, plant and equipment

 

(1,656)

 

(787)

 

-

 

-

Purchase of intangible assets

-

(223)

-

-

Disposal of property, plant and equipment

(5)

28

-

-

Net cash used in investing activities

(1,661)

(982)

-

-

Cash flows from financing activities

Drawdown of short-term borrowings

4,644

-

1,000

-

Repayment of short-term borrowings

(4,889)

(4,748)

-

-

Drawdown of long-term borrowings

4,880

4,000

2,000

-

Repayment of long-term borrowings

(3,627)

(374)

-

-

Termination of derivatives

-

(3,611)

-

-

Re-banking costs

Purchase of shares by EBT

Dividends paid

(415)

(274)

(227)

(739)

-

-

(304)

-

(227)

-

-

-

Proceeds from issue of share capital

-

4,478

-

4,478

Drawdown of finance leases

294

125

-

-

Repayment of finance leases

(161)

(18)

-

-

Net cash generated from financing activities

 

225

 

(887)

 

2,469

 

4,478

Net increase/(decrease) in cash and cash equivalents

 

1,177

 

134

 

(46)

 

41

Cash and cash equivalents at beginning of period

 

571

 

437

 

46

 

5

Cash and cash equivalents at end of period

 

1,748

 

571

 

-

 

46

 

 

Notes to the Financial Statements

 

1. General information

Hayward Tyler Group PLC is incorporated and resident in the Isle of Man. The Company's registered office is Peregrine Corporate Services Limited, Burleigh Manor, Peel Road, Douglas, Isle of Man, IM1 5EP. The Company's principal place of business is 1 Kimpton Road, Luton, UK, LU1 3LD. Hayward Tyler Group PLC's shares are listed on the Alternative Investment Market (AIM).

 

Hayward Tyler Group PLC is the ultimate parent company of the Group and its consolidated financial statements are presented in Pounds Sterling (£), which is its functional currency. These consolidated financial statements have been approved for issue by the Board of Directors on 26 June 2014. The Directors have recommended a final dividend of 0.75 pence per share.

 

The principal operating business of Hayward Tyler Group PLC is Hayward Tyler Group Limited ("Hayward Tyler"). Established in the UK in 1815, Hayward Tyler designs, manufactures and services a comprehensive range of fluid filled electric motors and pumps. These units are custom designed to meet the most demanding of applications and environments. Focused on the power generation (conventional and nuclear), oil and gas (topside and deep subsea) and industrial markets, Hayward Tyler is a market leader in its technology solutions. Furthermore, Hayward Tyler supplies and services a range of mission critical motors and pumps for the Royal Navy submarine fleet in the UK. Hayward Tyler also undertakes service, overhaul and upgrading of third-party motor and pump equipment across all sectors.

 

In addition to the head office in Luton (England), Hayward Tyler has manufacturing and service support facilities in Kunshan (China), Delhi (India), East Kilbride (Scotland) and Vermont (USA). These facilities and staff provide cover 24 hours 7 days a week for maintenance, overhaul and repair.

 

 

2. Summary of significant accounting policies

2.1 Going concern

The consolidated financial statements have been prepared on a going concern basis. The Directors have taken note of the guidance issued by The Financial Reporting Council on Going Concern Assessments in determining that this is the appropriate basis of preparation of the financial statements and have considered a number of factors.

 

On the basis of the outlook for the business, its medium-term forecasts and its new banking and borrowing arrangements (see note 36), the Directors have a reasonable expectation that the Company has adequate resources to continue in operational existence for the foreseeable future. Accordingly, the Company continues to adopt the going concern basis of accounting in preparing the annual financial statements.

 

2.2 Basis of preparationThe consolidated financial statements for the year ended 31 March 2014 have been prepared in accordance with IFRS as adopted by the European Union and the requirements of the Isle of Man Companies Act 1931-2006. The financial statements have been prepared under the historical cost basis for the purposes of inclusion in this document with the exception of some financial instruments which are carried at fair value (see note 31) and freehold properties which are held at revalued amounts (see note 19). The accounting policies set out below have been consistently applied to all the periods presented. In accordance with the exemption by the Isle of Man Companies Act 2006 no separate income statement or Statement of Comprehensive Income is presented for the Company.

 

2.3 Basis of consolidationThe Group financial statements consolidate those of the Company and all of its subsidiary undertakings drawn up to 31 March 2014. Subsidiaries are entities over which the Group has the power to control the financial and operating policies generally accompanying a shareholding of more than one half of the voting rights. The existence and effect of potential voting rights that are currently exercisable or convertible are considered when assessing whether the Group controls another entity. Subsidiaries are fully consolidated from the date on which control is transferred to the Group. They are de-consolidated from the date on which control ceases.

 

Inter-company transactions, balances and unrealised gains on transactions between Group companies are eliminated. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.

 

2.4 Business combinationsFor business combinations occurring since 1 January 2010, the requirements of IFRS 3R have been applied. The consideration transferred by the Group to obtain control of a subsidiary is calculated as the sum of the acquisition-date fair values of assets transferred, liabilities incurred and the equity interests issued by the Group, which includes the fair value of any asset or liability arising from a contingent consideration arrangement. Acquisition costs are expensed as incurred.

 

The Group recognises identifiable assets acquired and liabilities assumed in a business combination regardless of whether they have been previously recognised in the acquiree's financial statements prior to the acquisition. Assets acquired and liabilities assumed are measured at their acquisition-date fair values.

 

Goodwill is stated after separate recognition of identifiable intangible assets. It is calculated as the excess of the sum of (a) fair value of consideration transferred, (b) the recognised amount of any non-controlling interest in the acquiree and (c) acquisition-date fair value of any existing equity interest in the acquiree, over the acquisition-date fair values of identifiable net assets. If the fair values of identifiable net assets exceed the sum calculated above, the excess amount (i.e. gain on a bargain purchase) is recognised in profit or loss immediately.

 

2.5 Trading and non-trading

The consolidated income statement reports the results for the year under the headings Trading and Non-trading. Trading represents the underlying performance of Hayward Tyler together with head office costs. Non-trading represents non-recurring items, which include operating charges, finance costs and deferred tax charge.

 

There were no non-trading operating charges in the year (2013: £0.8 million).

 

Non-trading finance costs include:

§ Re-banking costs: charge of £0.2 million (2013: £0.5 million); and

§ The movement in fair value of derivatives: £nil (2013: gain of £0.5 million).

 

Non-trading taxation, which represents the impact on the deferred tax asset of the reduction in the enacted UK corporation tax rate from 23% to 20%, was £0.5 million (2013: £0.5 million which included the deferred tax charge for the period).

 

2.6 Segmental reporting

In identifying its operating segments, management follows the Group's service lines, which represent the main products and services provided by the Group.

The activities undertaken by the original equipment manufacturing segment ("OE") includes the design and manufacture of motors and pumps. The aftermarket segment ("AM") provides a comprehensive range of aftermarket services and spares supporting the Group's own product range as well as those of other original equipment manufacturers. Each of these operating segments is managed separately as they require different resources and have a different customer base, including sales and marketing approach. All inter-segment transfers are carried out at arm's length prices.

 

The measurement policies the Group uses for segment reporting under IFRS 8 are the same as those used in its financial statements, except that:

§ post-employment benefit expenses;

§ site modernisation costs;

§ expenses relating to share-based payments; and

§ research costs relating to new business activities

are not included in arriving at the operating profit of the operating segments. In addition, corporate assets which are not directly attributable to the business activities of any operating segment are not allocated to a segment. There have been no changes from prior periods in the measurement methods used to determine reported segment profit or loss.

 

2.7 Foreign currency translation

The consolidated financial statements are presented in Pounds Sterling, which is the Company's functional currency.

 

(a) Functional and presentation currency

Items included in the financial statements of each of the Group's entities are measured using the currency of the primary economic environment in which the entity operates (the "functional currency"). In the Group's financial statements, all assets, liabilities and transactions of the Group entities, with a functional currency other than the Pound Sterling (the Group's presentation currency) are translated into Pounds Sterling upon consolidation. The functional currencies of the entities in the Group have remained unchanged during the reporting period.

(b) Transactions and balances

Foreign currency transactions are translated into the functional currency of the respective Group entity using the exchange rates prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation of year-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in profit or loss.

Non-monetary items measured at historical cost are translated using the exchange rates at the date of the transaction (not retranslated). Non-monetary items measured at fair value are translated using the exchange rates at the date when fair value was determined.

(c) Foreign subsidiaries

The assets and liabilities in the financial statements of foreign subsidiaries and related goodwill are translated at the rate of exchange ruling at the reporting date. Income and expenses are translated at the average rate. The exchange differences arising from the retranslation of the opening net investment in subsidiaries are recognised in other comprehensive income and accumulated in the "Foreign Currency Translation Reserve" in equity. On disposal of a foreign operation the cumulative translation differences are reclassified from equity to profit or loss when the gain or loss on disposal is recognised.

 

2.8 Property, plant and equipment

Land held for use in production or administration is stated at historical cost. As land is considered to have an unlimited useful life, related carrying amounts are not depreciated. Buildings for use in production or administration are initially recognised at acquisition cost and subsequently measured using the cost model, cost less accumulated depreciation and impairment losses.

 

Property and equipment held under finance leases are capitalised and included in property, plant and equipment. Such assets are depreciated over their expected useful lives (determined by reference to comparable owned assets) or over the term of the lease, if shorter. Buildings are stated at cost or revaluation less depreciation and impairment losses. Equipment, furniture and fittings are stated at cost less depreciation and impairment losses. Depreciation is provided at rates calculated to write off the cost or revaluation of fixed assets, less their estimated residual value, over their expected useful lives on the following bases:

 

Buildings - 4%

Plant and machinery - 10%

Fixtures and fittings - 20%

Short leasehold improvements - over period of lease

 

Material residual value estimates and estimates of the useful life are updated as required, but at least annually, whether or not the asset is revalued.

 

Gains or losses arising on the disposal of property, plant and equipment are determined as the difference between the disposal proceeds and the carrying amount of the assets and are recognised in profit or loss within "other income" or "other expenses".

 

2.9 Leased assets

The economic ownership of a leased asset is transferred to the lessee if the lessee bears substantially all the risks and rewards related to the ownership of the leased asset. The related asset is then recognised at the inception of the lease at the fair value of the leased asset or, if lower, the present value of the lease payments plus incidental payments, if any. A corresponding amount is recognised as a finance leasing liability. Leases of land and buildings are classified separately and are split into a land and a building element, in accordance with the relative fair values of the leasehold interests at the date the asset is recognised initially.

 

Depreciation methods and useful lives for assets held under finance lease agreements correspond to those applied to comparable assets which are legally owned by the Group. The corresponding finance leasing liability is reduced by lease payments, less finance charges, which are expensed as part of finance costs.

 

The interest element of leasing payments represents a constant proportion of the capital balance outstanding and is charged to profit or loss over the period of the lease.

 

All other leases are treated as operating leases. Payments on operating lease agreements are recognised as an expense on a straight-line basis over the lease term. Associated costs, such as maintenance and insurance, are expensed as incurred.

 

2.10 Goodwill

Goodwill represents the excess of the consideration transferred in a business combination over the fair value of the Group's share of the identifiable net assets acquired. Goodwill is tested annually for impairment and is carried at cost less accumulated impairment losses. Gains and losses on the disposal of an entity include the carrying amount of goodwill relating to the entity sold. Goodwill is allocated to cash-generating units for the purpose of impairment testing. Acquisition related costs are expensed when incurred.

 

2.11 Other intangible assets

Other intangible assets include capitalised development costs used in respect of the development of subsea motor and electrical joint technology. They are accounted for using the cost model whereby capitalised costs are amortised on a straight-line basis over their estimated useful life, which in the case of the subsea motor is 10 years and in the case of the electrical joint is five years. Expenditure on research is recognised as an expense in the period in which it is incurred.

 

Costs that are directly attributable to the development phase of technology are recognised as an intangible asset, provided they meet the following recognition requirements:

§ completion of the intangible asset to the development phase is technically feasible, so that it will be available for use or sale;

§ the Group intends to complete the intangible asset and use or sell it;

§ the Group has the ability to use or sell the intangible asset;

§ the intangible asset will generate probable future economic benefits. Among other things, this requires that there be a market for the output from the intangible asset or for the intangible asset itself, or, if it is to be used internally, the asset will be used in generating such benefits;

§ there are adequate technical, financial and other resources to complete the development and to use or sell the intangible asset; and

§ the expenditure attributable to the intangible asset during its development can be measured reliably.

 

Development costs not meeting these criteria for capitalisation are expensed as incurred.

 

Directly attributable costs include employee costs incurred on the development along with an appropriate portion of relevant overheads. Development costs recognised as an intangible asset are subject to the same subsequent measurement method. However, until completion of the development project, the assets are subject to impairment testing only as described below in the note on impairments.

 

2.12 Impairment testing of goodwill, other intangible assets and property, plant and equipment

For the purpose of assessing impairment, assets are grouped at the lowest levels for which there are largely independent cash inflows (cash-generating units). As a result, some assets are tested individually for impairment and some are tested at cash-generating unit level. Goodwill is allocated to those cash-generating units that are expected to benefit from synergies of the related business combination and represents the lowest level within the Group at which management monitors goodwill. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually. All other individual assets or cash-

generating units are tested for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. At each balance sheet date, the Group reviews the carrying amounts of its property, plant and equipment to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss. Where the asset does not generate cash flows that are independent from other assets, the Group estimates the recoverable amount of the cash-generating unit to which the asset belongs.

Recoverable amount is the higher of fair value less costs to sell and the value in use of the asset. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects the current market assessments of the time value of money and the risks specific to the asset for which estimates of future cash flows have not been adjusted.

 

If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset is reduced to its recoverable amount. An impairment loss is recognised as an expense immediately. Impairment losses for cash-generating units reduce first the carrying amount of any goodwill allocated to that cash-generating unit. Any remaining loss is charged pro rata to the other assets in the cash-generating unit. With the exception of goodwill, where an impairment loss for an asset (or cash-generating unit) subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. The reversal of an impairment loss is recognised as income immediately.

 

2.13 Investments

Investments in undertakings are recorded at fair value of consideration paid less impairment.

 

2.14 Inventories

Inventories are stated at the lower of cost and net realisable value. Cost comprises the direct purchase price, including all expenses directly attributable to the manufacturing process as well as suitable portions of related production overheads, based on normal operating capacity. Costs are assigned using the first in, first out cost formula. Net realisable value is the estimated selling price in the ordinary course of business less applicable variable selling expenses.

 

2.15 Cash and cash equivalents

Cash and cash equivalents comprise cash on hand and short-term deposits that are readily convertible into known amounts of cash and which are subject to an insignificant risk of changes in value.

 

2.16 Equity, reserves and dividend payments

Share capital represents the nominal value of shares that have been issued.

 

Share premium includes any premiums received on issue of share capital. Any transaction costs associated with the issuing of shares are deducted from share premium, net of any related income tax benefits.

 

The foreign currency translation reserve represents differences arising on the retranslation of net investments in overseas subsidiary undertakings, based on the rate of exchange ruling at the balance sheet date.

 

The merger reserve of £14.5 million includes £9.9 million arising as a result of the acquisition of Southbank in January 2010. The merger reserve represents the difference between the nominal value of the share capital issued by Hayward Tyler Group PLC and its fair value at 20 January 2010, the date of the acquisition.

 

The reverse acquisition reserve arises as a result of the method of accounting for the acquisition of Southbank by Hayward Tyler Group PLC. In accordance with IFRS 3 Business Combinations (Revised 2008) the acquisition has been accounted for as a reverse acquisition.

 

Retained earnings include all current and prior period retained profits.

 

Dividend distributions payable to equity shareholders are included in "other liabilities" when the dividends have been approved in a general meeting prior to the reporting date.

 

Employee Benefit Trust

The Company established a subsidiary in 2012 to act as an Employee Benefit Trust ("EBT"). During the year, authorities were granted to the EBT to purchase ordinary shares in the Company, with a view to distributing the shares to relevant employees at a future date. On 28 January 2014 the EBT purchased 419,204 shares at 65 pence per share.

 

The assets and liabilities of the EBT have been included in the group accounts. Any assets held by the EBT cease to be recognised on the group balance sheet when the assets vest unconditionally in identified beneficiaries.

 

The costs of purchasing own shares held by the EBT are shown as a deduction against equity. The proceeds from the sale of own shares held increase equity. Neither the purchase nor the sale of own shares leads to a gain or loss being recognised in the group income statement.

 

2.17 Taxation

The tax expense recognised in profit or loss represents the sum of the current tax and deferred tax. The current tax is based on taxable profit for the year. Taxable profit differs from net profit as reported in the income statement because it excludes items of income or expense that are taxable or deductible in other years and it further excludes items that are never taxable or deductible. The Group's liability for current tax is calculated using tax rates that have been enacted or substantively enacted by the reporting date.

Deferred tax is the tax expected to be payable or recoverable on differences between the carrying amounts of assets and liabilities in the financial statements and the corresponding tax bases used in the computation of taxable profit. It is accounted for using the balance sheet liability method. Deferred tax liabilities are generally recognised for all taxable temporary differences and deferred tax assets are recognised to the extent that it is probable that taxable profits will be available in future against which deductible temporary differences can be utilised. Such assets and liabilities are not recognised if the temporary difference arises from the initial recognition of goodwill or from the initial recognition (other than in a business combination) of other assets and liabilities in a transaction that affects neither the tax profit nor the accounting profit.

The carrying amount of deferred tax assets is reviewed at each reporting date and reduced to the extent that it is no longer probable that sufficient taxable profits will be available to allow all or part of the asset to be recovered.

 

Deferred tax is calculated at the tax rates that are expected to apply in the period when the liability is settled or the asset is realised, provided that they are enacted or substantively enacted by the end of the reporting period. Deferred tax liabilities are always provided for in full.

 

Deferred tax assets and liabilities are offset only when the Group has a right and intention to set off current tax assets and liabilities from the same taxation authority.

 

Changes in deferred tax assets or liabilities are recognised as a component of tax income or expense in profit or loss, except where they relate to items that are recognised in other comprehensive income or directly in equity, in which case the related deferred tax is also recognised in the other comprehensive income or directly in equity, respectively.

 

2.18 Post-employment benefits

The Group provides post-employment benefits through defined benefit plans as well as various defined contribution plans.

 

A defined contribution plan is a pension plan under which the Group pays fixed contributions into an independent entity. The Group has no legal or constructive obligations to pay further contributions after its payment of the fixed contribution. The contributions are recognised as an employee benefit expense when they are due.

 

Plans that do not meet the definition of a defined contribution plan are defined benefit plans. The defined benefit plans sponsored by the Group defines the amount of pension benefit that an employee will receive on retirement by reference to length of service and final salary. The legal obligation for any benefits remains with the Group, even if plan assets for funding the defined benefit plan have been set aside. Plan assets may include assets specifically designated to a long-term benefit fund as well as qualifying insurance policies.

 

The liability recognised in the statement of financial position for defined benefit plans is the present value of the defined benefit obligation at the reporting date less the fair value of plan assets, together with adjustments for unrecognised actuarial gains or losses and past service costs.

 

Management estimates the defined benefit obligation annually with the assistance of independent actuaries. The estimate of its post-retirement benefit obligations is based on standard rates of inflation, medical cost trends and mortality. It also takes into account the Group's specific anticipation of future salary increases. Discount factors are determined close to each year end by reference to high quality corporate bonds that are denominated in the currency in which the benefits will be paid and that have terms to maturity approximating to the terms of the related pension liability.

 

Actuarial gains and losses are recognised in the statement of other comprehensive income under remeasurement of net defined benefit liability. Past service costs are recognised immediately in profit or loss, unless the changes to the pension plan are conditional on the employees remaining in service for a specified period of time (the vesting period). In this case, the past service costs are amortised on a straight-line basis over the vesting period.

 

Interest expenses related to pension obligations and expected return on plan assets are included net in other finance costs in profit or loss. All other post-employment benefit expenses are included in "employee benefits expense".

 

Short-term employee benefits, including holiday entitlement, are current liabilities included in "pension and other employee obligations", measured at the undiscounted amount that the Group expects to pay as a result of the unused entitlement.

 

2.19 Share-based payment

The Group operates equity-settled share-based remuneration plans for its employees. None of the Group's plans feature any share options or any options for a cash settlement. Prior to the reverse acquisition in 2010 the Group issued equity settled share-based payments to certain employees and third parties. These arrangements are no longer operating for the issue of new options and there are no options outstanding at 31 March 2014.

 

All goods and services received in exchange for the grant of any share-based payment are measured at their fair values. Where employees are rewarded using share-based payments, the fair value of employees' services is determined indirectly by reference to the fair value of the equity instruments granted. This fair value is appraised at the grant date and excludes the impact of non-market vesting conditions (for example profitability and sales growth targets and performance conditions).

 

All share-based remuneration is ultimately recognised as an expense in profit or loss with a corresponding credit to retained earnings. If vesting periods or other vesting conditions apply, the expense is allocated over the vesting period, based on the best available estimate of the number of shares expected to vest.

 

Equity settled share-based payments are measured at fair value at the date of the grant. The fair value determined at the grant date of the equity settled share-based payments is expensed on a straight-line basis over the vesting period, based on the Group's estimate of shares that will eventually vest and adjusted for the effect of non-market based vesting conditions. Fair value is measured by use of the Black-Scholes model. The expected life used in the model is adjusted, based on management's best estimate, for the effects on non-transferability, exercise restrictions and behavioural considerations.

 

2.20 Provisions, contingent liabilities and contingent assets

Provisions are recognised when present obligations as a result of a past event will probably lead to an outflow of economic resources from the Group and amounts can be estimated reliably. Timing or amount of the outflow may still be uncertain. A present obligation arises from the presence of a legal or constructive commitment that has resulted from past events, for example, product warranties granted to a customer, legal disputes or onerous contracts.

 

Provisions are measured at the estimated expenditure required to settle the present obligation, based on the most reliable evidence available at the reporting date, including the risks and uncertainties associated with the present obligation. Where there are a number of similar

obligations, the likelihood that an outflow will be required in settlement is determined by considering the class of obligations as a whole. Provisions are discounted to their present values, where the time value of money is material.

 

Any reimbursement that the Group can be virtually certain to collect from a third party with respect to the obligation is recognised as a separate asset. However, this asset may not exceed the amount of the related provision. All provisions are reviewed at each reporting date and adjusted to reflect the current best estimate.

 

In those cases where the possible outflow of economic resources as a result of present obligations is considered improbable or remote, or the amount provided for cannot be measured reliably, no liability is recognised, unless it was assumed in the course of a business combination. In a business combination contingent liabilities are recognised at their fair values in the course of the allocation of the purchase price to the assets and liabilities acquired in the business combination. They are subsequently measured at the higher amount of a comparable provision as described above and the amount initially recognised, less any amortisation.

 

Probable inflows of economic benefits to the Group that do not yet meet the recognition criteria of an asset are considered contingent assets and disclosed where an inflow of economic benefits is probable.

 

2.21 Revenue recognition

Revenue comprises revenue from the sale of goods and the rendering of services.

 

Revenue is measured at the fair value of consideration received or receivable and represents amounts obtained through trading activities, net of value added tax and trade discounts. The Group applies the revenue recognition criteria set out below to each separately identifiable component of the sales or service transaction in order to reflect the substance of the transaction. The consideration received from these transactions is allocated to the separately identifiable component by taking into account the relative fair value of each component.

 

Revenue is recognised when the amount of revenue can be measured reliably, it is probable that the economic benefits associated with the transaction will flow to the entity, the costs incurred or to be incurred can be measured reliably, and when the criteria for each of the Group's different activities has been met. These activity-specific recognition criteria are based on the goods or solutions provided to the customer and the contract conditions in each case, and are described below.

 

(a) Original equipment manufacture

The Group provides pumps and motors specifically customised to each customer. These contracts specify a fixed price for the development and installation of pumps and motors.

 

When the outcome can be assessed reliably, contract revenue and associated costs are recognised as revenue and expenses respectively by reference to the stage of completion of the contract activity at the reporting date. Revenue is measured at the fair value of consideration received or receivable in relation to that activity.

 

When the Group cannot measure the outcome of a contract reliably, revenue is recognised only to the extent of the contract costs incurred and to the extent that such costs are recoverable. Contract costs are recognised in the period in which they are incurred.

When it is probable that total contract costs will exceed total contract revenue, the total expected loss is recognised immediately in profit or loss.

The stage of completion of any contract is assessed by management by taking into consideration all information available at the reporting date. The percentage of completion is calculated by comparing costs incurred to date with the total estimated costs of the contract.

The gross amount due from customers for contract work is presented as an asset within "trade and other receivables" for all contracts in progress for which costs incurred plus recognised profits (less recognised losses) exceeds progress billings. The gross amount due to customers for contract work is presented as a liability within "trade and other payables" for all contracts in progress for which progress billings exceed costs incurred plus recognised profits (less losses).

 

(b) Aftermarket

Revenue comprises the sale of spare parts and other aftermarket services, which is recognised when the Group has transferred to the buyer the significant risks and rewards of ownership of the goods and services supplied. Significant risks and rewards are generally considered to be transferred to the buyer when the customer has taken undisputed delivery of the goods and services.

 

(c) Interest income

Interest income is recorded on an accrual basis using the effective interest method.

 

2.22 Operating expenses

Operating expenses are recognised in profit or loss upon utilisation of the service or at the date of their origin. Expenditure for warranties is recognised and charged against the associated provision when the related revenue is recognised.

 

2.23 Borrowing costs

Borrowing costs primarily comprise interest on the Group's borrowings. Borrowing costs that are directly attributable to the acquisition, construction or production of a qualifying asset, are capitalised as part of the cost of that asset when it is probable that they will result in future

economic benefits and the costs can be measured reliably. All other borrowing costs are expensed in the period in which they are incurred and reported within "finance costs".

 

2.24 Finance costs - re-banking

Re-banking costs comprise the costs of repaying existing borrowings and the costs of arranging new borrowing and banking facilities. Re-banking costs are accounted for using the extinguishment method with any difference on the extinguishment of the old debt and recognition of the new debt charged to the income statement in the period the re-banking occurred. To the extent that costs relate to new borrowing facilities whose term exceeds 1 year, such costs are charged to the income statement evenly over the term of the loan.

 

2.25 Financial instruments

Financial assets and liabilities are recognised on the Group's Statement of Financial Position when the Group becomes a party to the contractual provisions of the instrument.

 

Financial assets are derecognised when the contractual rights to the cash flows from the financial asset expire or when the financial asset and all substantial risks and rewards are transferred.

 

A financial liability is derecognised when it is extinguished, discharged, cancelled or expires.

Financial assets and financial liabilities are measured initially at fair value plus transactions costs, except for financial assets and financial liabilities carried at fair value through profit or loss, which are measured initially at fair value.

 

Financial assets and financial liabilities are measured subsequently as described below.

 

Financial assets

For the purpose of subsequent measurement, financial assets are classified into the following categories upon initial recognition loans and receivables.

 

The category determines subsequent measurement and whether any resulting income and expense is recognised in profit or loss or in other comprehensive income.

 

All financial assets except for those at fair value through profit or loss are subject to review for impairment at least at each reporting date. Financial assets are impaired when there is any objective evidence that a financial asset or a group of financial assets is impaired. Different criteria to determine impairment are applied for each category of financial assets, which are described below.

 

All income and expenses relating to financial assets that are recognised in profit or loss are presented within "finance costs" or "finance income", except for impairment of trade receivables, which is presented within "other expenses".

 

Loans and receivables

Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. After initial recognition these are measured at amortised cost using the effective interest method, less provision for impairment. Discounting is omitted where the effect of discounting is immaterial. The Group's cash and cash equivalents and trade and most other receivables fall into this category of financial instruments.

 

Individually significant receivables are considered for impairment when they are past due or when other objective evidence is received that a specific counterparty will default. Receivables that are not considered to be individually impaired are reviewed for impairment in groups, which are determined by reference to the industry and region of a counterparty and other available features of shared credit risk characteristics. The percentage of the write down is then based on recent historical counterparty default rates for each identified group. Impairment of trade receivables is presented within "other expenses".

 

Financial liabilities

The Group's financial liabilities include borrowings, trade and other payables and derivative financial instruments.

 

Financial liabilities other than derivatives are measured subsequently at amortised cost using the effective interest method, except for financial liabilities held for trading or designated at fair value through profit or loss, that are carried subsequently at fair value with gains or losses recognised in profit or loss.

 

All interest-related charges and, if applicable, changes in an instrument's fair value that are reported in profit or loss are included within "finance costs" or "finance income".

 

Derivative financial instruments

Derivatives are financial assets or financial liabilities classified as held for trading and recorded at fair value through profit and loss.

 

Due to certain customer contracts being settled in foreign currencies, the Group enters into forward exchange contracts and swaps in order to reduce the exposure to foreign currency risk.

 

 

3 Changes in accounting policies

 

New and revised standards that are effective for annual periods beginning on or after 1 January 2013

A number of new and revised standards are effective for annual periods beginning on or after 1 January 2013. Information on these new standards is presented below.

 

Presentation of Items of Other Comprehensive Income (Amendments to IAS 1)

This requires entities to group items presented in Other Comprehensive Income into those that, in accordance with other IFRSs:

a) will not be reclassified subsequently to profit or loss

b) will be reclassified subsequently to profit or loss when specific conditions are met.

 

Where the items are shown before tax the tax is shown separately for each of the two groups above.

 

IFRS 13 Fair Value Measurement (IFRS 13)

IFRS 13 clarifies the definition of fair value and provides related guidance and enhanced disclosures about fair value measurements. It does not affect which items are required to be fair-valued. The scope of IFRS 13 is broad and it applies for both financial and non-financial items for which other IFRSs require or permit fair value measurements or disclosures about fair value measurements except in certain circumstances.

 

IFRS 13 applies prospectively for annual periods beginning on or after 1 January 2013. Its disclosure requirements need not be applied to comparative information in the first year of application. The Group applied IFRS 13 for the first time in the current year.

 

Amendments to IAS 19 Employee Benefits (IAS 19)

The 2011amendments to IAS 19 made a number of changes to the accounting for employee benefits, the most significant relating to defined benefit plans. The amendments:

§ Eliminate the 'corridor method' and requires the recognition of remeasurments (including actuarial gains and losses) arising in the reporting period in other comprehensive income;

§ Change the measurement and presentation of certain components of the defined benefit cost. The net amount in profit or loss is affected by the removal of the expected return on plan assets and interest cost components and their replacement by a net interest expense or income based on the net defined benefit asset or liability; and

§ Enhanced disclosure, including more information about the characteristics of defined benefit plans and related risks.

IAS 19 has been applied retrospectively in accordance with its transitional provisions. The application did not have a material impact on the statements for the year ended 31 March 2013.

 

Standards, amendments and interpretation to existing standards that are not yet effective and have not been adopted early by the Group

At the date of authorisation of these financial statements, certain new standards,amendments and interpretations to existing standards have been published but are not yet effective, and have not been adopted early by the Group.

 

Management anticipates that all of the pronouncements will be adopted in the Group's financial statements for the first period beginning after the effective date of the pronouncement. Information on new standards, amendments and interpretations that are expected to be relevant to the Group's financial statements is provided below. Certain other new standards and interpretations have been issued but are not expected to have a material impact on the Group's financial statements.

 

IFRS 9 Financial Instruments (effective from 1 January 2015)

The IASB aims to replace IAS 39 Financial Instruments: Recognition and Measurement in its entirety. The replacement standard (IFRS 9) is being issued in phases. To date, the chapters dealing with recognition, classification, measurement and derecognition of financial assets and liabilities have been issued. These chapters are effective for annual periods beginning 1 January 2015. Further chapters dealing with impairment methodology and hedge accounting are still being developed.

 

Management have yet to assess the impact that this amendment is likely to have on the financial statements of the Group. However, they do not expect to implement the amendments until all chapters of IFRS 9 have been published and they can comprehensively assess the impact of all changes.

 

 

4 Significant management judgements in applying accounting policies

The following are significant management judgements in applying accounting policies of the Group that have the most effect on the financial statements.

 

Internally generated development costs

Management monitors progress of internal research and development projects by using a project management system. Significant judgement is required in distinguishing research from the development phase. Development costs are recognised as an asset when all the criteria are met, whereas research costs are expensed as incurred.

 

To distinguish any research-type project phase from the development phase, it is the Group's accounting policy to also require a detailed forecast of sales or cost savings expected to be generated by the intangible asset. The forecast is incorporated into the Group's overall budget forecast as the capitalisation of development costs commences. This ensures that managerial accounting, impairment testing procedures and accounting for internally-generated intangible assets is based on the same data.

 

The Group's management also monitors whether the recognition requirements for development costs continue to be met and an assessment made of its recoverability. This is necessary as the economic success of any product development is uncertain and may be subject to future technical problems after the time of recognition.

 

Revenue recognition - original equipment manufacture

The stage of completion of a contract is assessed by management taking into consideration all information available at the reporting date. In this process management carries out significant judgements about milestones, actual work performed and the estimated costs to complete the work. Further information on the Group's accounting policy for contracts is in note 2.21.

Deferred tax assets

The assessment of the probability of future taxable income in which deferred tax assets can be utilised is based on the Group's latest approved budget forecast, which is adjusted for significant non-taxable income and expenses and specific limits to the use of any unused tax loss or credit. The tax rules in the numerous jurisdictions in which the Group operates are also carefully taken into consideration. If a positive forecast of taxable income indicates the probable use of a deferred tax asset, especially when it can be utilised without a time limit,

that deferred tax asset is usually recognised in full. The recognition of deferred tax assets that are subject to certain legal or economic limits or uncertainties is assessed individually by management based on the specific facts and circumstances.

 

Leases

In applying the classification of leases in IAS 17, management considers its leases of equipment as finance lease arrangements. In some cases, the lease transaction is not always conclusive, and management uses judgement in determining whether the lease is a finance lease arrangement that transfers substantially all the risks and rewards incidental to ownership.

 

 

5 Estimation uncertainty

When preparing financial statements management undertakes a number of judgements, estimates and assumptions about recognition and measurement of assets, liabilities, income and expenses.

 

The actual results may differ from the judgements, estimates and assumptions made by management, and will seldom equal the estimated results.

 

Information about significant judgements, estimates and assumptions that have the most significant effect on recognition and measurement of assets, liabilities, income and expenses are discussed below.

 

Original equipment revenue

The stage of completion of any contract is assessed by management by taking into consideration all information available at the reporting date. In this process management formulates estimates regarding actual work performed and the estimated costs to complete the work.

 

Deferred tax asset - refer to note 22

Management estimates the deferred tax asset semi-annually with the assistance of independent tax advisers; however, the actual outcome may vary due to estimation uncertainties. The assessment of the probability of future taxable trading income in which deferred tax assets, in respect of trading losses, can be utilised is based on management's latest financial projections. If a positive projection of taxable income indicates the probable use of such deferred tax asset, especially when it can be utilised without a time limit, that deferred tax asset is usually recognised in full. The recognition of deferred tax assets that are subject to certain legal or economic limits or uncertainties is assessed individually by management based on the specific facts and circumstances. The value of deferred tax asset in respect of trading losses at 31 March 2014 was £2.9 million (2013: £3.7 million).

 

Defined benefit pension liability - refer to note 28

Management estimates the defined benefit pension liability annually with the assistance of independent actuaries; however, the actual outcome may vary due to estimation uncertainties. The estimate of its defined benefit pension gross liability of £13.1 million (2013: £13.2 million) is based on standard rates of inflation and mortality. The estimate does not include anticipation of future salary increases, as there are no members with benefits related to future salary progression. Discount factors are determined close to each period end by reference to high quality corporate bonds that are denominated in the currency in which the benefits will be paid and that have terms to maturity approximating to the terms of the related pension liability. Estimation uncertainties exist particularly with regard to medical cost trends, which may vary significantly in future appraisals of the Group's defined benefit pension obligations. The value of the defined benefit pension liability at 31 March 2014 was £1.5 million (2013: £1.6 million).

 

Provisions - refer to note 26

The amount recognised for warranties for which customers are covered for the cost of repairs is estimated based on management's past experience and the future expectations of defects. The value of warranty provisions at 31 March 2014 was £0.4 million (2013: £0.6 million).

 

Goodwill - refer to note 16

Management carry out impairment tests at each reporting date and indicate present values of future cash flows in respect of both the OE and AM divisions are far in excess of the carrying values of the associated assets including goodwill such that management considers the likelihood of any impairment arriving to be remote.

 

 

6 Segment information

Management currently identifies the Group's two service lines, OE and AM, as operating segments. The activities undertaken by the OE segment include the manufacture of pumps and motors. The activities of the AM division include the servicing of, and provision of spares for, a wide range of pumps and motors.

 

Segment information can be analysed as follows for the reporting periods under review:

 

OE

AM

Total

Year to 31 March 2014

£000

£000

£000

Segment revenues from:

Total segment revenue

17,515

26,661

44,176

Inter-segment

(14)

(957)

(971)

External customers

17,501

25,704

43,205

Cost and expenses

(17,284)

(19,217)

(36,501)

Segment operating profit

217

6,487

6,704

Segment assets

12,971

11,583

24,554

 

OE

AM

Total

15 months to 31 March 2013

£000

£000

£000

Segment revenues from:

Total segment revenue

12,446

29,073

41,519

Inter-segment

(107)

(931)

(1,038)

External customers

12,339

28,142

40,481

Cost and expenses

(13,986)

(21,289)

(35,275)

Segment operating (loss)/profit

(1,647)

6,853

5,206

Segment assets

8,916

9,848

18,764

 

The Group's revenues from external customers and its non-current assets (other than goodwill and deferred tax assets) are divided into the following geographical areas:

 

31 March 2014

31 March 2013

Revenue

Non-current Assets

Revenue

Non-current

Assets

£000

£000

£000

£000

United Kingdom

4,007

8,450

5,778

7,893

USA

10,829

1,198

12,904

1,056

Other countries

28,369

133

21,799

62

43,205

9,781

40,481

9,011

 

Revenues from external customers in the Group's domicile, United Kingdom, as well as its major market, the USA, have been identified on the basis of the customers' geographical location. Non-current assets are allocated based on their physical location.

 

No customer represented greater than 10% of Group revenue in the year to 31 March 2014 or in the 15 months to 31 March 2013.

 

The totals presented for the Group's operating segments reconcile to the entity's key financial figures as presented in its financial statements as follows:

 

Year to

31 March

2014

15 months to

31 March

2013

£000

£000

Segment revenues

Total segment revenues

44,176

41,519

Elimination of inter-segmental revenues

(971)

(1,038)

43,205

40,481

Segment profit

Segment operating profit

6,704

5,206

Post-employment benefit expenses

Site modernisation

(197)

(243)

(233)

-

Other operating costs not allocated

(1,292)

(1,561)

Foreign currency exchange differences

(310)

(139)

 

Trading operating profit

 

4,662

 

3,273

Non-trading items (see note 2.5)

-

(840)

Operating profit after exceptional items

4,662

2,433

Finance costs plus fair value of derivatives

(859)

(940)

Group profit before tax

3,803

1,493

 

Segment total assets can be reconciled to Group assets as follows:

 

Year to

31 March

2014

15 months to

31 March

2013

£000

£000

Segment total assets

Total segment assets

24,554

18,764

Group assets

56,406

42,781

Consolidation adjustments

(42,863)

(29,718)

Group total assets

38,097

31,827

 

 

7 Operating profit/(loss)

 

Operating profit/(loss) is stated after charging:

 

Year to

31 March

2014

15 months to

31 March

2013

£000

£000

Depreciation of owned assets

580

673

Depreciation of assets held under finance leases

106

28

Amortisation of other intangible assets

194

192

Auditor's remuneration:

Audit services:

- Fees payable to the Company's auditor for the audit of the Company's annual accounts

 

 

16

 

 

16

- The audit of the Company's subsidiaries pursuant to legislation

Other services:

 

106

 

80

- Taxation services

-

-

- Other services

48

2

Rentals under operating leases:

- Land and buildings

245

240

- Plant and equipment

111

100

Foreign currency exchange differences - loss

310

139

Research and developments costs

487

458

 

Foreign currency exchange differences relate to realised losses on receipts and payments together with an unrealised loss arising on the retranslation of net current assets.

 

 

8 Employee remuneration

 

Employee benefits expense

The employee benefit expense during the year was as follows:

 

Year to

31 March

2014

15 months to

31 March

2013

£000

£000

Wages and salaries

11,504

13,312

Social security costs

1,078

1,328

Redundancy costs

677

460

Pension costs

709

1,034

13,968

16,134

 

The average numbers of employees during the year were as follows:

 

Year to

31 March

2014

15 months to

31 March

2013

OE and AM

177

173

General and administration

105

100

Selling

36

40

318

313

 

Key management personnel

Key management of the Group are members of the Board of Directors in Hayward Tyler Group PLC.

 

Remuneration in respect of the Directors including employer's national insurance cost was as follows:

 

Year to

31 March

2014

15 months to

31 March

2013

£000

£000

Short-term employee benefits

484

767

Employer's National Insurance Contributions

50

70

534

837

 

The amounts set out above include remuneration in respect of the highest paid Director as follows:

 

Year to

31 March

2014

15 months to

31 March

2013

£000

£000

Short-term employee benefits

223

343

Employer's National Insurance Contributions

30

42

253

385

 

None of the Directors participate in the Group's defined benefit plan. Details of related party transactions are given in note 32 to the financial statements.

 

Short-term employee benefits for the 15 months to 31 March 2013 included the cost of gifting ordinary shares in the Company by the Group's Employee Benefit Trust (EBT). On 9 October 2012, the EBT gifted shares with an aggregate value of £96,000 to Ewan Lloyd-Baker.

 

 

9 Directors' emoluments

 

The remuneration received by each Director that served during the period was as follows:

 

 

Year to 31 March 2014

15 months to

31 March

 

£000

Salary

& fees

 

Bonus

 

Pension1

 

Total2

 

 

2013

Total2

 

Executive

E Lloyd-Baker

187

36

-

223

343

N Flanagan

126

-

30

156

240

Non-executive

J May

57

-

-

57

89

M Critchley6

6

-

-

6

-

D Khaitan3 5

-

-

-

-

-

S Dasgupta 5

33

-

-

33

32

P Ghosh 4 5

9

-

-

9

9

R Emerson

-

-

-

-

21

C Every

-

-

-

-

33

418

36

30

484

767

Notes

1. None of the Directors participate in the Group's defined benefit scheme. Pension contributions represent payments to a personal pension arrangement

2. Employer's National Insurance Contributions made relating to Directors' emoluments in the period were £45,304 (2013: £70,000)

3. During the year to 31 March 2014 £33,210 was paid to MBE Mineral Technologies Pte Limited for the provision of non-executive director services by Deepak Khaitan

4. During the year to 31 March 2014 £24,205 was paid to MBE Mineral Technologies Pte Limited for the provision of non-executive director services by Prabir Ghosh

5. Resigned 6 March 2014 following the completion of the re-banking of the Group

6. Appointed 28 January 2014

 

 

10 Trading EBITDA

 

Trading earnings before interest, tax, depreciation and amortisation are as follows:

 

Year to

31 March

2014

15 months to

31 March

2013

£000

£000

Trading EBITDA

Trading operating profit

4,662

3,273

Depreciation and amortisation

880

893

5,542

4,166

 

 

11 Finance costs

 

Year to

31 March

2014

15 months to

31 March

2013

£000

£000

Trading:

Interest payable on bank borrowing

609

756

Finance costs of pensions

(Gain) arising on fair value of derivative contracts

67

(41)

123

-

635

879

Non-trading:

Finance charges - re-banking

224

516

(Gain) arising on fair value of derivative contracts

-

(455)

859

940

 

Further details of the re-banking are set out in the Financial Review, which starts on page 16, and in note 36.

 

 

12 Income tax expense

 

(a) Analysis of total tax charge

Year to

31 March

2014

15 months to

31 March

2013

£000

£000

Current tax

UK corporation tax at 23% (2013: 24.4%)

-

-

Amounts over provided in prior years

-

7

Overseas taxation

841

823

Adjustment in respect of prior year

(21)

-

Total current tax

820

830

Deferred tax

Accelerated capital allowances

(69)

(28)

Revaluation of derivative contracts to fair value

-

992

Losses available for offset against future taxable income

487

(1,161)

Retirement benefit obligations

4

219

Less movement recorded in other comprehensive income

 

26

 

(192)

Other temporary differences

Derivatives

(122)

9

24

-

Effect of change in tax rate

455

369

Amounts over provided in prior years

(87)

317

Total deferred tax

703

540

Tax charge reported in the income statement

1,523

1,370

 

(b) Reconciliation of profit/(loss) before tax total to tax charge/(credit)

 

The relationship between the expected tax expense based on the domestic effective tax rate of Hayward Tyler Group PLC at 23% (2013: 24.4%) and the reported tax expense in the income statement is set out below, which also shows the major components of tax expense:

 

Year to

31 March

2014

15 months to

31 March

2013

£000

£000

Profit before tax

3,803

1,493

Domestic tax rate for Hayward Tyler Group PLC

23%

24.4%

Expected tax charge

875

365

Adjustment for tax-rate differences in foreign jurisdictions

295

281

Deferred tax not recognised and effect of tax rate change

381

386

Amounts over provided in prior years

(87)

317

Adjustment for non-deductible expenses

59

21

Tax charge

1,523

1,370

 

Note 22 provides information on the entity's deferred tax assets and liabilities, including the amounts recognised directly in the income statement.

 

 

13 Income tax asset/(liability)

 

At

31 March 2014

At

31 March

2013

£000

£000

Current tax assets

580

368

Current tax liabilities

(881)

(194)

Income tax (payable)/receivable

(301)

174

 

 

14 Earnings per share

 

The calculation of the basic earnings per share is based on the earnings attributable to ordinary shareholders divided by the weighted average number of shares in issue during the year.

 

The calculation of diluted earnings per share is based on the basic earnings per share, adjusted to allow for the issue of shares and the post-tax effect of dividends and/or interest, on the assumed conversion of all dilutive options and other dilutive potential ordinary shares.

 

Year to

31 March

2014

15 months to

31 March

2013

Earnings per share calculations only

Profit attributable to ordinary shareholders:

Profit for the period (£000)

2,280

123

Weighted average number of shares (used for basic earnings per share)

45,436,197

42,524,948

Dilutive effect of options

-

-

Weighted average number of shares

45,436,197

42,524,948

Basic earnings per share (pence)

5.02

0.29

Diluted earnings per share (pence)

5.02

0.29

 

Dividends

An inaugural interim dividend of 0.5 pence per ordinary share was declared during the year representing a total of £227,536 (2013: nil).

 

 

15 Dividends

 

Year to 31 March 2014

15 months to 31 March 2013

Pence per share

£000

Pence per share

£000

 

Ordinary shares paid in the year

 

Interim dividend

0.5

227

-

-

 

Final dividend

-

-

-

-

 

Total

0.5

227

-

-

 

 

 

16 Goodwill

 

The net carrying amount of goodwill can be analysed as follows:

 

Group

At

31 March

2014

At

31 March

2013

£000

£000

 

Gross carrying amount

Carrying amount at start of period

2,219

2,219

Carrying amount at end of period

2,219

2,219

 

There is no impairment charge for the year (2013: nil). For the purposes of periodic impairment testing the carrying amount of goodwill is allocated to the following cash generating units (CGU).

 

At

31 March

2014

At

31 March

2013

£000

£000

OE

368

368

AM

1,851

1,851

Carrying amount at end of period

2,219

2,219

 

The recoverable amounts of the OE and AM cash-generating units were determined based on value-in-use calculations. The key assumptions used in the calculations were:

§ the forecast operating cash flows for the next five years and a terminal value of such flows based on approved budgets and plans. These budgets and plans are based on past performance, current orders, future order pipeline and expectations for the market development of the CGU, taking into account the current economic climate and forecast assumptions (both internal and external where appropriate) around the relevant product markets;

§ an estimate of the long-term growth rate for the CGU representing management's best estimate of future long-term growth in the respective divisions, taking into account both internal and external projections for the markets in which they operate. The long-term growth rate used for the first five years was 7% and the terminal value growth rate used was 2%; and

§ a discount rate of 11.6% was used to discount future cash flows and reflects management's estimate of the weighted average cost of capital of the Group.

 

Impairment test are carried out at each reporting date and indicate present values of future cash flows in respect of both the OE and AM divisions are far in excess of the carrying values of the associated assets including goodwill such that management considers the likelihood of any impairment arising to be remote.

 

 

17 Other intangible assets

 

The Group's other intangible assets comprise solely internally generated development costs (see note 2.11). The net carrying amounts for the reporting periods under review can be analysed as follows:

 

Group

At

31 March

2014

At

31 March

2013

£000

£000

 

Gross carrying amount

Balance at start of period

1,713

1,490

Additions

-

223

Balance at end of period

1,713

1,713

Accumulated amortisation and impairment

Balance at start of period

738

546

Amortisation

194

192

Balance at end of period

932

738

 

Carrying amount at end of period

781

975

 

The amortisation charge for the year is included within operating charges and disclosed in note 7.

 

The main material asset included above is the development of subsea motor which has a carrying value of £589,168 at 31 March 2014.

 

 

18 Investments

 

The Company had the following investments in subsidiary undertakings:

 

At

31 March

2014

At

31 March

2013

£000

£000

Gross value of investments

Balance at start of period

27,916

27,916

Additions

-

-

Balance at end of period

27,916

27,916

Provision for impairment

Balance at start of period

20,193

20,193

Impairment in period

-

-

Balance at end of period

20,193

20,193

Net book value at end of period

7,723

7,723

 

The Company owns more than 20% of the following companies:

 

Name of company

Place of incorporation

% ownership/ voting power

Principal activity

Southbank UK Limited

England & Wales

100

Holding company

Redglade Associates Limited

England & Wales

100

Property

Redglade Investments Limited

England & Wales

100

Property

Hayward Tyler Group Limited

England & Wales

100

Holding company

Hayward Tyler Limited

England & Wales

100

Trading

Hayward Tyler (UK) Limited

England & Wales

100

Dormant

Varley Pumps Limited

England & Wales

100

Trading

Hayward Tyler Subsea Limited

England & Wales

100

Dormant

Hayward Tyler Holdings Limited

England & Wales

100

Holding company

Hayward Tyler Holding Inc

USA

100

Holding company

Hayward Tyler Inc

USA

100

Trading

Hayward Tyler Pumps (Kunshan) Co Limited

China

100

Trading

Hayward Tyler India PTE Limited

India

100

Trading

Appleton & Howard Limited

England & Wales

100

Dormant

Hayward Tyler Fluid Dynamics Limited

England & Wales

100

Dormant

Hayward Tyler Fluid Handling Limited

England & Wales

100

Trading

Hayward Tyler Services Limited

England & Wales

100

Dormant

Specialist Energy Group Trustee Limited

England & Wales

100

Acts as employee benefit trust

Hayward Tyler Pension Plan Trustees Limited

England & Wales

100

Manages pension scheme

Sumo Pumps Limited

England & Wales

100

Dormant

Hayward Tyler Engineered Products Limited

England & Wales

100

Dormant

Capital Engineering Services Limited

England & Wales

100

Dormant

Credit Montague Limited

England & Wales

100

Dormant

Mullins Limited

England & Wales

100

Dormant

Specialist Energy Group Limited

England & Wales

100

Dormant

Nviro Cleantech Limited

England & Wales

100

Holding company

Laseair Limited

England & Wales

80

Dormant

Microrelease Limited

England & Wales

80

No longer trading

Organotect Inc

USA

65

No longer trading

Nviro Cleantech Inc

USA

100

Holding company

Vertus Technologies US LLC

USA

100

Holding company

Vertus Technologies Industrial LLC

USA

100

No longer trading

Vertus Technologies Limited

Cayman Islands

100

Holding company

Nviro Cleantech Limited

Cayman Islands

100

Holding company

 

All companies are owned indirectly by Hayward Tyler Group PLC except for Southbank UK Limited, Specialist Energy Group Trustee Limited and Nviro Cleantech Limited (which are owned directly) and the results for all have been included within the consolidation.

 

 

19 Property, plant and equipment

 

The Group's property, plant and equipment comprise primarily land, buildings, plant and machinery and fixtures and fittings. The carrying amount can be analysed as follows:

 

Group

Freehold land and buildings

Short leasehold improvements

 

Plant and machinery

Fixtures and fittings

 

 

Total

£000

£000

£000

£000

£000

Gross carrying amount

Balance at 1 April 2013

8,622

835

11,569

3,578

24,604

Exchange adjustments

-

(64)

(332)

(88)

(484)

Additions

Reclassification

-

-

583

340

741

(310)

448

(30)

1,772

-

Disposals

-

-

(1,456)

(787)

(2,243)

Balance at 31 March 2014

8,622

1,694

10,212

3,121

23,649

Depreciation and impairment

Balance at 1 April 2013

2,959

604

9,852

3,154

16,569

Exchange adjustments

-

(51)

(270)

(48)

(369)

Reclassification

-

275

(273)

(2)

-

Disposals

-

-

(1,454)

(783)

(2,237)

Charge for the year

42

75

381

188

686

Balance at 31 March 2014

3,001

903

8,236

2,509

14,649

Carrying amount at

31 March 2014

5,621

791

1,976

612

9,000

Gross carrying amount

Balance at 1 January 2012

8,622

734

11,610

3,452

24,418

Exchange adjustments

-

21

46

22

89

Additions

-

105

529

162

796

Reclassification

-

(6)

(45)

51

-

Disposals

-

(19)

(571)

(109)

(699)

Balance at 31 March 2013

8,622

835

11,569

3,578

24,604

Depreciation and impairment

Balance at 1 January 2012

2,885

575

10,003

2,956

16,419

Exchange adjustments

-

19

82

17

118

Reclassification

-

-

(53)

53

-

Disposals

-

(21)

(538)

(110)

(669)

Charge for the year

74

31

358

238

701

Balance at 31 March 2013

2,959

604

9,852

3,154

16,569

Carrying amount at

31 March 2013

5,663

231

1,717

425

8,036

 

The Group's freehold land and buildings were valued by independent valuers for the financial statements for the year ended 31 December 2011 and an impairment charge was made at that date. The Directors believe that there has been no further impairment of the property since that date. Fair value of freehold land and buildings do not have quoted prices and have been determined based on professional appraisals that would be classified as Level 3 of the fair value hierarchy as defined in IFRS 13 "Fair Value Measurement".

 

All depreciation charges are included within operating charges and disclosed in note 7.

 

The Group's land and buildings have been pledged as security for term loans.

 

Carrying value of finance leases assets included in plant and machinery amounted to £707,000 (2013: £635,000). The depreciation charged to the financial statements in the year in respect of finance leased assets amounted to £106,000 (2013: £28,000).

 

 

20 Inventories

Inventories recognised in the statement of financial position can be analysed as follows:

 

Group

At

31 March

2014

At

31 March

2013

£000

£000

Raw materials and consumables

2,944

3,227

Work in progress

2,939

960

Finished goods and goods for resale

1,791

1,296

7,674

5,483

 

In the year ended 31 March 2014, total inventory included in expenses amounted to £16,810,000 (2013: £14,525,000).

 

 

21 Trade and other receivables

 

Group

Company

 

At

31 March

2014

At

31 March

2013

At

31 March

2014

At

31 March

2013

£000

£000

£000

£000

Current

Trade receivables

7,793

6,111

-

9

Less: provision for impairment of receivables

 

(88)

 

(717)

 

-

 

-

Trade receivables - net

7,705

5,394

-

9

Gross amounts due from customers

4,031

4,011

-

-

Other receivables

136

12

-

-

Due from Group undertakings

-

-

10,397

7,239

Trade and other receivables

11,872

9,417

10,397

7,248

Prepayments

587

528

-

-

VAT recoverable

283

241

16

5

Other current assets

870

769

16

5

Total current trade and other receivables

 

12,742

 

10,186

 

10,413

 

7,253

The Directors believe that the carrying amounts of trade and other receivables approximate their fair values. The receivables are short term and non-interest bearing.

 

All of the Group's trade and other receivables have been reviewed for indicators of impairment. Certain trade receivables were found to be impaired and a provision for impairment of receivables of £0.1 million (2013: £0.7 million) has been made.

 

The movement in the provision for impairment of receivables can be reconciled as follows:

 

Group

At

31 March

2014

At

31 March

2013

£000

£000

Balance at start of year

717

1,323

Charge for the year

51

118

Impairment reversals

Amounts utilised in the year

(89)

(591)

(724)

-

Balance at end of year

88

717

 

An analysis of unimpaired trade receivables that are past due is given in note 29.

 

 

22 Deferred tax assets

 

Deferred tax movements for the year arising from temporary differences and unused tax losses of the Group can be summarised as follows:

 

At

31 March

2014

At

31 March

2013

£000

£000

Balance at start of period

3,989

4,721

Charge to income statement for the year (note 12)

(703)

(540)

Charge to other comprehensive income

26

(192)

Balance at end of period

3,312

3,989

 

Deferred tax assets are recognised to the extent that it is probable that taxable profits will be available in future against which deductible temporary differences can be utilised. This recognition is supported by the underlying profitability of the Group in the year ended 31 March 2014 and the future projected profitability of the Group. No deferred tax asset has been recognised on tax losses of £0.6 million (2013: £1.0 million).

 

Deferred tax assets

 

Balance at 1 April 2013

Charge to income for the year

Credit to other comprehensive income for the year

Balance at 31 March 2014

£000

£000

£000

£000

Accelerated tax depreciation

(66)

74

-

8

Retirement benefit obligations

358

(76)

26

308

Tax losses

Derivatives

3,710

-

(854)

(8)

-

-

2,856

(8)

Temporary differences

(13)

161

-

148

Total

3,989

(703)

26

3,312

 

Balance at 1 January 2012

Charge to income for the period

Charge to other comprehensive income for the period

Balance at 31 March 2013

£000

£000

£000

£000

Accelerated tax depreciation

369

(435)

-

(66)

Retirement benefit obligations

617

(67)

(192)

358

Tax losses

2,825

885

-

3,710

Derivatives

1,016

(1,016)

-

-

Temporary differences

(106)

93

-

(13)

Total

4,721

(540)

(192)

3,989

 

 

23 Cash and Cash equivalents

 

Cash and cash equivalents included the following components:

 

Group

Company

 

At

31 March

2014

At

31 March

2013

At

31 March

2014

At

31 March

2013

£000

£000

£000

£000

Cash at bank and in hand

1,748

571

-

46

1,748

571

-

46

 

At 31 March 2014 the Group had the following undrawn facilities:

 

Group

At

31 March

2014

At

31 March

2013

£000

£000

Revolving credit facilities

2,094

2,650

Corporate charge card facility

49

56

 

The bank revolving credit facilities and loans are secured by fixed and floating charges over the Group's assets.

 

The short-term bank borrowings under the revolving credit facilities have been classified under borrowings in Hayward Tyler Group PLC. A breakdown of cash and borrowings is set out below:

Group

Company

 

At

31 March

2014

At

31 March

2013

At

31 March

2014

At

31 March

2013

£000

£000

£000

£000

Cash at bank and in hand

1,748

571

-

46

Short-term bank borrowings

(3,806)

(5,458)

-

-

Short-term bank loans

(1,357)

(658)

(896)

-

Non-current bank loans

(4,933)

(2,984)

(1,800)

-

Net debt

(8,348)

(8,529)

(2,696)

46

 

The Directors consider that the carrying amount of the cash and cash equivalents approximates their fair value.

 

 

24 Trade and other payables

 

Group

Company

 

At

31 March

2014

At

31 March

2013

At

31 March

2014

At

31 March

2013

£000

£000

£000

£000

Trade payables

4,841

1,985

182

13

Payments on account

5,451

5,285

-

-

Social security and other taxes

Due to Group undertakings

222

-

345

-

-

35

-

26

Trade and other payables

10,514

7,615

217

39

 

The carrying amounts of trade and other payables approximate to their fair values. All amounts shown above are short-term liabilities and are accruing no interest.

 

 

25 Other liabilities

 

Other liabilities can be summarised as follows:

 

Group

Company

 

At

31 March

2014

At

31 March

2013

At

31 March

2014

At

31 March

2013

£000

£000

£000

£000

Accruals

2,682

2,251

267

2

Other payables

73

84

-

21

2,755

2,335

267

23

 

 

26 Provisions

 

Group

At

31 March

2014

At

31 March

2013

£000

£000

Annual leave

145

255

Warranty

394

590

Liquidated damages

-

46

Loss making contracts

531

291

1,070

1,182

 

All provisions are considered current. The carrying amounts may be analysed as follows:

 

 

Annual leave

 

 

Warranty

 

Liquidated damages

Loss making contracts

 

 

Total

£000

£000

£000

£000

£000

Carrying amount at start of period

255

590

46

291

1,182

Exchange differences

-

(15)

-

-

(15)

Additional provisions

43

368

-

531

942

Unused amounts reversed

-

(173)

(46)

-

(219)

Amount utilised

(153)

(376)

-

(291)

(820)

Carrying amount at end of period

145

394

-

531

1,070

 

Annual leave provision

Paid holidays are regarded as an employee benefit and are charged to the profit or loss as the benefit is earned. A provision is made at the balance sheet date to reflect the present value of the holidays earned but not taken.

 

Warranty provision

Provisions for warranty work represent the estimated cost of work provided under the terms of the contracts with customers with reference to the length and unexpired portion of the terms provided.

 

Liquidated damages

Provisions for liquidated damages are the liabilities estimated to arise on the expected delay in shipment of contracts that have been shipped prior to 31 March 2014. There were no expected delays in the year.

 

Loss making contracts

Provisions for loss making contracts are the estimated total costs that exceed the total revenues from contracts that are in progress at the reporting date.

 

 

27 Leases

 

Finance Leases

The Group leases various equipment under finance lease arrangements. The net carrying amount of the assets held under finance lease arrangements is £707,000 (2013: £635,000). The assets are included under "Plant and Machinery", which form an integral part of "property, plant and equipment" (see note 19).

 

The future aggregate minimum finance lease payments are as follows:

 

Group

At 31 March 2014

At 31 March 2013

Minimum payments

Present value of payments

Minimum payments

Present value of payments

£000

£000

£000

£000

No later than 1 year

180

167

107

103

Later than 1 year and no later than 5 years

 

447

 

335

 

240

 

217

627

502

347

320

Less: Amounts representing finance charges

 

 

(125)

 

(27)

Present value of minimum lease payments

 

502

 

320

 

The lease agreement for the equipment includes fixed lease payments and a purchase option at the end of the lease term. The agreement is non-cancellable but does not contain any further restrictions. No contingent rents were recognised as an expense in the reporting periods under review.

 

Operating leases

The Group leases various offices, vehicles and equipment under non-cancellable operating lease agreements. The leases have varying terms, escalation clauses and renewal rights.

The future aggregate minimum lease payments under non-cancellable operating leases are:

 

At

31 March

2014

At

31 March

2013

Group

£000

£000

No later than 1 year

187

224

Later than 1 year and no later than 5 years

145

83

332

307

 

Lease payments recognised as an expense during the period are shown in note 7. The Group's operating lease agreements do not contain any contingent rent clauses.

 

 

28 Pensions and other employee obligations

 

Within the UK the Group operates a defined benefit plan with benefits linked to final salary and a defined contribution plan. With effect from 1 June 2003 the defined benefit plan was closed to new UK employees who are offered membership of the defined contribution plan. The majority of UK employees are members of one of these arrangements. The method used in assessing the scheme liabilities is the projected unit method. A full valuation of the pension scheme is produced every three years (the last one being as at 1 January 2011) and updated annually to 31 March 2014 by independent qualified actuaries. The Group has until 1 April 2015 to agree the tri-annual valuation and schedule of contribution with the trustees of the plan.

 

The group operates a defined benefit pension arrangement called the Hayward Tyler Pension Plan (the "Plan"). The Plan provides benefits based on final salary and length of service on retirement, leaving service or death.

 

The Plan is subject to the Statutory Funding Objective under the Pensions Act 2004. A valuation of the Plan is carried out at least once every three years to determine whether the Statutory Funding Objective is being met. As part of the process the Company must agree with the Trustees of the Plan the contributions to be paid to address any shortfall against the Statutory Funding Objective. The Statutory Funding Objective does not currently impact on the recognition of the Plan in these accounts.

 

The Plan is managed by a board of trustees appointed in part by the Company and in part from elections by members of the Plan. The board of trustees includes a professional trustee (Independent Trustee Services Limited). The trustees have responsibility for obtaining valuations of the fund, administering benefit payments and investing the Plan's assets. The trustees delegate some of these functions to their professional advisers where appropriate.

 

The Plan exposes the Company to a number of risks:

 

§ Investment risk. The Plan holds investments in asset classes, such as equities, which have volatile market values, and while these assets are expected to provide the real returns over the long term, the short-term volatility can cause additional funding to be required if a deficit emerges;

§ Interest rate risk: The Plan's liabilities are assessed using market yields on high quality corporate bonds to discount the liabilities. As the Plan holds assets such as equities the value of the assets and liabilities may not move in the same way;

§ Inflation risk. A significant proportion of the benefits under the Plan are linked to inflation. Although the Plan's assets are expected to provide a good hedge against inflation over the long term, movements over the short-term could lead to deficits emerging;

§ Mortality risk. In the event that members live longer than assumed a deficit will emerge in the Plan; and

§ Concentration risk. A significant proportion of the Plan's liabilities are in respect of a single pensioner member. The development of the liabilities over time will therefore depend heavily on the actual experience in respect of this member.

 

There are no plan amendments, curtailments or settlements during the period.

 

The liabilities recognised for pensions and other employee remuneration in the statement of financial position consist of the following amounts:

 

 

Group

At

31 March

2014

At

31 March

2013

£000

£000

Net obligation

1,538

1,555

 

Scheme liabilities

The defined benefit obligations for the reporting periods under review are as follows:

 

Group

At

31 March

2014

At

31 March

2013

£000

£000

Defined benefit obligation at start of period

13,158

13,126

Interest cost

587

729

Actuarial loss

120

372

Benefits paid

(812)

(1,069)

Defined benefits obligation at end of period

13,053

13,158

 

For determination of the pension obligation, the following actuarial assumptions were used:

 

Group

At

31 March

2014

At

31 March

2013

Discount rate

4.3%

4.6%

Expected rate of return on plan assets

4.7%

4.7%

Expected rate of pension increases

2.4%

2.5%

Inflation assumption

3.2%

3.3%

Mortality assumption

 

S2PXA CMI

S1PXA CMI

S2PXA CMI - for males and females projected on a year of birth basis using CMI (2013) projections with a long-term rate of improvement of 1.5% per annum with a plus 2 year age rating. The mortality assumptions imply the following life expectancies:

§ Male retiring at age 65 in 2014 21.0

§ Female retiring at age 65 in 2014 22.9

§ Male retiring at age 65 in 2034 23.1

§ Female retiring at age 65 in 2034 25.2

 

These assumptions were developed by management under consideration of expert advice provided by Barnett Waddingham, independent actuarial appraisers. These assumptions have led to the amounts determined as the Group's defined benefit obligations for the reporting periods under review and should be regarded as management's best estimate. However, the actual outcome may vary.

 

No assumption is made with regard to the expected rate of salary increases as there are no members with benefits related to future salary progression.

 

Scheme assets

The assets held by the pension fund can be reconciled from the opening balance to the reporting date as follows:

 

At

31 March

2014

At

31 March

2013

Group

£000

£000

Fair value of plan assets at start of period

11,603

10,659

Expected returns on plan assets (excluding amounts included in interest costs)

520

606

Return on plan assets less interest

7

1,174

Contributions by the Group

197

233

Benefits paid

(812)

(1,069)

Fair value of plan assets at end of period

11,515

11,603

Actual return on plan assets

527

1,780

 

Based on historical data, the Group expects contributions of £199,000 to be paid in the year to 31 March 2015.

 

Plan assets do not include any investment in shares of the Company. Plan assets can be broken down into the following major categories of investments:

 

Group

At 31 March 2014

At 31 March 2013

£000

%

£000

%

 

 

Real estate funds

806

7

587

5

 

Equity investment funds

4,376

38

4,590

40

 

Gilts and LDI funds

4,606

40

3,510

30

 

Self-related equities

-

-

124

1

 

Corporate bonds

1,382

12

2,648

23

 

Liquid funds

345

3

144

1

 

 

Total value of assets

11,515

100

11,603

100

 

 

All equity and debt instruments have quoted prices in active markets (Level 1). Fair values of real estate investments do not have quoted prices and have been determined based on professional appraisals that would be classified as Level 3 of the fair value hierarchy as defined in IFRS 13 'Fair Value Measurement'.

 

The Group's defined benefit obligations and plan assets may be reconciled to the amounts presented on the face of the statement of financial position for each of the reporting periods under review as follows:

 

Group

At

31 March

2014

At

31 March

2013

£000

£000

Defined benefit obligation

(13,053)

(13,158)

Fair value of plan assets

11,515

11,603

Total deficit

(1,538)

(1,555)

 

Scheme expenses

Total interest expense resulting from the Group's defined benefit plans was £67,000 (2013: £123,000). The employee benefits expense for the period is £nil (2013: £nil). In the period the actual return on plan assets was £527,000 (2013: £1,780,000).

 

The remeasurement recorded in other comprehensive income is as follows:

 

Group

At

31 March

2014

At

31 March

2013

(Restated)

£000

£000

Remeasurement of defined benefit obligation

(120)

(399)

Return on plan assets excluding amounts included in interest income

7

1,201

Total (losses)/gains recognised in other comprehensive income

 

(113)

 

802

 

The comparatives above have been restated to take account of changes to IAS 19 which came into effect in the period.

 

Group

 

At

31 March

 

At

31 March

 

 

At 31 December

 

2014

2013

2011

2010

2009

Experience gains and losses

£000

£000

£000

£000

£000

Defined benefit obligation

(13,053)

(13,158)

(13,126)

(13,137)

(12,937)

Fair value of plan assets

11,515

11,603

10,659

10,488

10,176

Plan deficit

(1,538)

(1,555)

(2,467)

(2,649)

(2,761)

Experience adjustments:

Plan assets

7

1,174

218

350

(378)

Plan liabilities

-

27

-

-

-

 

Sensitivity of the value placed on the liabilities

 

Reduce discount rate by 0.1% p.a.

£141,000

Increase inflation and related assumption by 0.1% p.a.

£88,000

Increase life expectancy by one year

£707,000

 

Note that the above sensitivities are approximate and only show the likely effect of an assumption being adjusted whilst all other assumptions remain the same.

 

Risk mitigation strategies

The trustees invest the Plan's assets in combination of Liability-Sensitive assets and Return-Generating assets. The Liability-Sensitive assets are invested in a variety of LDI (Liability-Driven Investment) Funds. These funds invest in a combination of interest rate and inflation rate swaps in order to mimic the movement in expected cashflows of the Plan caused by changes in interest and inflation rates.

 

Effect of the Plan on Company's future cashflows

The Company is required to agree a schedule of contributions with the trustees of the Plan following a valuation, which must be carried out at least once every three years. The next valuation of the plan is currently in progress. In the event that the valuation reveals a larger deficit than expected the Company may be required to increase contributions above those set out in the existing schedule of contributions. Conversely, if the position is better than expected contributions may be reduced.

 

The Company expects to pay contributions of £199,000 in the year to 31 March 2015.

 

The weighted average duration of the defined benefit obligation is approximately 14 years on the Plan's Scheme Funding basis.

 

 

29 Risk management objectives and policies

 

The Group's activities expose it to a variety of financial risks; foreign currency risk, credit risk, liquidity risk, cash flow risk and interest rate risk. The Group's overall risk management programmes focus on both credit risk and the unpredictability of financial markets and seeks to minimise potential adverse effects on the Group's financial performance.

 

The Group's risk management is co-ordinated at its headquarters, in close co-operation with the Board of Directors, and focuses on actively securing the Group's and the Company's short to medium-term cash flows by minimising the exposure to financial markets.

 

While the Group does use derivatives in order to economically hedge its exposure to foreign currency risk and cash flow interest rate risk (see below) it does not engage in the trading of derivatives for speculative purposes nor does it write options. The most significant financial risks to which the Group and the Company are exposed are described below.

 

The Group is exposed to market risk through its use of financial instruments and specifically to currency risk, interest rate risk and certain other price risks, which result from both its operating and investing activities.

 

Foreign currency sensitivity

The Group operates in overseas markets and is subject to currency exposures of transactions undertaken during the period. Management's overarching objective is to minimise the extent of the Group's exposure to currency risk. In respect of transactional foreign currency risk the Group maintains a policy that all exposures on material committed transactions should be economically hedged as far as possible. The Group prepares rolling 12 month currency cash flow forecasts to enable currency exposures to be identified and then subsequently hedged.

 

The Group uses forward exchange contracts to hedge the impact on receipts and payments of the volatility in exchange rates of US Dollar and Euro to Pound Sterling. The notional principal amounts of the outstanding forward foreign exchange contracts at 31 March 2014

were £2.8 million (31 March 2013: nil). Hedge accounting is not applied in respect of these hedged transactions.

 

Derivative contracts are measured at fair value in the statement of financial position with movements in that fair value being recognised in profit or loss.

 

Currency exposures comprise the monetary assets and monetary liabilities of the Group that are not denominated in the functional currency of the operating unit involved. The significant currency risk arises from contracts raised in US Dollars.

 

The following table illustrates the sensitivity of profit and equity to a reasonably possible change in the US Dollar/Pound Sterling exchange rate of +/-10%. These changes are considered to be reasonably possible based on observation of recent volatility in the currency markets. The calculations are based on a change in average US Dollar/Pound Sterling

exchange rate for each period, and the foreign currency denominated financial instruments held at each reporting date that are sensitive to changes in the US Dollar/Pound Sterling exchange rate. All other variables are held constant.

 

Change in exchange rate

+10%

-10%

Impact on profit in a 12 month period based on financial instruments held at:

£000

£000

31 March 2014

(263)

321

31 March 2013

-

-

 

There is no impact on equity arising from foreign exchange fluctuations as the Group does not use hedge accounting. Exposures to foreign exchange rates vary during the year depending on the volume of overseas transactions. Nonetheless, the analysis above is considered to be representative of the Group's exposure to currency risk.

 

The Company does not have any currency exposures.

 

Interest rate sensitivity

The Group's borrowings include loans that carry variable rates of interest and thus expose the Group to cash flow risk. The Group's policy is to minimise interest costs and changes in the market value of debt. Interest rate risk is regularly monitored to ensure that the mix of variable and fixed rate borrowing is appropriate for the Group. The Group has chosen to maintain the majority of its borrowings as floating in order to benefit from low current interest rates.

The Group has term borrowings of £0.5 million that have an effective fixed rate of interest. These borrowings relate to finance lease agreements. The remaining term borrowings of £5.8 million have a floating rate of interest based on LIBOR.

 

The Group's policy is to minimise interest rate cash flow risk exposures on long-term financing. The interest rate profile of the financial assets and liabilities of the Group at 31 March 2014 is as follows:

 

Group

Fixed

Floating

Zero

Total

Interest rate profile

£000

£000

£000

£000

Receivables

Trade and other receivables

-

-

11,872

11,872

Payables

Trade and other payables

-

-

10,514

10,514

Bank loans

-

5,795

-

5,795

Amounts due under revolving credit facilities

-

3,806

-

3,806

Amounts due under finance lease agreements

495

-

-

495

495

9,601

10,514

20,610

Cash

-

(1,748)

-

(1,748)

495

7,853

10,514

18,862

 

The following table illustrates the sensitivity of profit and equity to a reasonably possible change in interest rates of +/-0.5%. These changes are considered to be reasonably possible based on observation of current market conditions. The calculations are based on a change in average market interest rate for each period and the financial instruments held at each reporting date that are sensitive to changes in interest rates (i.e. net floating rate debt). All other variables are held constant.

 

Change in interest rate

+0.5%

-0.5%

Impact on profit in a 12 month period based

£000

£000

on financial instruments held at:

31 March 2014

(39)

39

31 March 2013

(41)

41

 

The Company has minimal exposure to interest rate risk. It has interest bearing liabilities that are matched with interest bearing assets. It is exposed to interest rate risk on its financial assets being its cash at bank balances. The interest rate receivable on these balances is less than 0.5%. The Company gave careful consideration to which organisation it should use for its banking services and interest rates available was one aspect of the decision. The Directors currently believe that interest rate risk is at an acceptable level.

 

Credit risk analysis

The Group continuously monitors defaults of customers and other counterparties, identified either individually or by group, and incorporates this information into credit risk controls. Where available at reasonable cost, external credit ratings and/or reports on customers and other counterparties are obtained and used. The Group's policy is to deal only with creditworthy counterparties.

 

The Group's most significant exposure to credit risk is in respect of the possibility of any individual customer being unable to settle their debts as they fall due or as a result of changes in the political landscape that impact the Group's ability to collect debts from an individual jurisdiction. The credit risk associated with customers and jurisdictions is considered as part

of the tender review process and is addressed initially via contract payment terms and, where appropriate, payment security. In certain circumstances it may lead to a decision by the Group to cease trading with individual customers or customers from certain jurisdictions.

 

The Group's maximum exposure to credit risk is limited to the carrying amount of financial assets recognised at the reporting date, as summarised below:

 

Group

At

31 March

2014

At

31 March

2013

£000

£000

Classes of financial assets - carrying amounts

Trade and other receivables

11,872

9,417

Cash and cash equivalents

1,748

571

 

The Group's management considers that all the above financial assets that are not impaired or past due for each of the reporting dates under review are of good credit quality. None of the Group's financial assets are secured by collateral or other credit enhancements.

 

Some of the unimpaired trade receivables are past due as at the reporting date. Financial assets past due but not impaired can be shown as follows:

 

Group

At

31 March

2014

At

31 March

2013

£000

£000

Not more than 3 months

22

34

More than 3 months but less than 6 months

182

66

More than 6 but less than 12 months

276

239

480

339

 

In respect of trade and other receivables, the Group is not exposed to any significant credit risk exposure to any single counterparty or any group of counterparties having similar characteristics. Trade receivables consist of a large number of customers in various industries and geographical areas. Based on historical information about customer default rates management consider the credit quality of trade receivables that are not past due or impaired to be good.

 

The credit risk for cash and cash equivalents is considered to be negligible since the counterparties are reputable banks with high quality external credit ratings.

 

The Company's credit risk arises principally from the Company's cash balances and the balances due to it from other Group undertakings. An allowance for impairment is made where there is an identified loss event which, based on previous experience, is evidence of a reduction in the recoverability of the cash flows. The concentration of the Company's credit risk is considered by counterparty, geography and currency. During the year ended and as at 31 March 2014 the Company held minimal cash balances. In addition, as at 31 March 2014 the Company had provided long-term intercompany funding to its subsidiaries of £10.4 million (2013: £7.2 million), the Company's management consider that these financial assets that are not impaired are of good credit quality.

 

Liquidity risk analysis

The Group, together with the Company, manages its liquidity needs by carefully monitoring scheduled debt servicing payments for long-term liabilities as well as forecast cash inflows and outflows due in day-to-day business. Liquidity needs are monitored in various time bands, on a day-to-day and week-to-week basis as well as on the basis of a rolling 60-day forecast and a rolling 13-week projection. Long-term liquidity needs for a 365-day lookout period are identified quarterly. Net cash requirements are compared to available borrowing facilities in order to determine headroom or any shortfalls.

 

The Group and the Company maintain cash and headroom to meet their liquidity requirements for 60-day periods at a minimum. Funding for long-term liquidity needs is additionally secured by an adequate amount of credit facilities and the ability to sell long-term investment in subsidiaries.

 

As at 31 March 2014, the liabilities that have contractual maturities (including interest payments where applicable) are summarised below:

 

Group

Company

Current

(

Non-current

(> 1 year)

Current

(

Non-current

(> 1 year)

£000

£000

£000

£000

31 March 2014

Trade payables

4,841

-

182

-

Accruals and other payables

2,755

-

267

-

Short-term bank borrowings

3,806

-

-

-

Finance lease liabilities

163

332

-

-

Bank loans

1,194

4,601

896

1,800

Owed to Group undertakings

-

-

35

-

 

31 March 2013

Trade payables

1,985

-

13

-

Accruals and other payables

2,335

-

23

-

Short-term bank borrowings

5,337

-

-

-

Finance lease liabilities

121

241

-

-

Bank loans

658

2,743

-

-

Owed to Group undertakings

-

-

26

-

 

The above amounts reflect the contractual undiscounted cash flows, which may differ to the carrying values of the liabilities at the reporting date. Where the counterparty has a choice of when an amount is paid the liability has been included on the earliest date on which payment can be required. The Directors are of the view that the fair value of borrowings approximate to their carrying value.

 

 

30 Capital management objectives

 

The Group's capital management objectives are:

§ to ensure the Group's ability to continue as a going concern; and

§ to provide an adequate return to shareholders

by pricing products and services commensurately with the level of risk. The Group funds itself through equity and debt, which is defined as bank borrowings and finance leases.

 

The Group's capital is represented by the carrying amount of equity as presented on the face of the statement of financial position. The Group's goal in capital management is to maintain a balance of capital to overall financing, which is subject to regular Board review, in the range 40% to 60%. At 31 March 2014 capital represented 57% of overall financing (2013: 54%). The capital and overall financing for the reporting periods under review is summarised as follows:

 

Group

At

31 March

2014

At

31 March

2013

£000

£000

Total equity

11,243

9,846

Total equity

11,243

9,846

Net borrowings

8,348

8,527

Overall financing

19,591

18,373

 

 

31 Financial assets and liabilities

 

31.1 Categories of financial assets and liabilities

 

The carrying amounts presented in the financial statements relate to the following categories of assets and liabilities:

 

Group

Company

At

31 March

2014

At

31 March

2013

At

31 March 2014

At

31 March

2013

£000

£000

£000

£000

Financial assets

Current:

Loans and receivables:

- Trade and other receivables

11,872

9,417

10,397

7,248

- Cash and cash equivalents

- Assets carried at fair value through Profit and Loss

1,748

41

571

-

-

-

46

-

Financial liabilities

Current:

Financial liabilities measured at amortised cost:

- Trade payables

4,841

1,985

182

13

- Borrowings

5,163

6,116

896

-

 

Non-current

Financial liabilities measured at amortised cost:

- Borrowings

4,933

2,984

1,800

-

 

See note 2.25 for a description of the accounting policies for each category of financial instrument. The fair values are presented in the related notes. A description of the Group's risk management objectives and policies for financial instruments is given in note 29.

 

31.2 Derivatives financial instruments

 

The fair value of forward foreign currency contracts is calculated by reference to current market rates for contracts with similar maturity profiles.

 

The derivative financial assets can be summarised as follows:

 

Group

At

31 March

2014

At

31 March

2013

£000

£000

Forward exchange contracts

41

-

Fair value of derivative financial assets

41

-

 

The fair value measurements of all of the above derivative financial assets fall into Level 2 of the fair value hierarchy.

 

31.3 Financial results by category of financial instruments

 

The financial results by category of financial instruments can be summarised as follows:

 

Group

Company

At

31 March 2014

At

31 March

2013

At

31 March 2014

At

31 March

2013

£000

£000

£000

£000

Loans and receivables - interest received

 

-

 

-

 

-

 

-

Financial liabilities measured at amortised cost - interest paid

 

(409)

 

(680)

 

-

 

-

Fair value movements on derivative financial instruments

 

-

 

455

 

-

 

-

(409)

(225)

-

-

 

31.4 Borrowings

 

Borrowings comprise the following financial liabilities:

 

Group

Current

Non-current

At

31 March 2014

At

31 March

2013

At

31 March 2014

At

31 March

2013

£000

£000

£000

£000

Financial liabilities measured at amortised cost:

Bank borrowings and loans

5,000

5,995

4,601

2,743

Finance lease liabilities

163

121

332

241

5,163

6,116

4,933

2,984

 

Company

Current

Non-current

At

31 March 2014

At

31 March

2013

At

31 March 2014

At

31 March

2013

£000

£000

£000

£000

Financial liabilities measured at amortised cost:

Bank borrowings and loans

896

-

1,800

-

896

-

1,800

-

 

The bank loans are secured by fixed and floating charges over the Group assets. The rates of interest on the loans are detailed in note 29. The above bank loans contain terms and basis of the conditions that are normal for the commercial banking market. A breakdown of net debt is given in note 23.

 

 

32 Related party transactions

 

The Group's related parties include its key management, post-employment benefit plans for the Group's employees, subsidiaries and shareholders together with their subsidiaries as described below.

 

Unless otherwise stated, none of the transactions incorporate special terms and conditions. Outstanding balances are usually settled in cash.

 

Transactions with key management personnel

The transactions with Directors and key management are disclosed in notes 8 and 9. Apart from this, during the period the Group undertook transactions with City and Westminster Corporate Finance LLP, a firm of which John May is a partner.

 

City & Westminster Corporate Finance LLP were paid £12,000 (2013: £38,000) during the period for the provision of office and administration services to the Company and £23,859 (2013: £50,655) for the provision of legal services to Hayward Tyler Limited in respect of commercial contracts. These fees were charged on normal commercial terms.

 

Transactions with post-employment benefit plans

The defined benefit plan referred to in note 28 is a related party to the Group.

 

The Group's transactions with the pension scheme include contributions paid to the plan, which are disclosed in note 28. The Group has not entered into other transactions with the pension scheme, neither has it any outstanding balances at the reporting dates under review.

 

Transactions with subsidiaries

Transactions and balances within the Group have been eliminated on consolidation. Balances between the Company and its subsidiaries at the year-end were as follows:

 

Company

At

31 March

2014

At

31 March

2013

£000

£000

Amounts due from subsidiary undertakings:

- Southbank UK Limited

- Redglade Investments Limited

- Redglade Associates Limited

- Hayward Tyler Limited

- Specialist Energy Group Trustee Limited

7,512

893

-

1,672

274

6,092

1,107

10

-

-

- Nviro Cleantech Limited

7

6

- Nviro Cleantech Inc

32

19

- Vertus Technologies Industrial LLC

- Vertus Technologies Limited

6

1

5

-

10,397

7,239

Amounts owed to subsidiary undertakings:

- Redglade Associates Limited

- Microrelease Limited

- Laseair Limited

(9)

(12)

(14)

-

(12)

(14)

(35)

(26)

 

Amounts due from subsidiary undertakings represent intercompany funding. In the case of Southbank UK Limited funding has been provided to finance working capital, particularly for Hayward Tyler, and to finance debt repayments. Funding has been provided to Redglade Investments Limited to finance debt repayments. In the case of the Nviro companies funding has been provided to meet tax and regulatory costs. Amounts owed to subsidiary undertakings relate to trading balances. Up to 31 March 2014 the intercompany funding has been payable on demand, no interest has been charged. From 1 April 2014 the intercompany funding has been converted to loans at market rates of interest with varying terms of between one to five years.

 

Transactions with shareholders and their subsidiaries

The transactions with shareholders and their subsidiaries relate to transactions with the MBE Group and its officers who were directors of the Company. The transactions included financing, payment for non-executive director services and trading.

 

MBE Mineral Technologies Pte Limited ("MBE Singapore") owned 41.69% of the ordinary share capital of the Company, which it sold in January 2014. In 2012 MBE Singapore lent £4.0 million to the Group to refinance term loans. Former directors of the Company, Deepak Khaitan, Subir Dasgupta and Prabir Ghosh, were directors of MBE Singapore. MBE Cologne

Engineering GmbH ("MBE Cologne"), a subsidiary of MBE Singapore, provides components to Hayward Tyler Limited. Subir Dasgupta and Prabir Ghosh were directors of MBE Cologne.

 

Financing

During the year the following payments were made to MBE Singapore in relation to financing:

§ interest of £216,551 (2013: £93,290) in aggregate;

§ loan repayments/prepayments of £3,625,739 (2013: £374,261) in aggregate, which repaid the loans from MBE Singapore in full; and

§ fees of £183,333 (2013: nil) in relation to the support provided by the MBE Group to Standard Chartered that made available to the Group £10.0 million of banking and borrowing facilities.

 

Non-Executive Director Services

During the year the following payments were made to MBE Singapore in relation to non-executive director services:

§ £33,209 (2013: £31,500) in respect of Deepak Khaitan;

§ £24,205 (2013: £22,750) in respect of Prabir Ghosh; and

§ £40,000 (2013: nil) travel and accommodation expenses.

 

Trading

During the year Hayward Tyler Limited paid £1,719,180 (2013: £94,500) to MBE Cologne for the provision of component parts. These costs were charged on normal commercial terms.

 

 

33 Commitments

At

31 March

2014

At

31 March

2013

Group

£000

£000

Contracted for but not provided for

55

584

55

584

 

 

34 Equity

 

Share capital

The share capital of Hayward Tyler Group PLC consists of fully paid ordinary shares with a par value of 1 pence per share. Shares authorised and issued are summarised below.

 

Authorised share capital:

At

31 March

2014

At

31 March

2013

£000

£000

80,000,000 ordinary shares of 1p

800

800

800

800

 

Issued share capital:

At 31 March 2014

At 31 March 2013

No.

£000

No.

£000

 

Allotted, called up and fully paid:

 

 

At beginning of period

45,507,404

455

35,507,404

355

 

Issued in May 2012

-

-

10,000,000

100

 

Total

45,507,404

455

45,507,404

455

 

 

The total number of own shares held by the Group's Employee Benefit Trust at 31 March 2014 were 419,204 shares (2013: nil).

 

Share premium

Share premium consists of proceeds received in addition to the nominal value of the shares issued, net of transaction costs.

 

 

35 Share options

A share option scheme was established by Nviro Cleantech PLC (now named Hayward Tyler Group PLC) prior to its ownership of Hayward Tyler through the reverse acquisition of Southbank UK PLC (now Southbank UK Limited) in January 2010. None of the current Directors of the Company participated in this scheme, which ceased to operate at the date of the reverse acquisition. There are no options outstanding at the reporting date.

 

Issued share capital:

At 31 March 2014

At 31 March 2013

No.

Weighted average exercise price (£)

No.

Weighted average exercise price (£)

 

Outstanding at beginning of period

-

-

5,141

0.51

 

Options granted

-

-

-

-

 

Options exercised

-

-

-

-

 

Options lapsed

-

-

(5,141)

(0.51)

 

Outstanding at end of period

-

-

-

-

 

Exercisable at end of period

-

-

-

-

 

 

The weighted average remaining contractual life of the options outstanding at 31 March 2014 was nil (2013:nil).

 

 

36 New borrowing facilities

 

The Group completed standalone new UK banking and borrowing facilities in March 2014 of £14.2 million, which replaced facilities of £12.9 million that had been supported by MBE.

 

The new UK facilities from the Royal Bank of Scotland ("RBS") place the Group in a much stronger position:

§ The borrowing facilities are committed rather than being repayable on demand;

§ The amount of the borrowing facilities provides the Group with additional headroom (undrawn committed facilities plus cash);

§ With an average life of four years, the facilities extend the Group's debt maturity profile; and

§ The associated interest rates are lower than those of the old facilities.

 

The new UK facilities comprise:

Maturity

£ million

Property term loan

March 2019

3.2

Term loan

March 2017

3.0

Revolving credit facility

November 2017

5.0

Bonds and guarantee facility

n/a

3.0

14.2

 

In addition, the Company is in the process of establishing a new borrowing facility for its US operation of USD2 million with RBS Citizens Bank.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR SDLFUSFLSELM
Date   Source Headline
31st Aug 201711:53 amRNSScheme Effective
30th Aug 20174:10 pmRNSCourt Sanction of Scheme of Arrangement
30th Aug 20179:47 amRNSForm 8.5 (EPT/RI) Hayward Tyler
30th Aug 20177:30 amRNSSuspension - Hayward Tyler Group plc
29th Aug 201711:45 amRNSFORM 8 (DD) HAYT
29th Aug 201711:08 amRNSForm 8.5 (EPT/RI) Hayward Tyler
24th Aug 201710:43 amRNSForm 8.5 (EPT/RI) - Hayward Tyler
23rd Aug 20179:16 amRNSForm 8.5 (EPT/RI) - Hayward Tyler
22nd Aug 201711:07 amRNSForm 8.5 (EPT/RI) - Hayward Tyler
21st Aug 201712:40 pmRNSResults of the Court Meeting and General Meeting
21st Aug 201710:34 amRNSForm 8.5 (EPT/RI) - Hayward Tyler
17th Aug 201711:53 amRNSForm 8.5 (EPT/RI) - Hayward Tyler
15th Aug 20179:23 amRNSForm 8.5 (EPT/RI) - Hayward Tyler
14th Aug 20179:43 amRNSForm 8.5 (EPT/RI) - Hayward Tyler
10th Aug 20179:42 amRNSForm 8.5 (EPT/RI) - Hayward Tyler Group Plc
8th Aug 20178:46 amRNSForm 8.5 (EPT/RI) - Hayward Tyler
7th Aug 20178:26 amRNSForm 8.5 (EPT/RI) - Hayward Tyler
3rd Aug 20179:40 amRNSForm 8.5 (EPT/RI) - Hayward Tyler
2nd Aug 201710:48 amRNSForm 8.5 (EPT/RI) - Hayward Tyler
1st Aug 201710:47 amRNSForm 8.5 (EPT/RI) - Hayward Tyler
31st Jul 201712:01 pmRNSForm 8.5 (EPT/RI) - Hayward Tyler
28th Jul 201711:30 amRNSForm 8 Dealing Disclosure
28th Jul 201711:30 amRNSFurther re: Recommended Acquisition of HTG
28th Jul 201711:30 amRNSScheme Document, Court Meeting & GM Notice
28th Jul 201710:39 amRNSForm 8.5 (EPT/RI) Hayward Tyler
27th Jul 201710:57 amRNSForm 8.5 (EPT/RI) - Hayward Tyler
26th Jul 201710:25 amRNSForm 8.5 (EPT/RI) - Hayward Tyler
25th Jul 20171:00 pmRNSUpdate on banking facilities
24th Jul 20177:00 amRNSPublication of Audited Annual Report & Accounts
21st Jul 201710:27 amRNSForm 8.5 (EPT/RI) - Hayward Tyler
20th Jul 201711:37 amRNSForm 8.5 (EPT/RI) - Hayward Tyler
19th Jul 201710:58 amPRNForm 8.3 - Hayward Tyler Group Plc
17th Jul 20179:34 amRNSForm 8.5 (EPT/RI) - Hayward Tyler
13th Jul 20179:49 amRNSForm 8.5 (EPT/RI) Hayward Tyler
12th Jul 201710:10 amPRNForm 8.3 - Hayward Tyler Group Plc
12th Jul 20179:53 amRNSForm 8.5 (EPT/RI) Hayward Tyler
11th Jul 201710:13 amRNSForm 8.5 (EPT/RI) Hayward Tyler
10th Jul 201710:05 amRNSForm 8.5 (EPT/RI) Hayward Tyler
7th Jul 20179:32 amRNSForm 8.5 (EPT/RI) - Hayward Tyler
5th Jul 201711:04 amRNSForm 8.5 (EPT/RI) - Hayward Tyler
4th Jul 20172:31 pmRNSForm 8.3 - Hayward Tyler PLC
4th Jul 20179:13 amRNSForm 8.5 (EPT/RI) - Hayward Tyler
3rd Jul 201712:21 pmRNSForm 8.5 (EPT/RI) - Hayward Tyler
30th Jun 20173:00 pmRNSFurther re: Recommended Offer for Hayward Tyler
30th Jun 20177:30 amRNSRecommended Offer for Hayward Tyler Group plc
30th Jun 20177:30 amRNSResults for the year ended 31 March 2017
30th Jun 20177:00 amRNSUpdate on banking facilities
27th Jun 201710:27 amPRNForm 8.3 - Hayward Tyler Group Plc
23rd Jun 20177:00 amRNSExtension to deadline under Rule2.6(c)
1st Jun 20177:11 amRNSUpdate on banking facilities

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.