The latest Investing Matters Podcast episode featuring Jeremy Skillington, CEO of Poolbeg Pharma has just been released. Listen here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksHMLH.L Regulatory News (HMLH)

  • There is currently no data for HMLH

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Final Results

4 Jul 2017 07:00

RNS Number : 9849J
HML Holdings PLC
04 July 2017
 

 

HML Holdings Plc

("HML", the "Company" or the "Group")

 

Final Results for the Year Ended 31 March 2017

 

 

HML Holdings plc (AIM: HMLH), the property management services group, is pleased to announce its final results for the year ended 31 March 2017.

 

Financial and Operational Highlights:

 

· Revenues up 13% to £20.91m (2016: £18.56m)

· EBITDA up 13% to £2.14m (2016: £1.89m)**

· Operating profit up 12% to £1.84m (2016: £1.63m)*

· Profit before tax up 7% to £1.30m (2016: £1.21m)

· Adjusted earnings per share 3.9p (2016: 3.8p)

· Dividend per share proposed of 0.37p (2016: 0.33p)

 

*before interest, share based payment charges, amortisation and tax (see note 1)

**before interest, share based payment charges, depreciation, amortisation and tax

 

Commenting on the results, Robert Plumb, Chief Executive of HML said: "We are very pleased to report another excellent year of growth at HML. We have made several acquisitions this year and our investment in the management teams and processes necessary to facilitate the integration of these business is really starting to pay off. We remain confident in our ability to manage and balance the growth in our business with the need to improve the infrastructure necessary to support it.

 

"In a market that is becoming increasingly polarised between those offering services that are compliant with the ethical code and practices of our professional bodies and those that aren't, HML is emerging as one of the largest managing agents in the independent owner-occupied sector and remains well-positioned to benefit from the growing need for independence and professionalism."

 

 

For further information:

 

HML Holdings Plc:

020 8439 8529

Robert Plumb, Chief Executive Officer

James Howgego, Chief Financial Officer

Tavistock Communications Group:

020 7920 3150

James Verstringhe, Jeremy Carey

finnCap:

020 7220 0500

Jonny Franklin-Adams/ Giles Rolls - corporate finance

 

Mia Gardner - corporate broking

 

 

 

 

 

 

 

 

 

Mia Gardner, corporate broking

 

 

 

 

 

 

REVIEW OF BUSINESS

 

The Board are pleased to report a 13% (2016: 8%) growth in revenues as well as an 18% (2016: 18%) increase in property units under management to 71,000.

Earnings before interest, share based payments, amortisation and tax rose 12% (2016: 6%) to £1,836,000 (2016: £1,634,000). The Group has further expanded the number of office locations to 21 (2016: 15).

This has been a year in which management has focused a significant amount of effort on the integration of acquisitions. In total the Group purchased six block management businesses, three of which were in the first quarter of the year. While all three of these earlier acquisitions have been successful in terms of our primary intragroup services, the value of their incremental earnings potential is only becoming fully realisable as they are integrated onto HML's systems and standardised procedures. The other three acquisitions, substantially larger, were purchased toward the end of the fourth quarter and have not had a material impact on our reported revenues and earnings.

It is pleasing to report higher revenues across all segments of the business with surveying (14% growth) and insurance (8% growth) improving in line with acquisition growth from prior years. Property management continues to enjoy organic and acquisition growth, although it is important to note that this segment would have achieved a further £200,000 in earnings contribution had transactional fees from the sale of properties under management continued at levels of the previous year.

It has been a year in which we have taken several steps forward. We have introduced a new logo and brand for the Group following extensive research and reflection on our values and image. We are progressing towards a single name for our property management offices while accentuating our tailored, personal and local service attributes through the strength in our network of offices. We have also taken significant strides in the centralisation of the management of our human resources not only by upgrading the systems that support them but through a number of initiatives in areas such as recruitment, learning and development, engagement and appraisal. Having grown the staff numbers to over 500 this year, it was pleasing to see some of the early benefits from the investment in these initiatives which are reflected in lower staff turnover and recruitment fees.

We have reported on a number of occasions the emerging differences arising within a market that is more clearly dividing between those offering services that are compliant with the ethical code and practices of our professional bodies and those who seek to compete purely on price with little attention to the peculiarities and complexity of leasehold management. That polarisation has continued with a slowly growing awareness of the susceptibility to the abuse of lessees inherent in the leasehold market. The public light that shone on the recent growth in houses that are unnecessarily sold as leasehold has undoubtedly heightened awareness in this sector. We believe that publicity of practices such as these will support the case for independent and professional managing agents.

We were pleased to welcome new shareholders to our ownership in our December fund raising which facilitated the acquisition of three businesses in the 4th quarter. We are confident that these acquisitions will improve shareholder value.

Our thanks also go to our employees for the hard work that has helped us to accomplish meaningful growth during what has been a challenging year.

HML is emerging as one of the larger managing agents in the independent owner occupied market and remains well positioned to benefit from the growing need for independence and professionalism. We remain determined to build the infrastructure and expertise within our management teams that enables us to accommodate that growth. As such our Board enters the upcoming year with confidence and looks forward to updating shareholders as the year progresses.

HML HOLDINGS PLC

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

For the year ended 31 March 2017

 

 

 

 

 

Notes

2017

£'000

Total

2016

£'000

Total

CONTINUING OPERATIONS

REVENUE

20,910

18,564

Direct operating expenses

(17,796)

(15,643)

Central operating overheads

(1,278)

(1,287)

Share based payment charge

(27)

(22)

Amortisation of intangibles

(467)

(390)

Total central operating overheads

(1,772)

(1,699)

Operating expenses

2

(19,568)

(17,342)

PROFIT FROM OPERATIONS

1,342

1,222

Finance costs

(39)

(10)

PROFIT BEFORE TAXATION

1,303

1,212

Income tax charge

3

(261)

(200)

PROFIT AND COMPREHENSIVE INCOME FOR THE YEAR ATTRIBUTABLE TO THE OWNERS OF THE PARENT

 

 

1,042

 

 

 

1,012

 

 

EARNINGS PER SHARE

Basic

4

2.6p

2.7p

Diluted

4

2.5p

2.6p

ADJUSTED EARNINGS PER SHARE

Basic

4

3.9p

3.8p

Diluted

4

3.8p

3.6p

 

 

 

 

 

 

 

HML HOLDINGS PLC

CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS EQUITY

For the year ended 31 March 2017

 

ATTRIBUTABLE TO THE EQUITY HOLDERS OF THE GROUP

 

Share

Share

Other

Merger

Retained

Total

capital

premium

reserve

reserve

earnings

equity

£'000s

£'000s

£'000s

£'000s

£'000s

£'000s

Balance at 31 March 2015

561

129

(85)

(15)

8,198

8,788

 

Profit for the year

-

-

-

-

1,012

1,012

Other comprehensive income

-

-

-

-

-

-

Share based payment charge

-

-

-

-

22

22

Share capital issued

22

215

-

-

-

237

Costs incurred by EBT

-

-

(1)

-

-

(1)

Dividend

-

-

-

-

(114)

(114)

 

Balance at 31 March 2016

583

344

(86)

(15)

9,118

9,944

 

Profit for the year

 

-

 

-

 

-

 

-

 

1,042

 

1,042

Other comprehensive income

-

-

-

-

-

-

Share based payment charge

-

-

-

-

27

27

Share capital issued

88

1,907

-

-

-

1,995

Shares sold by EBT

-

-

16

-

-

16

Dividend

-

-

-

-

(129)

(129)

 

Balance at 31 March 2017

671

2,251

(70)

(15)

10,058

12,895

 

 

 

 

 

 

 

 

HML HOLDINGS PLC

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

For the year ended 31 March 2017

 

 

ASSETS

 

Notes

2017

£'000

2016

£'000

NON CURRENT ASSETS

Goodwill

8,894

6,953

Other intangible assets

6,604

5,220

Property, plant and equipment

701

701

16,199

12,874

CURRENT ASSETS

Trade and other receivables

5,619

2,505

Cash at bank

-

-

5,619

2,505

TOTAL ASSETS

21,818

15,379

LIABILITIES

CURRENT LIABILITIES

Trade and other payables

5,076

3,517

Borrowings

1,119

597

Current tax liabilities

296

264

6,491

4,378

NON CURRENT LIABILITIES

Deferred tax liability

753

632

Borrowings

1,679

425

2,432

1,057

TOTAL LIABILITIES

8,923

5,435

NET ASSETS

12,895

9,944

EQUITY

Called up share capital

6

671

583

Share premium account

2,251

344

Other reserve

(70)

(86)

Merger reserve

(15)

(15)

Retained earnings

10,058

9,118

ATTRIBUTABLE TO THE EQUITY HOLDERS OF THE PARENT

12,895

9,944

 

HML HOLDINGS PLC

CONSOLIDATED STATEMENT OF CASH FLOWS

For the year ended 31 March 2017

 

2017

£'000

2016

£'000

OPERATING ACTIVITIES

Cash generated from operations

1,878

 1,606

Income taxes paid

(229)

(173)

Interest paid

(39)

(10)

NET CASH FROM OPERATING ACTIVITIES

1,610

1,423

INVESTING ACTIVITIES

Purchases of property, plant and equipment

(306)

(280)

Sale receipts/(costs) incurred by EBT

16

(1)

Purchase of software

(220)

(208)

Purchases of businesses

(2,390)

(1,066)

Payments of deferred/contingent acquisition

(230)

(356)

Advances to solicitor re: acquisitions

(2,122)

-

NET CASH USED IN INVESTING ACTIVITIES

(5,252)

(1,911)

FINANCING ACTIVITIES

Net increase in bank overdraft and bank loans

Share issue

Dividend payment

1,776

1,995

(129)

365

237

(114)

 

NET CASH USED IN FINANCING ACTIVITIES

3,642

488

NET INCREASE IN CASH AND CASH EQUIVALENTS

-

-

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR

-

-

CASH AND CASH EQUIVALENTS AT END OF YEAR

-

-

 

HML HOLDINGS PLC

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

 

GENERAL INFORMATION

Whilst the financial information included in this preliminary announcement has been prepared in accordance with the recognition and measurement criteria of International Financial Reporting Standards (IFRSs) as adopted by the European Union, this announcement does not itself contain sufficient information to comply with IFRSs.

 

The financial information is presented in pounds sterling, prepared on a historical cost basis, except for the revaluation of contingent considerations and rounded to the nearest thousand. The financial information set out in this announcement does not comprise the Group's statutory accounts for the years ended 31 March 2017 or 31 March  2016.

 

The financial information for the year ended 31 March 2016 is derived from the statutory accounts for that year which have been delivered to the Registrar of Companies. The auditors reported on those accounts; their report was unqualified and did not contain a statement under either Section 498 (2) or Section 498 (3) of the Companies Act 2006 and did not include references to any matters to which the auditor drew attention by way of emphasis.

 

The statutory accounts for the year ended 31 March 2017 have not yet been delivered to the Registrar of Companies, nor have the auditors yet reported on them. This preliminary announcement does not constitute statutory accounts under section 435 of the Companies Act 2006.

 

HML Holdings plc and its subsidiaries specifically focus on residential property management. The Group operates in the UK. The Company is a public limited company incorporated and domiciled in the United Kingdom. The address of its registered office is 9-11 The Quadrant, Richmond, Surrey, TW9 1BP. The Company is listed on the AIM stock exchange.

 

The preliminary results were authorised for issue by the board of directors on 3 July 2017.

 

 

1. PROFIT RECONCILIATION

The reconciliation set out below provides additional information to enable the reader to reconcile to the numbers discussed in the Chairman's and Chief Executive's report

 

2017

£'000

 

2016

£'000

Revenue

20,910

18,564

Direct operating expenses

(17,796)

(15,643)

Profit contribution from businesses

3,114

2,921

Central operating overheads

(1,278)

(1,287)

Profit before interest, tax, amortisation and share based payments

1,836

1,634

 

Finance costs

 

 

(39)

 

(10)

Profit before share based payment charges, amortisation and taxation

1,797

1,624

Amortisation of other intangible assets

(467)

(390)

Share based payment charge

(27)

(22)

Profit before taxation

1,303

1,212

 

Direct operating expenses and central operating overheads include depreciation and staff costs.

 

 

2.

PROFIT FROM OPERATIONS

2017

£'000

2016

£'000

Profit from operations is stated after charging:

Depreciation and amounts written off property, plant and equipment:

- charge for the year on owned assets

306

259

Amortisation of intangible assets

467

390

Operating lease rentals:

- land and buildings

818

628

Set out below is an analysis of other operating expenses;

2017

£'000

 

2016

£'000

Employee salaries and staff related expenses

14,313

12,895

Management costs

265

253

Travel costs

219

187

Advertising costs

84

46

Communications

517

461

Premises costs

2,023

1,709

Professional fees

738

630

IT costs

539

427

Depreciation

306

259

Amortisation

467

390

Share based payment charges

27

22

Other expenses

70

63

Other operating expenses

19,568

17,342

 

Amounts payable to the auditor and its related entities in respect of both audit and non-audit services are set out below:

2017

£'000

2016

£'000

Fees payable for the statutory audit of the Company's annual accounts

12

12

Fees payable to auditor for other services:

Statutory audit of the Company's subsidiaries

46

39

Total fees payable to the auditor

58

51

 

 

 

 

 

3.

INCOME TAX

2017

£'000

2016

£'000

UK Corporation tax:

Current tax on profits of the year

263

220

(Over provision)/under provision of tax in previous year

(2)

(20)

Tax attributable to the company and its subsidiaries

261

200

Factors affecting tax charge for the year

The tax assessed for the period is higher than (2016: lower than) the standard rate of corporation tax in the UK of 20% (2016: 20%). The differences are explained below:

 

2017

£'000

2016

£'000

Profit before tax

1,303

1,212

Profit before tax multiplied by the standard rate of corporation tax in the UK of 20% (2016: 20%).

260

243

Effects of:

Deferred tax assets not recognised

-

(32)

Amortisation and non deductible expenses adjustment

3

9

(Over provision) in previous year

(2)

(20)

Tax charge for the year

261

200

 

 

Future tax charges may be affected by the fact that no deferred tax asset is recognised in respect of losses. Deferred tax assets are not recognised until the utilisation of the losses is probable.

 

The Group has losses carried forward in its subsidiary, HML Hathaways Limited which can be recovered against future profits arising from the same trade. The total tax losses carried forward to future years are £1,243,000 (2016: £1,243,000). Consequently, the unprovided deferred tax asset in respect of these losses is £211,000 (2016: £249,000).

 

4. EARNINGS PER SHARE

The calculation of the basic and diluted earnings per share is based on the following data

2017

£'000

2016

£'000

Earnings

Profit after tax for the period

1,042

1,012

(used to calculate the basic and diluted earnings per share)

Add back:

Share based payment charge

27

22

Amortisation of intangible assets

467

390

Interest costs

39

10

 

Adjusted profit after the tax for the period

 

1,575

 

1,434

 

The adjusted profit after tax has been used to calculate the basic and diluted adjusted earnings per share.

Number of shares

2017

'000

2016

'000

Weighted average number of ordinary shares for the purposes of basic earnings per share

40,628

37,864

Effect of dilutive potential ordinary shares:

- share options

1,264

1,701

Weighted average number of ordinary shares for the purposes of diluted earnings per share

41,892

39,565

 

Earnings per share

Basic

2.6p

2.7p

Diluted

2.5p

2.6p

Adjusted earnings per share

Basic

3.9p

3.8p

Diluted

3.8p

3.6p

 

The diluted earnings per share are the basic earnings per share adjusted for the dilutive effect of the conversion into fully paid shares of the outstanding share options.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

5. BUSINESS COMBINATIONS (ACQUISITIONS)

 

On 1 April 2016, HML Andertons Limited purchased the trade and assets of Coupe Property Consultants, a business based in Cheltenham. The acquisition provides the Group with a Cheltenham office and reinforces its' trading position as the leading property manager in the South West.

The fair value of net assets acquired is set out below:

£'000

Consideration

325

Transaction costs

5

Less: the fair value of assets:

Customer relationships

(170)

 

Goodwill

160

 

The residual difference between the total consideration paid and the net value of the recognised assets acquired has been capitalised as goodwill. The goodwill recognised on the acquisition is mainly attributable to the skills and knowledge within the business.

 

£'000

Satisfied by:

Cash on completion

260

Contingent consideration

65

 

325

 

On 17 May 2016, HML Hawksworth Limited purchased 100% of the share capital of Homes & Watson Partnership Limited, a business based in Ingatestone. The acquisition will strengthen the Group's position in Essex. On the same day, the trade assets and liabilities of Homes and Watson Partnership Limited were transferred to HML Ashton Chater Limited at net book value as set out below.

The fair value of net assets acquired is set out below:

£'000

Consideration

364

Transaction costs

2

Less: the fair value of assets:

Customer relationships

(183)

 

Goodwill

183

 

The residual difference between the total consideration paid and the net value of the recognised assets acquired has been capitalised as goodwill. The goodwill recognised on the acquisition is mainly attributable to the skills and knowledge within the business.

£'000

Satisfied by:

Cash on completion

291

Contingent consideration

73

 

364

 

 

 

 

On 25 May 2016, HML Hathaways Limited purchased 100% of the share capital of Arkleygate Limited, a business based in Borehamwood. The trade and assets of

Arkleygate Limited were transferred into HML Hathaways Limited on acquisition.

The fair value of net assets acquired in the acquisition are set out below:

£'000

Consideration

256

Transaction costs

5

Less: the fair value of assets

Customer relationships

(139)

 

Goodwill

122

 

The residual difference between the total consideration paid and the net value of the recognised assets acquired has been capitalised as goodwill. The goodwill recognised on the acquisition is mainly attributable to the skills and knowledge within the business.

 

£'000

Satisfied by:

Cash on completion

205

Contingent consideration

51

 

Total consideration

256

 

On 2 June 2016, HML Andertons Limited purchased 100% of the share capital of Crown Leasehold Management Limited, a property management business based in Bristol. The acquisition will strengthen the Group's position in the South West and gives the business an office in Bristol. The trade and assets of Crown Leasehold Management Limited were transferred to HML Andertons Limited on acquisition.

The fair value of net assets acquired is set out below:

£'000

Consideration

291

Transaction costs

2

Less: the fair value of assets:

Customer relationships

(149)

 

Goodwill

144

 

The residual difference between the total consideration paid and the net value of the recognised assets acquired has been capitalised as goodwill. The goodwill recognised on the acquisition is mainly attributable to the skills and knowledge within the business.

 

£'000

Satisfied by:

Cash on completion

233

Contingent consideration

58

 

291

 

 

On 1 February 2017, HML Andertons Limited purchased 100% of the share capital of Goodacre Property Services Limited, a property management business based in Keston, Kent. On acquisition the trade and assets were transferred to HML Andertons Limited. The acquisition will strengthen the Group's position in Kent and gives the business an office in Keston.

The fair value of net assets transferred is set out below:

£'000

Consideration

474

Transaction costs

9

Less: the fair value of assets:

Customer relationships

(244)

Goodwill

239

 

The residual difference between the total consideration paid and the net value of the recognised assets acquired has been capitalised as goodwill. The goodwill recognised on the acquisition is mainly attributable to the skills and knowledge within the business.

£'000

Satisfied by:

Cash on completion

318

Contingent consideration

156

 

474

 

On 1 March 2017, HML Andertons Limited purchased 100% of the share capital of Gordon & Company (Property Consultants) Limited, a property management business based in Southern England. On acquisition, the trade and assets were transferred to HML Andertons Limited. The acquisition will strengthen the Group's position in the region and gives the business offices in Reigate and Bristol.

The fair value of net assets transferred is set out below:

£'000

Consideration

1,704

Transaction costs

11

Less: the fair value of assets:

Customer relationships

(753)

 

Goodwill

962

 

The residual difference between the total consideration paid and the net value of the recognised assets acquired has been capitalised as goodwill. The goodwill recognised on the acquisition is mainly attributable to the skills and knowledge within the business.

£'000

Satisfied by:

Cash on completion

997

Contingent consideration

707

 

1,704

 

 

6.

SHARE CAPITAL

Group and Company

 

Authorised:

2017

£'000

2016

£'000

163,733,200 ordinary shares of 1.5p each

2,456

2,456

2,456

2,456

Group and Company

 

Allotted, issued and fully paid ordinary shares of 1.5p:

2017

£'000

2016

£'000

 

1 April

Issued during the year - 5,874,750 shares

583

88

 

561

22

31 March

671

583

 

 

 

No. of shares in issue at year end

 

 

44,758,096

 

38,883,346

 

Shares issued during the year ended 31 March 2017 related to the exercising of share options by HML staff in August 2016 and February 2017 and an equity fund raising in December 2016.

 

 

7.

DIVIDENDS

 

The Directors have proposed paying a dividend of 0.37p per share in relation to the current year (2016: 0.33p per share).

 

 

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR EASXDESEXEFF
Date   Source Headline
17th Aug 20167:00 amRNSPosting of Report and Accounts and Notice of AGM
12th Aug 20169:54 amRNSHolding(s) in Company
29th Jun 201611:55 amRNSDividend Timetable
28th Jun 20167:00 amRNSFinal Results
18th May 20167:00 amRNSAcquisition and Year End Update
28th Apr 20164:17 pmRNSDirector Dealing
29th Mar 20167:00 amRNSExercise of Options
2nd Mar 20167:00 amRNSExercise of Options and Director Dealing
16th Dec 20157:00 amRNSAcquisition
16th Nov 20157:00 amRNSHalf Yearly Report
9th Oct 20157:00 amRNSGrant of Options
22nd Sep 20153:44 pmRNSResult of AGM
15th Sep 20157:00 amRNSExercise of Options and Director Dealing
11th Sep 20154:19 pmRNSAcquisition
20th Aug 201512:18 pmRNSDirector Dealing
10th Aug 20157:00 amRNSPosting of Report and Accounts & Notice of AGM
18th Jun 20157:00 amRNSFinal Results
5th Jun 201510:26 amRNSDirectorate Change
3rd Jun 20157:00 amRNSDirectorate Change
7th May 20157:00 amRNSTrading Update
10th Mar 20151:51 pmRNSExercise of Options
12th Jan 201512:52 pmRNSHolding(s) in Company
23rd Dec 201411:25 amRNSAcquisition
13th Nov 20147:00 amRNSHalf Yearly Report
25th Sep 20147:00 amRNSDividend Timetable
16th Sep 20141:23 pmRNSResult of General Meeting
4th Sep 201412:22 pmRNSExcercise of Options
8th Aug 20147:00 amRNSDirector Dealing
7th Aug 20147:00 amRNSGrant of Options
6th Aug 20143:45 pmRNSPosting of Report and Accounts and Notice of AGM
7th Jul 20147:00 amRNSAcquisition
26th Jun 20147:00 amRNSHML acquires Property Management Business
19th Jun 20147:00 amRNSFinal Results
13th Jun 20147:00 amRNSCapital Reduction
29th May 20147:00 amRNSAcquisition
11th Apr 20147:00 amRNSTrading Statement
3rd Mar 20147:00 amRNSExercise of options
12th Nov 20137:00 amRNSHML Holdings PLC Half Yearly Report
1st Nov 20137:00 amRNSAcquisition
23rd Oct 20137:00 amRNSAcquisition
12th Sep 20133:19 pmRNSResult of AGM
8th Aug 20134:56 pmRNSDirector/PDMR Shareholding
6th Aug 20137:00 amRNSAnnual Report and Accounts 2013 and Notice of GM
25th Jun 201312:50 pmRNSGrant of Options
20th Jun 20137:00 amRNSFinal Results
16th May 20138:27 amRNSNotice of Results
26th Mar 201312:31 pmRNSDirector Dealing
29th Jan 20137:00 amRNSAcquisition
13th Dec 20121:22 pmRNSDirector/PDMR Shareholding
16th Nov 20127:00 amRNSDirector/PDMR Shareholding

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.