Less Ads, More Data, More Tools Register for FREE

Pin to quick picksSamuel Heath Regulatory News (HSM)

Share Price Information for Samuel Heath (HSM)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 275.00
Bid: 250.00
Ask: 300.00
Change: 0.00 (0.00%)
Spread: 50.00 (20.00%)
Open: 275.00
High: 275.00
Low: 275.00
Prev. Close: 275.00
HSM Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Final Results

12 Jul 2012 07:00

RNS Number : 2561H
Heath(Samuel) & Sons PLC
12 July 2012
 

 

 

 

HEATH (Samuel) & SONS PLC

 

12th JULY 2012

 

PRELIMINARY RESULTS FOR THE YEAR ENDED 31ST MARCH 2012

 

CHAIRMAN'S STATEMENT

 

 

I have pleasure in reporting an increased profit before tax for the year of £632,000 (2011: £550,000) on sales of £9,782,000 down 0.5% on last year.

 

Had I been writing this report at the end of January, and not after the end of March, it would have been very different and the results much more in line with my forecasts at the time of the interim report.

 

It was to the great credit of our sales and marketing team that they obtained every order available to us throughout the world in far from easy trading climates. It was equally to the credit of those on the manufacturing side of the business that they were able to respond to the increased, and it has to be said rather unexpected, demand when it did come towards the end of the trading year.

 

The future, as so often these days, is extremely difficult to assess. Because there is no clear pattern to the increased business we have experienced in the last few months, we have again budgeted cautiously. We have taken into account the turmoil in some of our markets around the world, not the least being the uncertainties in the U.K. one, still our largest.

 

Our net assets remain strong amounting to £5,246,000 (2011: £6,350,000). We therefore propose a same again final dividend of 6.25p per share, making a total of 11.75p for the year.

 

 

 

 

 

 

 

Sam Heath

 

Chairman

 

 

11th July 2012

 

 

For further information:

 

Samuel Heath & Sons Plc

John Park - Company Secretary

0121 772 2303

Zeus Capital Limited

0161 831 1512

Ross Andrews/Nick Cowles

 

 

 

 

 

CONSOLIDATED INCOME STATEMENT FOR THE YEAR ENDED 31 MARCH 2012

 

 

Note

 

2012

2011

 

£000

£000

Continuing operations

 

 

 

 

 

Revenue

 

 

9,782

 

9,832

 

 

 

 

 

 

Cost of sales

 

 

(4,936)

 

(4,990)

 

 

 

 

 

 

Gross profit

 

 

4,846

 

4,842

 

 

 

 

 

 

Distribution costs

 

 

(2,840)

 

(2,987)

Administrative expenses

 

 

(1,450)

 

(1,371)

 

 

 

 

 

 

Operating profit

 

 

556

 

 484

 

 

 

 

 

 

Gain on sale of financial assets

 

 

16

 

51

 

 

 

 

 

 

Finance income

 

 

594

 

606

Finance costs

 

 

(534)

 

(591)

 

 

 

 

 

 

 

 

 

 

 

 

Profit before taxation

 

 

632

 

550

 

 

 

 

 

 

Taxation

4

 

(117)

 

(127)

Profit for the year

 

 

515

 

423

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per ordinary share

6

 

 20.3p

 

16.7p

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 

 

 

 

 

 

 

 

2012

2011

 

 

£000

£000

 

 

 

 

 

 

 

 

 

 

 

 

Profit for year

 

 

515

 

423

 

 

 

 

 

 

 

 

 

 

 

 

Actuarial (loss)/gain on defined benefit pension scheme

 

 

(1,712)

 

345

Deferred taxation on actuarial loss/gain

 

 

365

 

(114)

 

 

 

 

 

 

Gain/(loss) on available for sale financial assets

 

 

28

(45)

 

 

 

 

 

 

Cash flow hedges

 

 

(2)

 

2

 

 

 

 

 

 

Other comprehensive income

 

 

(1,321)

 

188

 

 

 

 

 

 

Total comprehensive income for the year

 

 

(806)

 

611

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION AT 31 MARCH 2012

 

2012

£000

2011£000

Non current assets

 

 

 

 

Intangible assets

 

260

 

207

Property, plant and equipment

 

1,948

 

2,135

Deferred tax asset

 

696

 

411

 

 

2,904

 

2,753

 

 

 

 

 

Current assets

 

 

 

 

Inventories

 

2,615

 

2,547

Trade and other receivables

 

1,873

 

1,903

Derivative financial instruments

 

-

 

2

Available for sale financial assets

 

1,540

 

1,505

Cash and cash equivalents

 

477

 

553

Total current assets

 

6,505

 

6,510

 

 

 

 

 

Total assets

 

9,409

 

9,263

 

 

 

 

 

Current liabilities

 

 

 

 

Trade and other payables

 

(1,092)

 

(1,167)

Current tax payable

 

(62)

 

(87)

Total current liabilities

 

(1,154)

 

(1,254)

 

 

 

 

 

Non current liabilities

 

 

 

 

Retirement benefit scheme

 

(2,901)

 

(1,521)

Deferred tax liability

 

(108)

 

(138)

Total non current liabilities

 

(3,009)

 

(1,659)

 

 

 

 

 

Total liabilities

 

(4,163)

 

(2,913)

 

 

 

 

 

Net assets

 

5,246

 

6,350

 

 

 

 

 

Equity

 

 

 

 

Called up share capital

 

254

 

254

Capital redemption reserve

 

109

 

109

Retained earnings

 

4,883

 

5,987

 

Equity shareholders' funds

 

 

5,246

 

 

6,350

 

 

 

 

 

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE YEAR ENDED 31 MARCH 2012

 

 

 

Share

capital

Capital redemption reserve

Retained earnings

Total

Equity

 

£000

£000

£000

£000

 

 

 

 

 

Balance at 31st March 2010

254

109

5,674

6,037

Equity dividends paid

-

-

(298)

(298)

Profit for year

-

-

423

423

Other comprehensive income for the year

-

-

188

188

 

 

 

Balance at 31st March 2011

254

109

5,987

6,350

Equity dividends paid

-

-

(298)

(298)

Profit for year

-

-

515

515

Other comprehensive income for the year

-

-

(1,321)

(1,321)

 

 

 

 

 

Balance at 31st March 2012

254

109

4,883

5,246

 

 

 

 

 

 

 

CONSOLIDATED STATEMENT OF CASHFLOWS FOR THE YEAR ENDED 31 MARCH 2012

 

 

 

Note

 

 

 

2012

 

 

 

2011

 

 

£000

£000

 

 

 

 

 

Net cash inflow from operating activities

7

390

 

357

 

 

 

 

 

Cash flow from investing activities

 

 

 

 

Purchases of property, plant and equipment

 

(235)

 

(319)

Proceeds from sale of property, plant and equipment

 

46

 

6

Purchase of intangible assets

 

(60)

 

(42)

Purchase of available for sale financial assets

 

(465)

 

(602)

Proceeds from sale of available for sale financial assets

 

474

 

302

Interest received

 

72

 

79

 

 

 

 

 

Net cash outflow from investing activities

 

(168)

(576)

 

 

 

 

 

 

 

 

 

Net cash outflow from financing activities

 

 

 

 

Equity dividends paid

5

(298)

 

(298)

 

 

 

 

 

Net cash outflow from financing activities

 

(298)

 

(298)

 

 

 

 

 

Decrease in cash and cash equivalents

 

(76)

 

(517)

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

553

 

1,070

Cash and cash equivalents at end of period

 

477

 

553

 

 

 

 

 

1 Adoption of new and revised Standards

 

The Group has adopted all of the new and revised Standards and Interpretations issued by the International Accounting Standards Board (IASB) and the International Financial Reporting Interpretations Committee (IFRIC) of the IASB that are relevant to its operations and effective for accounting periods beginning on 1st April 2011. The adoption of the following IFRSs has not impacted upon the financial statements:

 

Amendment to IAS 24 - Related Party Disclosures

Amendment to IFRIC 14 - Payments of a minimum funding requirement

IFRIC 19 - Extinguishing Financial liabilities with Equity Instruments

Improvements to IFRS 2010

 

At the date of authorisation of these financial statements, the following Standards and Interpretations which have not been applied in these financial statements were in issue but not yet effective:

 

Amendments to IFRS 7 - Financial Instrument Disclosures

IFRS 9 - Financial Instruments

IFRS 10 - Consolidated Financial Statements

IFRS 11 - Joint Arrangements

IFRS 12 - Disclosure of Interest in Other Entities

IFRS 13 - Fair Value Measurement

IAS 19 - Employee Benefits

IAS 12 - Deferred Tax

Amendments to IAS 1 - Presentation of Items of Other Comprehensive Income

Amendments to IAS 32 - Financial Instruments Presentation

Improvements to IFRS 2011

 

2 Accounting policies

 

Basis of preparation of preliminary financial information

The financial statements, upon which this financial information is based, have been prepared using accounting policies consistent with International Financial Reporting Standards (IFRS).

 

This financial information does not constitute the Company's statutory accounts as defined in Section 434 of the Companies Act 2006 and has been prepared on the basis of the accounting policies set out in the financial statements for the year ended 31 March 2012. Statutory accounts for 2011 have been delivered to the Registrar of Companies, and those for 2012 will be delivered in due course following the company's Annual General Meeting. The auditors have reported on the 2011 accounts and their report was unqualified, did not include references to any matters by way of emphasis without qualifying their report and did not contain statements under Section 498 (2) or (3) of the Companies Act 2006.

 

The Annual Report and Financial Statements will be posted to shareholders shortly and thereafter will be available from the Company's registered office, and from the Company's website www.samuel-heath.com.

 

The financial statements have been prepared under the historical cost basis except for the valuation of Available for Sale Assets which have been revalued to market value.

 

 

3 Critical accounting and key sources of estimation

 

Critical judgements in applying the entity's accounting policies

 

In the process of applying the entity's accounting policies, which are described above, the directors have made the following judgements that have the most significant effect on the amounts recognised in the financial statements.

 

Income taxes

 

The Group is subject to income taxes in the United Kingdom. Judgment is required in determining the provision for income taxes. There are many transactions and calculations for which the ultimate tax determination is uncertain during the ordinary course of business. The Group recognises liabilities for anticipated tax audit issues based on estimates of whether additional taxes will be due. Where the final tax outcome of these matters is different from the amounts that were initially recorded, such differences will impact the income tax and deferred tax provisions in the period in which such determination is made.

 

The recoverable amounts of the Group's deferred tax assets have been determined based on the Board's estimates of future taxable profits and income and tax rates.

 

 

Key sources of estimation uncertainty

 

The key assumptions concerning the future, and other key sources of estimation uncertainty at the balance sheet date, that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year, are discussed below.

 

Valuation of intangible assets

Intangible assets are initially valued at their cost and then evaluated periodically for impairment. For purposes of valuation an intangible asset is considered impaired if its carrying value is less than the expected net cash flow from the asset.

 

Valuation of inventories

Determining the valuation of inventories requires an estimation of the obsolescence provision required to write down items to their realisable value.

 

Retirement benefit scheme deficit

The valuation of expected returns on assets and the present value of the liabilities of the scheme are determined by assumptions and estimates made by the directors based on the current information to hand. Therefore amounts are open to fluctuations in the future due to unforeseen changes or additional factors that come to light following the year end.

 

4. Income taxes

 

 

2012

£000

2011

£000

Current taxes

67

112

Deferred taxes

50

15

Total income taxes

117

127

Corporation tax is calculated at 26% (2011: 28%) of the estimated assessable profit for the year.

Tax rate reconciliation

2012

£000

2011

£000

Profit for the year

632

550

Corporation tax charge thereon at 26% (2011: 28%)

164

154

Adjusted for the effects of:

Depreciation in excess of capital allowances

13

11

Marginal relief

(20)

(19)

Prior year adjustments

1

18

Research and development claim

(16)

(9)

Capitalisation of research and development expenditure

(16)

(12)

Loan relationships

10

(9)

Other adjustments

(19)

(7)

Total income taxes

117

127

Effective tax rate

18.5%

23.1%

 

5. Dividends

 

2012

2011

 

£ 000

£ 000

 

 

 

 

Final dividend for the year ended 31st March 2011 of 6.25 pence per share (2010: 6.25 pence per share)

158

 

158

 

 

 

 

Interim dividend for the year ended 31st March 2012 of 5.50 pence per share (2011: 5.50 pence per share)

140

 

140

 

 

 

 

 

 

 

 

 

298

 

298

 

 

 

 

 

In addition to the dividends paid during the year the directors are recommending a final dividend for 2012 of 6.25 pence per share amounting to £158,000. The proposed final dividend is subject to approval at the Annual General Meeting (see note 8) and has not been included as a liability in these accounts.

6. Earnings per share

The basic and diluted earnings per share are calculated by dividing the relevant profit after taxation of £515,000 (2011: £423,000) by the average number of ordinary shares in issue during the year being 2,534,322 (2011: 2,534,322). The number of shares used in the calculation is the same for both basic and diluted earnings.

 

 

7. Notes to the cash flow statement

 

 

2012

2011

 

£000

£000

 

 

Operating profit

556

 

484

Depreciation, amortisation and impairment

411

 

428

Gain on disposal of property, plant and equipment

(29)

 

(3)

 

 

 

 

Operating cash flows before movements in working capital

938

 

909

 

 

 

 

Increase in inventories

(68)

 

(142)

Decrease/(increase) in receivables

37

 

(254)

(Decrease)/increase in payables

(74)

 

236

Pension contributions

(350)

 

(255)

 

 

 

 

Cash generated by operations

483

 

494

 

 

 

 

Income tax paid

(93)

 

(137)

 

 

 

 

Net cash flow from operating activities

390

 

357

 

Cash and cash equivalents (which are presented as a single class of assets on the face of the Statement of Financial Position) comprise cash at bank and other short-term highly liquid investments with a maturity of three months or less.

 

 

8. Notice of annual general meeting

 

Notice is hereby given that the 2012 Annual General Meeting of the Company will be held at the registered office of the Company, Leopold Street, Birmingham, on 17th August 2012 at 12.00 noon. The final Ordinary Share dividend of 6.25 pence, if approved, will be payable on 24th August 2012 to ordinary shareholders registered at close of business on 3rd August 2012.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR SSEFIUFESEDW
Date   Source Headline
21st Nov 20237:00 amRNSHalf-year Report
7th Sep 20231:53 pmRNSResult of AGM
21st Jul 20237:00 amRNSFinal Results
9th Dec 20221:48 pmRNSHolding(s) in Company
9th Dec 20221:45 pmRNSDirector/PDMR Shareholding
18th Nov 20227:00 amRNSHalf-year Report
25th Aug 20223:08 pmRNSResult of AGM
20th Jul 202212:40 pmRNSReplacement: Final Results
20th Jul 20227:00 amRNSFinal Results
12th Nov 20217:00 amRNSHalf-year Report
6th Aug 20211:35 pmRNSResult of AGM
19th Jul 202110:14 amRNSDirectorate Change
8th Jul 20212:34 pmRNSFinal Results
30th Dec 20207:00 amRNSDirectorate Change
12th Nov 20207:00 amRNSHalf-year Report
7th Aug 20202:35 pmRNSResult of AGM
10th Jul 20207:30 amRNSFinal Results
9th Jul 20204:13 pmRNSHolding(s) in Company
8th Apr 20203:40 pmRNSCOVID-19 Trading Update
6th Feb 20207:00 amRNSDirectorate Change
18th Dec 20197:00 amRNSDirector/PDMR Shareholding
10th Dec 20199:53 amRNSDirectorate Change
15th Nov 20197:00 amRNSHalf-year Report
9th Aug 20192:45 pmRNSResult of AGM
15th Jul 20194:38 pmRNSHolding(s) in Company
11th Jul 20197:00 amRNSFinal Results
1st Apr 201911:47 amRNSPDMR/PCA Dealing
8th Nov 20187:00 amRNSHalf-year Report
10th Aug 20181:01 pmRNSResult of AGM
12th Jul 20183:26 pmRNSFinal Results
15th Jan 201811:13 amRNSDividend Record Date
9th Nov 20177:00 amRNSHalf-year Report
13th Oct 20179:45 amRNSHolding(s) in Company
13th Oct 20179:43 amRNSHolding(s) in Company
29th Sep 20177:00 amRNSDirectorate Change
1st Sep 20179:22 amRNSDirectorate Change
14th Aug 201711:48 amRNSResult of AGM
12th Jul 20179:33 amRNSFinal Results
16th Jun 20177:00 amRNSDirector/PDMR Shareholding - Replacement
10th May 20172:34 pmRNSDirector/PDMR Shareholding
7th Mar 20173:36 pmRNSDirector/PDMR Dealing
28th Feb 20177:00 amRNSDirectorate Change
16th Nov 20168:00 amRNSHalf-year Report
29th Sep 20163:59 pmRNSDirectorate Change
12th Aug 20161:26 pmRNSResult of AGM
11th Aug 201612:22 pmRNSDirectorate Change
13th Jul 20167:00 amRNSFinal Results
7th Jul 20162:32 pmRNSNotice of Results
6th May 20167:00 amRNSChange of Adviser
4th Nov 20157:00 amRNSHalf Yearly Report

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.