Ben Richardson, CEO at SulNOx, confident they can cost-effectively decarbonise commercial shipping. Watch the video here.

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

Replacement: Final Results

20 Jul 2022 12:40

RNS Number : 1755T
Heath(Samuel) & Sons PLC
20 July 2022
 

The Company's announcement (RNS Number: 0331T) of 20 July 2022 misstated the record date for the recommended final dividend as 27 July 2022. This should have stated 29 July 2022.

 

The full amended text is shown below. All other details remain unchanged.

 

 

HEATH (SAMUEL) & SONS PLC

 

20th JULY 2022

 

PRELIMINARY RESULTS FOR THE YEAR ENDED 31st MARCH 2022 AND NOTICE OF AGM

 

CHAIR'S STATEMENT

 

Our financial performance clearly indicates that we have had a very successful year. The improvements in the first half, following the destabilising effects of Covid-19 and lockdowns, have continued throughout the second half. However, this was achieved with unsustainably low costs and it is therefore important that we manage future profit expectations as I explain further on.

 

Revenue for the year of £14.015m represented a 21% increase compared to last year (2021: £11.539m). Operating profit for the year was £2.152m (2021: £1.123m before exceptional items) and profit before tax £2.030m (2021: £0.942m before exceptional costs). In 2021, £322k exceptional costs relating to GMP equalisation and re-organisation were charged, after which profit before tax was £620k.

 

As 2021 was affected by Covid-19 and lockdowns, it is instructive to compare 2022 with the 2020 year, when revenues were at a similar level (2020: £13.887m). The increase in operating profit over 2020 was £618k (2020: £1.534m), but this must be viewed in the context of a £626k reduction in selling and distribution costs, which was in large part involuntary and caused by reductions in sales staff, the absence of trade shows to attend and lower marketing spend. These costs have now been reinstated as being essential for the future growth of the business. Nevertheless, the overall performance was excellent, reflecting the input provided by our very competent and skilled executive management team, supported by a loyal hard-working workforce.

 

Our sales profile during the year was varied, influenced in part by Covid patterns. Following the end of lockdown in June 2021, we saw a significant jump in orders in July, as customer projects put on hold during lockdown started back up. The order flow then reduced through much of the remainder of 2021, picking up again in December and continuing through the quarter to March 2022. It has remained strong into the quarter to June 2022. Trade shows have begun to take place again, and we have attended shows in the UK, North America, and Europe, which should help support interest in our products and the order stream.

 

So, to our forecast for the trading year to 31 March 2023. I can report that we are experiencing continued momentum in sales during our first financial quarter, both at home and abroad, in particularly overseas. However, compared to 2021/2022, we are also experiencing some significant cost increases. As already mentioned, selling and marketing costs have increased and additionally, product development is an area of increased focus with emphasis on new product ranges. Increases in global energy costs, freight costs, and commodity prices are all impinging on margins. Supply chain disruption is an area where we have particular concerns, so we have been taking action to mitigate the effects, such as building longer lead times into our inventory and committing to raw material supplies much further in advance. Fortunately, we do have an advantage in that we manufacture a high proportion of our product inhouse, compared to our competitors.

 

The outturn for the year to 31st March 2023 is clearly dependent on our markets continuing to hold up, which is by no means certain in the current climate, but also on avoiding potentially serious disruption in supplies and being able to mitigate or pass on escalating costs increases.

 

In conclusion, whilst we have started the year well there are a number of headwinds which makes the Board cautious about the outturn for the year as a whole.

In view of these very strong results, we have no hesitation in recommending an increase in the final dividend to 7.5625p, which will be paid on 2nd September 2022 to shareholders registered as at 29th July 2022.

 

AR Buttanshaw

Chair

 

19th July 2022

 

This announcement contains inside information for the purposes of the UK Market Abuse Regulation and the Directors of the Company are responsible for the release of this announcement.

 

For further information:

 

Samuel Heath & Sons Plc

Simon Latham - Company Secretary

+44 (0)121 766 4200

Cairn Financial Advisers LLP

+44 (0)20 7213 0880

James Caithie/Jo Turner

 

 

________________________ CONSOLIDATED INCOME STATEMENT_________________________

for the year ended 31st March 2022

 

 

 

Note

2022

 

2021

 

£000

 

£000

 

 

 

Revenue

3

 

14,015

11,539

 

 

Cost of sales

 

(6,975)

(6,568)

 

 

 

Gross profit

 

7,040

4,971

 

 

 

Selling and distribution costs

 

(2,917)

(2,469)

Administrative expenses excluding exceptional items

 

(1,986)

(2,004)

Other operating income

 

15

625

 

 

Operating profit before exceptional items

 

2,152

1,123

 

 

Exceptional items - GMP equalisation

7

 

-

(70)

Reorganisation

7

 

-

(252)

 

 

 

Operating profit

 

 

2,152

801

 

 

 

Finance income

 

10

4

Finance cost

 

(132)

(185)

 

 

 

Profit before taxation

 

 

2,030

620

 

 

 

Taxation

4

 

(558)

(227)

 

 

Profit for the year attributable to owners of the parent company

 

1,472

393

 

 

 

 

 

 

 

 

 

Basic and diluted earnings per ordinary share

6

 

58.1p

15.5p

 

 

 

 

 

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

for the year ended 31st March 2022

 

 

 

2022

 

2021

 

 

£000

 

£000

 

 

 

Profit for the year

 

1,472

393

 

 

 

Items that will not be reclassified to profit or loss:

 

 

Actuarial gain/(loss) on defined benefit pension scheme

 

693

 (542)

Deferred taxation on actuarial gain/(loss)

 

(173)

103

Deferred tax rate change

 

381

-

 

 

 

901

(439)

 

 

 

 

Total comprehensive income for the year

 

2,373

(46)

 

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION AS AT 31st MARCH 2022

 

 

2022

2021

£000

£000

Non-current assets

Intangible assets

442

186

Property, plant and equipment

3,670

3,413

Deferred tax asset

425

741

4,537

4,340

 

Current assets

 

Inventories

3,916

3,682

Trade and other receivables

1,836

2,108

Current Tax receivable

-

25

Cash and cash equivalents

4,410

3,682

10,162

9,497

 

Total assets

14,699

13,837

 

Current liabilities

 

Trade and other payables

(1,982)

(1,769)

Lease liabilities

(62)

(55)

Current tax payable

(13)

-

 

(2,057)

(1,824)

 

 

Non-current liabilities

 

Lease liabilities

(129)

-

Retirement benefit scheme

(4,837)

(6,396)

(4,966)

(6,396)

 

 

Total liabilities

(7,023)

(8,220)

 

Net assets

7,676

5,617

 

 

Equity

 

Called up share capital

254

254

Capital redemption reserve

109

109

Revaluation reserve

1,186

1,267

Retained earnings

6,127

3,987

 

 

 

Equity shareholders' funds

7,676

 

5,617

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY FOR THE YEAR ENDED 31st MARCH 2021

 

 

 

Share

capital

Capital redemption reserve

Revaluation reserve

Retained

earnings

Total

Equity

 

£000

£000

£000

£000

£000

Balance at 31st March 2020

254

109

1,349

3,951

5,663

Profit for the year

-

-

-

393

393

Reclassification of depreciation on revaluation

-

-

(82)

82

-

Other comprehensive income for the year

-

-

-

(439)

(439)

Total comprehensive income for the year

-

-

(82)

36

(46)

 

Balance at 31st March 2021

254

109

1,267

3,987

5,617

Total transactions with owners

Equity dividends paid

-

-

-

(314)

(314)

Profit for the year

-

-

-

1,472

1,472

Reclassification of depreciation on revaluation

-

-

(81)

81

-

Other comprehensive income for the year

-

-

-

901

901

Total comprehensive income for the year

-

-

(81)

2,454

2,373

Balance at 31st March 2022

254

109

1,186

6,127

7,676

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CONSOLIDATED STATEMENT OF CASHFLOWS FOR THE YEAR ENDED 31st MARCH 2021

 

 

 

 

2022

2021

 

£000

£000

Cash flow from operating activities

 

 

 

 

 

Profit for the year before taxation

2,030

620

 

Adjustments for:

 

Depreciation

359

370

Amortisation

50

45

Loss/(profit) on disposal of property, plant and equipment

4

(41)

Net finance (income)/costs

(12)

21

Defined benefit pension scheme expenses

170

280

Contributions to defined benefit pension scheme

(1,036)

(1,000)

 

 

 

Operating cash flow before movements in working capital

1,565

295

 

Changes in working capital:

 

(Increase)/decrease in inventories

(234)

548

Decrease in trade and other receivables

272

262

Increase/(decrease) in trade and other payables

195

(43)

 

Cash generated from operations

1,798

1,062

 

Taxation paid

-

(109)

 

Net cash from operating activities

1,798

953

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

Payments to acquire property, plant and equipment

(444)

 

(169)

Proceeds from the sale of property, plant and equipment

11

63

Payments to acquire intangible assets

(306)

(79)

Finance income/(costs)

12

(21)

 

 

(727)

(206)

 

Cash flows from financing activities

 

 

Lease payments

(46)

(59)

Dividends paid

(314)

-

CBILS loan received

950

-

CBILS loan repaid

(950)

-

 

(360)

(59)

 

 

Net increase in cash and cash equivalents

711

688

 

Cash and cash equivalents at beginning of year

3,682

3,016

Effect of exchange rate differences on cash and cash equivalents

17

(22)

 

Cash and cash equivalents at end of year

4,410

3,682

 

NOTES TO THE PRELIMINARY ANNOUNCEMENT

 

1. Basis of preparation

 

The Group has prepared its consolidated financial statements for the year ended 31st March 2022 in accordance with UK-adopted International Accounting Standards. The accounting policies applied are consistent with those included in the financial statements of the Group for the year ended 31st March 2021.

The financial information contained in this preliminary announcement does not constitute the Group's statutory accounts within the meaning of Section 434 of the Companies Act 2006.

The annual report and financial statements for the year ended 31st March 2022 were approved by the Board of Directors on 19th July 2022 along with this preliminary announcement. The annual report and financial statements will be delivered to the Registrar of Companies after the Annual General Meeting.

The statutory accounts of Samuel Heath & Sons PLC for the year ended 31 March 2021 have been delivered to the Registrar of Companies. The auditor's reports on the statutory accounts for the years ended 31st March 2022 and 31st March 2021 were unqualified and did not contain a statement under section 498 of the Companies Act 2006.

2. Critical accounting and key sources of estimation

 

Critical accounting estimates, assumptions and judgements

 

Estimates and judgements are continually evaluated and are based on historical experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

 

The Group makes estimates and assumptions concerning the future. The resulting accounting estimates and assumptions will, by definition, seldom equal the related actual results. The Group has evaluated the estimates and assumptions that have been made in relation to the carrying amounts of assets and liabilities in these financial statements.

 

The key accounting judgements and sources of estimation uncertainty with a significant risk of causing a material adjustment to assets and liabilities in the next 12 months include the following:

 

Pensions - movements in equity markets, interest rates and life expectancy could materially affect the level of surpluses and deficits in the defined benefit pension scheme.

 

Valuation of property, plant and equipment - the Group reviews the value, useful economic lives and residual values attributed to assets on an on-going basis to ensure they are appropriate. Changes in market value, economic lives or residual values could impact the carrying value and charges to the income statement in future periods.

 

Provisions - using information available at the balance sheet date, the Directors make judgements based on experience on the level of provision required against assets, including inventory where the provision is reviewed against expected future stock usage, the stock provision at year end was £2.211m (2021: £2.137m).

 

Deferred tax assets - deferred tax assets are recognised to the extent that it is probable that taxable profit will be available against which the losses can be utilised. Management judgement is required to determine the amount of deferred tax assets that can be recognised, based upon the likely timing and level of future taxable profits.

 

 

 

 

 

 

 

 

 

3. Revenue by geographic market

 

 

 

 

 

 

 

2022

£000

2021

£000

 

Overseas

6,687

5,132

UK

7,328

6,407

14,015

11,539

4. Income taxes

 

 

2022

£000

2021

£000

Current taxes:

Current year

32

(22)

Adjustments in respect of prior periods

2

-

34

(22)

Deferred taxes:

Origination and reversal of temporary differences

348

139

Change in tax rate

152

-

Adjustments in respect of prior periods

24

110

524

249

 

Total income taxes

558

227

Corporation tax is calculated at 19% (2021: 19%) of the estimated assessable profit for the year.

Tax reconciliation

 

 

2022

£000

2021

£000

 

Profit for the year

2,030

620

Corporation tax charge thereon at 19% (2021: 19%)

386

118

Adjusted for the effects of:

Prior year adjustments

26

110

Research and development claim

(68)

-

Changes in tax rates

152

-

Other adjustments

62

(1)

Total income taxes

558

227

5. Dividends

 

2022

2021

£000

£000

Final dividend for the year ended 31st March 2021 of 6.875 pence per share (2020: nil pence per share)

175

-

 

Interim dividend for the year ended 31st March 2022 of 5.50 pence per share (2021: nil pence per share)

 

139

-

 

314

-

 

The directors are recommending a final dividend of 7.5625 pence per share (2021: 6.875 pence per share) which will be proposed as a resolution at the forthcoming Annual General Meeting. An interim dividend was paid during the year of 5.5 pence per share (2021: nil pence per share).

6. Earnings per share

The basic and diluted earnings per share are calculated by dividing the relevant profit after taxation of £1,472,000 (2021: £393,000) by the average number of ordinary shares in issue during the year being 2,534,322 (2021: 2,534,322). The number of shares used in the calculation is the same for both basic and diluted earnings.

 

7. Exceptional items

 

There were no exceptional costs for 2022.

 

In November 2020, there was a further High Court ruling in relation to guaranteed minimum pension benefits. The latest ruling states that trustees of defined benefit schemes that provided guaranteed minimum payments should revisit, and where necessary, top-up historic cash equivalent transfer values that were calculated on an unequalised basis if an affected member makes a successful claim. The impact of the ruling implies that pension scheme trustees are responsible for equalising the guaranteed minimum payments for members who transferred out of its defined benefit pension scheme. This resulted in an increase in the liabilities of the scheme of £70,000 in 2021, which was recognised in the results as a past service cost in exceptional items.

 

Included within exceptional costs for 2021 are the costs of restructuring the business to size itself better. Costs for exceptional redundancy amounted to nil (2021: £252,000).

 

8. Notice of annual general meeting

 

Notice is hereby given that the 2022 Annual General Meeting of the Company will be held at the registered office of the Company, Leopold Street, Birmingham, on 25th August 2022 at 12.00 noon.

 

9. Posting of accounts

 

The report and accounts are being posted to shareholders today where requested, and are available on the Company's website, at www.samuel-heath.com/investor-relations

 

 

Note:

Certain statements made in this announcement are forward-looking statements. These forward-looking statements are not historical facts but rather are based on the Company's current expectations, estimates, and projections about its industry; its beliefs; and assumptions. Words such as 'anticipates,' 'expects,' 'intends,' 'plans,' 'believes,' 'seeks,' 'estimates,' and similar expressions are intended to identify forward-looking statements. These statements are not a guarantee of future performance and are subject to known and unknown risks, uncertainties, and other factors, some of which are beyond the Company's control, are difficult to predict, and could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements. The Company cautions security holders and prospective security holders not to place undue reliance on these forward-looking statements, which reflect the view of the Company only as of the date of this announcement. The forward-looking statements made in this announcement relate only to events as of the date on which the statements are made. The Company will not undertake any obligation to release publicly any revisions or updates to these forward-looking statements to reflect events, circumstances, or unanticipated events occurring after the date of this announcement except as required by law or by any appropriate regulatory authority.

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
FR BBGDRIXDDGDG
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.