25 Mar 2009 07:00
ο»Ώ
F W Thorpe Plc
INTERIM RESULTSΒ FOR THEΒ SIX MONTHSΒ TO 31 DECEMBER 2008
KEY POINTS:
Turnover increased byΒ 9% to Β£27.6MΒ (2007Β Β£25.3M)Β Β
Operating profits up to Β£4.2MΒ (2007: Β£4.0M)
Profit before tax increased byΒ 5% to Β£4.8MΒ (2007:Β 4.5M)Β
Interim dividend increased toΒ 4.1pΒ (2007: 3.9p) upΒ 5%Β
Basic earnings per shareΒ 29.1pΒ (2007:Β 26.9p) upΒ 8%
For further information please contact:
|
F W Thorpe plc |
|
|
Andrew Thorpe - Chairman |
01527 583200 |
|
Peter MasonΒ - Joint Chief Executive and Finance Director |
01527 583200 |
|
Brewin DolphinΒ LimitedΒ - Nominated Adviser |
|
|
Andrew KitchingmanΒ Sean Wyndham-QuinΒ |
0845 270 8613 0845 270 9518 |
Β Β
CHAIRMAN'S INTERIM STATEMENT
Group revenueΒ for the six months toΒ 31Β December 2008 increased 9% to Β£27.6M from Β£25.3M. Resulting profitΒ before taxationΒ has increased by 5% to Β£4.8M from Β£4.5MΒ for the equivalent period last year.
An interim dividend of 4.1p (2008: 3.9p) will be paid on 12Β May 2009Β to shareholders on the register on 17 April 2009. This is an increase of 5% on last year's corresponding dividend.
The business has been increasingly difficult to manage over the last few months of credit crisis due to the varying effects on different parts of the Group of rapid changes in the value ofΒ SterlingΒ against the Dollar and the Euro, the steep decline in retail sales, and quick realignment of commodity prices from their only recent very high peaks. The effects, as I have said, vary throughout the different companiesΒ within the Group but it is pertinent to mention that not only does the Group purchase items such as electronic components in Dollars, but it also exports a considerable amount of goods sold in Euros.
Potential order volumes will no doubt be hit by the current malaise,Β but our wide spread of product offerings and our cover of a wide variety of home and export markets have held us in good stead so far.
To update on some capital expenditure projects, Sugg Lighting are,Β at this moment,Β moving into a smaller factory, recently purchased by the Group, in Horsham which is some 9 miles from their current leased property inΒ Crawley. The process continues in putting together our carbon off-setting project and the purchase has been completed of the 215 acres of land in Monmouthshire. Negotiation of the many and varied governmental control procedures that seem to be required is underway and we are on track to plant our first trees, some plantings of which have already been 'purchased' by our customers.
In regard to the remainder of the year, one will have to keep an open mind with things so difficult to predict at present. Although the balance sheet remains strong, investment income will fall away rapidly in the 2ndΒ half of the financial year in line with the reduction in interest rates.
Andrew Thorpe
Chairman
25 March 2009
F W Thorpe PLCMerse Road
North Moons MoatRedditch
Worcs.Β
B98 9HH
CONSOLIDATED INCOME STATEMENTΒ
for the six months to 31 December 2008
Β
|
Β
|
Half yearΒ toΒ
|
Half yearΒ to
|
Full yearΒ to
|
|
Β
|
31.12.08Β
|
31.12.07Β
|
30.6.08Β
|
|
Β
|
(unaudited)
|
(unaudited)
|
(audited)
|
|
Β
|
Β
|
Β
|
Β
|
|
Β
|
Β£'000Β
|
Β£'000Β
|
Β£'000Β
|
|
Β
|
Β
|
Β
|
Β
|
|
Revenue
|
27,564Β
|
25,304Β
|
51,780Β
|
|
Β
|
______Β
|
______Β
|
______Β
|
|
Β
|
Β
|
Β
|
Β
|
|
Operating ProfitΒ
|
4,163Β
|
4,031Β
|
10,507Β
|
|
Β
|
Β
|
Β
|
Β
|
|
Finance income
|
591Β
|
494Β
|
1,213Β
|
|
Β
|
______Β
|
______Β
|
______Β
|
|
Β
|
Β
|
Β
|
Β
|
|
ProfitΒ before income taxation
|
4,754Β
|
4,525Β
|
11,720Β
|
|
Β
|
Β
|
Β
|
Β
|
|
Income taxationΒ
|
(1,284)
|
(1,328)
|
(2,989)
|
|
Β
|
______Β
|
______Β
|
______Β
|
|
Β
|
Β
|
Β
|
Β
|
|
ProfitΒ for the period
|
3,470
|
3,197Β
|
8,731Β
|
|
Β
|
______Β
|
______Β
|
______Β
|
|
Dividend rate per share:
|
Β
|
Β
|
Β
|
|
Interim
|
4.1p
|
3.9p
|
3.9p
|
|
Final
|
Β
|
Β
|
12.1p
|
|
Β
|
Β
|
Β
|
Β
|
Earnings per share for profit attributable to the equity holders of the company during the period
Β
|
Earnings per share - basic
|
29.1p
|
26.9p
|
73.3p
|
|
-Β diluted
|
29.1p
|
26.8p
|
73.2p
|
Β
CONSOLIDATEDΒ STATEMENT OF RECOGNISEDΒ INCOME AND EXPENSESΒ
for the six months to 31 December 2008
|
Β
|
Half year toΒ
|
Half yearΒ to
|
Full yearΒ to
|
|
Β
|
31.12.08Β
|
31.12.07Β
|
30.6.08Β
|
|
Β
|
(unaudited)
|
(unaudited)
|
(audited)
|
|
Β
|
Β£'000Β
|
Β£'000Β
|
Β£'000Β
|
|
Β
|
Β
|
Β
|
Β
|
|
Profit for the period
|
3,470
|
3,197
|
8,731
|
|
Β
|
Β
|
Β
|
Β
|
|
Β
|
Β
|
Β
|
Β
|
|
Actuarial lossΒ onΒ pension scheme
|
-Β
|
-Β
|
(1,624)
|
|
Movement on associated deferred tax liability relating to theΒ pensionΒ scheme
|
-Β
|
-Β
|
455Β
|
|
Β
|
Β
|
Β
|
Β
|
|
Revaluation of available for sale assets
|
(68)
|
(16)
|
(55)
|
|
Β
|
______Β
|
______
|
______Β
|
|
Β
|
Β
|
Β
|
Β
|
|
NetΒ expenseΒ recognised directly in equity
|
(68)
|
(16)
|
(1,224)
|
|
Β
|
______Β
|
______
|
______Β
|
|
Β
|
Β
|
Β
|
Β
|
|
Β
|
Β
|
Β
|
Β
|
|
Total recognisedΒ gains and losses relating to the period
|
3,402Β
|
3,181Β
|
7,507Β
|
|
Β
|
______Β
|
______
|
______Β
|
|
Β
|
Β
|
Β
|
Β
|
Β
CONSOLIDATEDΒ BALANCE SHEETΒ
as at 31 December 2008
Β
|
Β
|
As atΒ
|
As atΒ
|
As at
|
|
Β
|
31.12.08Β
|
31.12.07Β
|
30.6.08Β
|
|
Β
|
(unaudited)
|
(unaudited)
|
(audited)
|
|
Assets
|
Β£'000Β
|
Β£'000Β
|
Β£'000Β
|
|
Non-Current Assets
|
Β
|
Β
|
Β
|
|
Intangible assets
|
2,373Β
|
2,122Β
|
2,285Β
|
|
Investment property
|
1,017Β
|
184Β
|
184Β
|
|
Property, plant and equipment
|
9,517Β
|
9,936Β
|
9,612Β
|
|
Available for sale financial assets
|
47Β
|
87Β
|
115Β
|
|
Deferred tax assets
|
273Β
|
-
|
276Β
|
|
Retirement benefit surplus
|
-Β
|
1,146Β
|
-Β
|
|
Β
|
______
|
______
|
______Β
|
|
Β
|
13,227Β
|
13,475Β
|
12,472Β
|
|
Current assets
|
Β
|
Β
|
Β
|
|
Inventories
|
8,556Β
|
7,436Β
|
8,646Β
|
|
Trade and other receivables
|
8,853Β
|
9,451Β
|
10,559Β
|
|
Other financial assets at fair value through profit or loss
|
384Β
|
368Β
|
377Β
|
|
Short term financial assets - deposits
|
14,737Β
|
13,051Β
|
13,332Β
|
|
CashΒ and cash equivalents
|
5,999Β
|
2,306Β
|
6,710Β
|
|
Β
|
______
|
______
|
______Β
|
|
Β
|
38,529Β
|
32,612Β
|
39,624Β
|
|
Β
|
______
|
______
|
______Β
|
|
Total Assets
|
51,756Β
|
46,087Β
|
52,096Β
|
|
Β
|
______
|
______
|
______Β
|
|
Liabilities
|
Β
|
Β
|
Β
|
|
Current liabilities
|
Β
|
Β
|
Β
|
|
Trade and other payables
|
(5,518)
|
(5,574)
|
(7,381)
|
|
Current tax liabilities
|
(1,657)
|
(1,529)
|
(1,916)
|
|
Β
|
______
|
______
|
______Β
|
|
Β
|
(7,175)
|
(7,103)
|
(9,297)
|
|
Β
|
______
|
______
|
______Β
|
|
Net current assets
|
31,354Β
|
25,509Β
|
30,327Β
|
|
Β
|
______
|
______
|
______Β
|
|
Non-current liabilities
|
Β
|
Β
|
Β
|
|
Retirement benefit deficit
|
(141)
|
-Β
|
(281)
|
|
Provisions for liabilities and charges
|
(242)
|
(216)
|
(213)
|
|
DeferredΒ taxΒ liabilities
|
(670)
|
(964)
|
(640)
|
|
Β
|
______
|
______
|
______Β
|
|
Total liabilities
|
(8,228)
|
(8,283)
|
(10,431)Β
|
|
Β
|
______
|
______
|
______Β
|
|
Β
|
Β
|
Β
|
Β
|
|
Net assets
|
43,528Β
|
37,804Β
|
41,665Β
|
|
Β
|
______
|
______
|
______Β
|
|
Capital and Reserves attributable to equity holders of the company
|
Β
|
Β
|
Β
|
|
IssuedΒ share capital
|
1,189Β
|
1,191Β
|
1,191Β
|
|
Capital Redemption Reserve
|
137Β
|
135Β
|
135Β
|
|
Share Premium account
|
624Β
|
624Β
|
624Β
|
|
Retained earnings
|
41,578Β
|
35,854Β
|
39,715Β
|
|
Β
|
______
|
______
|
______Β
|
|
Total equity
|
43,528Β
|
37,804Β
|
41,665Β
|
|
Β
|
______
|
______
|
______Β
|
Β
CASH FLOW STATEMENTΒ
for the six months to 31 December 2008
|
Β
|
Half yearΒ toΒ
|
Half yearΒ to
|
Full yearΒ to
|
|
Β
|
31.12.08Β
|
31.12.07Β
|
30.6.08Β
|
|
Β
|
(unaudited)
|
(unaudited)
|
(audited)
|
|
Β
|
Β£'000Β
|
Β£'000Β
|
Β£'000Β
|
|
Cash generated from operations
|
Β
|
Β
|
Β
|
|
Profit before income tax
|
4,754Β
|
4,525Β
|
11,720Β
|
|
Adjustments for
|
Β
|
Β
|
Β
|
|
- DepreciationΒ charge
|
505Β
|
572Β
|
1,085Β
|
|
- AmortisationΒ of intangibles
|
416Β
|
372Β
|
826Β
|
|
- Profit on disposal of property, plant and equipment
|
(2)
|
(43)
|
(37)
|
|
- Finance income - net
|
(591)
|
(494)
|
(1,213)
|
|
- Retirement benefit contributions in excess of current and past service charge
|
(140)
|
(265)
|
(283)
|
|
Changes in working capital
|
Β
|
Β
|
Β
|
|
- Inventories
|
86Β
|
1,055Β
|
(155)
|
|
-Trade and other receivables
|
1,670Β
|
110Β
|
(937)
|
|
-Trade and other payables
|
(1,769)
|
(835)
|
1,034Β
|
|
Β
|
Β
|
Β
|
Β
|
|
Β
|
______Β
|
______Β
|
______Β
|
|
Cash generated from operations
|
4,929Β
|
4,997Β
|
12,040Β
|
|
Β
|
Β
|
Β
|
Β
|
|
Tax paid
|
(1,511)
|
(604)
|
(2,022)
|
|
Β
|
Β
|
Β
|
Β
|
|
Cash flow from investing activities
|
Β
|
Β
|
Β
|
|
Purchase of property, plant and equipment
|
(470)
|
(419)
|
(749)
|
|
Proceeds of sale of property, plant and equipment
|
26Β
|
60Β
|
75Β
|
|
Purchase of intangibles - development costs and software
|
(504)
|
(451)
|
(983)
|
|
Purchase of available for sale financial assets
|
-Β
|
-Β
|
(67)
|
|
Purchase of investment property
|
(833)
|
-Β
|
-Β
|
|
Property rental and similar income
|
33Β
|
25Β
|
55Β
|
|
Dividend income
|
4Β
|
4Β
|
7Β
|
|
Net purchase of deposits
|
(1,405)
|
(4,186)
|
(4,467)
|
|
Interest received
|
617Β
|
394Β
|
858Β
|
|
Β
|
______Β
|
______Β
|
______Β
|
|
Net cash outflow from investing activities
|
(2,532)
|
(4,573)
|
(5,271)
|
|
Β
|
Β
|
Β
|
Β
|
|
Cash flow from financing activities
|
Β
|
Β
|
Β
|
|
Proceeds from the issuance of ordinary shares
|
-Β
|
18Β
|
18Β
|
|
Purchase of own shares
|
(100)
|
-Β
|
-Β
|
|
Dividends paid to company shareholders
|
(1,439)
|
(1,190)
|
(1,655)
|
|
Lease payments
|
(58)
|
(58)
|
(116)
|
|
Β
|
______Β
|
______Β
|
______Β
|
|
Net cash outflow from financing activities
|
(1,597)
|
(1,230)
|
(1,753)
|
|
Β
|
Β
|
Β
|
Β
|
|
NetΒ (decrease)/Β increaseΒ in cash and cash equivalents
|
(711)Β
|
(1,410)Β
|
2,994Β
|
|
Β
|
______Β
|
______Β
|
______Β
|
|
Β
|
Β
|
Β
|
Β
|
|
Cash and cash equivalents at the beginning of the period
|
6,710Β
|
3,716Β
|
3,716Β
|
|
in net funds
|
Β
|
Β
|
Β
|
|
(Decrease)/increase in cash and cash equivalents
|
(711)Β
|
(1,410)Β
|
2,994Β
|
|
Β
|
______Β
|
______Β
|
______Β
|
|
Β
|
Β
|
Β
|
Β
|
|
Cash and cash equivalents at the end of the period
|
5,999Β
|
2,306Β
|
6,710Β
|
|
Β
|
______Β
|
______Β
|
______Β
|
Β
Notes to the Interim Financial Statements 1. Basis of Preparation
The consolidated interimΒ financial statementsΒ for the six months to 31 December 2008Β haveΒ been preparedΒ in accordance with the recognition and measurement principles of applicable International Financial Reporting Standards (IFRS) in issue as adopted by the European Union (EU) and International Financial Reporting Standards as issued by the International Accounting Standards Board and the Alternative Investment Market (AIM) Rules for Companies.
The figuresΒ for the period to 31 December 2008 and the comparative period to 31 December 2007Β have not been audited or reviewed and are thereforeΒ disclosed as unaudited. The figures for 30 June 2008 have been extracted from the financial statements for the year to 30 June 2008, which have been delivered to the Registrar of Companies. The interim financial statements do not constitute statutory accounts within the meaning of the Companies Act 1985.
The financial statements are presented in Pounds Sterling, rounded to the nearest thousand.Β
The interim financial statements are prepared under the historical cost convention, modified by the revaluationΒ of certain current and non-current investments at fair value through profit or loss.
The accounting policies set outΒ in the financial statements for the year ended 30 June 2008Β have been applied consistently throughout the Group during the period.Β
Β
Β
Β
2. Statement of changes in equity
Β
|
Β
|
Share
|
Share
|
Capital
|
Retained
|
Total
|
|
Β
|
Capital
|
Premium
|
Redempt-ion
|
Earnings
|
Β
|
|
Β
|
Β
|
Account
|
Reserve
|
Β
|
Β
|
|
Β
|
Β£'000Β
|
Β£'000Β
|
Β£'000Β
|
Β£'000Β
|
Β£'000Β
|
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
|
As at 1 July 2007
|
1,190Β
|
607Β
|
135Β
|
33,863Β
|
35,795Β
|
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
|
Profit for six months to 31 Dec 07
|
-Β
|
-Β
|
-Β
|
3,181Β
|
3,181Β
|
|
Proceeds from the issuance of ordinary shares
|
1Β
|
17Β
|
-Β
|
-Β
|
18Β
|
|
Dividends paid to shareholders
|
-Β
|
-Β
|
-Β
|
(1,190)
|
(1,190)
|
|
Β
|
______
|
______
|
______
|
______
|
______
|
|
As at 31 December 2007
|
1,191Β
|
624Β
|
135Β
|
35,854Β
|
37,804Β
|
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
|
Profit for six months to 30 June 08
|
-Β
|
-Β
|
-Β
|
4,326Β
|
4,326Β
|
|
Dividends paid to shareholders
|
Β
|
Β
|
Β
|
(465)
|
(465)
|
|
Β
|
______
|
______
|
______
|
______
|
______
|
|
As at 30 June 2008
|
1,191Β
|
624Β
|
135Β
|
39,715Β
|
41,665Β
|
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
|
Profit for six months to 31 Dec 08
|
-Β
|
-Β
|
-Β
|
3,402Β
|
3,402Β
|
|
Purchase of own shares
|
(2)Β
|
-Β
|
2Β
|
(100)
|
(100)
|
|
Dividends paid to shareholders
|
-Β
|
-Β
|
-Β
|
(1,439)
|
(1,439)
|
|
Β
|
______
|
______
|
______
|
______
|
______
|
|
As at 31 December 2008
|
1,189Β
|
624Β
|
137Β
|
41,578Β
|
43,528Β
|
|
Β
|
______
|
______
|
______
|
______
|
______
|
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
|
Β
3. Earnings per share
The earnings per share is calculated on profit after taxation and the weighted average number of ordinary shares in issue of 11,904,863Β (2007: 11,904,394) during the period. For diluted earnings per share, the weighted average of ordinary shares in issue is adjusted to assume conversion of all dilutive potential ordinary shares. The adjusted weighted average number of ordinary shares is calculated at 11,927,799Β (2007: 11,928,429).
Β
4. Purchase of own shares
OnΒ 13 October 2008Β the company purchased 20,000 of its own shares at a price of 497.5 pence per share, and cancelled with immediate effect.
Β
5. Dividend
The interim dividend is at the rate ofΒ 4.1pΒ per share (2008: 3.9p),Β and,Β based on 11,893,559Β shares in issue at the announcement date the dividend will amount toΒ Β£488,000Β (2008:Β Β£465,000). The interim dividend will be paid on Tuesday 12Β May to shareholders on the register at the close of business onΒ 17Β April 2009Β and theΒ shares become ex-dividend onΒ 15Β April 2009.
Β
6. Availability of interim statement
Copies of this report are being sent to shareholders and will also be available from the company's registered office or on the company's website fromΒ 9 April 2009.
Β
Follow the stocks