Roundtable Discussion; The Future of Mineral Sands. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksWynnstay Regulatory News (WYN)

Share Price Information for Wynnstay (WYN)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 355.00
Bid: 345.00
Ask: 365.00
Change: 5.00 (1.43%)
Spread: 20.00 (5.797%)
Open: 350.00
High: 355.00
Low: 350.00
Prev. Close: 350.00
WYN 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

28 Jan 2014 07:00

RNS Number : 6096Y
Wynnstay Group PLC
28 January 2014
 



 

AIM: WYN

WYNNSTAY GROUP PLC

("Wynnstay" or "the Group" or "the Company")

 

Final Results

For the year ended 31 October 2013

 

Key Points

 

· Record results

 

· Revenue up 10% to £413.48m (2012: £375.78m)

 

· Group pre-tax profit* before exceptional items up by 8% to £8.46m (2012: £7.82m)

 

· Earnings per share up 4% to 36.43p (2012: 34.99p)

 

· Oversubscribed share placing raised £8.7m (net)

 

· Net debt reduced to £2.49m at year end (2012: £13.79m)

 

· Net assets up 26% to £71.55m at year end (2012: £56.83m)

 

· Proposed final dividend of 6.20p, taking total for the year to 9.30p, a rise of 9% (2012: 8.50p)

 

· Agricultural Division - revenues up 9% to £323.00m, operating profit up 4% to £4.90m:

- benefits of diversified spread of activities again evident

- feed and raw material volumes higher but reduced grain volumes

 

· Specialist retail Division - revenues up 12% to £90.19m, operating profit up 13% to £4.43m

- results aided by new store additions and more buoyant market for all products

 

· Acquisition of Carmarthen & Pumsaint Farmers Limited completed 1 October 2013 for total adjusted consideration of £5.8m - adds 7 country stores in South West Wales

 

· Group is well positioned financially, with low gearing and good cash generation, to pursue its growth plans

 

 

*Group pre- tax profit includes the Group's share of pre-tax profits from joint ventures and associate investments but excluded an exceptional item of £0.35m (2012: £nil)

 

Ken Greetham, Chief Executive, commented,

 

"I am delighted to report record results. They reflect a combination of organic growth across all divisions as well as the benefit of the small acquisitions made in the last two years. Like last year, the trading backdrop has been dominated by very difficult weather conditions and these strong results demonstrate once again the resilience of the business model.

 

During the year the Group opened new retail stores, completed a further small acquisition and, at the end of the year, acquired certain trading assets of Carmarthen & Pumsaint Farmers Limited, a farmers' co-operative operating in South West Wales. The acquisition fits seamlessly with our existing Wynnstay Store network, adding seven new stores and significant new customer volumes for fertiliser and feed as well as other products.

 

Looking ahead, Wynnstay is well positioned to continue its growth. Our diversified business model remains a major strength together with our expanding customer base. I look forward to providing an update at Wynnstay's AGM in March."

The Annual Report and full Financial Statements will be available on the Company's website on Wednesday, 29 January and will be posted to shareholders during the week commencing 3 February 2014.

 

 

Enquiries:

 

Wynnstay Group plc

Ken Greetham, Chief Executive

Paul Roberts, Finance Director

T: 01691 828512

T: 020 3178 6378 (today)

Biddicks

Katie Tzouliadis / Deborah Walter

 

T: 020 3178 6378

Shore Capital (Nomad and Broker)

Stephane Auton / Patrick Castle

T: 020 7408 4090

 

 

CHAIRMAN'S STATEMENT

 

OVERVIEW

 

In my first statement as Chairman, I would like to begin by paying tribute to my predecessor, Gareth Owen, who died in August 2013. The news was received with great sadness by us all. Gareth had served on the Board of Wynnstay for a considerable time, having joined it in 1985 and becoming Chairman more recently in 2012. During his time on the Board, Gareth made a significant contribution to the Group and was highly regarded by his fellow Directors and by all who knew him. I would like to express formally our appreciation of his contribution towards Wynnstay's success; he will be remembered with great fondness and much respect by us all.

 

Wynnstay has produced an excellent set of results for the year to 31 October 2013, with Group pre-tax profits before exceptional charges up 8% to £8.46m and revenues up 10% to £413.48m, setting new records.

 

There were good contributions from all areas of activity and the benefits of the Group's diversified business base are evident again, smoothing the volatility of certain market segments.

 

Over recent years, we have expanded the business both organically and via acquisitions. Our objective has been to maintain a balanced split across our arable, feed and retail activities while building our presence within our core areas of expertise. We have also sought to extend our geographic footprint in the UK. We took another significant step forward with our acquisition strategy towards the end of the financial year, on 1 October 2013, when we completed the acquisition of certain trading assets of Carmarthen & Pumsaint Farmers Limited ("CPF"), a farming co-operative based in South West Wales, for a total adjusted consideration of £5.8m. Supplying agricultural inputs including feed and fertiliser to farmers throughout South West Wales, the co-operative operated a network of seven country stores. CPF is a highly complementary addition to the Group, enhancing Wynnstay's presence in South West Wales where the Group has been under represented, and its proximity to our feed milling facility in Carmarthen brings added benefits. The integration of CPF within the Wynnstay Country Stores network is underway and progressing well.

 

We were also delighted that the £8.7m (net) share placing to facilitate this acquisition was extremely well supported by new and existing shareholders.

 

The Agricultural Division performed well overall during the year with revenue increasing by 9% to £323.00m and operating profit up by 4% to £4.90m. We sold increased volumes of feed and raw materials but, as expected, saw reduced volumes in grain, reflecting the poor harvest of 2012.

 

Our Specialist Retail Division continued to grow, with revenue up 12% to £90.19m and operating profit up 13% to £4.43m. All three operations, the Wynnstay Stores chain, Youngs Animal Feed and our Just for Pets pet products business delivered increased revenue and operating profit year-on-year. Including the CPF acquisition, we now have a total of 39 outlets in the Wynnstay Stores chain, offering a wide range of products to the farmer and country dweller. The Just for Pets store chain stands at 21 stores and while there were no new stores opened during the year, we have plans for further outlets during 2014.

 

FINANCIAL RESULTS

 

Revenues for the year to 31 October 2013 increased by 10% to £413.48m (2012: £375.78m), with agricultural supplies sales contributing £323.00m (2012: £295.19m) and specialist retailing £90.19m (2012: £80.47m). The Group's pre-tax profit before exceptional costs was £8.46m (2012: £7.82m), an increase of 8% on the prior year. The operating profit contribution from agricultural supplies including joint venture results was £4.90m (2012: £4.71m) and specialist retailing activities contributed £4.43m (2012: £3.90m). Other activities showed a loss of £0.39m (2012: loss of £0.33m) and net finance charges amounted to £0.48m (2012: £0.46m). Exceptional costs related to the acquisition and reorganisiation of the business and certain trading assets of CPF, and totalled £0.35m (2012: £nil). After a Group taxation charge of £1.94m (2012: £1.99m), net earnings were 6% higher year-on-year at £6.17m (2012: £5.83m). This equates to 36.43p per share (2012: 34.99p) representing an increase of 4%.

 

In September 2013, linked to our acquisition of CPF, we completed a placing of 1,682,242 new ordinary shares of 25 pence each in the capital of the Company to raise £8.7m net of expenses, with the new shares admitted to trading on the AIM market of the London Stock Exchange on 30 September 2013.

 

Net assets at the year end were 26% higher at £71.55m or £4.22 per share (2012: £56.83m or £3.41 per share) and net debt has reduced considerably to £2.49m (2012: £13.79m), with the decrease reflecting the successful fund raising and improved working capital utilisation. The return on net assets was 12.1% (2012: 14.2%), with the reduction primarily the result of the additional capital raised towards the year end.

 

DIVIDEND

 

The Board is pleased to propose the payment of a final dividend of 6.20p per share (2012: 5.65p), which together with the interim dividend of 3.10p per share, paid on 31 October 2013, takes the total dividend for the year to 9.30p, an increase of 9% on last year (2012: 8.50p). The final dividend will be paid on 30 April 2014 to shareholders on the register on 28 March 2014. A scrip dividend alternative will continue to be available as in previous years. The last date for election for the scrip dividend will be 16 April 2014.

 

THE BOARD

 

In April 2013, we were pleased to appoint Philip Kirkham to the Board as a Non-executive Director. A widely respected dairy farmer and non-executive director of a number of agricultural businesses, Philip brings a wealth of experience to the Group. His appointment followed the retirement of John Davies in March 2013. John, who was a former Chairman of the Group, had joined the Board in 1980 and led Wynnstay through its transition to plc status and into the strong business it is today.

 

In December 2013, Non-executive Director, Lord Carlile CBE, QC stepped into the role of Vice-chairman after I assumed the position of Chairman following the sad loss of Gareth Owen in August.

 

Currently, a recruitment process is underway to appoint an additional new non-executive director to the Board and we anticipate being in a position to make an announcement on this in the spring.

 

As previously reported, Jeff Kendrick will be retiring at the Group's next Annual General Meeting in March 2014. Jeff has served as a Non-executive Director since 1988 and the Group has benefited from his significant commercial experience.

 

STAFF

 

I take this opportunity to thank all of our Wynnstay colleagues who have worked tirelessly to provide our customers with a consistent supply of our products and services, especially during the very difficult weather conditions we experienced in the year.

 

OUTLOOK

 

The UK agricultural industry remains buoyant despite the pricing pressure faced by some sectors. World demand for food and energy remain long term positive drivers for farmers in the UK and opportunities are strong although efficiency will remain an important consideration for all involved in the industry.

 

Wynnstay is well positioned to continue its growth and the recent acquisitions we have made will benefit the ongoing development of the Group. Our diversified business model remains a major strength together with our expanding customer base. As well as supplying a wide range of our own manufactured products, we also represent a valuable route to market for many suppliers.

 

The Group is well financed and we intend to continue our growth strategy, which combines organic expansion with complementary acquisitions.

 

Jim McCarthy

Chairman

 

CHIEF EXECUTIVE'S REVIEW

 

INTRODUCTION

 

It is pleasing to see another record performance from Wynnstay as the business continues to develop in line with the Board's growth plan. Group pre-tax profit before exceptional charges has increased by 8% to £8.46m and revenue has risen 10% to £413.48m.

 

The increased revenue and profit reflect a combination of organic growth across all divisions of the Group as well as the benefit of the small acquisitions made in the last two years. Like last year, the trading backdrop has been dominated by very difficult weather conditions and these strong results demonstrate once again the resilience of the business model.

 

During the year the Group opened new retail stores, completed a further small acquisition and, at the end of the year, acquired for £5.8m certain trading assets of Carmarthen & Pumsaint Farmers Limited, a farmers' co-operative operating in South West Wales. We also completed a share placing, which was oversubscribed, to raise £8.7m net of expenses, with the proceeds primarily used to fund the deal. The acquisition fits seamlessly with our existing Wynnstay Store network, adding seven new stores and significant new customer volumes for fertiliser and feed as well as other products.

 

In August, we were saddened by the untimely death of our Chairman, Gareth Owen, and I would like to take this opportunity to reiterate our appreciation of the tremendous contribution Gareth made during his time on the Board. He was a great friend and colleague, respected by everybody who knew him and will be sadly missed by us all.

 

REVIEW OF ACTIVITIES

 

Agriculture

 

The Agricultural Division generated revenue of £323.00m up 9% year-on-year and operating profit of £4.90m, up 4% over the prior year. The Division performed well despite the impact of particularly difficult weather in 2012 and prolonged winter conditions in the spring of 2013. Reflecting the adverse weather, arable farmers suffered from lower volumes of grain as well as poor grain quality whilst livestock farmers were challenged by low winter fodder stocks. Heavy snow in March also created major problems for sheep farmers and delayed the spring grass for all livestock enterprises. As a result, we saw increased demand for feed during the period but the associated service costs and higher raw material prices limited the benefit of the extra sales. Fertiliser sales were higher overall but this largely reflected the additional joint venture fertiliser facilities we established in 2011 while like-for-like sales were slightly down on the prior year. Cereal seed and herbage sales were very strong and made a good contribution to the Division.

 

Feed Products

 

Feed volume increased by 9% over the prior year, partly reflecting the extended winter conditions in March and April which created exceptional demand for ruminant feed. However, the costs of servicing our customer base also increased. This was largely driven by our use of third party manufacturers to cover the exceptional demand and higher distribution costs during the inclement conditions. We have taken the decision to invest further in our production facilities to accommodate additional demand, particularly in the South Wales region and this investment is now underway. As we exited the financial year under review, mild weather conditions have extended the grazing period, tempering demand for ruminant feed. Sales of poultry feed, which typically stay at a more constant level of demand throughout the year, were good and, combined with increased activity within our trading department, contributed to the balance of the feed division. Demand for dairy feed continues to be encouraging, reflecting the long awaited increase in milk prices which has brought a degree of confidence to the dairy sector. This was also evident in the trading performance of Bibby Agriculture, our joint venture business, which continues to perform well.

 

Glasson

 

The increased demand for raw materials for feed manufacture was also a benefit to the Glasson business, which continues to make a good contribution to the Group. We also saw strong demand for 'added value' products, including wild bird feed and specialist feed for smallholders. Sales of fertiliser increased significantly during the year reflecting the success of FertLink, the joint venture business we established in 2011. FertLink commissioned a new facility in Goole which came on stream in April 2013 and will bring further opportunities to the Group during 2014.

 

Arable Products

 

Despite the poor harvest conditions in 2012, our arable operations performed well. As expected, grain volumes were down on a like-for-like basis but the trading teams at GrainLink and Woodheads Seeds worked hard to secure fair contracts for the variable quality grain produced by farmers across the trading area. The quality of grain from the 2013 harvest is significantly better although volume is still lower than normal. Encouragingly, conditions look promising for the 2014 harvest. Seed sales during the 12 months under review started well as farmers turned to spring planted crops following the difficult autumn conditions. Demand for autumn cereal seed was slightly tempered by the carryover of seed from the previous year but herbage seed sales were strong and the overall performance was excellent. We made significant capital investment at both our seed plants to increase efficiency and improve service levels, which were beneficial during the condensed autumn season.

 

Demand in the UK fertiliser market varied during the year. There was some recovery in demand in the spring but the traditional early buying by the arable sector was delayed as a result of signs of a weaker world market. However a rebalancing of prices brought an increased confidence to the sector and fertiliser demand rose at the end of the 2013 with the order book looking healthy for the spring of 2014.

 

Specialist Retail

 

The Specialist Retail Division comprises Wynnstay Stores, Just for Pets and Youngs Animal Feeds. All three businesses performed well, reflecting our investment in the Division, including a further bolt-on acquisition, and a more buoyant market for all products. Total revenues increased by 12% to £90.19m with operating profit rising by 13% to £4.43m. The acquisition of certain trading assets of Carmarthen & Pumsaint Farmers Limited on 1 October 2013 will significantly boost our Wynnstay Stores operation and its integration is well underway.

 

Wynnstay Stores

 

There is a high level of non-discretionary spend at our Wynnstay Stores, which provide a wide range of products for the farmer and rural dweller, and this helps to underpin revenues. This year, revenues, excluding the addition of the Carmarthen & Pumsaint Farmers business, increased by 11% over the prior year. This was helped by the addition of three new stores but also strong like-for-like sales which rose by 5% and were boosted by the upturn in feed demand during the inclement weather.

 

We acquired Banbury Farm and General Supplies in November 2012, extending our geographic reach into Oxfordshire, and opened two new stores, at Tan-y-groes, in Cardiganshire, in February 2013 and at Kendal in Cumbria in July. The Kendal store is on a newly developed livestock market close to the town and replaces a basic facility from which we traded at the previous market.

 

We also relocated our stores at Pontesbury and Whitchurch in Shropshire to larger sites and closed a small outlet in Market Drayton.

 

The acquisition of certain trading assets of Carmarthen & Pumsaint Farmers Limited, in October 2013, brings an excellent opportunity for us to further extend our retail sales into the important South Wales region where the Group already has a feed milling operation. The seven retail outlets we have acquired are well located and supported by experienced sales personnel who will work within the Agricultural Division. The addition of these new outlets brings our network of Wynnstay stores to 39.

 

Just for Pets

 

Just for Pets, our chain of pet product outlets, performed well with revenue increasing by 9%. This reflected a first full year's trading contribution from the two new stores, at Yardley and Coventry. On a like-for-like basis, sales are 0.8% ahead of the previous year. Excellent customer service is a major focus for us and we were pleased to receive the Gold Award for 'Retail Chain of the Year' from The International Trade Association of Pet Equipment Suppliers in recognition of the quality of the staff and outlets in the Just for Pets business. While no new stores were opened in the year under review, we expect to open additional new sites in 2014.

 

Youngs Animal Feeds

 

Youngs manufactures and distributes a range of equine products for distribution by specialist outlets across Wales and the Midlands. Revenue increased by 11% and the business made a good contribution to the Group.

 

Joint Ventures and Associates

 

The Group is involved with a number of joint ventures, including Bibby Agriculture, Wyro and FertLink, together with the associate business, Wynnstay Fuels. All businesses performed in line with management expectations over the year. In addition, we also established a new joint venture, GeoGen, which extends the Group's involvement in the alternative energy market. GeoGen provides and installs a range of renewable energy generation equipment to the rural community.

 

STAFF

 

As the business continues to progress, I would like to take this opportunity to recognise the ongoing commitment and hard work of all staff within the Group. Their dedication and efforts help to fuel Wynnstay's success. I would also like to welcome personally all new employees who have joined the Group during the year; they are all valued members of the team.

 

OUTLOOK

 

There have been many challenges for the UK agricultural industry over recent years. World food demand continues to increase and commodity prices remain volatile. UK farmers have generally benefited from the strengthening demand for agricultural products but continue to face the challenges of climatic conditions and commodity pricing. There will be further challenges over the coming years as the CAP reforms are implemented. The details of changes are yet to be finalised however the underlying support for the agricultural industry is likely to remain albeit with a change of emphasis for distribution of funding.

 

Overall the agricultural sector remains strong and the Group's broad spread of activities forms a solid foundation for continuing sustainable returns for all stakeholders in the business.

 

The newly acquired Carmarthen & Pumsaint Farmers business will continue to be integrated into the Group during the coming twelve months. Its integration brings further opportunity for the business and we look forward to strengthening and enhancing our relationship with our new customers.

 

As we start the new financial year, the mild winter conditions have tempered demand for feed and raw materials however the broad base of the business traditionally provides a buffer to varied market conditions. I look forward to providing an update at Wynnstay's Annual General Meeting in March.

 

Ken Greetham

Chief Executive

WYNNSTAY GROUP PLC

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

For the year ended 31 October 2013

2013

2012

 

Note

£000

£000

£000

£000

 

 

 

Revenue

2

413,481

375,776

 

 

Cost of sales

(363,728)

(329,163)

 

 

GROSS PROFIT

49,753

46,613

 

Manufacturing distribution and selling costs

(36,672)

(34,102)

Administrative expenses

(4,319)

(4,211)

 

 

GROUP OPERATING PROFIT BEFORE GOODWILL AND SHARE BASED PAYMENT COSTS

 

 

8,762

 

 

 

 

8,300

 

Goodwill impairment and share based payments

 

(182)

 

(248)

 

Exceptional item

4

(350)

-

 

 

GROUP OPERATING PROFIT

5

8,230

8,052

 

 

Interest income

46

64

 

Interest expense

(524)

(527)

 

Net Finance charges

3

(478)

(463)

 

 

Share of profits/(losses) in associate and joint ventures accounted for using the equity method

 

 

362

 

 

229

 

Share of tax incurred by associate and joint ventures

 

6

 

(93)

 

269

 

(58)

 

171

 

 

PROFIT BEFORE TAXATION

8,021

7,760

 

 

Taxation

7

(1,850)

(1,927)

 

 

PROFIT FOR THE YEAR

6,171

5,833

 

 

Earnings per 25p share

9

36.43p

34.99p

 

 

Diluted earnings per 25p share

9

35.25p

34.05p

 

 

 

All of the above are derived from continuing operations.

 

WYNNSTAY GROUP PLC

CONSOLIDATED BALANCE SHEET

As at 31 October 2013

Registered number 2704051

 

 

2013

2012

Note

£000

£000

ASSETS

NON-CURRENT ASSETS

Goodwill

17,014

15,614

Property, plant and equipment

17,861

17,748

Investments accounted for using equity method

3,365

3,205

Intangibles

99

-

38,339

36,567

CURRENT ASSETS

Inventories

30,602

27,213

Trade and other receivables

51,271

46,982

Held for sale assets

2,287

2,157

Financial assets

- loan to joint venture

3,067

3,252

Cash and cash equivalents

11

6,636

699

93,863

80,303

TOTAL ASSETS

132,202

116,870

LIABILITIES

CURRENT LIABILITIES

Financial liabilities - borrowings

12

(4,855)

(10,986)

Trade and other payables

(49,338)

(43,737)

Current tax liabilities

(1,221)

(1,349)

(55,414)

(56,072)

NET CURRENT ASSETS

38,449

24,231

NON-CURRENT LIABILITIES

Financial liabilities - borrowings

12

(4,269)

(3,499)

Trade and other payables

(711)

(156)

Deferred tax liabilities

(259)

(317)

(5,239)

(3,972)

TOTAL LIABILITIES

(60,653)

(60,044)

NET ASSETS

71,549

56,826

EQUITY

Share capital

13

4,713

4,186

Share premium

26,986

17,677

Other reserves

2,697

2,515

Retained earnings

37,153

32,448

TOTAL EQUITY

71,549

56,826

 

 

WYNNSTAY GROUP PLC

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

As at 31 October 2013

 

 

Share

capital

Share premium account

General reserves

 

Retained

earnings

 

 

Total

Group

£000

£000

£000

£000

£000

 

At 1 November 2011

 

4,154

17,274

2,312

 

27,956

 

51,696

Profit for the year

-

-

-

 

5,833

 

5,833

 

Total comprehensive income for the year

 

-

-

-

 

5,833

 

5,833

Transactions with owners of the Company recognised directly in equity :

 

Shares issued during the year

 

32

403

-

 

-

 

435

Dividends

-

-

-

 

(1,341)

 

(1,341)

Equity settled share- based payment transactions

-

-

203

-

 

203

Total contributions by and distributions to owners of the Company

 

 

32

403

203

 

 

(1,341)

 

 

(703)

At 31 October 2012

 

4,186

17,677

2,515

 

32,448

 

56,826

Profit for the year

-

-

-

 

6,171

 

6,171

Total comprehensive income for the year

-

-

-

 

6,171

 

6,171

Transactions with owners of the Company recognised directly in equity :

 

Shares issued during the year

 

527

9,309

-

-

 

9,836

 

Dividends

-

-

-

 

(1,466)

 

(1,466)

Equity settled share- based payment transactions

 

-

-

182

 

-

182

Total contributions by and distributions to owners of the Company

 

 

527

9,309

182

 

 

(1,466)

8,552

 

At 31 October 2013

 

4,713

 

26,986

 

2,697

 

37,153

 

71,549

 

 

WYNNSTAY GROUP PLC

CONSOLIDATED CASH FLOW STATEMENT

For the year ended 31 October 2013

 

2013

2012

Note

£000

£000

Cash flows from operating activities

Cash generated from operations

15

12,956

1,863

Interest received

46

64

Interest paid

(524)

(527)

Tax paid

(2,036)

(2,635)

Net cash flows from operating activities

10,442

(1,235)

Cash flows from investing activities

Acquisition of subsidiaries (net of cash acquired)

(5,254)

(915)

Utilisation of cash acquired on acquisition

47

-

Proceeds from sale of property, plant and equipment

729

85

Purchase of property, plant and equipment

(1,878)

(1,941)

Proceeds on sale of investments

150

-

Investments in asset held for resale

(130)

(1,475)

Dividend received

-

100

Purchase of investments

(40)

-

Net cash used by investing activities

(6,376)

(4,146)

Cash flows from financing activities

Net proceeds from the issue of ordinary share capital

9,836

435

Net proceeds from drawdown of new loans

896

3,100

Finance lease principal repayments

(830)

(724)

Repayment of borrowings

(1,708)

(1,759)

Dividends paid to shareholders

(1,466)

(1,341)

Net cash generated from financing activities

6,728

(289)

Net increase/(decrease) in cash and cash equivalents

10,794

(5,670)

 

Cash and cash equivalents at the beginning of the period

 

(5,677)

 

(7)

Cash and cash equivalents at the end of the period

11

5,117

(5,677)

 

WYNNSTAY GROUP PLC

 

NOTES TO THE ACCOUNTS

 

1. The Company has taken advantage of the exemption, under s408 of the Companies Act 2006, from presenting its own income statement. The profit after tax for the period dealt with in the financial statements under IFRS as adopted by the EU of the company was £3,212,000 (2012: £2,577,000).

 

2. SEGMENTAL REPORTING

 

IFRS 8 requires operating segments to be identified on the basis of internal financial information about the components of the Group that are regularly reviewed by the chief operating decision maker (CODM) to allocate resources to the segments and to assess their performance.

 

The chief operating decision-maker has been identified as the Board of Directors ("the Board"). The Board reviews the Group's internal reporting in order to assess performance and allocate resources. The Board has determined that the operating segments, based on these reports are Agriculture, Specialist Retail and Other.

 

The Board considers the business from a product/service perspective. In the Board's opinion, all of the Group's operations are carried out in the same geographical segment, namely the United Kingdom.

 

Continuing operations

Agriculture - Manufacturing and supply of animal feeds, fertiliser, seeds and associated agricultural products.

 

Specialist Retail - Supplies of a wide range of specialist products to farmers, smallholders and pet owners.

 

Other - Miscellaneous operations not classified as Agriculture or Specialist Retail.

 

The Board assesses the performance of the operating segments based on a measure of operating profit. Finance income and costs are not included in the segment result that is assessed by the Board. Other information provided to the Board is measured in a manner consistent with that in the financial statements.

 

Inter-segmental transactions are entered into under the normal commercial terms and conditions that would be available to unrelated third parties.

 

Primary reporting format - business segments

The segment results for the year ended 31 October 2013 are as follows:

 

 

Agriculture

Specialist

retail

 

Other

 

Total

Year ended 31 October 2013

£000

£000

£000

£000

Revenue from external customers

322,995

90,191

295

413,481

Segment result

4,542

4,427

(389)

8,580

Share of results of associate and joint ventures

359

-

3

362

4,901

4,427

(386)

8,942

Exceptional item

(350)

Interest income

46

Interest expense

(524)

Profit before tax

8,114

Income taxes

(1,943)

Profit for the year attributable to equity shareholders

6,171

Segment assets

29,553

37,194

7,290

74,037

Corporate net borrowings

(2,488)

Total net assets

71,549

 

Agriculture

Specialist

retail

 

Other

 

Total

Year ended 31 October 2012

£000

£000

£000

£000

Revenue from external customers

295,190

80,471

115

375,776

Segment result

4,363

3,901

(212)

8,052

Share of results of associate and joint ventures

349

-

(120)

229

4,712

3,901

(332)

8,281

Interest income

64

Interest expense

(527)

Profit before tax

7,818

Income taxes

(1,985)

Profit for the year attributable to equity shareholders

5,833

Segment assets

31,888

30,810

7,914

70,612

Corporate net borrowings

(13,786)

Total net assets

56,826

3. FINANCE COSTS - NET

2013

2012

£000

£000

Interest expense:

Interest payable on borrowings

(378)

(390)

Interest payable on finance leases

(108)

(104)

Interest payable on other loans

(38)

(33)

 

Interest and similar charges payable

 

(524)

 

(527)

Interest income

46

64

Interest receivable

46

64

Finance costs - net

(478)

(463)

 

4. EXCEPTIONAL ITEM

 

2013

2012

£000

£000

Exceptional costs

(350)

-

 

Exceptional costs relate to the expenses associated with the acquisition and re-organisation of the business and certain trading assets of Carmarthen & Pumsaint Farmers

 

5. GROUP OPERATING PROFIT

 

The following items have been included in arriving at operating profit:

2013

2012

£000

£000

Staff costs

21,597

19,902

Depreciation of property, plant and equipment:

- owned assets

1,881

1,989

- under finance leases

641

486

Impairment of goodwill

-

45

(Profit) on disposal of fixed assets

(131)

(38)

Other operating lease rentals payable

2,323

2,026

Repairs and maintenance expenditure on plant, property and equipment

 

1,715

 

1,704

 

Trade receivables impairment

52

202

 

 Services provided by the Group's auditor:

During the year the Group obtained the following services from the Group's auditor

 

2013

2012

£000

£000

Audit services - statutory audit

90

83

Tax services

4

4

Due diligence

27

-

XBRL tagging

1

-

 

Included in the Group audit fee are fees of £43,500 (2012: £43,050) paid to the Group's auditor in respect of the Parent Company.

 

 6. SHARE OF POST-TAX PROFIT OF ASSOCIATE AND JOINT VENTURES

 

2013

2012

£000

£000

Share of post-tax profit /(loss) in associate

54

(28)

Share of post-tax profits in joint ventures

215

199

Total share of post-tax profits of associate and joint ventures

269

171

 

7. TAXATION

2013

2012

Analysis of tax charge in year

£000

£000

Current tax

- continuing operations

1,915

1,974

 

- adjustments in respect of prior years

 

(7)

 

8

 

Total current tax

 

1,908

 

1,982

Deferred tax

- accelerated capital allowances

(51)

(35)

- effect of decrease of rate

(7)

(20)

Total deferred tax

(58)

(55)

 

Tax on profit on ordinary activities

 

1,850

 

1,927

 

  

8. DIVIDENDS

2013

2012

£000

£000

Final dividend paid for prior year

946

865

Interim dividend paid for current year

520

476

1,466

1,341

Subsequent to the year end it has been recommended in the Directors' Report that a final dividend of 6.20p net per ordinary share (2012: 5.65p) be paid on 30 April 2014. Together with the interim dividend already paid on 31 October 2013, of 3.10p net per ordinary share (2012: 2.85p), this would result in a total dividend for the financial year of 9.30p net per ordinary share (2012: 8.50p).

  

9. EARNINGS PER SHARE

Basic earnings per

Diluted earnings per

share

share

2013

2012

2013

2012

Earnings attributable to shareholders (£'000)

 

6,171

 

5,833

 

6,171

 

5,833

Weighted average number of shares in issue during the year (number '000)

 

16,941

 

16,669

 

17,508

 

17,130

Earnings per ordinary 25p share (pence)

36.43

34.99

35.25

34.05

Basic earnings per 25p ordinary share is calculated by dividing the earnings attributable to ordinary shareholders by the weighted average number of ordinary shares in issue during the year excluding those held in the Employee Share Ownership Trust which are treated as cancelled.

 

For diluted earnings per share, the weighted average number of ordinary shares is adjusted to assume conversion of all dilutive potential ordinary shares (share options and warrants) taking into account their exercise price in comparison with the actual average share price during the year.

10. BUSINESS COMBINATIONS

 

During the year the Group completed two acquisitions, one of which was a share purchase and the other structured as an asset purchase.

 

On the 9 November 2012, the Group completed the acquisition of the entire share capital of Banbury Farm and General Supplies Limited, an independent agricultural inputs supplier based in Burton Dasset outside Banbury, Oxfordshire.

 

Details of the trade, asset values acquired and the consideration are given below, together with details, subject to the comments below, of revenues and operating profits generated in the period:

 

Banbury Farm and General Supplies Limited

Date of acquisition

 

 

9 November 2012

Fair value

£000

Fair value of acquisition:

Plant and equipment

29

Trade receivables

143

Inventories

199

Other current assets

120

Other current liabilities

(272)

Cash acquired

1,004

Net assets acquired

1,223

Goodwill

500

 

Total consideration

 

1,723

Total consideration

1,723

Less cash utilised from acquired business

(957)

Fair value of contingent consideration

(200)

Cash paid at completion and upon asset verification

566

 

Historical Revenue in the period to 1 October 2011 to 9 November 2012

 

1,546

 

Historical operating profit in period 1 October 2011 to 9 November 2012

 

405

 

100% of the trade receivables at the acquisition have been collected. The Directors have considered whether any specific intangibles can be identified within the value paid for goodwill.

 

The acquisition of the business extends the Group's geographic trading area and farmer customer base, as well as adding an additional outlet to the Group's Country Store chain. On 9 November 2012 the trade and assets of the acquired company were hived up into Wynnstay Group Plc, and the respective figures generated from the acquired business for the period to 31 October 2013 and included in the results of Wynnstay Group Plc were, revenue of £1,333,400 and operating profit of £109,834.

 

Payment of the contingent consideration is dependent on future turnover and profitability. Management believe the maximum consideration of £200,000 to be the Fair Value of the deferred consideration payable.

 

On the 1 October 2013, the Group purchased the business and certain assets, of Carmarthen & Pumsaint Farmers Limited. The acquisition was effected through a new Group subsidiary, Wynnstay (Agricultural Supplies) Limited, which was established with the further intention of transferring the agricultural trading activities of Wynnstay Group Plc into this new company, in accordance with the Group restricting process explained in note 14. As part of this transaction Wynnstay (Agricultural Supplies) Limited entered into six new operating leases and agreed to the assignment of a lease on one further location from where Carmarthen & Pumsaint Farmers Limited were trading. No obligations have been assumed with regard to the defined benefit pension scheme previously operated by Carmarthen & Pumsaint Farmers Limited:

 

 

Carmarthen & Pumsaint Farmers Limited

Date of acquisition

 

 

1 October 2013

Fair value

£000

Fair value of acquisition:

Plant and equipment including vehicles

188

Trade receivables

2,426

Inventories

2,190

Intangibles

100

Goodwill

900

Total assets acquired

5,804

Consideration transferred to gain control

Cash paid on completion

4,688

Deferred payment 1 November 2013

903

Deferred payment 15 December 2013

213

 

 

 

5,804

 

Historical revenue in the period to 30 September 2012

 

23,881

 

Historical pre-exceptional operating profit in period to 30 September 2012

 

(336)

 

95% of the trade receivables at the acquisition have been collected.

 

The Directors have assessed the fair value of identifiable intangible assets acquired as part of this business combination, and consider the customer book to have a value of £100,000

 

The acquisition of Carmarthen & Pumsaint Farmers Limited represents a strategic investment for the Group into an important geographic trading area where the business already operates a feed mill but had only a limited retail country store presence.

  

 

11. CASH AND CASH EQUIVALENTS AND BANK OVERDRAFTS

Group

2013

2012

£000

£000

Cash and cash equivalents per balance sheet

6,636

699

Bank overdrafts

(1,519)

(6,376)

Cash and cash equivalents per Cash flow Statement

5,117

(5,677)

 

12. FINANCIAL LIABILITIES - BORROWINGS

 

Current

2013

2012

£000

£000

Bank loans and overdrafts due within one year or on demand:

Secured overdrafts

1,519

6,376

Secured loans

1,940

3,299

3,459

9,675

Loan capital (unsecured)

672

708

Other loanstock

17

17

Net obligations under finance leases

707

586

4,855

10,986

Non-current

2013

2012

£000

£000

Bank loans:

Secured

3,354

2,771

3,354

2,771

Net obligations under finance leases

915

728

4,269

3,499

   

Bank loans and overdrafts include overdrafts totalling £1,519,346 (2012: £4,999,271) relating to subsidiary companies, which are secured by debentures over the assets of those companies.

 

Finance lease obligations are secured on the assets to which they relate.

 

2013

2012

£000

£000

Borrowings are repayable as follows:

On demand or within one year

4,855

10,986

In the second year

2,487

1,501

In the third to fifth years inclusive

1,782

1,998

Over five years

-

-

9,124

14,485

Finance leases included above are repayable as follows:

On demand or within one year

707

586

In the second year

502

391

In the third to fifth years inclusive

413

337

Over five years

-

-

1,622

1,314

The net borrowings are:

Borrowings as above

9,124

14,485

Cash and cash equivalents

(6,636)

(699)

Net debt

2,488

13,786

 

13. SHARE CAPITAL

2013

2012

No. of shares

No. of shares

'000

£000

'000

£000

Authorised

Ordinary shares of 25p each

40,000

10,000

40,000

10,000

Allotted, called up and fully paid

Ordinary shares of 25p each

18,850

4,713

16,742

4,186

 

During the year 68,488 shares (2012: 90,786) were issued with an aggregate nominal value of £17,122 (2012: £22,697) and were fully paid up for equivalent cash of £333,036 (2012: £342,681) to shareholders exercising their right to receive dividends under the Company's scrip dividend scheme.

 

A total of 357,406 (2012: 16,678) shares with an aggregate nominal value of £89,352 (2012: £4,170) were issued for a cash value of £800,994 (2012: £39,332) to relevant holders exercising options in the Company, and a further 1,682,242 shares (2012: 20,204 shares) with an aggregate nominal value of £420,560 (2012: £5,051) were issued to other parties in a private share placing for a total net cash value of £8,702,310 (2012: £53,103).

 

14. POST BALANCE SHEET EVENT

 

During the year, the Group established a new subsidiary, Wynnstay (Agricultural Supplies) Limited, which was used as the acquisition vehicle for the Carmarthen & Pumsaint Farmers Limited transaction on the 1 October 2013. After the year end, on 1 November 2013 the existing trading activities previously conducted through Wynnstay Group Plc were hived down into this new trading subsidiary, so that all similar business is conducted within the same trading entity. This leaves Wynnstay Group Plc as a holding company, with six wholly owned trading subsidiaries.

  

15. CASH GENERATED FROM/(USED IN) OPERATIONS

2013

2012

£000

£000

Profits for the year

6,171

5,833

Adjustments for:

Tax

1,850

1,927

Depreciation of tangible fixed assets

2,522

2,475

Impairment of other intangible fixed assets

-

45

(Profit) on disposal of property, plant and equipment

(131)

(38)

Interest income

(46)

(64)

Interest expense

524

527

Share of results of joint ventures

(269)

(171)

Share based payments

182

203

Changes in working capital (excluding effects of acquisitions and disposals of subsidiaries):

Decrease in short term loan to joint ventures

185

241

(Increase) in inventories

(1,000)

(3,165)

(Increase) in trade and other receivables

(1,600)

(920)

Increase/(Decrease) in payables

4,568

(5,030)

Cash generated from operations

12,956

1,863

 

16. RESPONSIBILTY STATEMENT

 

The Directors below confirm to the best of their knowledge:

 

· the financial statements, prepared in accordance with the applicable set of accounting standards, give a true and fair view of the assets, liabilities, financial position and profit or loss of the Company and the undertakings included in the consolidation taken as a whole; and

 

· the management report includes a fair review of the development and performance of the business and the position of the issuer and the undertakings included in the consolidation taken as a whole, together with a description of the principal risks and uncertainties that they face.

 

J J McCarthy

J C Kendrick

P M Kirkham

Lord Carlile CBE QC

B P Roberts

K R Greetham

D A T Evans

 

17. CONTENT OF THIS REPORT

The financial information set out above does not constitute the Group's statutory accounts for the years ended 31 October 2013 or 31 October 2012, but is derived from those accounts.

Statutory accounts for 2012 have been delivered to the Registrar of Companies. The auditor, KPMG Audit Plc, has reported on the 2012 accounts; the report (i) was unqualified, (ii) did not include a reference to any matters to which the auditor drew attention by way of emphasis without qualifying their report, and (iii) did not contain a statement under section 498(2) or (3) of the Companies Act 2006.

The statutory accounts for 2013 will be delivered to the Registrar of Companies following the Annual General Meeting. The auditor, KPMG Audit Plc, has reported on these accounts; their report is unqualified, does not include a reference to any matters to which the auditor drew attention by way of emphasis without qualifying their report, and; does not include a statement under either section 498(2) or (3) of the Companies Act 2006.

The Annual Report and full Financial Statements will be available on the Company's website on Wednesday, 29 January and will be posted to shareholders during the week commencing 3 February 2014. Further copies will be available to the public, free of charge, from the Company's Registered Office at Eagle House, Llansantffraid, Powys, SY22 6AQ or on the Company's website at www.wynnstay.co.uk. 

 

18. ANNUAL GENERAL MEETING

 

The Annual General Meeting of the Company will be held at The Sovereign Suite at Shrewsbury Town Football Club, Oteley Road, Shrewsbury on 18 March 2014 at 11.45am.

 

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR UBAVRSOAAUAR
Date   Source Headline
30th Apr 20247:00 amRNSScrip dividend election
5th Apr 20249:14 amRNSHolding(s) in Company
28th Mar 20247:00 amRNSTotal Voting Rights
26th Mar 20243:29 pmRNSResult of AGM
26th Mar 20247:00 amRNSAGM Statement
12th Mar 20241:08 pmRNSGrant of Options and PDMR Dealings
1st Mar 20247:00 amRNSBlock Listing Return
26th Feb 20247:00 amRNSBoard Update
8th Feb 20244:47 pmRNSCorrection to 'Award of Options' Announcement
2nd Feb 20247:00 amRNSAward of Options and ESOP Trust Transactions
1st Feb 20247:00 amRNSInvestor Presentation
30th Jan 20247:00 amRNSFinal Results
9th Jan 20244:04 pmRNSTR-1 Notification
30th Nov 20237:00 amRNSTrading Update
31st Oct 202310:15 amRNSScrip dividend, PDMR dealing, TVR
8th Sep 20237:00 amRNSExercise of options and PDMR transactions
1st Sep 20237:00 amRNSBlocklisting Return
24th Aug 20237:00 amRNSBlocklisting Application
23rd Aug 20237:00 amRNSAppointment of Group Finance Director
25th Jul 20237:00 amRNSDancing with Daffodils Project
11th Jul 20237:00 amRNSSustainable Agriculture Award
3rd Jul 20237:00 amRNSInterim Results
26th Jun 20237:00 amRNSNotice of Results & Presentation
28th Apr 20237:00 amRNSScrip dividend, PDMR dealing,Total shares in issue
18th Apr 20237:00 amRNSBoard Appointment
11th Apr 20233:38 pmRNSHolding(s) in Company
3rd Apr 202311:22 amRNSDirector/PDMR Shareholding
22nd Mar 20237:00 amRNSResult of AGM
21st Mar 20237:00 amRNSAGM Statement
2nd Mar 20232:19 pmRNSExercise of options, PDMR Transactions and TVR
1st Mar 20234:37 pmRNSBlocklisting Return
10th Feb 20232:00 pmRNSAward of Options
1st Feb 20237:00 amRNSFinal Results
30th Jan 20237:00 amRNSFull Year Results Presentation
27th Jan 20237:00 amRNSNotice of Results
17th Nov 20227:00 amRNSAcquisition of Tamar Milling Limited
14th Nov 20227:00 amRNSTrading Update
31st Oct 20227:00 amRNSScrip dividend election, PDMR dealings, TVR update
20th Oct 20222:17 pmRNSExercise of Options & PDMR Transaction
16th Sep 20224:43 pmRNSHolding(s) in Company
6th Sep 20227:00 amRNSTrading Update
1st Sep 20227:00 amRNSBlocklisting Return
23rd Aug 20223:42 pmRNSHolding(s) in Company
22nd Aug 202210:55 amRNSHolding(s) in Company
18th Aug 20227:00 amRNSResult of Fundraise
17th Aug 20224:40 pmRNSProposed Equity Placing of c.£10.5m
2nd Aug 20227:00 amRNSEmployee SAYE Scheme and Directors' Dealings
28th Jun 20227:00 amRNSInterim Results
4th May 20227:00 amRNSTrading Update
29th Apr 20222:49 pmRNSScrip Dividend Election & PDMR Dealing

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.