Half Yearly Report

Braime

20/09/2012 12:17

RNS Number : 7525M

Braime (T.F.& J.H.) (Hldgs) PLC

20 September 2012

 



T.F. & J.H. Braime (Holdings) P.L.C.

("Braime" or the "Company")

INTERIM REPORT

FOR THE SIX MONTHS ENDED 30TH JUNE 2012

                                                                                                                                                      

The directors believe that the global recession, particularly the crisis in the Euro Zone, finally impacted on the performance of the group in the first six months of this year. Although the growth in revenue continued, increasing by 9.6% from £9,656,000 to £10,587,000, the profit before tax compared to the same period of 2011, dropped from £426,000 to £258,000, and the profit after tax from £307,000 to £179,000.

 

The main reasons for this were, firstly, a very significant reduction in the gross margin on sales within Europe due to fierce price competition in a weak market and, more importantly, to the fall in the value of the Euro, the currency in which most of our European sales are made. Secondly there was an increase in our labour overhead, mostly due to a deliberate decision to invest, in spite of the recession, in additional technical sales staff across all our 4B subsidiaries.

 

Cash and investments

The cash position as at 30th June 2012 was minus £82,000 compared to a positive position of £261,000 at 31st December 2011, a net reduction of £343,000.  This was due to the repayment in full of a short term loan and the funding of capital investments in machinery for the pressings division and the fit out of our new premises in the USA.

 

Dividends

The second half of the year has begun brightly and we continue to benefit from the growth in our revenues across the whole group.

 

In these circumstances, in light of the underlying strength of our balance sheet, the directors have taken the decision to maintain the interim dividend at the same level as in the two previous years. A dividend of 2.40p per share will be paid on the 10th of October 2012 to the Ordinary and 'A' Ordinary shareholders on the register as at 28th September 2012.

 

Performance of group companies

4B division

All the subsidiaries in the 4B division which sell mechanical components and electronic monitoring systems to the bulk material handling industry worldwide, increased their sales revenue well above inflation - but those subsidiaries, whose sales are primarily in Euros, saw their gross margins severely eroded by the fall in value of the Euro.

 

During the first half of this year our US business relocated to new bespoke premises, nearly tripling their operating space. We are currently in the process of selling our previous US property. The relocation inevitably incurred one off exceptional costs and diverted scarce management time.  It has also increased our overhead costs. Our South African subsidiary has recently gone through a similar relocation process.

 

Pressings division

Revenue for the first six months of this year was some 25% ahead of the same period last year, as sales from the new projects finally began slowly to come on stream and the level of loss increased on last year due in the main to higher depreciation charges. Ongoing investments to improve operating efficiencies are helping us to reduce future labour costs.

 

Outlook

We have been fortunate over the last two years to have been sheltered from the world recession, due, firstly, to the predominate focus of our business on the Commercial Agro business and, secondly, due to largely favourable exchange rates. The former situation has not changed substantially, but we have been affected this year by the sharp rise in the value of the Pound against the Euro and the first six months of this year have proved to be more challenging than expected.

 

The position of our manufacturing business is improving but we still need additional volume from the new contracts to come to fruition, in order for us to see the full benefits of the restructuring of this business.

 

In the first half of 2012 the group has absorbed a number of one off costs. With revenues still increasing, we expect to see a better second half but, at this stage, it is unlikely that we will be able to recover all the ground lost in the first six months.

 

In spite of the recession, the group has continued its policy of investment - in machinery, infrastructure, IT and communications, R & D in new products and in front line sales engineers - believing that this strategy remains correct and will enable us to sustain the substantial progress of recent years and achieve our twin goals of steadily increasing, over time, both the revenue and profitability of the group.

 

For further information please contact:

 

T.F. & J.H. Braime (Holdings) P.L.C.

O. N. A. Braime - Chairman

0113 245 7491

 

W. H. Ireland Limited

Katy Mitchell

0113 394 6628

 

 

Condensed consolidated income statement

Interim results

For the six months ended 30th June 2012

Note
Unaudited 
6 months to
30th June 
2012
Unaudited
6 months to
30th June 2011
Audited
year to 31st December 2011
£
£
£
Revenue
10,586,601
9,656,490
20,067,905
Cost of sales
8,406,929
7,494,668
15,146,890
Gross profit
2,179,672
2,161,822
4,921,015
Other operating expenses
1,883,777
1,700,753
3,605,733
Operating profit
295,895
461,069
1,315,282
Finance expense
(182,016)
(172,229)
(345,455)
Finance income
144,273
138,041
274,406
Profit before tax
258,152
426,881
1,244,233
Income tax expense
(79,121)
(119,527)
(430,212)
Profit after tax
179,031
307,354
814,021
Basic and diluted earnings per share
2
12.43p
21.34p
56.53p

 

Consolidated statement of comprehensive income

For the six months ended 30th June 2012

 

Unaudited
6 months to
30th June
2012
Unaudited
6 months to
30th June 2011
Audited
year to 31st December 2011
£
£
£
Profit for the period
179,031
307,354
814,021
Actuarial losses recognised directly in equity
-
-
(50,000)
Foreign exchange (losses)/gains on re-translation of overseas operations
(21,630)
56,427
48,467
Adjustment in respect of minimum funding requirement per IFRIC14
3,000
(25,000)
(31,000)
Total other comprehensive income for the period
(18,630)
31,427
(32,533)
Total comprehensive income for the period
160,401
338,781
781,488

 

Consolidated statement of financial position

At 30th June 2012

 

Unaudited
6 months to
30th June
2012
Unaudited
6 months to
30th June
2011
Audited
year to 31st
December
2011
£
£
£
Non-current assets
Property, plant and equipment
1,711,300
1,444,106
1,426,995
Goodwill
12,270
12,270
12,270
Total non-current assets
1,723,570
1,456,376
1,439,265
Current assets
Inventories
4,381,296
3,879,299
4,401,733
Trade and other receivables
4,116,516
4,077,310
3,507,494
Cash and cash equivalents
1,972,761
1,804,679
1,746,464
Total current assets
10,470,573
9,761,288
9,655,691
Total assets
12,194,143
11,217,664
11,094,956
Current liabilities
Bank overdraft
2,055,431
1,630,184
1,485,757
Trade and other payables
3,310,588
3,154,832
2,656,483
Other financial liabilities
200,740
352,862
350,859
Corporation tax liability
82
119,527
114,319
Total current liabilities
5,566,841
5,257,405
4,607,418
Non-current liabilities
Financial liabilities
604,596
428,341
547,473
Total non-current liabilities
604,596
428,341
547,473
Total liabilities
6,171,437
5,685,746
5,154,891
Total net assets
6,022,706
5,531,918
5,940,065
Capital and reserves
Share capital
360,000
360,000
360,000
Capital reserve
77,319
77,319
77,319
Foreign exchange reserve
313,129
342,719
334,759
Retained earnings
5,272,258
4,751,880
5,167,987
Total equity attributable to equity shareholders
of the company
6,022,706
5,531,918
5,940,065

 

Consolidated statement of changes in equity

For the six months ended 30th June 2012

 

Share 
Capital
Capital
Reserve
Foreign
Exchange 
Reserve
Retained
Earnings
Total
£
£
£
£
£
Balance at 1st January 2012
360,000
77,319
334,759
5,167,987
5,940,065
Comprehensive income
Profit
-
-
-
179,031
179,031
Other comprehensive income
Actuarial gains recognised directly in equity
-
-
-
-
-
Foreign exchange losses on re-translation of overseas operations
-
-
(21,630)
-
(21,630)
Adjustment in respect of minimum funding requirement per IFRIC14
-
-
-
3,000
3,000
Total other comprehensive income
-
-
(21,630)
3,000
(18,630)
Total comprehensive income
-
-
(21,630)
182,031
160,401
Transaction with owners
Dividends
-
-
-
(77,760)
(77,760)
Total transactions with owners
-
-
-
(77,760)
(77,760)
Balance at 30th June 2012
360,000
77,319
313,129
5,272,258
6,022,706
Balance at 1st January 2011
360,000
77,319
286,292
4,538,646
5,262,257
Comprehensive income
Profit
-
-
-
307,354
307,354
Other comprehensive income
Actuarial gains recognised directly in equity
-
-
-
-
-
Foreign exchange gains on re-translation of overseas operations
-
-
56,427
-
56,427
Adjustment in respect of minimum funding requirement per IFRIC14
-
-
-
(25,000)
(25,000)
Total other comprehensive income
-
-
56,427
(25,000)
31,427
Total comprehensive income
-
-
56,427
282,354
338,781
Transaction with owners
Dividends
-
-
-
(69,120)
(69,120)
Total transactions with owners
-
-
-
(69,120)
(69,120)
Balance at 30th June 2011
360,000
77,319
342,719
4,751,880
5,531,918

 

Consolidated statement of changes in equity - continued

For the six months ended 30th June 2012

 

Share 
Capital
Capital
Reserve
Foreign
Exchange 
Reserve
Retained
Earnings
Total
£
£
£
£
£
Balance at 1st January 2011
360,000
77,319
286,292
4,538,646
5,262,257
Comprehensive income
Profit
-
-
-
814,021
814,021
Other comprehensive income
Actuarial losses recognised directly in equity
-
-
-
(50,000)
(50,000)
Foreign exchange gains on re-translation of overseas operations
-
-
48,467
-
48,,467
Adjustment in respect of minimum funding requirement per IFRIC14
-
-
-
(31,000)
(31,000)
Total other comprehensive income
-
-
48,467
(81,000)
(32,533)
Total comprehensive income
-
-
48,467
733,021
781,488
Transaction with owners
Dividends
-
-
-
(103,680)
(103,680)
Total transactions with owners
-
-
-
(103,680)
(103,680)
Balance at 31st December 2011
360,000
77,319
334,759
5,167,987
5,940,065

Consolidated cash flow statement

For the six months ended 30th June 2012

 

Note
Unaudited
6 months to
30th June
2012
Unaudited
6 months to
30th June
2011
Audited
year to 31st December
2011
£
£
£
Operating activities
Net profit from ordinary activities
179,031
307,354
814,021
Adjustments for:
Depreciation
218,073
186,713
395,200
Grants amortised
(828)
(828)
(1,656)
Foreign exchange (gain)/loss
(18,825)
62,548
47,391
Finance income
(144,273)
(138,041)
(274,406)
Finance expense
182,016
172,229
345,455
Gain on sale of plant and equipment
(5,900)
(6,212)
(21,617)
Adjustment in respect of defined benefit scheme
13,000
(21,000)
(74,000)
Income tax expense
79,121
119,527
430,212
Operating profit before changes in working capital and provisions
501,415
682,290
1,660,600
Increase in trade and other receivables
(609,022)
(785,708)
(215,892)
Decrease/(increase) in inventories
20,437
(285,619)
(808,053)
Increase/(decrease) in trade and other payables
654,105
510,180
(50,686)
65,520
(561,147)
(1,074,631)
Cash generated from operations
566,935
121,143
585,969
Income taxes paid
(193,359)
(233,571)
(486,947)
Investing activities
Purchases of plant, machinery and motor vehicles
(317,507)
(207,670)
(320,241)
Sale of plant, machinery and motor vehicles
5,900
6,212
21,620
Interest received
2,273
2,041
4,406
(309,334)
(199,417)
(294,215)
Financing activities
Proceeds from long term borrowings
-
-
133,196
Repayment of long term borrowings
(7,597)
-
-
Repayment of short term borrowings
(165,540)
-
-
Repayment of hire purchase creditors
(106,706)
(103,824)
(190,674)
Interest paid
(50,016)
(40,229)
(82,455)
Dividend paid
(77,760)
(69,120)
(103,680)
(407,619)
(213,173)
(243,613)
Decrease in cash and cash equivalents
3
(343,377)
(525,018)
(438,806)
Cash and cash equivalents (including overdrafts), beginning of period
3
260,707
699,513
699,513
Cash and cash equivalents (including overdrafts), end of period
(82,670)
174,495
260,707


 

Notes to the interim financial report

 

1.    Accounting policies

       Basis of preparation

The interim financial report has been prepared using accounting policies that are consistent with those used in the preparation of the full financial statements to 31st December 2011 and those which management expects to apply in the group's full financial statements to 31st December 2012.

 

This interim financial report is unaudited.  The comparative financial information set out in this interim financial report does not constitute the group's statutory accounts for the period ended 31st December 2011 but is derived from the accounts.  Statutory accounts for the period ended 31st December 2011 have been delivered to the Registrar of Companies.  The auditors have reported on those accounts.  Their audit report was unqualified and did not contain any statements under Section 498 of the Companies Act 2006.

 

The group's condensed interim financial information has been prepared in accordance with International Financial Reporting Standards ('IFRS') as adopted for the use in the European Union and in accordance with IAS 34 'Interim Financial Reporting' and the accounting policies included in the Annual Report for the year ended 31st December 2011, which have been applied consistently throughout the current and preceding periods.

 

2.    Earnings per share and dividends

Both the basic and diluted earnings per share have been calculated using the net results attributable to shareholders of T.F. & J.H. Braime (Holdings) P.L.C. as the numerator.

 

The weighted average number of outstanding shares used for basic earnings per share amounted to 1,440,000 (2011 - 1,440,000).  There are no potentially dilutive shares in issue.

 

6 months to 30th June 2012
£
Dividends paid
Equity shares
Ordinary shares
Interim of 5.40p per share paid on 2nd April 2012
25,920
'A' Ordinary shares
Interim of 5.40p per share paid on 2nd April 2012
51,840
Total dividends paid
77,760
Year to 31st
December
2011
£
Dividends paid
Equity shares
Ordinary shares
Interim of 4.80p per share paid on 1st April 2011
23,040
Interim of 2.40p per share paid on 14th October 2011
11,520
34,560
'A' Ordinary shares
Interim of 4.80p per share paid on 1st April 2011
46,080
Interim of 2.40p per share paid on 14th October 2011
23,040
69,120
Total dividends paid
103,680

T.F. & J.H. Braime (Holdings) P.L.C.

Notes to the interim financial report - continued

 

3.    Cash and cash equivalents

Unaudited
6 months to
30th June
2012
Unaudited
6 months to
30th June
2011
Audited
year to 31st
December
2011
£
£
£
Cash at bank and in hand
1,972,761
1,804,679
1,746,464
Bank overdrafts
2,055,431
1,630,184
1,485,757
(82,670)
174,495
260,707

 

 

4.    Segmental information

Unaudited 6 months to 30th June 2012
Central
Manufacturing
Distribution
Total
£
£
£
£
Revenue
External
-
1,381,341
9,205,260
10,586,601
Inter company
31,074
1,511,451
857,751
2,400,276
Total
31,074
2,892,792
10,063,011
12,986,877
Profit
EBITDA
(10,807)
(6,128)
530,903
513,968
Finance costs
(6,913)
(156,718)
(18,385)
(182,016)
Finance income
728
143,475
70
144,273
Depreciation
-
(173,700)
(44,373)
(218,073)
Tax expense
(11,227)
-
(67,894)
(79,121)
(Loss)/profit for the period
(28,219)
(193,071)
400,321
179,031
Assets
Total assets
617,155
3,061,128
8,515,860
12,194,143
Additions to non current assets
-
317,486
185,611
503,097
Liabilities
Total liabilities
463,698
2,513,622
3,194,117
6,171,437

 

Unaudited 6 months to 30th June 2011
Central
Manufacturing
Distribution
Total
£
£
£
£
Revenue
External
-
1,110,366
8,546,124
9,656,490
Inter company
29,885
1,162,918
899,006
2,091,809
Total
29,885
2,273,284
9,445,130
11,748,299
Profit
EBITDA
(29,702)
6,395
671,089
647,782
Finance costs
(7,168)
(151,789)
(13,272)
(172,229)
Finance income
800
137,239
2
138,041
Depreciation
-
(157,267)
(29,446)
(186,713)
Tax expense
(8,368)
-
(111,159)
(119,527)
(Loss)/profit for the period
(44,438)
(165,422)
517,214
307,354
Assets
Total assets
820,403
3,256,977
7,140,284
11,217,664
Additions to non current assets
-
346,454
57,336
403,790
Liabilities
Total liabilities
570,278
2,611,112
2,504,356
5,685,746

 

Audited year to 31st December 2011
Central
Manufacturing
Distribution
Total
£
£
£
£
Revenue
External
-
2,510,726
17,557,179
20,067,905
Inter company
61,443
3,026,539
1,828,853
4,916,835
Total
61,443
5,537,265
19,386,032
24,984,740
Profit
EBITDA
(12,901)
274,159
1,449,224
1,710,482
Finance costs
(14,812)
(301,808)
(28,835)
(345,455)
Finance income
1,679
272,722
5
274,406
Depreciation
-
(322,728)
(72,472)
(395,200)
Tax expense
(23,079)
-
(407,133)
(430,212)
(Loss)/profit for the period
(49,113)
(77,655)
940,789
814,021
Assets
Total assets
810,551
2,874,795
7,409,610
11,094,956
Additions to non current assets
-
396,164
205,247
601,411
Liabilities
Total liabilities
526,570
1,849,717
2,778,604
5,154,891

 

 

20th September 2012

 

This information is provided by RNS

The company news service from the London Stock Exchange

 
  END
 

 
IR MMGZLMGKGZZM