Picture of Churchill China logo

CHH Churchill China News Story

0.000.00%
gb flag iconLast trade - 00:00
Consumer CyclicalsAdventurousSmall CapNeutral

REG - Churchill China PLC - Preliminary Results

For best results when printing this announcement, please click on link below:
http://newsfile.refinitiv.com/getnewsfile/v1/story?guid=urn:newsml:reuters.com:20220421:nRSU8189Ia&default-theme=true

RNS Number : 8189I  Churchill China PLC  21 April 2022

 For immediate release  21 April 2022

 

 

 

CHURCHILL CHINA plc

("Churchill" or the "Company" or the "Group")

 

PRELIMINARY RESULTS

For the year ended 31 December 2021

 

Strong demand delivers sustainable market share growth

 

Churchill China plc (AIM: CHH), the manufacturer of innovative performance
ceramic products serving hospitality markets worldwide, is pleased to announce
its Preliminary Results for the year ended 31 December 2021.

 

Key Highlights:

 

Financial

·    Operating profit before exceptional items £6.1m (2020: £0.9m)

·    Profit before exceptional items and tax £6.0m (2020: £0.8m)

·    Reported profit before tax after exceptional items £6.0m (2020:
£0.1m)

·    Adjusted* basic earnings per share 37.8p (2020: 6.5p)

·    Basic earnings per share 37.8p (2020: 1.0p)

·    Re-instated final dividend of 17.3p per share (2020: nil)

·    Total dividend for the year 24.0p (2020: nil)

·    Net cash and deposits of £19.0m (2020: £14.0m)

·    Cash generated from operations £10.6m (2020: £1.8m)

o  Working capital controlled as revenues grow

 

Business

·    Total revenues £60.8m (2020: £36.4m)

·    Strong performance following lifting of COVID restrictions

o  Group H2:  +111% on 2020, +4% on 2019

o  Hospitality H2: +132% on 2020, +7% on 2019

·    Continued market share gains across key markets

·    Strong demand from customers and end users

·    Input cost rises offset by sustainable sales price increases

·    Further investment in UK manufacturing

·    Continued progress on implementation of strategic plans

 

Alan McWalter, Chairman of Churchill China, commented:

 

"The second half of 2021 saw a strong recovery in our sales to the Hospitality
market such that the full year results are ahead of our expectations. We
continue to benefit from record levels of demand and, while we are mindful of
the potential impact of external factors on our markets and manufacturing
operations, we remain confident in our ability to deliver an improved
performance in 2022."

 

 

An online meeting for analysts will be held at 10.00am today 21 April 2022.
Analysts who require further details should contact Buchanan
at ChurchillChina@buchanan.uk.com (mailto:ChurchillChina@buchanan.uk.com)
 or telephone 020 7466 5000.

 

 

For further information, please contact:

 

 Churchill China plc                          Tel: 01782 577566
 David O'Connor / David Taylor / James Roper

 Buchanan                                     Tel: 020 7466 5000
 Mark Court / Sophie Wills

 Investec                                     Tel: 020 7597 (Tel:020%207597) 5970
 David Flin / Alex Wright / Ben Farrow

 

*Adjusted basic earnings per share is calculated after the adjusting for the
post tax effect of exceptional items.

CHAIRMAN'S STATEMENT

Introduction

 

I am pleased to report that Churchill's trading performance has continued to
improve with strong growth in orders from all our markets and progress on
improving our ability to satisfy this demand efficiently following the
disruption of COVID. The plans we implemented over the last two years have
allowed us to improve our competitive position and also to respond to the
impact of the changes to the business environment later in 2021. We continue
to make progress against our long term plans.

 

Our core strategy is to build our worldwide market share for the long term and
market conditions currently give us an opportunity to accelerate this growth.
The acquisition of market share is normally the most difficult element of our
strategy to deliver as we operate in a market where customers change suppliers
infrequently. Our decision to maintain a higher level of production during
2020 and to scale this up in the second half of 2021 has allowed us to take
and retain an increased share of recovering Hospitality markets in both the UK
and overseas.

 

The sharp increase in production output required to satisfy demand, together
with elevated levels of input price inflation, have in the short term
constrained the improvement in overall business performance. However, we have
still made satisfactory progress, exceeding our expectations for the year.

 

Current revenue performance is strong and at levels well ahead of comparable
periods. We believe that we continue to gain sustainable market share and
provide a best in class service to our customers, maintaining deliveries to a
market generally experiencing long lead times.

 

Financial Review

 

Total revenues rose to £60.8m (2020: £36.4m) as the effects of COVID-related
market restrictions were reduced through the year. As a comparison H2 sales
were higher than those achieved in the comparable period in 2019. Growth has
continued into the first months of 2022. Ceramics revenues were £55.6m (2020:
£33.1m). External revenue from Materials was £5.2m (2020: £3.3m). UK
revenues increased by £10.5m to £24.4m (2020: £13.9m). Export revenues also
grew, reaching £36.4m for the year (2020: £22.5m).

 

Overall gross margins were lower than in previous periods. Reduced output
levels in the first half of the year were followed by higher costs as output
and manpower levels increased quickly and input prices for materials and
energy rose. We expect to see an improvement in efficiency across 2022. Our
strong competitive position has allowed us to pass on higher input cost levels
through increased prices while continuing to offer customers a market leading
service.

 

Operating profit before exceptional items rose to £6.1m (2020: £0.9m).
Overhead cost levels continued to be carefully managed, supporting strategic
developments and maintaining our forward capability. Operating profit margins
before exceptional items were 10.1% (2020: 2.5%).

 

Profit before exceptional items and income tax was £6.0m (2020: £0.8m) with
the increase entirely reflecting improved operating profit.

 

The reported tax charge in the period includes the requirement to re-state the
deferred tax balances to reflect the increase in Corporation Tax rates to 25%
in 2023.

 

Adjusted basic earnings per share before exceptional items was 37.8p (2020:
6.5p).

 

Reported profit after exceptional items before tax was £6.0m (2020: £0.1m).

Basic earnings per share, after exceptional items, was 37.8p (2020: 1.0p)

Cash generation continues to be a strength of the business, with operating
profit levels of £6.1m (2020: £0.2m) being substantially exceeded by cash
generation of £10.6m (2020 £1.8m). We had anticipated a requirement to fund
additional working capital levels as the business recovered during the second
half of the year but delivered an improved position, aided by a reduction in
inventory levels as revenues grew ahead of output. Capital expenditure
increased to £3.7m (2020: £2.4m) further details of which are set out below.
We expect to increase our rate of investment in 2022 to support investments
targeting our energy footprint, additional value added product capacity and
improved productivity. Cash and deposits at the start of the year were £14.0m
and had increased to £19.0m by the year end.

Our record of cash generation and level of reserves allow us to accelerate
investment where we believe it will support the development of the business.
We continue to enjoy a strong, ungeared, balance sheet with net assets of
£42.7m. Our assets are largely tangible and also give us a high degree of
short term liquidity, if required.

Dividend

 

Following the re-instatement of dividend payments in September 2021 we are
pleased to propose a final dividend of 17.3p (2020: nil) per ordinary share.
This gives a total for the year of 24.0p (2020: nil) per ordinary share. This
dividend will be payable on 27 June 2022 to shareholders on the register on 31
May 2022 and reflects our confidence in the progress of the business and the
maintenance of our strong financial position. As previously announced all CJRS
support in relation to 2021 has been repaid. Once again, the Board would like
to express its thanks for the support of shareholders.

 

Business

 

Our overall performance in 2021 has reflected the considerable upheavals in
the general business environment through the year. We dealt well with the
hospitality market restrictions that affected much of the first half of 2021
and, as supply side issues impacted the later months of the year, we once
again responded quickly. We have been guided in this by our core principles,
firstly to continue to offer our customers a market leading service when our
competitors have struggled to maintain deliveries and, secondly, to build our
market share in profitable and repeat orientated markets. Both of these
reflect our continued belief that we should always plan and operate for the
longer term. The blend of our market, product and operational strategies has
allowed us to continue to perform well. As a result we are now benefiting from
exceptional demand from customers across all our markets and continue to build
long term market share.

 

Ceramics

Overall Hospitality sales in the year to 31 December 2021 were 90% of the
comparable period in 2019, with the shortfall entirely attributable to the
COVID affected first four months of the year where sales were approximately
half their 2019 levels. Sales in the second half year were 7% above 2019's
comparative. This growth rate has increased in the first months of 2022.

 

Export revenues continue to be our main focus for growth and we have made
progress in all of our overseas regions. The best performance was again from
Europe, where revenues rose by £9.9m and recovered to 2019 levels despite the
restricted start to the year. Sales in the second half year were 30% ahead of
the comparable period in 2019. Good progress continued to be made in the USA
and Rest of the World markets.  UK sales have performed well with progress in
fragmented regional sales channels being supplemented by a later strong
recovery in national account business.

 

We have further increased the proportion of added value products within our
sales with the proportion of sales attributable to our differentiated
portfolio rising to 59%. We continue to develop and launch new products.

 

Retail revenues increased slightly during the period as we adjusted UK
production capacity on a tactical basis. In line with our strategy we expect
revenue to reduce in this area in 2022.

 

Materials

Furlong Mills has performed well during the year with strong demand both from
retail focused customers and from Churchill. Sales in the second half year
exceeded those made in the comparable period of 2019.

 

Operations

2021 has been a year of significant challenge for our manufacturing and
logistics operations. During the first half of the year output was maintained
at lower levels, but the business' desire to quickly scale output to meet
sharply rising demand has, as previously announced, introduced a number of
inefficiencies within our operations. We increased our manufacturing staff
numbers substantially over the course of the year in a difficult labour market
and this has inevitably led to productivity issues as new staff entered the
workplace. We have worked intensively to increase training and are pleased
that output levels and efficiency are now starting to improve. Additionally
the inflationary pressures more generally evident within the global economy
have also impacted both our material and energy costs. While we have
ultimately raised our prices to reflect these rises we have absorbed some of
the increases in the short term. Our energy price hedging through 2022 and
2023 is now at higher levels.

 

We have invested further in projects to support the forward development of our
operations. During the early part of the year we completed a number of
investments. We completed our third factory extension in the last eighteen
months which will aid flexibility and improve efficiency. We have also
installed additional added value product capacity and a further kiln to
support its use. Our forward plans now emphasise investment in reducing our
energy footprint and, importantly, in improving our productivity.

 

Alongside capital investment we have identified increased training of our
workforce as a key forward target. Alongside the high training requirement
associated with a rapidly growing workforce, we have re-invigorated our
Continuous Improvement 'Masterclass' programme and introduced other
initiatives aimed at developing skills and capabilities across our business.

 

Environmental, Social and Governance ('ESG')

Churchill has made good progress in relation to the definition and
implementation of ESG processes at strategic and operational levels across our
business. We believe that many of the elements of a sound approach to ESG are
already present within Churchill: We manufacture a product that is highly
sustainable given that it may be used several thousand times and our programme
of capital investment has given us a modern production facility ahead of those
of many of our competitors. We have always recognised the need to develop our
workforce and have ongoing research projects to both lower our energy usage
and reduce waste. However the work we have done to benchmark our operations
and to build an approach that embeds an ESG process within Churchill has
identified many other opportunities to improve our performance. We are in the
early stages of a project that will extend for several years, but we are clear
that it will bring many benefits to all the stakeholders in the Churchill
business.

 

Highlights for this year would include the investment of over £1.2m in
generating solar power at our main Stoke on Trent site, substantially reducing
our forward net electricity demand and the research into and subsequent
development of a ceramic body to reduce waste. We have many other initiatives
underway.

 

People

It is clear from the above report on the Company's operations and the
challenges faced during the year that our employees have once again had to
perform to a very high level to deliver a solid result. It would be invidious
to single out any particular group for praise, they have all performed well
and I thank them for their efforts, their initiative and above all, for their
commitment to their colleagues and the Company.

 

Outlook

 

The second half of 2021 saw a strong recovery in our sales to the Hospitality
market enabling us to deliver against our targets despite a less than
predictable business environment. Some of the issues arising from the
challenges we face continue to impact on our operations, but we are making
progress in resolving them and we continue to benefit from growing revenues.

 

Churchill has a long term approach to business and we believe that the
fundamentals of our strategic position remain strong. The Hospitality market
continues to be an attractive market characterised by a high level of repeat
business. We have a leading position within the market supported by a
technically differentiated product, a well invested operational base and a
robust financial position.

 

We continue to benefit from record levels of demand. Whilst there may be
concerns in relation to the effect of increased costs of living on
discretionary spending we are not as yet experiencing any impact from this on
order volumes. Our margin level remains affected by lower than desired levels
of productivity, but we expect to improve this progressively as the year
unfolds. While we are mindful of the potential impact of further COVID-related
restrictions and geopolitical developments on our markets and manufacturing
operations, we remain confident in our ability to deliver an improved
performance in 2022.

 

 

 

Alan McWalter

Chairman

21 April 2022

 

 

 Churchill China plc
 Consolidated Income Statement
 for the year ended 31 December 2021
                                                                                                              Audited               Audited
                                                                                                              Year to               Year to
                                                                                                              31 December 2021      31 December 2020
                                                                                                              £000                  £000
                                                                                                    Note
 Revenue                                                                                            1         60,839                36,362

 Operating profit before exceptional items                                                                    6,122                 922
 Exceptional items                                                                                  2         -                      (757)

 Operating profit                                                                                             6,122                 165

 Finance income                                                                                     3         5                     60
 Finance costs                                                                                      3         (164)                 (134)

 Profit before exceptional item and income tax                                                                5,963                 848
 Exceptional item                                                                                   2         -                     (757)

 Profit before income tax                                                                                     5,963                 91

 Income tax (expense) / credit                                                                      4         (1,797)               22

 Profit for the year                                                                                          4,166                 113

 Profit for the year is attributable to:                                                                      4,166                 113

 Owners of the Company

                                                                                                              Pence per             Pence per
                                                                                                              Share                 share

 Basic earnings per ordinary share                                                                  5         37.8                  1.0
 Adjusted basic earnings per ordinary share                                                         5         37.8                  6.5

 Diluted earnings per ordinary shares                                                               5         37.8                  1.0
 Adjusted diluted earnings per ordinary share                                                       5         37.8                  6.5

 

 Churchill China plc
 Consolidated Statement of Comprehensive Income
 for the year ended 31 December 2021
                                                                             Audited               Audited
                                                                             Year to               Year to
                                                                             31 December 2021      31 December 2020
                                                                             £000                  £000

 Other comprehensive income / (expense)
 Items that will not be reclassified to profit or loss:
 Remeasurements of post-employment benefit obligations net of tax            1,499                 (4,571)
 Items that may be reclassified subsequently to profit or loss:
 Impact of change in UK tax rate on deferred tax                             557                   84
  Currency translation differences                                           10                    (13)

 Other comprehensive income / (expense) for the year                         2,066                 (4,500)

 Profit for the year                                                         4,166                 113

 Total comprehensive income / (expense) for the year                         6,232                 (4,387)

 Attributable to:
 Owners of the Company                                                       6,232                 (4,387)

 All the above figures relate to continuing operations

 

 

 

 Churchill China plc
 Consolidated Balance Sheet
 as at 31 December 2021
                                                           Audited          Audited
                                                           31 December      31 December
                                                           2021             2020
                                                           £000             £000
 Assets
 Non Current assets
 Property, plant and equipment                             21,021           20,058
 Intangible assets                                         1,022            1,306
 Deferred income tax assets                                1,842            2,082
                                                           23,885           23,446
 Current assets
 Inventories                                               10,486           12,823
 Trade and other receivables                               10,877           4,309
 Other financial assets                                    4,005            3,258
 Cash and cash equivalents                                 15,046           10,738
                                                           40,414           31,128
 Total assets                                              64,299           54,574

 Liabilities
 Current liabilities
 Trade and other payables                                  (12,268)         (5,663)
 Current income tax liabilities                            -                (24)

 Total current liabilities                                 (12,268)         (5,687)

 Non-current liabilities
 Lease liabilities                                         (217)            (215)
 Deferred income tax liabilities                           (1,975)          (1,149)
 Retirement benefit obligations                            (7,156)          (10,382)

 Total non-current liabilities                             (9,348)          (11,746)

 Total liabilities                                         (21,616)         (17,433)

 Net assets                                                42,683           37,141

 Equity attributable to owners of the Company
 Issued share capital                                      1,103            1,103
 Share premium account                                     2,348            2,348
 Treasury shares                                           (80)             (80)
 Other reserves                                            1,195            1,215
 Retained earnings                                         38,117           32,555
                                                           42,683           37,141

 

 Churchill China plc
 Consolidated Statement of Changes in Equity
 as at 31 December 2021
                                                                                                                               Issued
                                                                                                           Retained            share       Share    Treasury  Other     Total
                                                                                                           earnings            capital     premium  shares    Reserves  equity
                                                                                                           £000                £000        £000     £000      £000      £000
 Balance at 1 January 2020                                                                                 37,034              1,103       2,348    (446)     1,802     41,841
 Comprehensive income
 Profit for the period                                                                                     113                 -           -        -         -         113
 Other comprehensive income
 Depreciation transfer - gross                                                                             12                  -           -        -         (12)      -
 Depreciation transfer - tax                                                                               (2)                 -           -        -         2         -
 Deferred tax - change in rate                                                                             107                 -           -        -         (23)      84
 Remeasurement of post-employment benefit obligations - net of tax                                         (4,571)             -           -        -         -         (4,571)
 Currency translation                                                                                      -                   -           -        -         (13)      (13)
 Total comprehensive income                                                                                (4,341)             -           -        -         (46)      (4,387)

 Transactions with owners
 Proceeds of share issue                                                                                   -                   -           -        4         -         4
 Share based payment                                                                                       310                 -           -        -         (541)     (231)
 Deferred tax - share based payment                                                                        (86)                -           -        -         -         (86)
 Treasury shares                                                                                           (362)               -           -        362       -         -
 Total transactions with owners                                                                            (138)               -           -        366       (541)     (313)

 Balance at 31 December 2020                                                                               32,555              1,103       2,348    (80)      1,215     37,141

 

 Churchill China plc
 Consolidated Statement of Changes in Equity
 as at 31 December 2021
                                                                                                               Issued
                                                                                             Retained          share          Share    Treasury  Other     Total
                                                                                             earnings          capital        premium  shares    Reserves  equity
                                                                                             £000              £000           £000     £000      £000      £000
 Balance at 1 January 2021                                                                   32,555            1,103          2,348    (80)      1,215     37,141
 Comprehensive income
 Profit for the period                                                                       4,166             -              -        -         -         4,166
 Other comprehensive income
 Depreciation transfer - gross                                                               12                -              -        -         (12)      -
 Depreciation transfer - tax                                                                 (3)               -              -        -         3         -
 Deferred tax - change in rate                                                               623               -              -        -         (66)      557
 Remeasurement of post-employment benefit obligations - net of tax                           1,499             -              -        -         -         1,499
 Currency translation                                                                        -                 -              -        -         10        10
 Total comprehensive income                                                                  6,297             -              -        -         (65)      6,232

 Transactions with owners
 Dividends relating to 2021                                                                  (739)             -              -        -         -         (739)
 Share based payment                                                                         -                 -              -        -         45        45
 Deferred tax - share based payment                                                          4                 -              -        -         -         4
 Total transactions with owners                                                              (735)             -              -        -         45        (690)

 Balance at 31 December 2021                                                                 38,117            1,103          2,348    (80)      1,195     42,683

 

 

 

 

 Churchill China plc
 Consolidated Cash Flow Statement
 for the year ended 31 December 2021
                                                                 Audited               Audited
                                                                 Year to               Year to
                                                                 31 December 2021      31 December 2020
                                                                 £000                  £000

 Cash flows from operating activities
 Cash generated from operations (note 6)                         10,627                1,803
 Interest received                                               5                     60
 Interest paid                                                   (28)                  (29)
 Income tax paid                                                 (854)                 (847)
 Net cash generated from operating activities                    9,750                 987

 Cash flows from investing activities
 Purchases of property, plant and equipment                      (3,740)               (2,403)
 Proceeds on disposal of property, plant and equipment           43                    44
 Purchases of intangible assets                                  (12)                  (50)
 Net cash used in investing activities                           (3,709)               (2,409)

 Cash flows from financing activities
 Issue of ordinary shares                                        -                     4
 Dividends paid                                                  (739)                 -
 Principal elements of leases                                    (247)                 (163)
 Net purchase of other financial assets                          (747)                 (252)
 Net cash used in financing activities                           (1,733)               (411)

 Net increase / (decrease) in cash and cash equivalents          4,308                 (1,833)

 Cash and cash equivalents at the beginning of the year          10,738                12,572

 Exchange loss on cash and cash equivalents                      -                     (1)

 Cash and cash equivalents at the end of the year                15,046                10,738

 

 

 1. Segmental analysis
 for the year ended 31 December 2021

 Audited              Audited

                           Year to              Year to

                           31 December 2021     31 December 2020

                           £000                 £000

 Revenue - segment
 Ceramics                                            55,605               33,092
 Materials                                           8,773                5,453
                           64,378               38,545
 Less: Inter segment revenue                         (3,539)              (2,183)
                           60,839               36,362
 Revenue - geographic
 United Kingdom                                      24,424               13,868
 Rest of Europe                                      24,241               14,681
 USA                                                 6,388                4,145
 Rest of the World                                   5,786                3,668

                           60,839               36,362

 Operating profit / (loss) before exceptional items
 Ceramics                                            5,628                1,104
 Materials                                           494                  (182)

                           6,122                922

 Exceptional items
 Ceramics                                            -                    (666)
 Materials                                           -                    (91)

                           -          (757)

 Operating profit / (loss) after exceptional items
 Ceramics                                            5,628                438
 Materials                                           494                  (273)

                           6,122                165
 Unallocated items
 Finance income                                      5                    60
 Finance costs                                       (164)                (134)

 Profit before income tax                            5,963                91

 

 2. Exceptional items

In the year ending 31 December 2020 exceptional costs totalling £757,000 were recognised relating to expenses incurred directly in relation to the effect of COVID-19 and the restructuring of the business to reflect lower demand and output levels. This is largely composed of severance costs of £863,000 and further costs of £227,000, offset by the release of share based payment and related provisions of  £333,000.
 In the year ending 31 December 2021 no costs have been incurred directly in relation to COVID-19.

 3. Finance income and costs
                                                                                                                                                                                                                                                                                                          Audited                                                                                                                             Audited
                                                                                                                                                                                                                                                                                                          Year to                                                                                                                             Year to
                                                                                                                                                                                                                                                                                                          31 December 2021                                                                                                                    31 December 2020
                                                                                                                                                                                                                                                                                                          £000                                                                                                                                £000
 Finance income
 Interest income on cash and cash equivalents                                                                                                                                                                                                                                                             5                                                                                                                                   60
 Finance income                                                                                                                                                                                                                                                                                           5                                                                                                                                   60

 Finance cost
 Interest on pension scheme                                                                                                                                                                                                                                                                               (136)                                                                                                                               (105)
 Interest on lease liabilities                                                                                                                                                                                                                                                                            (23)                                                                                                                                (20)
 Other interest                                                                                                                                                                                                                                                                                           (5)                                                                                                                                 (9)
 Finance costs                                                                                                                                                                                                                                                                                            (164)                                                                                                                               (134)

 The interest cost arising from pension schemes is a non cash item.

 4. Income tax expense /(credit)

                                                                                                                                                                                                                                                                                                          Audited                                                                                                                             Audited
                                                                                                                                                                                                                                                                                                          Year to                                                                                                                             Year to
                                                                                                                                                                                                                                                                                                          31 December 2021                                                                                                                    31 December 2020
                                                                                                                                                                                                                                                                                                          £000                                                                                                                                £000

 Current taxation                                                                                                                                                                                                                                                                                         671                                                                                                                                 (15)
 Current taxation - exceptional                                                                                                                                                                                                                                                                           -                                                                                                                                   (207)
 Deferred taxation                                                                                                                                                                                                                                                                                        1,126                                                                                                                               143
 Deferred taxation - exceptional                                                                                                                                                                                                                                                                          -                                                                                                                                   57
 Income tax expense / (credit)                                                                                                                                                                                                                                                                            1,797                                                                                                                               (22)

 

 

 

 

 

 

 

 

 

 

 

2. Exceptional items

In the year ending 31 December 2020 exceptional costs totalling £757,000 were recognised relating to expenses incurred directly in relation to the effect of COVID-19 and the restructuring of the business to reflect lower demand and output levels. This is largely composed of severance costs of £863,000 and further costs of £227,000, offset by the release of share based payment and related provisions of  £333,000.
In the year ending 31 December 2021 no costs have been incurred directly in relation to COVID-19.
 

 

3. Finance income and costs

Audited

Audited

Year to

Year to

31 December 2021

31 December 2020

£000

£000

Finance income

Interest income on cash and cash equivalents

5

60

Finance income

5

60

Finance cost

Interest on pension scheme

(136)

(105)

Interest on lease liabilities

(23)

(20)

Other interest

(5)

(9)

Finance costs

(164)

(134)

The interest cost arising from pension schemes is a non cash item.

4. Income tax expense /(credit)

Audited

Audited

Year to

Year to

31 December 2021

31 December 2020

£000

£000

Current taxation

671

(15)

Current taxation - exceptional

-

(207)

Deferred taxation

1,126

143

Deferred taxation - exceptional

-

57

Income tax expense / (credit)

1,797

(22)

 

5. Earnings per ordinary share
 

Basic earnings per ordinary share is based on the profit after income tax and
on 11,022,835 (2020: 10,996,835) ordinary shares, being the weighted average
number of ordinary shares in issue during the year. Adjusted basic earnings
per share is calculated after adjusting for the post tax effect of exceptional
items (see Note 2).

 .                                  Audited              Audited

                                    Year to              Year to

                                    31 December 2021     31 December 2020

 Pence per share
 Basic earnings per share           37.8                 1.0
 Add: Exceptional items             -                    5.5
 Adjusted basic earnings per share  37.8                 6.5

 

Diluted earnings per ordinary share is based on the profit after income tax
and on 11,022,835 (2020: 11,028,486) ordinary shares, being the weighted
average number of ordinary shares in issue during the year of 11,022,835
(2020: 10,996,835) increased by nil (2020: 31,651) shares, being the weighted
average number of ordinary shares which would have been issued if the
outstanding options to acquire shares in the Group had been exercised at the
average share price during the year. There has been no impact of diluted
earning per share on the shares that were granted during the year. Adjusted
diluted earnings per share is calculated after adjusting for the post tax
effect of exceptional items (see Note 2).

 

                                               Audited              Audited

                                               Year to              Year to

                                               31 December 2021     31 December 2020

 Pence per share
 Diluted earnings per share                    37.8                 1.0
 Add: Exceptional items                        -                    5.5
 Adjusted diluted adjusted earnings per share  37.8                 6.5

 

 6. Reconciliation of operating profit to net cash inflow from continuing
 activities

                                                                 Audited                                Audited
                                                                 Year to                                Year to
                                                                 31 December 2021            31 December 2020
                                                                 £000                                   £000
 Cash flows from operating activities

 Operating profit                                                              6,122                    165
 Adjustments for:
 Depreciation and amortisation                                                 2,838                    2,586
 (Gain)/ Loss on disposal of property, plant and equipment                     (5)                      3
 Charge/ (credit) for share based payment                                      45                       (231)
 Defined benefit pension cash contribution                                     (1,362)                  (749)
 Pension current service charge - non cash                                     -                        40
 Changes in working capital
   Inventory                                                                   2,337                    (1,176)
   Trade and other receivables                                                 (6,396)                  6,696
   Trade and other payables                                                    7,048                    (5,531)
 Net cash inflow from operations                                               10,627                   1,803

 

7.
Dividend

The dividends paid in the year were as follows:

                                                               2021    2020
 Ordinary                                                      £'000   £'000
 Final dividend 2020 £nil (2020: nil) per 10p ordinary share   -       -
 Interim 2021 6.7p (2020: nil) per 10p ordinary share paid     739     -
                                                               739     -

 

The Directors now recommend payment of the following dividend:

 Ordinary dividend:
 Final dividend 2021 17.3p (2020: nil) per 10p ordinary share  1,907  -

Dividends on treasury shares held by the Company are waived.

 

8. Retirement benefit obligations
 

The liability recognised by the Company in relation to its Defined Benefit
Pension Scheme under IAS 19 has decreased by £3,226,000 to £7,156,000 (2020:
increased by £5,039,000). This decrease is as a result of changes in market
derived assumptions in relation to the discount rate used to assess the
present value of Scheme liabilities of 1.8% (2020: 1.4%) and an increase in
forecast future CPI inflation to 2.9% (2020: 2.3%). Together with other more
minor variations in assumptions these changes have decreased liabilities by
£221,000, and increased anticipated investment returns. The Scheme was closed
to new entrants in 1999 and to future accrual in 2006.

 

                                                                                Audited                          Audited
                                                                                Year to                          Year to
                                                                                31 December 2021         31 December 2020
                                                                                £000                             £000

 Liability at 1 January                                                                    (10,382)              (5,343)
 Past service cost                                                                         -                     (40)
 Interest cost                                                                             (136)                 (105)
 Experience gains / (losses)                                                               45                    121
 Re-measurement from change in assumptions                                                 (211)                 (8,381)
 Re-measurement of return on plan assets                                                   2,166                 2,617
 Employer contributions                                                                    1,362                 749

 Liability at 31 December                                                                  (7,156)               (10,382)

 

 

9. Share buybacks

 

The Company did not buy back any shares during the year, but may consider
making ad hoc share buybacks going forward at the discretion of the Board and
subject to shareholder authorities being renewed at the forthcoming Annual
General Meeting.

 

10. Basis of preparation and accounting policies

The financial information included in the preliminary announcement for year to
31 December 2021 has been approved by the Board on 21 April 2022.

The preliminary financial statements do not constitute the statutory accounts
of the Company within the meaning of section 434 of the Companies Act 2006,
but are derived from those accounts, which have been prepared in accordance
with UK-adopted International Accounting Standards and with the requirements
of the Companies Act 2006 as applicable to companies reporting under those
standards.

This information has been prepared under the historical cost convention as
modified by the revaluation of land and buildings and financial assets and
liabilities (including derivative instruments) at fair value through the
profit and loss account. The same accounting policies, presentation and
methods of computation are followed in the preliminary financial statements as
were applied in the Group's financial statements for the year ended 31
December 2020 with the impact of transition to UK-adopted International
Accounting Standards having no impact on recognition, measurement or
disclosure in the period as a result of the change in framework.. Statutory
accounts for the year ended 31 December 2020 have been delivered to the
Registrar of Companies. Statutory accounts for the year ended 31 December 2021
will be delivered to the Registrar of Companies after the Company's Annual
General Meeting and will also be available on the Company's website
(www.churchill1795.com (http://www.churchill1795.com) ) in May 2022. The
auditors have reported on those accounts. Their report was not qualified, did
not include a reference to any matters to which the auditors drew attention by
way of emphasis without qualifying their report, and did not contain a
statement under section 498 (2) or (3) of the Companies Act 2006.

 

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 (mailto:rns@lseg.com)
 or visit
www.rns.com (http://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 (https://www.lseg.com/privacy-and-cookie-policy)
.   END  FR PPURCCUPPGRU

Recent news on Churchill China

See all news