REG-PHSC Plc: Half-year Report
22/11/2022 07:15
22 November 2022
PHSC PLC
(“PHSC”, the “Company” or the “Group”)
Unaudited Interim Results for the six months ended 30 September 2022
PHSC (AIM: PHSC), a leading provider of health, safety, hygiene and
environmental consultancy services and security solutions to the public and
private sectors, is pleased to announce its unaudited interim results for the
six-month period ended 30 September 2022.
GROUP CHIEF EXECUTIVE OFFICER’S STATEMENT
Financial Highlights
* Group revenue of £1.679m (H1 FY22: £1.719m).
* EBITDA of £162k (H1 FY22: £163k including £29k of grant funding).
* Earnings per share of 0.90p (H1 FY22: 0.78p).
* Cash of £691k (H1 FY22: £902k).
* Net asset value (unaudited) of £3.6m following end-of-year write-downs (H1
FY22: £4.7m).
* Pro-forma net asset value (unaudited) per share of 30.6p, compared to a
mid-market share price as at market close on 30 September 2022 of 19p.
* Interim dividend declared of 0.5p per ordinary share.
Operational Highlights and Business Outlook
Revenues and EBITDA at the interim stage were little changed from those in the
same period last year. That said, the contributions from each subsidiary have
been different with some showing improvement and others below where they
previously were. All subsidiaries, however, have traded profitably over the
reporting period. A breakdown of how each subsidiary has performed is set out
in a separate section of this report below.
All subsidiaries were adversely affected by rising costs in many areas of the
group’s business, in particular in relation to travel and accommodation
charges.
The Board took the decision to increase salaries in April 2022 and again in
September 2022, although the latter increase did not impact the halfway
stage. It was felt important to protect employee wellbeing and livelihoods
at a time when inflationary pressures had eroded salary values. Staff
retention is one of the Group’s key performance indicators and with a tight
labour market our longer-term success depends on attracting and retaining
staff of the right calibre.
The retail sector shows no material signs of returning to pre-pandemic trading
levels and the Group continues to closely monitor the performance of its B2BSG
Solutions subsidiary which offers security solutions to that sector.
Profitability has also been impacted by the weakness of Sterling, as all
electronic tags and associated systems are purchased from abroad.
There has been a marked improvement in the fortunes of RSA Environmental
Health, which predominantly sells into the education sector. This subsidiary
has seen revenues rise by a third and EBITDA double when compared with the
first half of the prior financial year as schools have returned to a normal
way of trading.
Our Personnel Health and Safety Consultants subsidiary saw a marked reduction
in sales over the equivalent reporting period in 2021, caused by the cessation
of a Covid-related testing programme that ended when the pandemic abated. This
led to around 40% lower EBITDA, although the subsidiary continues to trade
very profitably.
Our leisure sector related subsidiary, Quality Leisure Management, saw
revenues increased by over a third with EBITDA more than 40% ahead, as
activity in leisure facilities returned to pre-pandemic levels.
The contribution to revenues from our Scottish subsidiary, QCS International,
was also higher than last year and there was a corresponding rise in profit.
The Board is confident that the Group is well-placed to deal with the
circumstances that it will encounter over the remainder of the current
financial year but acknowledges that cost pressures in an uncertain economic
environment will create challenges.
Dividend
The Board believes that the Group will remain cash generative and there are
sufficient cash reserves to enable the payment of an interim dividend.
Accordingly, the Board has decided to declare an interim dividend of 0.5p per
ordinary share, to be paid on 13 January 2023, to those shareholders on the
register of members on 23 December 2022.
Any recommendation by the Board for a final dividend will be subject to the
Group’s full year performance, cash reserves, and the outlook at that time.
Cash Flow
Cash at bank on 30 September 2022 stood at £0.7m compared to approximately
£0.9m at the same time last year. Over the 12 month period since the date
of the last Interim results, the Company has made dividend distributions
totalling £130k and undertaken a share buyback costing £312k inclusive of
associated costs.
Despite no current expectation of having to call upon it, the Group has
renewed its £50,000 banking facility with HSBC.
The Group has sufficient cash reserves to service the proposed interim
dividend and all requirements arising in the normal course of business. There
are currently no additional calls on the Company’s cash. It is noted that
authority was obtained at the last AGM for the Company to potentially
undertake a further share buyback programme(s), however, no decision has been
taken on this matter at the present time.
Discrete Performance by Trading Subsidiaries
Profit/loss figures for the individual subsidiaries below are stated before
tax and inter-company charges (including the costs of operating the parent plc
which are recovered through management charges levied on, and dividends
received from, trading subsidiaries), interest paid and received, depreciation
and amortisation.
Inspection Services (UK) Limited
Invoiced sales of £95,620 yielding a profit of £4,962 (H1 FY22: £94,392 and
£10,923).
Personnel Health and Safety Consultants Limited
Invoiced sales of £423,253 yielding a profit of £119,478 (H1 FY22: £607,906
and £198,579).
RSA Environmental Health Limited
Invoiced sales of £174,625 resulting in a profit of £32,767 (H1 FY22:
£130,953 and £15,646).
Quality Leisure Management Limited
Invoiced sales of £192,014 resulting in a profit of £67,769 (H1 FY22:
£137,281 and £37,500).
QCS International Limited
Invoiced sales of £408,894 yielding a profit of £138,463 (H1 FY22: £356,968
and £113,668).
B2BSG Solutions Limited
Invoiced sales of £384,340 resulting in a profit of £2,825 (H1 FY22:
£391,729 and loss of £16,738).
For further information please contact:
PHSC plc
Stephen
King
Tel: 01622 717 7000
Stephen.king@phsc.co.uk
www.phsc.plc.uk
Strand Hanson Limited (Nominated Adviser) Tel: 020
7409 3494
James Bellman/Matthew Chandler
Novum Securities Limited
(Broker) Tel: 020 7399
9427
Colin Rowbury
About PHSC
PHSC, through its trading subsidiaries, Personnel Health & Safety Consultants
Ltd, RSA Environmental Health Ltd, QCS International Ltd, Inspection Services
(UK) Ltd and Quality Leisure Management Ltd, provides a range of health,
safety, hygiene, environmental and quality systems consultancy and training
services to organisations across the UK. In addition, B2BSG Solutions Ltd
offers innovative security solutions including tagging, labelling and CCTV.
The information contained within this announcement is deemed by the Company to
constitute inside information as stipulated under the Market Abuse Regulation
(EU) No. 596/2014 as it forms part of United Kingdom domestic law by virtue of
the European Union (Withdrawal) Act 2018, as amended.
Group Statement of Comprehensive Income Six months ended Six months ended Year ended
30 Sept 22 30 Sept 21 31 Mar 22
Note Unaudited Unaudited Audited
£’000 £’000 £’000
Continuing operations
Revenue 3 1,679 1,719 3,571
Cost of sales (804) (888) (1,939)
Gross profit 875 831 1,632
Administrative expenses (744) (727) (1,446)
Goodwill impairment 2 - - (793)
Government grants - 29 29
Other income 1 - -
Profit from operations 132 133 (578)
Finance income - - -
Profit before taxation 132 133 (578)
Corporation tax expense (26) (27) (53)
Profit for the period after tax attributable to owners of parent 3 106 106 (631)
Total comprehensive income attributable to owners of the parent 106 106 (631)
Basic and diluted earnings per share for profit after tax from continuing operations attributable to the equity holders of the Group during the period 5 0.90p 0.78p (4.76)p
Group Statement of Financial Position 30 Sept 22 30 Sept 21 31 Mar 22
Unaudited Unaudited Audited
Note £’000 £’000 £’000
Non-current assets
Property, plant and equipment 4 462 500 490
Goodwill 2,235 3,028 2,235
Deferred tax asset 16 2 16
2,713 3,530 2,741
Current assets
Inventories 206 252 186
Trade and other receivables 660 686 726
Cash and cash equivalents 691 902 649
1,557 1,840 1,561
Total assets 3 4,270 5,370 4,302
Current liabilities
Trade and other payables 471 460 617
Right of use lease liability 23 28 31
Current corporation tax payable 81 115 55
575 603 703
Non-current liabilities
Right of use lease liability 14 26 24
Deferred taxation liabilities 62 51 62
76 77 86
Total liabilities 651 680 789
Net assets 3,619 4,690 3,513
Capital and reserves attributable to equity holders of the Group
Called up share capital 1,185 1,468 1,468
Share premium account 1,916 1,916 1,916
Capital redemption reserve 426 143 143
Merger relief reserve 134 134 134
Treasury shares - (335) (645)
Retained earnings (42) 1,364 497
3,619 4,690 3,513
Group Statement of Changes in Equity
Share Capital Share Premium Merger Relief Reserve Capital Redemption Reserve Treasury Shares Retained Earnings Total
£’000 £’000 £’000 £’000 £’000 £’000 £’000
Balance at 1 April 2022 1,468 1,916 134 143 (645) 497 3,513
Profit for the period attributable to equity holders - - - - - 106 106
Cancellation of treasury shares (283) - - 283 645 (645) -
Balance at 30 September 2022 1,185 1,916 134 426 - (42) 3,619
Balance at 1 April 2021 1,468 1,916 134 143 - 1,258 4,919
Profit for the period attributable to equity holders - - - - - 106 106
Purchase of treasury shares - - - - (325) - (325)
Cost of share buyback - - - - (10) - (10)
Balance at 30 September 2021 1,468 1,916 134 143 (335) 1,364 4,690
Group Statement of Cash Flows Six months Six months Year
ended ended ended
30 Sept 22 30 Sept 21 31 Mar 22
Unaudited Unaudited Audited
£’000 £’000 £’000
Cash flows generated from operating activities
Cash generated from operations 62 17 313
Tax paid - - (89)
Net cash generated from operating activities 62 17 224
Cash flows used in investing activities
Purchase of property, plant and equipment (2) - (22)
Disposal of fixed assets - - -
Interest received - - 1
Net cash used in investing activities (2) - (21)
Cash flows used in financing activities
Payments on right of use assets (18) (17) (16)
Share buyback - (335) (645)
Dividends paid to Group shareholders - - (130)
Net cash used in financing activities (18) (352) (791)
Net increase/(decrease) in cash and cash equivalents 42 (335) (588)
Cash and cash equivalents at beginning of period 649 1,237 1,237
Cash and cash equivalents at end of period 691 902 649
Notes to the cash flow statement
Cash generated from operations
Operating profit - continuing operations 132 133 (578)
Depreciation charge 30 30 59
Goodwill impairment - - 793
Loss on sale of fixed assets - - 2
(Increase)/decrease in inventories (20) 8 74
Decrease/(increase) in trade and other receivables 66 (96) (136)
(Increase)/decrease in trade and other payables (146) (58) 99
Cash generated from operations 62 17 313
Notes to the Interim Financial Statements
1. Basis of preparation
These condensed consolidated financial statements are presented on the basis
of International Financial Reporting Standards (IFRS) as adopted by the
European Union and interpretations issued by the International Financial
Reporting Interpretations Committee (IFRIC) and have been prepared in
accordance with the AIM Rules for Companies and the Companies Act 2006, as
applicable to companies reporting under IFRS.
The financial information contained in this announcement, which has not been
audited, does not constitute statutory accounts as defined by Section 434 of
the Companies Act 2006. The Group’s statutory financial statements for the
year ended 31 March 2022, prepared under IFRS, have been filed with the
Registrar of Companies. The auditor’s report for the 2022 financial
statements was unqualified and did not contain a statement under Section 498
(2) or (3) of the Companies Act 2006.
The same accounting policies and methods of computation are followed within
these interim financial statements as adopted in the most recent annual
financial statements.
Impairment of goodwill
The Board has considered the carrying value of goodwill and is satisfied that
the assumptions made at the time of the last adjustment remain valid.
2. Exceptional Administrative Expenses
Six months ended Six months ended Year ended
30 Sept 22 30 Sept 21 31 Mar 22
Unaudited Unaudited Audited
Impairment of PHSC plc’s investment in £’000 £’000 £’000
Inspection Services (UK) Limited - - 117
B2BSG Solutions Limited - - 676
- - 793
3. Segmental Reporting
Six months ended Six months ended Year ended
30 Sept 22 30 Sept 21 31 Mar 22
Unaudited Unaudited Audited
Revenue £’000 £’000 £’000
Security division : B2BSG Solutions Ltd 384 392 749
384 392 749
Health & Safety division
Inspection Services (UK) Ltd 96 94 187
Personnel Health & Safety Consultants Ltd 423 608 1,283
Quality Leisure Management Ltd 192 137 324
RSA Environmental Health Ltd 175 131 304
886 970 2,098
Systems division : QCS International Ltd 409 357 724
Total revenue 1,679 1,719 3,571
Profit/(loss) after taxation, before management charge
Security division : B2BSG Solutions Ltd 4 (13) (55)
Health & Safety division
Inspection Services (UK) Ltd 1 6 10
Personnel Health & Safety Consultants Ltd 102 166 294
Quality Leisure Management Ltd 56 30 87
RSA Environmental Health Ltd 25 13 47
184 215 438
Systems division : QCS International Ltd 107 87 158
Holding company : PHSC plc (189) (183) (379)
106 106 162
Goodwill impairment - - (793)
Total Group profit after taxation 106 106 (631)
30 Sept 22 30 Sept 21 31 Mar 22
Unaudited Unaudited Audited
Total assets £’000 £’000 £’000
Security division : B2BSG Solutions Ltd 178 292 197
Safety division
Inspection Services (UK) Ltd 97 108 110
Personnel Health & Safety Consultants Ltd 289 470 630
Quality Leisure Management Ltd 185 166 226
RSA Environmental Health Limited 619 584 622
1,190 1,328 1,588
Systems division : QCS International Ltd 395 337 454
Holding company : PHSC plc 3,270 4,184 2,826
5,033 6,141 5,065
Adjustment of goodwill (765) (773) (765)
Adjustment of deferred tax 2 2 2
Total assets 4,270 5,370 4,302
4. Property, plant and equipment
30 Sept 22 30 Sept 21 31 Mar 22
Unaudited Unaudited Audited
£’000 £’000 £’000
Cost or valuation
Brought forward 928 928 928
Additions 2 - 22
Disposals - - (22)
Carried forward 930 928 928
Depreciation
Brought forward 438 398 398
Charge 30 30 59
Disposals - - (19)
Carried forward 468 428 438
Net book value 462 500 490
5. Earnings per share
The calculation of the basic earnings per share is based on the following
data.
Six months ended Six months ended Year ended
30 Sept 22 30 Sept 21 31 Mar 22
Unaudited Unaudited Audited
£’000 £’000 £’000
Earnings
Continuing activities 106 106 (631)
Number of shares 30 Sept 22 30 Sept 21 31 Mar 22
Weighted average number of shares for the purpose of basic earnings per share 11,847,019 13,646,497 13,250,966
- ENDS -
Copyright (c) 2022 PR Newswire Association,LLC. All Rights ReservedRecent news on PHSC
See all newsREG-PHSC Plc: Update re: Director's Shareholding
AnnouncementREG-PHSC Plc: Holding(s) in Company
AnnouncementREG-PHSC Plc: Replacement RNS: Transaction in Own Shares and Completion of Buyback Programme
AnnouncementREG-PHSC Plc: Transaction in Own Shares and Completion of Buyback Programme
AnnouncementREG-PHSC Plc: Transaction in Own Shares
Announcement