Interim Results
MARSHALLS PLC
31 August 1999
Interim results for the half year to 30 June 1999
Marshalls Plc, the specialist landscaping and paving products group,
announces results for the 6 months to 30 June 1999.
6 months to 6 months to Increase
30 June 99 30 June 98
Turnover (continuing £147.1m £132.2m 11 per cent
ops)
Operating Profit £24.2m £19.8m 22 per cent
(continuing ops)
Profit before tax £23.0m £19.0m 21 per cent
Earnings per share 11.35p 8.98p 26 per cent
(basic)
Earnings per share 9.66p 7.78p 24 per cent
(diluted)
Dividend per share 2.67p 2.33p 15 per cent
* Record profits before tax
* Stonemarket business fully integrated and performing above expectations
* Considerable profit improvement opportunities identified in the Clay
Division
* New marketing initiative and enhanced distribution arrangement
Commenting on the results, Christopher Burnett, Chairman said:
'These are excellent results and reflect the considerable improvements we are
making to the quality of the Marshalls business. Currently trading is good
and we look forward to the future with confidence.'
Enquires:
Christopher Burnett, Chairman Marshalls Plc
Philip Marshall, Chief Executive 0171 404 5959 today
Graham Holden, Finance Director 01422 306 400 thereafter
Jon Coles Brunswick 0171 404 5959
James Garthwaite
Patrick Meyer
CHAIRMAN'S STATEMENT
The Group made a profit before tax of £23m in the six months to 30 June 1999,
an increase of 21 per cent over the same period last year. Diluted earnings
per share are 24 per cent ahead.
It is particularly pleasing and reflects the progress we are making, that
this profit is more than our total profit in the 1997 financial year, even
after adding back the goodwill write-off we took in that year following the
sale of our business in the United States.
The Board have decided to declare an interim dividend of 2.67p per Ordinary
Share compared with 2.33p last year, an increase of 15 per cent. This is in
line with our dividend policy to increase the dividend during the next two
years so that both classes of shareholders are treated on a par by the time
the 6.5p Convertible Cumulative Preference Shares convert in October 2000.
The dividend will be paid on 1 December 1999 to shareholders on the register
on 24 September 1999.
LANDSCAPE PRODUCTS DIVISION
The Division achieved an operating profit of £19.1m, an increase of 29 per
cent over 1998, on sales of £ 115.7m, an improvement of 12 per cent. The
domestic side of our business experienced good trading conditions with
further advances being made in the proportion of value added products in our
product portfolio. The commercial market was less buoyant in line with the
rest of the industry, though enquiry levels remain very encouraging.
We have announced a reorganisation of the Division whereby over the next
eighteen months we will be moving from a classical functional organisation to
regional profit centres with devolved responsibility for manufacturing, sales
and distribution in each region. Also, products that have previously only
been available to customers by way of national distribution, mainly from
Halifax, will be stocked at our regional depots and be available for rapid
delivery. We have pioneered this concept in Scotland over the past two years
with great success, and the prospect of repeating it throughout the country
is very exciting, both in terms of customer service and our enhanced
competitive position.
The second major move we are announcing with these results is a major
marketing initiative to increase the sale of our domestic patio, garden and
driveway products. This will involve a national advertising campaign
promoting Marshalls products and backing up a scheme we are launching to
bring together via our builders merchant customers, consumers and approved
product layers to give the homeowner quality assurance. We see this as a
significant move to increase the use of our products in the domestic market.
We have benefited this half year from a sizeable profit contribution from
Stonemarket, the business we acquired in September last year. Stonemarket
has experienced strong demand for its products and with the help we have
provided it has increased its production. There is no doubt that Stonemarket
is turning out to be an excellent acquisition and we have clear plans for
developing the business.
CLAY DIVISION
The Clay Division profit of £2.4m, was an increase of 15 per cent over the
same six months last year. This was achieved on turnover of £15.2m, slightly
below 1998. The UK brick market volume was down 2.8 per cent in the same
period.
In March when we announced last year's Group results we did say that we were
carrying out a major review of the Division because, while we believed it
fitted strategically with the Group, we were not satisfied with its
performance. This concern was reinforced by work we had carried out by
consultants to benchmark the business against similar sized competitors.
The review has now been completed. We have identified many ways in which to
improve the profits we earn from this business. The changes we will be
making involve both internal improvements and adjustments to our trading
policies. Work on these changes has already begun and we expect to show
significantly improved results in terms of the profit we earn in the year
2000.
EMERGING BUSINESSES DIVISION
One of the other changes we have made to the way in which we manage the Group
has been to bring together all the smaller but still important Group
businesses like natural stone, flooring products, drainage products etc, into
a new Division which we call the Emerging Businesses Division. The change
has given these smaller businesses individual focus and attention so we can
decide on their future and how we can help them grow. The Division is also a
natural home for small acquisitions we may make where we see an opportunity
to grow them into significant profit contributors.
We are not publishing half year trading results for this new Division, with
comparative figures for the first six months of last year. However, to give
shareholders a feel for the combined importance of these activities, the
turnover for the six months was £16.2m and the profit contribution before
interest £2.6m.
BOARD APPOINTMENT
I am pleased to confirm the appointment of Dick Barfield (52) as an
additional Non-executive Director on 15 May 1999. Until 1996 he was Chief
Investment Manager at Standard Life, Edinburgh, a position he had held for
eight years. Currently he is a Director of Equitas and Chairman of its
Investment Committee, a Director of New Look plc, Quintain Estates &
Development plc, Apax Partners & Co. Asset Management, Baillie Gifford Japan
Trust plc and The Merchants Trust plc.
OUTLOOK
The second half has begun well and we are therefore confident of a good
result for the full year. Each Division has very clear objectives and plans
that it has to deliver in both the short and medium term. The results we are
achieving are a direct reflection of the commitment and hard work of our
directors, managers and employees throughout the Group, and on behalf of
shareholders I thank them for their excellent efforts.
CHRISTOPHER BURNETT
CHAIRMAN
31 August 1999
MARSHALLS PLC
PRELIMINARY ANNOUNCEMENT OF RESULTS
UNAUDITED FIGURES FOR THE HALF YEAR ENDED
30 JUNE 1999
Unaudited Audited
Half year ended Year ended
June December
1999 1998 1998
Notes £'000 £'000
Turnover
Continuing operations 147,125 132,229 252,308
Discontinued operations - 1,627 1,627
________ ________ ________
1 147,125 133,856 253,935
________ ________ ________
Operating profit
________ ________ ________
Continuing operations 24,166 19,759 34,825
Discontinued operations - (135) (135)
________ ________ ________
Profit on ordinary
activities before interest 1 24,166 19,624 34,690
Interest - net 1,144 597 1,145
________ ________ ________
Profit on ordinary
activities before taxation 23,022 19,027 33,545
Taxation on profit on
ordinary activities 6,900 5,700 9,798
________ ________ ________
Profit for the period 16,122 13,327 23,747
Preference dividends - non
equity shares 1,883 2,100 4,090
________ ________ ________
Profit attributable to
ordinary shareholders 14,239 11,227 19,657
________ ________ ________
Earnings per share:
Basic 3 11.35p 8.98p 15.70p
Diluted 3 9.66p 7.78p 14.07p
________ ________ ________
Dividends declared
Pence per share 2.67p 2.33p 7.00p
Cost (£'000) 3,350 2,916 8,774
_______ _______ ________
MARSHALLS PLC
PRELIMINARY ANNOUNCEMENT OF RESULTS
UNAUDITED CONSOLIDATED BALANCE SHEET
AS AT 30 JUNE 1999
Unaudited Audited
Half year ended Year ended
June December
Notes 1999 1998 1998
£'000 £'000 £'000
Fixed assets
Intangible 10,991 - 11,276
Tangible 135,546 125,978 133,639
________ ________ ________
146,537 125,978 144,915
Current assets
Stocks 37,959 38,023 40,737
Debtors 64,379 54,261 29,888
Cash at bank and in hand 12,613 27,798 14,228
________ ________ ________
114,951 120,082 84,853
Creditors due within one
year 67,734 58,649 49,344
________ ________ ________
Net current assets 47,217 61,433 35,509
________ ________ ________
Total assets less current
liabilities 193,754 187,411 180,424
Creditors due after more ,20,294
than one year 22,733 23,309
________ ________ ________
Net assets 2 171,021 164,102 160,130
________ ________ ________
Capital and reserves
Called up share capital 43,651 44,911 43,645
Share premium 14,585 14,551 14,567
Revaluation reserve 5,166 5,166 5,166
Other reserves 10,274 9,013 10,274
Profit and loss account 97,345 90,461 86,478
________ ________ ________
Shareholders' funds 171,021 164,102 160,130
_________ __________ __________
Analysis of shareholders'
funds
Equity 113,640 100,046 102,749
________ ________ ________
Non equity 57,381 64,056 57,381
________ ________ ________
171,021 164,102 160,130
________ ________ ________
Net (borrowings)/funds (7,835) 7,027 (6,331)
Net gearing 4.6 per (4.3) per 4.0 per
cent cent cent
________ ________ ________
MARSHALLS PLC
PRELIMINARY ANNOUNCEMENT OF RESULTS
UNAUDITED CASH FLOW FOR THE HALF YEAR ENDED 30 JUNE 1999
Unaudited Audited
Half year ended Year ended
June December
1999 1998 1998
Notes £'000 £'000 £'000
Cash flow from operating
activities 4 13,182 5,374 39,671
Returns on investments and
servicing of finance (3,048) (2,690) (5,354)
Taxation (1,299) (3,997) (9,981)
Capital expenditure (10,339) (10,274) (20,041)
Acquisitions and disposals - 15,238 (1,418)
Equity dividends paid - (1,767) (7,812)
________ ________ ________
Cash (outflow)/inflow
before use of liquid
resources and financing (1,504) 1,884 (4,935)
Management of liquid
resources 7,300 8,550 22,500
Financing (111) (10,997) (17,748)
________ ________ ________
Increase/(decrease) in cash
in the period 5,685 (563) (183)
________ ________ ________
Reconciliation of net cash
flow to movement in net
debt
Increase/(decrease) in cash
in the period 5,685 (563) (183)
Cash outflow from decrease
in debt and lease financing
134 11,049 11,270
Cash inflow from decrease
in liquid resources (7,300) (8,550) (22,500)
________ ________ ________
Change in net debt
resulting from cash flows (1,481) 1,936 (11,413)
Translation differences (23) (14) (23)
________ ________ ________
Movement in net debt in the
period (1,504) 1,922 (11,436)
Net (debt)/funds at
beginning of period (6,331) 5,105 5,105
________ ________ ________
Net (debt)/funds at end of
period (7,835) 7,027 (6,331)
________ ________ ________
MARSHALLS PLC
PRELIMINARY ANNOUNCEMENT OF RESULTS
UNAUDITED FIGURES FOR THE HALF YEAR ENDED 30 JUNE 1999
Unaudited Audited
Half year ended Year ended
June December
1999 1998 1998
Notes £'000 £'000 £'000
Consolidated statement of
total recognised gains and
losses
Profit for the period 16,122 13,327 23,747
Exchange differences on
foreign currency net
investments (23) 99 89
________ ________ ________
Total recognised gains and
losses 16,099 13,426 23,836
________ ________ ________
Reconciliation of movements
in consolidated
shareholders' funds
Profit for the period 16,122 13,327 23,747
Dividends (5,232) (5,023) (12,874)
Other recognised gains and
losses (23) (99) 89
New share capital issued 24 161 63
Scrip dividend - - 108
Share capital redeemed - - (6,541)
Goodwill - 2,436 2,436
________ ________ ________
Net addition to
shareholders' funds 10,891 11,000 7,028
Shareholders' funds at
beginning of period 160,130 153,102 153,102
________ ________ ________
Shareholders' funds at end 171,021 164,102 160,130
of period
________ ________ ________
MARSHALLS PLC
PRELIMINARY ANNOUNCEMENT OF RESULTS
UNAUDITED FIGURES FOR THE HALF YEAR ENDED 30 JUNE 1999
Unaudited Audited
Half year ended Year ended
June December
Notes 1999 1998 1998
£'000 £'000 £'000
1. Analysis of turnover and
operating profit
(a) Turnover
Continuing
Concrete and stone 131,972 116,785 223,126
Clay 15,153 15,444 29,182
________ ________ ________
147,125 132,229 252,308
Discontinued
Concrete USA - 1,627 1,627
________ ________ ________
147,125 133,856 253,935
________ ________ ________
(b) Operating Profit
Continuing
Concrete and Stone 21,776 17,681 31,270
Clay 2,390 2,078 3,512
Property & Landfill - - 43
________ ________ ________
24,166 19,759 34,825
Discontinued
Concrete USA - (135) (135)
________ ________ ________
24,166 19,624 34,690
________ ________ ________
Operating profit is
stated after charging:
Amortisation of goodwill 285 - 143
________ ________ ________
2. Analysis of net assets
Continuing
Concrete and Stone 142,951 123,634 123,550
Clay 46,159 45,390 44,534
________ ________ ________
189,110 169,024 168,084
Unallocated net liabilities
(18,089) (4,922) (7,954)
________ ________ ________
171,021 164,102 160,130
Unallocated net liabilities comprise non-operating assets and liabilities of
a financing nature, principally net borrowings, corporation tax, dividends
payable and capitalised goodwill.
There is no material inter-segmental turnover.
Concrete and Stone comprises Landscape Products and Emerging Businesses
Divisions.
3. Earnings per share
The earnings per share figures below have been calculated using the weighted
average number of shares in issue during the period of 125,434,485 (June 1998
- 125,085,991) and, in respect of the basic earnings per share figure, profit
for the period of £14,239,000) (June 1998 - £11,227,000)
The diluted earnings per share figures below have been calculated using the
weighted average number of shares in issue during the period plus the issue
of dilutive shares, which totals 166,345,179 (June 1998 - 170,594, 868) and,
in respect of the diluted earnings per share figure, total diluted profit for
the period of £16,071,000 (June 1998 - £13,276,000).
Unaudited Audited
Half year ended Year ended
June December
Notes 1999 1998 1998
£'000 £'000 £'000
Basic earnings per share 11.35p 8.98p 15.70p
Diluted earnings per share
9.66p 7.78p 14.07p
4. Reconciliation of
operating profit to cash
flow from operating
activities
Operating profit 24,166 19,624 34,690
Amortisation charges 285 - 143
Depreciation charges 5,810 5,682 11,474
Profit on sale of tangible
fixed assets (12) (142) (198)
Decrease/(increase) in
stocks 2,778 (1,684) (3,743)
Increase in debtors (34,720) (29,100) (2,260)
Increase/(decrease) in
creditors 14,875 10,994 (435)
________ ________ ________
13,182 5,374 39,671
________ ________ ________
5. Year 2000
Over the last year and a half a project has been underway to replace the
Group's existing computer system with a modern system which will
significantly improve the Group's ability to service its customers and
provide easier access to management information. The project has now been
completed, and the system has gone live.
Whilst it is not possible for any organisation to give an assurance that Year
2000 compliance can be achieved in full, the business systems have been
separately tested and reviewed and the directors are satisfied that
appropriate action is being taken to ensure that any disruption will be kept
to a minimum. All costs which are not material, will be expensed as incurred
in accordance with generally accepted accounting practice.
6. Other
The above financial information does not constitute statutory accounts. The
financial information for the year ended 31 December 1998 has been extracted
from the statutory accounts for that period which have been delivered to the
Registrar of Companies and contain an unqualified audit report.
An ordinary dividend of 2.67p per ordinary share will be paid on 1 December
1999 to shareholders on the register at close of business on 24 September
1999.