Interim Results
NWF Group PLC
31 January 2007
Embargoed until 07.00, Wednesday 31 January 2007
NWF GROUP PLC INTERIM RESULTS
FOR THE SIX MONTHS ENDED 30 NOVEMBER 2006
NWF Group plc ('NWF'), the diversified sales and distribution business, today
announces interim results for the six months ended 30 November 2006.
Commenting on the results, Mark Hudson, Chairman said: 'We have continued to
invest in each of our businesses during the period under review, the benefits of
which should supplement the growth we have seen from similar measures taken last
year. These have resulted in a significant uplift in our first half results this
year.'
Financial highlights:
•Turnover increased by 17% to £156 million (2005: £134 million)
•Profit on ordinary activities before taxation increased by 27% to £2.3
million (2005: £1.8million)
•Basic earnings per share increased by 9% to 16.5p (2005: 15.2p)
•Interim dividend increased by 7% to 4.9p (2005: 4.6p)
•Net assets rose by 49% to £27.9 million (2005: £18.8 million)
•All four businesses have performed better than in the same period last
year
•Warehouse building project at Wardle under way
Divisional highlights:
•Distribution:- turnover up 6% to £14.5 million (2005: £13.6 million) with
operating profit of £958,000 (2005: £934,000) and all sites fully and
profitably occupied.
•Feeds:- turnover rose by 22% to £37.6 million (2005: £30.8 million) with
operating profit up 28% to £913,000 (2005: 716,000) and an 18% volume
increase.
•Fuels:- turnover increased 13% to £93.7 million (2005: £82.7 million)
with operating profits up 17% to £963,000 (2005: £823,000) and recent East
Anglian acquisitions contributing well.
•Garden Centres:- turnover of £9.9 million (2005: £6.4 million) with
operating profit of £49,000 from an operating loss of £83,000 last year.
Building in progress at new Ashton Park centre.
On the outlook for the coming months Mark Hudson added: 'Overall, the Board
remains confident of the Group's trading prospects for the year as a whole and
that the ongoing investments and recent acquisitions will underpin its planned
growth in this financial year and beyond.'
For further information please visit www.nwf.co.uk or contact:
Graham Scott, Chief Executive John West
Paul Grundy, Finance Director Clemmie Carr
NWF Group plc Tavistock Communications
Tel: 01829 260260 Tel: 020 7920 3150
Chairman's Statement
I am pleased to report record interim results for NWF Group for the six months
ended 30 November 2006. Both turnover and profit before taxation at Group level
have shown significant improvement compared to the previous half year and all
four of our businesses have performed better than in the same period in 2005.
We have continued to invest in each of our businesses during the period under
review, the benefits of which should supplement the growth we have seen from
similar measures taken last year. These have resulted in a significant uplift in
our first half results this year.
Results
Group turnover for the six months to 30 November 2006 increased by 17% from £134
million to £156 million. Operating profit increased by 21% to £2.9 million
(2005: £2.4 million). Pre-tax profit before goodwill amortisation was up 27% to
£2.6 million (2005: £2.1 million) and, after goodwill amortisation of £0.3
million (2005: £0.2 million), was 27% higher at £2.3 million (2005: £1.8
million).
Basic earnings per share before goodwill amortisation were up by 8% at 19.4
pence (2005: 17.9 pence), basic earnings per share after goodwill amortisation
rose by 9% to 16.5 pence (2005: 15.2 pence) and diluted earnings per share
increased from 14.9 pence to 16.2 pence.
Net assets rose by 49% to £27.9 million (2005: £18.8 million). The significant
capital expenditure during the period of £8.5 million (2005: £1.2 million)
related principally to the Distribution warehouse investment at Wardle and the
construction of a new garden centre at Ashton under Lyne. This contributed as
planned to an overall cash outflow before financing of £12.1 million (2005: £3.5
million). Despite this, gearing at the period end was 91% (2005: 102%).
In accordance with London Stock Exchange rules for AIM listed companies, the
Group will be adopting International Financial Reporting Standards within its
financial statements for its 2007/08 financial year onwards. We are in the
process of evaluating the implications of moving away from existing UK
accounting standards.
Dividend
The Board has approved an interim dividend per share of 4.9 pence (2005: 4.6
pence), up by 7%, which is in line with its progressive dividend policy. This
will be paid on 1 May 2007 to shareholders on the register on 30 March 2007. The
shares will trade ex-dividend on 28 March 2007.
Operations
Operating profit in the Distribution business increased by 3% from £934,000 to
£958,000 on turnover up by 6% to £14.5 million (2005: £13.6 million). All three
warehousing sites (Wardle, Deeside and Winsford) were fully and profitably
occupied for most of the six months. The warehouse building programme at Wardle
is well in hand with the first of the three warehouses now expected to be
completed in the first half of 2007 and all three handed over during the summer.
The new warehouse capacity has been raised from the original 42,000 pallets to
nearly 60,000 pallets by the partial introduction of mobile racking.
Feeds saw an 18% volume increase in a competitive market, with similar tonnage
uplifts being achieved in the North and in the South. Turnover rose by 22% from
£30.8 million to £37.6 million while operating profit improved by 28% from
£716,000 to £913,000. This has been a period of consolidation of the steps taken
last year by utilising much of the new capacity established, particularly in
blended feeds.
Against a backdrop of continuing high product prices, Fuels' turnover increased
by 13% from £82.7 million to £93.7 million on a volume increase of 9% to 158
million litres. Operating profit was £963,000 compared to £823,000 last time, an
increase of 17%. Most depots performed well with Broadland Fuels in Norfolk
(acquired in August 2005) contributing strongly and Browns of Burwell in Suffolk
(acquired in July 2006) trading in line with initial expectations.
Garden Centres operated five locations during the half year, including Woodford
Park (acquired in February 2006) for the first time. Turnover was £9.9 million
(2005: £6.4 million) of which Woodford Park accounted for £2.9 million, leaving
a 9% increase in sales from the remaining four centres. The operating profit of
£49,000 showed a welcome turnround from a loss of £83,000 last year with a
like-for-like improvement in collective contribution. Garden centres are
normally expected to make substantially all of their annual profits in our
second half year. Building is in progress at Ashton Park, a greenfield site in a
retail park in East Manchester acquired in June 2006. This new garden centre is
expected to open by Easter 2007 with little effect on this financial year's
trading.
Board and prospects
I would like to take this opportunity to thank Roy Willis, who retired after the
2006 Annual General Meeting, for his long and dedicated service and guidance to
the Group since joining the Board in 1980 and as Chairman since 1997.
The Distribution division's second half performance will be impacted by the fact
that in the autumn of 2006, a significant customer at Deeside was lost through
acquisition when the new owner, for economic reasons, consolidated their
logistics in-house. However, a new contract is due to be signed with a major
branded grocery supplier to distribute their products nationwide, which should
fill the spare capacity at Deeside by the end of May. The outlook for the
remainder of the Group is in line with our expectations.
Overall, the Board remains confident of the Group's trading prospects for the
year as a whole and that the ongoing investments and recent acquisitions will
underpin its planned growth in this financial year and beyond.
Mark Hudson
Chairman
31 January 2007
Group profit and loss account
Half year ended 30 November 2006
Half year to Half year to Year to 31 May
30 Nov 30 Nov 2006
2006 2005
------------------------------------------------
£'000 £'000 £'000
Turnover (note 1) 155,735 133,616 292,873
Operating costs (152,852) (131,226) (286,151)
------------------------------------------------
Operating profit (note 1) 2,883 2,390 6,722
Interest payable (574) (485) (1,088)
Other finance costs - FRS17 34 (64) (127)
------------------------------------------------
Profit on ordinary activities
before taxation 2,343 1,841 5,507
Taxation (835) (625) (1,958)
------------------------------------------------
Profit for the financial period 1,508 1,216 3,549
================================================
Earnings per share (note 2)
Basic before goodwill
amortisation 19.4p 17.9p 47.1p
Basic 16.5p 15.2p 41.7p
Diluted 16.2p 14.9p 40.8p
Proposed dividend per share 4.9p 4.6p 18.0p
Summarised Group balance sheet
As at 30 November 2006
30 Nov 2006 30 Nov 2005 31 May 2006
------------------------------------------------
£'000 £'000 £'000
Intangible fixed assets 9,528 8,199 9,285
Tangible fixed assets 33,529 23,858 25,005
Stocks 7,665 6,332 7,094
Debtors 41,019 37,979 39,515
Cash and bank balances 59 54 945
Creditors: amounts falling due
within one year (44,259) (38,587) (34,646)
------------------------------------------------
Total assets less current
liabilities 47,541 37,835 47,198
Creditors: amounts falling due after
more than one year (15,213) (13,821) (15,219)
Provision for liabilities and
charges (1,245) (813) (1,112)
------------------------------------------------
Net assets excluding pension
liability 31,083 23,201 30,867
Pension liability (3,152) (4,399) (3,223)
------------------------------------------------
Net assets including pension
liability 27,931 18,802 27,644
================================================
Total equity shareholders' funds 27,931 18,802 27,644
================================================
Reconciliation of movements in equity shareholders' funds
Half year ended 30 November 2006
Half year to Half year to Year to
30 Nov 2006 30 Nov 2005 31 May 2006
------------------------------------------------
£'000 £'000 £'000
Opening equity shareholders' funds
as previously reported 27,644 21,648 21,648
Prior year adjustment - FRS17 - (4,283) (4,283)
Prior year adjustment - FRS21 - 988 988
------------------------------------------------
Opening equity shareholders' funds
as restated 27,644 18,353 18,353
Profit after taxation 1,508 1,216 3,549
Dividends paid (1,225) (1,000) (1,421)
Share capital issued including
premium 4 236 5,984
Actuarial gain on group pension
scheme - - 1,685
Deferred taxation associated with
group pension scheme - (3) (506)
------------------------------------------------
Closing equity shareholders' funds 27,931 18,802 27,644
================================================
Summarised Group cash flow statement
Half year ended 30 November 2006
Half year to Half year to Year to
30 Nov 2006 30 Nov 2005 31 May 2006
------------------------------------------------
£'000 £'000 £'000
Operating profit 2,883 2,390 6,722
Goodwill amortisation 270 217 468
Depreciation charge 1,517 1,447 2,728
Increase in working capital (2,912) (2,104) (639)
Other (103) (68) (168)
------------------------------------------------
Operating cash inflow 1,655 1,882 9,111
Interest paid (508) (457) (1,210)
Taxation paid (862) (752) (1,598)
Dividends paid (1,225) (1,000) (1,421)
Purchase of tangible fixed assets (8,518) (1,241) (2,822)
Sale of tangible fixed assets 135 32 99
Acquisitions including cash acquired (1,517) (916) (3,075)
Deferred acquisition payments (1,830) (1,030) (1,030)
Deferred disposal proceeds receipts 592 - -
------------------------------------------------
Net cash outflow before financing (12,078) (3,482) (1,946)
Term loan and HP finance movements 811 (311) (1,461)
Medium term loan received - - 2,000
Issue of ordinary share capital 4 236 5,983
------------------------------------------------
(Decrease)/increase in cash in the
period (11,263) (3,557) 4,576
================================================
Reconciliation of net cash flow to movement in net debt
Half year ended 30 November 2006
Half year to Half year to Year to
30 Nov 2006 30 Nov 2005 31 May 2006
------------------------------------------------
£'000 £'000 £'000
(Decrease)/increase in cash per cash
flow statement (11,263) (3,557) 4,576
Cash (inflow)/outflow from
(increase)/decrease in HP and debt
financing (811) 311 (539)
------------------------------------------------
Change in net debt resulting from
cash flows (12,074) (3,246) 4,037
HP finance acquired with acquisition (13) - (220)
New HP agreements entered into (606) - (731)
Net debt brought forward (12,811) (15,897) (15,897)
------------------------------------------------
Net debt carried forward (25,504) (19,143) (12,811)
================================================
Analysis of net debt:
Cash and bank balances 59 54 945
Overdrafts (10,541) (7,406) (164)
HP finance due within one year (359) (45) (248)
Debt due within one year - (600) -
HP finance due after one year (1,000) (46) (644)
Debt due after one year (13,663) (11,100) (12,700)
------------------------------------------------
Total net debt (25,504) (19,143) (12,811)
================================================
Notes:
1. Segmental information
Half year to Half year to Year to
30 Nov 2006 30 Nov 2005 31 May 2006
-----------------------------------------------------
£'000 £'000 £'000
Turnover
Distribution 14,499 13,632 27,226
Feeds 37,596 30,809 71,911
Fuels 93,734 82,734 178,151
Garden Centres 9,906 6,441 15,585
-----------------------------------------------------
155,735 133,616 292,873
=====================================================
Operating profit
Distribution 958 934 2,072
Feeds 913 716 1,543
Fuels 963 823 2,823
Garden Centres 49 (83) 284
-----------------------------------------------------
2,883 2,390 6,722
=====================================================
Net operating assets
Distribution 12,719 11,806 11,737
Feeds 19,324 17,121 16,866
Fuels 7,574 5,761 8,674
Garden Centres 13,389 12,678 12,046
-----------------------------------------------------
53,006 47,366 49,323
=====================================================
2. Earnings per share
The calculation of basic earnings per share before goodwill amortisation for the
half year is based on profit after taxation and before goodwill amortisation of
£1,778,000 (2005: £1,433,000) and on 9,142,000 (2005: 8,026,000) ordinary shares
representing the weighted average number of shares in issue during the period.
The calculation of basic earnings per share for the half year is based on profit
after taxation of £1,508,000 (2005: £1,216,000) and on 9,142,000 (2005:
8,026,000) ordinary shares representing the weighted average number of shares in
issue during the period.
The calculation of diluted earnings per share for the half year is based on the
figures shown above amended for the weighted average dilutive effect (193,000
shares) of share options outstanding through the period (2005: 162,000 shares).
3. Acquisitions
The Group acquired Arthur A Gent & Sons Limited on 13 July 2006 for a
consideration of £0.9 million. This company has planning permission to build a
new garden centre in Ashton under Lyne, Manchester, which is in the process of
being constructed. The book value of net assets acquired, after provisional fair
value adjustments, amounted to £0.9 million. The results for the period since
acquisition are not material.
The Group acquired Browns of Burwell Limited, a fuel distribution business based
near Newmarket, on 31 July 2006 for a consideration of £1.4 million. The book
value of net assets at the date of acquisition amounted to £0.9 million,
resulting in provisional goodwill of £0.5 million. The results for the period
since acquisition are not material.
4. Comparative figures
The figures for the half year ended 30 November 2006 and the comparative figures
for the half year ended 30 November 2005 are unaudited. The comparative figures
for the year ended 31 May 2006 are an abridged version of the accounts for that
year filed with the Registrar of Companies, on which an unqualified audit
opinion has been given.
5. Accounting policies
The above financial statements have been prepared on the basis of accounting
policies set out in the 2006 Annual Report and Accounts.
6. Interim Report
Copies of the Interim Report are due to be sent to shareholders on 5 February
2007. Further copies may be obtained from the Company Secretary at NWF Group
plc, Wardle, Nantwich, Cheshire, CW5 6BP.
2007 Financial calendar
Interim dividend paid 1 May 2007
Financial year end 31 May 2007
Preliminary announcement of full year results August 2007
Publication of Annual Report and Accounts August 2007
Annual General Meeting 4 October 2007
Final dividend paid 1 November 2007
This information is provided by RNS
The company news service from the London Stock Exchange
Latest directors dealings
- 1 day ago The Renewables Infrastructure Group Limited
- 1 day ago The Renewables Infrastructure Group Limited
- 1 day ago Smurfit Westrock (DI)
- 1 day ago Menhaden Resource Efficiency
- 1 day ago BP