Robinson plc
("Robinson" or the "Company")
Interim Results for the six months ended 30 June 2011.
Notification of Dividend
CHAIRMAN'S STATEMENT
Following the closure of the paperboard business in Toronto reported earlier in the year, further developments have been completed, since the end of the period under review, which alter the shape of the Group. The sale of the business in Chesterfield and the investment in Scotplast Ltd, the plastic tub manufacturer in Glasgow, completes the exit from spirally wound paperboard and strengthens the plastic packaging operation. The Group retains a specialist paperboard box-making capability.
The spiral winding paperboard business in Chesterfield was sold to Sonoco (UK) Ltd on the 1st July 2011. Family shareholders will know that this was the heritage business of Robinson, having been acquired originally by John Robinson in 1839. However, despite representing 24% of Group revenues in 2010, it has not contributed to profits in the past 5 years, since it lost a long standing major contract.
As announced on 4 July 2011, the consideration for the disposal was £2.6m in cash subject to adjustment in respect of working capital levels following production of completion accounts. These monies have been used by Robinson to reduce current bank debt. In addition, Sonoco have taken a 15 year lease over the site and factory buildings at Goyt Side Road for which (following a two year rent free period) it will pay rental fees of £0.45m per annum. Sonoco also have an option to purchase the property within the next two years at a fixed price. The transaction provides continued employment for the employees of the Chesterfield factory and provides Sonoco with additional production capability and capacity. Sonoco is a significant customer of Robinson plc for plastic packaging and we hope to build on that relationship.
As the disposal was substantially progressed at the end of the period under review, the net result of the disposed business has been included in this period's group income statement as "discontinued operations" which includes, in prior years, the results of the North American paperboard business which was closed in 2010.
Continuing Operations
Excluding the paperboard operations defined above, revenues for the first six months increased 6% and the profit before tax rose by 3%. All of the continuing businesses showed growth in revenues in the first half compared with last year. The 6% overall increase was primarily attributable to increased input costs passed on, as plastic resin prices reached another all-time high in June 2011 - being 14% higher than a year ago. Margins have remained static as a consequence and the Group profit before tax for the period was £1.0m (Jun-10: £0.9m).
The pension fund remains in surplus and initial indications from the triennial actuarial valuation at 5 April 2011 show a 117% surplus, compared with 110% three years ago.
Despite working capital being £0.4m higher than a year ago, net borrowings have been reduced by £3.1m, which includes £2.3m paid to date by Sonoco. Capital spending has been at a modest level so far this year.
Scotplast
As announced on 12 July 2011, Robinson completed an agreement with the directors and owners of Scotplast Ltd to acquire 35% of its issued share capital for £0.25m. The agreement also provides an opportunity for Robinson plc to acquire the remaining issued share capital in 2013 for a price based on performance of the Scotplast business from the previous two years of trading. Scotplast specialises in producing plastic in-mould labelled ice cream containers for commercial and retail markets. Its audited turnover for the year ended 30 September 2010 was £4.1m, profit before tax for the same period was £0.1m and the total value of its assets was £3.8m on that date. Robinson has granted Scotplast a secured credit facility, repayable on 30 June 2014, of up to £0.3m bearing interest on commercial terms.
Outlook and Dividend
The directors believe market conditions for the rest of this year will remain subdued. Plastic resin prices have started to reduce from their recent peak but remain volatile. The directors are nevertheless optimistic that the Group will show further progress by the end of the year. As a result, a 17% higher interim dividend of 1.75p (Oct-10: 1.5p) has been approved to be paid on 3 October 2011 to shareholders on the register at 2 September 2011.
Richard Clothier |
|
23 August 2011 |
Chairman |
|
Robinson plc |
For more information please contact:
Robinson plc |
|
Guy Robinson, Finance Director |
Tel: 01246 505196 |
|
www.robinsonpackaging.com |
WH Ireland |
|
Katy Mitchell |
Tel: 0161 832 2174 |
Robinson plc
Group Income Statement
|
|
|
Six months to 30.06.11 |
|
Six months to 30.06.10 |
|
Year to 31.12.10 |
|
Notes |
|
£'000 |
|
£'000 |
|
£'000 |
|
|
|
|
|
|
|
|
Revenue |
|
|
9,565 |
|
9,022 |
|
19,527 |
Cost of sales |
|
|
(7,744) |
|
(7,187) |
|
(15,188) |
Gross profit |
|
|
1,821 |
|
1,835 |
|
4,339 |
Operating costs |
|
|
(1,121) |
|
(1,136) |
|
(2,596) |
Operating profit |
|
|
700 |
|
699 |
|
1,743 |
Finance income |
|
|
4 |
|
14 |
|
23 |
Finance income in respect of pension fund |
|
|
274 |
|
236 |
|
474 |
Profit before taxation |
|
|
978 |
|
949 |
|
2,240 |
Taxation |
2 |
|
(301) |
|
(227) |
|
(621) |
Profit after taxation from continuing operations |
|
|
677 |
|
722 |
|
1,619 |
Discontinued operations - gain/(loss) for the period |
3 |
|
796 |
|
(618) |
|
(465) |
Profit for the period |
|
|
1,473 |
|
104 |
|
1,154 |
|
|
|
|
|
|
|
|
Earnings per share |
5 |
|
|
|
|
|
|
Earnings per ordinary share (basic and diluted) from continuing operations |
|
|
4.2p |
|
4.5p |
|
10.2p |
|
|
|
|
|
|
|
|
Earnings per ordinary share (basic and diluted) from discontinued operations |
|
|
5.0p |
|
( 3.9p ) |
|
( 2.9p ) |
|
|
|
|
|
|
|
|
Earnings per ordinary share (basic and diluted) from continuing and discontinued operations |
|
|
9.2p |
|
0.6p |
|
7.3p |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Statement of comprehensive income |
|
|
Six months to 30.06.11 |
|
Six months to 30.06.10 |
|
Year to 31.12.10 |
|
|
|
£'000 |
|
£'000 |
|
£'000 |
|
|
|
|
|
|
|
|
Profit for the period |
|
|
1,473 |
|
104 |
|
1,154 |
Other comprehensive income |
|
|
|
|
|
|
|
Actuarial (loss)/gain on retirement benefit obligations |
|
|
(130) |
|
(100) |
|
513 |
Release of currency translation reserve on closure of subsidiary |
|
- |
|
- |
|
(311) |
|
Currency translation gain/(loss) |
|
|
179 |
|
(302) |
|
(56) |
|
|
|
49 |
|
(402) |
|
146 |
Taxation relating to actuarial (loss)/gain |
|
|
34 |
|
28 |
|
(143) |
Other comprehensive income/(expense) for the period |
|
|
83 |
|
(374) |
|
3 |
Total comprehensive income for the period |
|
1,556 |
|
(270) |
|
1,157 |
|
|
|
|
|
|
|
|
|
Robinson plc
Group Balance Sheet
|
|
|
30.06.11 |
|
30.06.10 |
|
31.12.10 |
|
|
|
£'000 |
|
£'000 |
|
£'000 |
Non-current assets |
|
|
|
|
|
|
|
Property, plant and equipment |
|
|
11,398 |
|
12,406 |
|
12,394 |
Deferred tax assets |
|
|
249 |
|
342 |
|
288 |
Pension asset |
|
|
7,696 |
|
6,996 |
|
7,696 |
|
|
|
19,343 |
|
19,744 |
|
20,378 |
Current assets |
|
|
|
|
|
|
|
Inventories |
|
|
1,449 |
|
2,018 |
|
1,982 |
Trade and other receivables |
|
|
6,238 |
|
5,779 |
|
6,447 |
Cash |
|
|
1,204 |
|
158 |
|
347 |
|
|
|
8,891 |
|
7,955 |
|
8,776 |
Non-current assets held for sale |
|
|
2,782 |
|
2,782 |
|
2,782 |
Total assets |
|
|
31,016 |
|
30,481 |
|
31,936 |
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
Trade and other payables |
|
|
(3,663) |
|
(4,182) |
|
(4,605) |
Corporation tax payable |
|
|
(681) |
|
(204) |
|
(542) |
Borrowings |
|
|
(1,709) |
|
(3,321) |
|
(2,872) |
|
|
|
(6,053) |
|
(7,707) |
|
(8,019) |
Non-current liabilities |
|
|
|
|
|
|
|
Borrowings |
|
|
(667) |
|
(1,084) |
|
(876) |
Deferred tax liabilities |
|
|
(1,541) |
|
(1,574) |
|
(1,701) |
Provisions |
|
|
(191) |
|
(194) |
|
(191) |
|
|
|
(2,399) |
|
(2,852) |
|
(2,768) |
Total liabilities |
|
|
(8,452) |
|
(10,559) |
|
(10,787) |
|
|
|
|
|
|
|
|
Net assets |
|
|
22,564 |
|
19,922 |
|
21,149 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
|
Share capital |
|
|
80 |
|
80 |
|
80 |
Share premium |
|
|
419 |
|
419 |
|
419 |
Capital redemption reserve |
|
|
216 |
|
216 |
|
216 |
Translation reserve |
|
|
759 |
|
643 |
|
580 |
Revaluation reserve |
|
|
4,420 |
|
4,461 |
|
4,420 |
Retained earnings |
|
|
16,670 |
|
14,103 |
|
15,434 |
Equity attributable to shareholders |
|
|
22,564 |
|
19,922 |
|
21,149 |
|
|
|
|
|
|
|
|
Robinson plc
Group cash flow statement
|
|
|
Six months to 30.06.11 |
|
Six months to 30.06.10 |
|
Year to 31.12.10 |
|
|
|
£'000 |
|
£'000 |
|
£'000 |
Cash flows from operating activities |
|
|
|
|
|
|
|
Profit for the period |
|
|
1,473 |
|
104 |
|
1,154 |
Adjustments for: |
|
|
|
|
|
|
|
Depreciation of property, plant and equipment |
|
|
604 |
|
673 |
|
1,379 |
(Profit)/loss on disposal of other plant and equipment |
|
|
(72) |
|
(3) |
|
1 |
Gain on disposal or closure of discontinued operations |
|
|
(1,041) |
|
- |
|
(165) |
Decrease in provisions |
|
|
- |
|
- |
|
(3) |
Other finance income in respect of pension fund |
|
|
(274) |
|
(236) |
|
(474) |
Finance income |
|
|
(4) |
|
52 |
|
66 |
Taxation charged |
|
|
211 |
|
103 |
|
474 |
Non-cash items: |
|
|
|
|
|
|
|
Pension current service cost |
|
|
144 |
|
136 |
|
285 |
Cost of share options |
|
|
12 |
|
16 |
|
30 |
Operating cash flows before movements in working capital |
|
|
1,053 |
|
845 |
|
2,747 |
Increase in inventories |
|
|
(262) |
|
(483) |
|
(497) |
Increase in trade and other receivables |
|
|
(501) |
|
(116) |
|
(1,222) |
Increase/(decrease) in trade and other payables |
|
|
209 |
|
(1,256) |
|
(348) |
Cash generated/(used in) by operations |
|
|
499 |
|
(1,010) |
|
680 |
UK corporation tax(paid)/received |
|
|
(51) |
|
12 |
|
(114) |
Interest received/(paid) |
|
|
3 |
|
(50) |
|
(67) |
Net cash generated from/(used in) operating activities |
|
|
451 |
|
(1,048) |
|
499 |
Cash flows from investing activities |
|
|
|
|
|
|
|
Disposal or closure of discontinued operations |
|
|
2,340 |
|
- |
|
(66) |
Acquisition of property, plant and equipment |
|
|
(459) |
|
(117) |
|
(542) |
Disposal of other plant and equipment |
|
|
158 |
|
17 |
|
17 |
Net cash generated from/(used in) investing activities |
|
|
2,039 |
|
(100) |
|
(591) |
Cash flows from financing activities |
|
|
|
|
|
|
|
Loans paid |
|
|
(206) |
|
(203) |
|
(409) |
Dividends paid |
|
|
(260) |
|
(246) |
|
(456) |
Net cash used in financing activities |
|
|
(466) |
|
(449) |
|
(865) |
Net increase/(decrease) in cash and cash equivalents |
|
|
2,024 |
|
(1,597) |
|
(957) |
Cash and cash equivalents at 1 January |
|
|
(2,112) |
|
(1,155) |
|
(1,155) |
Cash and cash equivalents at end of period |
|
|
(88) |
|
(2,752) |
|
(2,112) |
|
|
|
|
|
|
|
|
Cash |
|
|
1,205 |
|
158 |
|
347 |
Overdraft |
|
|
(1,293) |
|
(2,910) |
|
(2,459) |
Cash and cash equivalents at end of period |
|
|
(88) |
|
(2,752) |
|
(2,112) |
|
|
|
|
|
|
|
|
Robinson plc Notes to the Interim Report
1. Basis of preparation
The interim report for the six month period to 30 June 2011 was approved by the directors on 23 August 2011. The interim financial information is not audited.
The interim financial statements have been prepared in accordance with applicable accounting standards and under the historical cost convention except that they have been modified to include the valuation of certain financial assets and liabilities. The interim financial statements do not constitute statutory financial statements in accordance with section 435 of the Companies Act 2006. The full year figures are derived from the statutory accounts on which the auditors gave an unmodified report. The Group's statutory financial statements prepared under International Financial Reporting Standards (IFRS) as adopted by the European Union have been filed with the Registrar of Companies.
2. Taxation
The taxation charge for the six months to 30 June 2011 has been calculated on the basis of the estimated effective tax rate on profits before tax for the year to 31 December 2011.
3. Discontinued operations
On 1 July 2011 the business of designing, manufacturing and selling spirally wound paperboard containers based in Chesterfield was sold to Sonoco Limited. This sale has been included in the financial statements for the half year as the sale had been agreed and substantially completed in the half year. In the previous period Robinson Paperboard Packaging (North America) Ltd was closed. All comparatives in the income statement have been restated to disclose these operations as discontinued. The results of the discontinued operations were as follows:
|
|
Six months to 30.06.11 |
|
Six months to 30.06.10 |
|
Year to 31.12.10 |
|
|
|
£'000 |
|
£'000 |
|
£'000 |
|
|
|
|
|
|
|
|
|
Revenue |
|
2,882 |
|
2,497 |
|
6,908 |
|
Expenses |
|
(3,217) |
|
(3,254) |
|
(7,685) |
|
Loss before tax |
|
(335) |
|
(757) |
|
(777) |
|
Attributable tax credit |
|
64 |
|
139 |
|
147 |
|
|
|
(271) |
|
(618) |
|
(630) |
|
Gain on disposal or closure of discontinued operations |
|
1,041 |
|
- |
|
165 |
|
Attributable tax expense |
|
26 |
|
- |
|
- |
|
Net gain/(loss) attributable to discontinued operations |
|
796 |
|
(618) |
|
(465) |
|
|
|
|
|
|
|
|
The net assets of the Chesterfield paperboard business at the date of closure were:
|
|
|
|
|
|
£'000 |
|
|
|
|
|
|
|
Property, plant and equipment |
|
|
|
|
|
887 |
Inventories |
|
|
|
|
|
795 |
Trade receivables |
|
|
|
|
|
1,204 |
Trade payables |
|
|
|
|
|
(1,032) |
Other payables |
|
|
|
|
|
(118) |
|
|
|
|
|
|
1,736 |
Gain on disposal |
|
|
|
|
|
1,041 |
Total consideration |
|
|
|
|
|
2,777 |
|
|
|
|
|
|
|
Satisfied by: |
|
|
|
|
|
|
Cash and cash equivalents |
|
|
|
|
|
2,340 |
Deferred consideration, including estimated working capital adjustment |
|
|
|
437 |
||
|
|
|
|
|
|
2,777 |
|
|
|
|
|
|
|
Gain on net assets |
|
|
|
|
|
1,116 |
Closure costs |
|
|
|
|
|
(75) |
Gain on closure |
|
|
|
|
|
1,041 |
|
|
|
|
|
|
|
4. Dividends
|
Six months to 30.06.11 |
|
Six months to 30.06.10 |
|
Year to 31.12.10 |
Ordinary: |
£'000 |
|
£'000 |
|
£'000 |
Final |
260 |
|
246 |
|
246 |
Interim |
- |
|
- |
|
210 |
|
260 |
|
246 |
|
456 |
5. Earnings per share
The calculation of basic and diluted earnings per ordinary share for continuing operations shown on the income statement is based on the profit after taxation (£677,000) divided by the weighted average number of shares in issue (15,943,501). The share options are not dilutive as the average market price is not sufficiently higher than the exercise price. The calculation in respect of discontinued operations is based on the profit of £796,000. The calculation in respect of continuing and discontinued operations is based on the profit for the period of £1,473,000.
6. Interim Report
Copies of the interim report are available from Robinson plc's registered office: Portland, Goyt Side Road, Chesterfield, S40 2PH, UK or from its website at www.robinsonpackaging.com.