Robinson plc
("Robinson", the "Company" or the "Group")
INTERIM RESULTS FOR THE SIX MONTHS ENDED 30 JUNE 2015
DIRECTORATE CHANGE
CHANGE OF ADVISER
HIGHLIGHTS
· The excellent performance of the Madrox acquisition during its first year as part of Robinson has increased the expected earn-out payable to the vendors by £0.9m - this has been included in these accounts as an exceptional cost
· Operating profit before exceptional costs and amortisation of intangible asset up by £0.7m (140%) to £1.2m (2014: £0.5m)
· Interim dividend increased by 11% to 2.5p (2014: 2.25p)
· Appointment of Alan Raleigh as non-executive director effective 19 August 2015
· finnCap Ltd appointed as Nominated Adviser and Broker effective 19 August 2015
CHAIRMAN'S STATEMENT
Four significant factors have affected the revenues and profits of the business during the first half of 2015. Firstly the major contribution to Group operating profits from Madrox which was acquired in June 2014. This has been partly offset by the loss last year of a large contract in our Polish business in Lodz which continues to affect year on year comparisons and has reduced revenues in the half by £0.8m. The sterling value of our Polish results has also been adversely affected by the 9% weakening of the Zloty relative to the Pound since last year. Finally, the 25% fall in resin prices in the first two months of this year has reduced revenues by £0.3m, as these were passed on to customers. Since then resin prices have risen to finish the first half 10% higher than at the beginning of the period.
Cash flow has been strong in the first half of the year allowing net borrowings to be reduced by £1.8m to £2.3m. The estimate of the final Madrox earn-out cost (which is payable in April 2016, based on the financial results of that business in 2015) has been revised from £2.5m to £3.4m, with the full increase being treated as an exceptional cost in the first half of 2015. The earn-out will be paid from existing cash and bank facilities available to the Group.
A final dividend of 2.75p was paid to shareholders on 8 June 2015 (2014: 2.5p).
The Board is pleased to announce the appointment, with immediate effect, of a new non-executive director. Alan Raleigh has considerable experience in the international FMCG market, having worked for Unilever plc for over 30 years and currently holding the position of Group Supply Chain Senior Vice President, Personal Care. Alan's experience in highly relevant sectors will substantially strengthen the Board.
Outlook and Dividend
During the second half of 2015 new business gains are expected to lift revenues and lead to a significant recovery in Lodz, especially in 2016. The Board has therefore approved an increased interim dividend of 2.5p (2014: 2.25p) to be paid on 1 October 2015 to shareholders on the register at 28 August 2015. The ordinary shares ex-dividend date is 27 August 2015.
For more information please contact:
Robinson plc |
|
Guy Robinson, Finance Director |
Tel: 01246 389283 |
|
|
FinnCap |
|
Ed Frisby / Giles Rolls - corporate finance |
Tel: 020 7220 0500 |
Stephen Norcross / Alice Lane - corporate broking |
|
The following information regarding Alan McLean Raleigh's (aged 56) appointment is required to be disclosed under Schedule Two (g) of the AIM Rules for Companies:
Other directorships and partnerships held
Current: none
Within the last five years: none
Mr Raleigh owns no Ordinary Shares in the capital of Robinson plc.
In accordance with Rule 17 of the AIM Rules for Companies, the Company announces the following changes to directors' disclosures under sub-paragraphs (iii) to (viii) of Schedule Two (g) of the AIM Rules for Companies: Sales Activation Solutions Group Limited, of which Richard Clothier was a director, was placed into a creditors voluntary liquidation, and was dissolved on 9 July 2014, with unsecured creditors receiving a dividend of 43.31p in the pound; and, Scotplast Limited, of which Adam Formela was a director, was placed into administration and subsequent compulsory liquidation, with commencement of winding up taking place on 10 September 2014.
Robinson plc
Group Income Statement
|
|
Six months to 30.06.15 |
|
Six months to 30.06.14 |
|
Year to 31.12.14 |
|
|
£'000 |
|
£'000 |
|
£'000 |
|
|
|
|
|
|
|
Revenue |
|
13,637 |
|
10,888 |
|
28,071 |
Cost of sales |
|
-10,651 |
|
-8,812 |
|
-21,669 |
Gross profit |
|
2,986 |
|
2,076 |
|
6,402 |
Operating costs |
|
-1,751 |
|
-1,581 |
|
-3,490 |
Amortisation of intangible asset |
|
-392 |
|
0 |
|
-392 |
Exceptional costs |
|
-948 |
|
-364 |
|
-364 |
Operating (loss)/profit |
|
-105 |
|
131 |
|
2,156 |
Finance income - interest receivable |
|
5 |
|
14 |
|
27 |
Finance costs - bank interest payable |
|
-63 |
|
-1 |
|
-106 |
Finance income in respect of pension fund |
|
82 |
|
165 |
|
342 |
(Loss)/profit before taxation |
|
-81 |
|
309 |
|
2,419 |
Taxation |
|
-240 |
|
-76 |
|
-418 |
(Loss)/profit for the period |
|
-321 |
|
233 |
|
2,001 |
|
|
|
|
|
|
|
Earnings per ordinary share (EPS) |
|
p |
|
p |
|
p |
EPS from continuing operations excluding exceptional items |
|
3.8 |
|
3.6 |
|
12.2 |
EPS from continuing operations |
|
-2.0 |
|
1.4 |
|
14.4 |
|
|
|
|
|
|
|
Diluted EPS |
|
|
|
|
|
|
EPS from continuing operations excluding exceptional items |
|
3.8 |
|
3.5 |
|
11.7 |
EPS from continuing operations |
|
-2.0 |
|
1.4 |
|
13.9 |
|
|
|
|
|
|
|
Statement of comprehensive income |
|
£'000 |
|
£'000 |
|
£'000 |
|
|
|
|
|
|
|
(Loss)/profit for the period |
|
-321 |
|
233 |
|
2,001 |
Items that will not be reclassified subsequently to profit or loss: |
|
|
|
|
|
|
Re-measurement of net defined benefit liability |
|
0 |
|
0 |
|
-402 |
Deferred tax relating to items not reclassified |
|
0 |
|
-12 |
|
122 |
|
|
0 |
|
-12 |
|
-280 |
Items that may be reclassified subsequently to profit or loss: |
|
|
|
|
|
|
Exchange differences on translation of foreign operations |
|
-358 |
|
-74 |
|
-544 |
Other comprehensive expense for the period |
|
-358 |
|
-86 |
|
-824 |
Total comprehensive income for the period |
|
-679 |
|
147 |
|
1,177 |
Robinson plc
Group Statement of Financial Position
|
|
|
30.06.15 |
|
30.06.14 |
|
31.12.14 |
|
|
|
£'000 |
|
£'000 |
|
£'000 |
Non-current assets |
|
|
|
|
|
|
|
Goodwill |
|
|
1,339 |
|
0 |
|
1,413 |
Other Intangible Assets |
|
|
7,047 |
|
5,681 |
|
7,438 |
Property, plant and equipment |
|
|
14,151 |
|
15,946 |
|
14,761 |
Deferred tax assets |
|
|
132 |
|
127 |
|
132 |
Pension asset |
|
|
3,825 |
|
4,053 |
|
3,825 |
|
|
|
26,494 |
|
25,807 |
|
27,569 |
Current assets |
|
|
|
|
|
|
|
Inventories |
|
|
2,568 |
|
2,716 |
|
2,635 |
Trade and other receivables |
|
|
7,240 |
|
7,732 |
|
8,919 |
Cash |
|
|
1,672 |
|
0 |
|
710 |
|
|
|
11,480 |
|
10,448 |
|
12,264 |
Non-current assets held for sale |
|
|
0 |
|
1,250 |
|
0 |
Total assets |
|
|
37,974 |
|
37,505 |
|
39,833 |
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
Trade and other payables |
|
|
-4,195 |
|
-4,372 |
|
-4,919 |
Corporation tax payable |
|
|
-21 |
|
-181 |
|
-44 |
Borrowings |
|
|
-2,485 |
|
-3,482 |
|
-2,856 |
Other payables |
|
|
-3,468 |
|
0 |
|
0 |
|
|
|
-10,169 |
|
-8,035 |
|
-7,819 |
Non-current liabilities |
|
|
|
|
|
|
|
Borrowings |
|
|
-1,489 |
|
-1,454 |
|
-2,002 |
Other Payables |
|
|
0 |
|
-2,520 |
|
-2,520 |
Deferred tax liabilities |
|
|
-1,654 |
|
-442 |
|
-1,728 |
Provisions |
|
|
-184 |
|
-187 |
|
-184 |
|
|
|
-3,327 |
|
-4,603 |
|
-6,434 |
Total liabilities |
|
|
-13,496 |
|
-12,638 |
|
-14,253 |
|
|
|
|
|
|
|
|
Net assets |
|
|
24,478 |
|
24,867 |
|
25,580 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
|
Share capital |
|
|
82 |
|
82 |
|
82 |
Share premium |
|
|
610 |
|
610 |
|
610 |
Capital redemption reserve |
|
|
216 |
|
216 |
|
216 |
Translation reserve |
|
|
-603 |
|
225 |
|
-245 |
Revaluation reserve |
|
|
4,463 |
|
4,416 |
|
4,463 |
Retained earnings |
|
|
19,710 |
|
19,318 |
|
20,454 |
Equity attributable to shareholders |
|
|
24,478 |
|
24,867 |
|
25,580 |
Robinson plc
Group Statement of Cash Flows
|
|
|
Six months to 30.06.15 |
|
Six months to 30.06.14 |
|
Year to 31.12.14 |
|
|
|
£'000 |
|
£'000 |
|
£'000 |
Cash flows from operating activities |
|
|
|
|
|
|
|
(Loss)/profit for the period |
|
|
-321 |
|
233 |
|
2,001 |
Adjustments for: |
|
|
|
|
|
|
|
Depreciation of property, plant and equipment |
|
|
673 |
|
470 |
|
1,176 |
Profit on disposal of other plant and equipment |
|
|
-5 |
|
-8 |
|
-7 |
Amortisation of goodwill and customer relationships |
|
|
465 |
|
0 |
|
466 |
Decrease in provisions |
|
|
0 |
|
0 |
|
-3 |
Other finance income in respect of pension fund |
|
|
-82 |
|
-165 |
|
-342 |
Finance costs |
|
|
1 |
|
1 |
|
106 |
Finance income |
|
|
57 |
|
-14 |
|
-27 |
Taxation charged |
|
|
240 |
|
76 |
|
418 |
Non-cash items: |
|
|
|
|
|
|
|
Pension current service cost |
|
|
82 |
|
96 |
|
184 |
Cost of share options |
|
|
19 |
|
25 |
|
42 |
Operating cash flows before movements in working capital |
|
|
1,129 |
|
714 |
|
4,014 |
Decrease/(increase) in inventories |
|
|
67 |
|
90 |
|
-485 |
Decrease/(increase) in trade and other receivables |
|
|
1,679 |
|
950 |
|
-2,354 |
Increase/(decrease) in trade and other payables |
|
|
199 |
|
-1,062 |
|
2,840 |
Cash generated by operations |
|
|
3,074 |
|
692 |
|
4,015 |
Corporation tax paid |
|
|
-337 |
|
-228 |
|
-632 |
Interest (paid)/received |
|
|
-58 |
|
13 |
|
-101 |
Net cash generated from operating activities |
|
|
2,679 |
|
477 |
|
3,282 |
Cash flows from investing activities |
|
|
|
|
|
|
|
Interest received |
|
|
5 |
|
14 |
|
26 |
Acquisition of subsidiary |
|
|
0 |
|
-10,346 |
|
-10,346 |
Acquisition of plant and equipment |
|
|
-482 |
|
-70 |
|
-993 |
Disposal of other plant and equipment |
|
|
30 |
|
9 |
|
41 |
Net cash used in investing activities |
|
|
-447 |
|
-10,393 |
|
-11,272 |
Cash flows from financing activities |
|
|
|
|
|
|
|
Loans (paid)/received |
|
|
-513 |
|
1,941 |
|
2,040 |
Dividends paid |
|
|
-439 |
|
-395 |
|
-755 |
Net cash used in/(generated from) financing activities |
|
|
-952 |
|
1,546 |
|
1,285 |
Net increase/(decrease) in cash and cash equivalents |
|
|
1,280 |
|
-8,370 |
|
-6,705 |
Cash and cash equivalents at 1 January |
|
|
-1,330 |
|
5,375 |
|
5,375 |
Cash and cash equivalents at end of period |
|
|
-50 |
|
-2,995 |
|
-1,330 |
|
|
|
|
|
|
|
|
Cash |
|
|
1,673 |
|
0 |
|
710 |
Overdraft |
|
|
-1,723 |
|
-2,995 |
|
-2,040 |
Cash and cash equivalents at end of period |
|
|
-50 |
|
-2,995 |
|
-1,330 |
Robinson plc
Notes to the Interim Report
1. Basis of preparation
The interim report for the six month period to 30 June 2015 was approved by the directors on 18 August 2015. The interim financial information is not audited.
The interim financial statements have been prepared in accordance with the recognition and measurement criteria of International Financial Reporting Standards (IFRSs). These should be read in conjunction with the Group's annual financial statements for the year ended 31 December 2014, which have been prepared in accordance with applicable IFRSs. The information for the year ended 31 December 2014 does not constitute statutory accounts as defined in section 434 of the Companies Act 2006. A copy of the statutory accounts for that year has been delivered to the Registrar of Companies. The auditors reported on those accounts: their report was unqualified, did not draw attention to any matters by way of emphasis and did not contain a statement under sections 498 (2) or (3) respectively of the Companies Act 2006.
2. Taxation
The taxation charge for the six months to 30 June 2015 has been calculated on the basis of the estimated effective tax rate on profits before tax for the year to 31 December 2015.
3. Dividends
|
Six months to 30.06.15 |
|
Six months to 30.06.14 |
|
Year to 31.12.14 |
Ordinary: |
£'000 |
|
£'000 |
|
£'000 |
Final |
439 |
|
361 |
|
396 |
Interim |
0 |
|
0 |
|
359 |
|
439 |
|
361 |
|
755 |
4. 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 loss after taxation of £321,000 divided by the weighted average number of shares in issue, net of treasury shares of 16,394,304: for diluted earnings per share due to the fact that the Group has recorded a loss after tax, any potential ordinary shares would be anti-dilutive. Therefore the weighted average number of shares is unchanged and diluted earnings per share is equal to basic earnings per share.
5. Exceptional items
The exceptional item of £948,000 represents the expected extra consideration for the acquisition of Madrox Spolka Jawna ("Madrox") recognised in the year. The total expected final payment to the vendors is £3,468,000 and is due to be paid in April 2016; it is shown in 'Other payables' in the Statement of Financial Position. The exceptional item of £364,000 reported in 2014 was costs relating to the acquisition of Madrox which have been paid in full.
6. Going concern
The directors have considered the cash flow forecasts for the Group and the availability of facilities. As at the date of this report, the directors have a reasonable expectation that the Group has adequate resources to continue in business for the foreseeable future. Thus they continue to adopt the going concern basis of accounting.
7. Interim report
Copies of the interim report are available from Robinson plc's registered office: Field House, Wheatbridge, Chesterfield, S40 2AB, UK or from its website at www.robinsonpackaging.com.
…ends