Interim Results - Half Year to 30 September 1999
Volex Group PLC
10 November 1999
Volex Group p.l.c.
Unaudited interim results for the half year ended 30 September
1999
Volex Group p.l.c., the world's leading independent producer of
electrical power cords and electronic interconnect cable
assemblies, announces its unaudited results for the half-year
ended 30 September 1999:
Highlights
Six months ended 30 September 1999 1998
Turnover £143.8m £101.8m +41%
Operating profit* £10.4m £8.2m +27%
Pre-tax profit* £9.2m £7.9m +16%
Earnings per share (headline) 21.0p 18.7p +12%
Dividend per share 8.7p 8.2p +6%
. Major US acquisition makes Volex number one power cord
manufacturer in the world
. Strong growth in Ireland, Asia and the Americas
. Strong growth in targeted markets of networking and
telecommunications
. Interest cover 8.2 times
* pre goodwill amortisation
Commenting on prospects, Mr Bill Goodall, Chairman of Volex, said:
'The Group strategy is progressing very successfully as we
continue to extend global operations to support the growing
multinational customer base. New opportunities, primarily driven
by significant advances in digital communications, provide the
basis for further expansion in a number of product areas. Volex
is recognised by its customers as a supplier with outstanding
strength and reliability. We are confident that the positive
trends we are experiencing provide the foundation for strong
growth and profitability for the future.'
'This first half year has given us a good start in achieving the
growth targets set last year and I look forward to further
progress during the remainder of this financial year.'
For further information, please contact:
Volex Group p.l.c. Today: 0171 253 2252 Thereafter: 01925 830101
Bill Goodall, Chairman
Dom Molloy, Group Chief Executive
Peter Ford, Group Sales, Marketing and Business Development Director
Ken Hooper, Group Finance Director
Ludgate Communications Ltd 0171 253 2252
Chris Lynch / Alice Todhunter
REPORT OF THE DIRECTORS
on the results for the half year to 30 September 1999
The results for the half year to 30 September 1999 were very solid
as the Group continued its strategy of providing global support
across major market regions. Record sales of £143.8M which were
up 41% over last year included £15.4M from the Belden power cord
business acquired during the first quarter.
The operating profit, before goodwill amortisation of £0.2m, was
£10.4M, up 27.1% over the same period last year and included only
a minor contribution from the acquired businesses which we are
currently restructuring. Pre-tax profits increased 16.4% to £9.2M
before goodwill amortisation. After taking into account a
minority interest relating to our Brazilian company acquired last
year, headline earnings per share increased by 12.3% to 21p.
OPERATIONS
The Group produced an excellent performance in the first half,
during which we clearly gained market share in key strategic
areas. Emphasis on the very fast growing data and
telecommunications markets, together with the expansion of our
power cord products businesses where we have secured a world
leadership position, provided strong growth in revenues and
profits. Our plan to provide quality products and services from
strategic locations in all major market areas continues to
progress, and we are encouraged by the opportunities that lie
ahead.
The Group's operations are strategically placed to take advantage
of the exponential growth in digital communications. Our ability
to develop new products and reduce time to market due to our
strong global presence has been well received by our multinational
customer base. The Group is involved in a number of wireless and
broadband programmes across the full range of standards including
GSM, CDMA and TDMA. We will continue to support these
opportunities with investment in people, plant and equipment. With
the move to larger facilities in Ireland, further expansion in
Suzhou, China and a strong start with the recent acquisition in
Brazil, the Group is ideally placed further to increase market
share. The engineering base has been strengthened in all
operations. New product activity across the Group is especially
encouraging.
Following the acquisition of Belden's power cord division and
increased sales volumes in Asia, Europe and North America, we are
now recognised as the world's leading producer of OEM power cords.
This remains a key element in our strategy of being the 'one-stop'
source for all of our customers' cabling requirements. Our range
of products covers all international standards. Investments in
lower cost operations in Mexico, China, Thailand and India provide
a strongly competitive manufacturing base for continued growth
despite the current trend in world commodity prices. We are now
able to supply products across a wider range of markets and in
shorter lead times than ever before. This capability materially
strengthens the Group's competitive position.
The UK wiring harness divisions remain focused on key customers in
niche markets with further opportunities for growth.
Our Group-wide continuous improvement programmes are now
delivering good results. Productivity, quality and responsiveness
remain key aspects of the business.
FINANCIAL REVIEW
Turnover for the first half year increased by 41% to £143.8M, of
which £15.4M related to the US power cord acquisition. Excluding
the turnover from acquisitions, sales from the existing businesses
increased by 26% and included the benefit of currency translation
impacts of £1.5M. Following the US acquisition, sales of power
cords represented 45% of Group sales, with sales of data and
telecommunication products at 44%. Sales of both medical and
harness products remained constant, with the latter accounting for
9% of Group sales. The principal areas of growth were Asia and
the Americas where, after stripping out the impacts of the
acquisitions, sales grew in excess of 40%, with a 20% growth in
mainland Europe. The increases in the Group's output by region
largely reflected the changes in markets, although of particular
note is the 44% growth in output from Ireland supporting increased
data/telco cable assembly sales, largely into Europe. Inter-
divisional sales grew by 19% reflecting the global nature of the
Group's operations.
The operating profit, before goodwill amortisation of £0.2m, of
£10.4M was 27% up over last year. The results of the
acquisitions in the US and India, which as anticipated are in the
process of being restructured and expanded, have already become
marginally positive. Excluding the results of these acquisitions
and goodwill amortisation, the operating margin was 7.9%. This
was slightly down on the comparative period due principally to a
slower than expected improvement in the UK power cord operations.
Interest payable in the half year of £2.1M was covered 8.2 times.
The increased charge over last year reflected the higher
borrowings for the acquisitions in the first half and increased
working capital to fund the sales growth.
The Group's pre-tax profits for the first half year of £9.2M,
before goodwill amortisation of £0.2M, showed an increase of 16.4%
over last year, with the acquisitions breaking even after finance
costs.
The change in the mix of profits by region has resulted in an
anticipated fall in the overall corporate tax rate for the year as
a whole from 33% last year to 32%. Consequently this rate has
been applied to the half year results. The results include £0.4M
for the minority interest. After reflecting these items and
excluding goodwill amortisation the headline earnings per share
have increased by 12.3% to 21p.
During the half year, net borrowings have increased by £21.1M of
which £17.0 M relates to the acquisitions. Borrowings therefore
stand at £37.5M at the half year end, a gearing of 68% to
shareholders' funds, of which almost 31% relates to the
acquisitions. Expenditure on fixed assets, excluding those
purchased as part of the acquisitions, was £6.2M. Some £2M of
this related to the new Irish factory with the balance largely to
plant and equipment for increases in capacity. An increase of
£5.5M in working capital was to fund the current and anticipated
increase in business.
With regards to Year 2000 computer and systems issues, our
internal hardware and software will be compliant at a cost which
will not be material in the current year. If any of our critical
suppliers should not be compliant we will have taken the
necessary contingency steps to ensure as far as possible that the
Group's business will not be adversely affected.
INTERIM DIVIDEND
The Board has declared an interim dividend of 8.7p per ordinary
share, an increase of 6%. This will be paid on 1 February 2000 to
shareholders on the register on 24 December 1999.
THE FUTURE
The Group strategy is progressing very successfully as we continue
to extend global operations to support the growing multinational
customer base. New opportunities, primarily driven by significant
advances in digital communications, provide the basis for further
expansion in a number of product areas. Volex is recognised by
its customers as a supplier with outstanding strength and
reliability. We are confident that the positive trends we are
experiencing provide the foundation for strong growth and
profitability for the future.
This first half year has given us a good start in achieving the
growth targets set last year and we look forward to further
progress during the remainder of this financial year.
R.W. Goodall
Chairman
10th November 1999
GROUP PROFIT AND LOSS ACCOUNT
(unaudited)
Six months to Six months to Year to
30 September 30 September 31 March
1999 1998 1999
£'000 £'000 £'000
Turnover
Existing operations 128,331 101,818 215,913
Acquisitions 15,453 - -
------------ ------------ ----------
Continuing operations 143,784 101,818 215,913
======= ======= =======
Operating profit
Existing operations 10,099 8,207 19,319
Acquisitions 332 - -
------------ ------------ ----------
Continuing operations
before goodwill 10,431 8,207 19,319
Goodwill amortisation (197) - (111)
------------ ------------ ----------
Operating profit on continuing
operations after goodwill 10,234 8,207 19,208
Costs of a fundamental
restructuring of continuing
operations - - (900)
Profit on sale of tangible
fixed asset of continuing
operations - - 959
------------ ----------- ----------
Profit on ordinary activities
before finance charges 10,234 8,207 19,267
Interest payable (net) (1,249) (320) (1,005)
------------ ----------- ---------
Profit on ordinary activities
before taxation 8,985 7,887 18,262
Tax on profit on ordinary
activities (2,875) (2,603) (6,026)
------------ ----------- ----------
Profit on ordinary activities
after taxation 6,110 5,284 12,236
Minority Interests (380) - (41)
------------ ----------- ----------
Profit attributable to
shareholders 5,730 5,284 12,195
Dividends paid and proposed (2,471) (2,332) (6,799)
----------- ------------ ----------
Retained profit for the period 3,259 2,952 5,396
======= ======= =======
Headline earnings per ordinary
share* (pence) 21.0p 18.7p 43.6p
Basic earnings per ordinary
share (pence) 20.3p 18.7p 43.2p
Diluted earnings per ordinary
share (pence) 20.1p 18.6p 43.0p
Dividend per ordinary
share (pence) 8.7p 8.2p 24.0p
* pre goodwill amortisation
INTERIM DIVIDEND
The Directors have declared an interim dividend in respect of the
year ending 31 March 2000 of 8.7p (1999 - 8.2p) net per ordinary
share. This dividend will be paid on 1 February 2000 to
shareholders on the register on 24 December 1999 and will absorb
£2,462,330 (1999 - £2,315,593).
STATEMENT OF TOTAL RECOGNISED GAINS AND LOSSES
Six months to Six months to Year to
30 September 30 September 31 March
1999 1998 1999
£'000 £'000 £'000
Profit for the period 5,730 5,284 12,195
Currency variations (808) (219) (1,144)
----------- ------------- ---------
Total recognised gains for the
period 4,922 5,065 11,051
====== ====== ======
GROUP BALANCE SHEET
(abridged and unaudited)
As at As at As at
30 September 30 September 31 March
1999 1998 1999
£'000 £'000 £'000
Fixed assets
Intangible 7,789 - 6,527
Tangible 44,783 33,503 35,802
----------- ------------ ----------
52,572 33,503 42,329
======= ======= =======
Current assets
Stocks 37,946 25,216 31,043
Debtors
- Due within one year 55,677 38,946 42,555
- Due after one year - 1,450 -
Current asset investments 504 814 504
Cash at bank and in hand 9,206 13,965 11,416
----------- ------------ ----------
103,333 80,391 85,518
----------- ------------ ----------
Creditors:
- Amounts falling due within
one year:
Borrowings and finance
liabilities (6,641) (1,593) (2,025)
Trade creditors and
provisions (52,436) (40,811) (44,814)
----------- ------------ ----------
(59,077) (42,404) (46,839)
----------- ------------ ----------
Net current assets 44,256 37,987 38,679
----------- ------------ ----------
Total assets less current
liabilities 96,828 71,490 81,008
Creditors:
- Amounts falling due after
one year:
Borrowings and finance
liabilities (40,018) (18,284) (25,743)
Other liabilities (824) (2,444) (2,272)
----------- ----------- ----------
Net assets 55,986 50,762 52,993
====== ====== ======
Represented by:
Share capital 7,156 7,139 7,145
Reserves 47,809 43,623 45,207
----------- ----------- -----------
Shareholders' funds 54,965 50,762 52,352
Minority Interest 1,021 - 641
----------- ------------ ----------
Total capital employed 55,986 50,762 52,993
====== ====== ======
Gearing 68.1% 11.6% 31.2%
MOVEMENTS IN SHAREHOLDERS' FUNDS
As at As at As at
30 September 30 September 31 March
1999 1998 1999
£'000 £'000 £'000
Profit for the period 5,730 5,284 12,195
Dividends (2,471) (2,332) (6,799)
----------- ----------- ----------
3,259 2,952 5,396
Currency variations (808) (219) (1,144)
New share capital subscribed 162 363 434
----------- ----------- -----------
Net increase 2,613 3,096 4,686
Opening shareholders' funds 52,352 47,666 47,666
----------- ----------- -----------
Closing shareholders' funds 54,965 50,762 52,352
====== ====== ======
GROUP CASH FLOW STATEMENT
(abridged and unaudited)
Six months to Six months to Year to
30 September 30 September 31 March
1999 1998 1999
£'000 £'000 £'000
Net cash inflow from operating
activities
Operating profit 10,234 8,207 19,208
Depreciation 3,376 2,489 5,340
Goodwill amortised 197 - 111
Other items - working capital
and movements in provisions (5,494) (6,324) (11,249)
----------- ----------- ---------
8,313 4,372 13,410
======= ======= =======
Returns on investments and
servicing of finance
Interest received/(paid) (461) (68) (376)
Preference dividends paid (3) (2) (4)
----------- ----------- ---------
Net cash outflow from returns
on investments and servicing
of finance (464) (70) (380)
======= ======= =======
Taxation paid (4,037) (3,088) (6,343)
======= ======= =======
Capital expenditure
Purchase of tangible fixed
assets (6,162) (3,310) (7,934)
Sale of tangible fixed assets
and current asset
investments 91 1,160 1,535
----------- ----------- ---------
Net cash outflow from capital
expenditure (6,071) (2,150) (6,399)
====== ====== ======
Acquisitions
Purchase of businesses (17,048) - (6,345)
Deferred consideration paid (636) (607) (607)
Net cash balances on
acquisition 10 - (253)
----------- ----------- ---------
Net cash outflow from
acquisitions (17,674) (607) (7,205)
====== ====== ======
Equity dividends paid (2,316) - (4,166)
====== ====== ======
Cash outflow before use of liquid
resources and financing (22,249) (1,543) (11,083)
====== ====== ======
Net cash inflow from management
of liquid resources 2,000 500 4,500
====== ====== ======
Financing
Issue of ordinary share capital 162 363 433
Increase in short term
borrowings 15,337 615 6,508
----------- ----------- ---------
Net cash inflow from
financing 15,499 978 6,941
====== ====== ======
(Decrease)/Increase in cash
in period (4,750) (65) 358
====== ====== ======
NOTES TO GROUP RESULTS
1. The summarised results for the half year to 30 September 1999
have been prepared under the historical cost convention modified
to include, where considered appropriate, the revaluation of land
and buildings and in accordance with the accounting policies
adopted in the accounts for the year to 31 March 1999. These and
the comparative results for the half year to 30 September 1998 are
non-statutory accounts within the meaning of Section 240 of the
Companies Act 1985 and have not been reported upon by the auditors
under Section 235 of the Companies Act 1985.
2. SEGMENTAL INFORMATION
Turnover by Geographical Area
Six months to Six months to Year to
30 September 30 September 31 March
1999 1998 1999
£'000 £'000 £'000
By destination:
United Kingdom 30,212 29,915 66,129
Republic of Ireland 1,903 1,746 3,566
Other Europe 23,371 19,479 38,998
---------- ---------- ----------
Total Europe 55,486 51,140 108,693
Americas 67,783 35,910 79,067
Asia 19,563 13,860 26,259
Rest of World 952 908 1,894
---------- ---------- ----------
Total 143,784 101,818 215,913
====== ====== ======
By source:
United Kingdom 34,098 36,938 74,743
Republic of Ireland 22,572 15,698 36,449
Other Europe 1,430 1,417 2,413
---------- ---------- ----------
Total Europe 58,100 54,053 113,604
Americas 69,090 38,027 83,833
Asia 28,982 20,187 43,109
---------- ---------- ----------
156,172 112,267 240,546
Less: Intra Group (12,388) (10,449) (24,633)
---------- ---------- ----------
Total 143,784 101,818 215,913
====== ====== ======
Operating profit, profit before tax and net assets by
geographical area and by type of business are not given as such
disclosure is considered seriously prejudicial to the interests
of the Group. All activity has arisen from continuing
operations.
3. (i) Costs of a fundamental restructuring of continuing
operations
The costs of a fundamental restructuring of the continuing
operations of the Group's UK power cord manufacturing
activities amounted to £900,000 in 1998/99.
The taxation treatment of these costs resulted in a reduction
of £270,000.
(ii) Profit on sale of a tangible fixed asset of continuing
operations
The profit on the sale of a factory in Ireland during 1998/99
amounted to £959,000.
There was no tax on this exceptional item as the capital
gains tax liability will be held over against the base cost
of the new factory.
4. The figures for the year ended 31 March 1999 have been
extracted from the statutory accounts which have been filed with
the Registrar of Companies. The audit report was unqualified and
did not contain any statement under section 237(2) and (3) of the
Companies Act 1985.
5. The Group tax charge for the period is based on anticipated tax
rates for the year as a whole and has been influenced by the
differing tax rates in the UK and in the various overseas
countries in which the Group operates.
6. The calculation of earnings per share are based on the
following profits and numbers of shares:
Basic and diluted
Six months to Six months to Year to
30 September 30 September 31 March
1999 1998 1999
Pre-tax profit (before
goodwill amortisation) 9,182 7,887 18,373
Taxation (2,875) (2,603) (6,026)
--------- --------- ---------
Profit for the
financial year 6,307 5,284 12,347
Preference dividends (3) (2) (4)
Minority interests (380) - (41)
-------- -------- --------
Headline earnings 5,924 5,282 12,302
Goodwill amortisation (197) - (111)
-------- -------- --------
Net profit for the
financial year 5,727 5,282 12,191
===== ===== =====
No. of shares No. of shares No. of shares
For basic earnings
per share 28,274,245 28,185,658 28,215,536
Exercise of share
options 197,710 224,038 149,645
------------- ------------- ---------------
For diluted earnings
per share 28,471,955 28,409,696 28,365,181
========== ========== ==========
Headline earnings per share (full) 21.0p 18.7p 43.6p
Basic earnings per share (full) 20.3p 18.7p 43.2p
Diluted earnings per share (full) 20.1p 18.6p 43.0p
Headline earnings per share has been calculated on the basis of
continuing activities before goodwill amortisation. The
directors consider that this gives a better understanding of
the Group's earnings following the change in the accounting
treatment of goodwill.
7. CASH FLOW
(i) Analyses of net debt
1 April Cash flow Exchange 30 September
1999 movement 1999
£'000 £'000 £'000 £'000
Cash at bank and
in hand 9,416 (380) 170 9,206
Overdraft (2,025) (4,370) (246) (6,641)
-------
(4,750)
Loans (25,743) (15,337) 1,062 (40,018)
Term deposits 2,000 (2,000) - -
-------- -------- -------- --------
Net debt (16,352) (22,087) 986 (37,453)
-------- -------- -------- --------
(ii) Reconciliation of net cash flow to movement in net debt
Six months to Six months to Year to
30 September 30 September 31 March
1999 1998 1999
£'000 £'000 £'000
(Decrease)/Increase in cash
in the period (4,750) (65) 358
Cash inflow from increase
in debt and lease financing (15,337) (615) (6,508)
Cash inflow from decrease
in liquid resources (2,000) (500) (4,500)
-------- ----------- -----------
Change in net debt resulting
from cash flows (22,087) (1,180) (10,650)
Translation difference 986 844 (126)
---------- ---------- ----------
Movement in net debt in
the period (21,101) (336) (10,776)
Net debt at beginning
of year (16,352) (5,576) (5,576)
---------- ---------- ----------
Net debt at the end of
the period (37,453) (5,912) (16,352)
====== ====== ======
8. ACQUISITIONS
On 10 May 1999, the Company completed the acquisition of the
assets and business of the power cord division of Belden Inc.
for an initial cash consideration of US$25m. A further cash
payment, based on the seller's net book value of the acquired
assets, brought the total consideration to US$27.4m (£16.7m).
On 15 June 1999, the Company completed the acquisition of the
cable assembly company Stocko Electronics India Pvt Ltd,
subsequently renamed Volex Interconnect India Pvt Ltd. The
results, net assets and cash flows for this company in the
period are not material.
The aggregate book values of the assets and liabilities
acquired, their fair value to the group and the resultant
goodwill was as follows:-
Book and fair
value to the Group
Total
£'000
Tangible fixed assets 7,353
Intangible fixed assets 34
Stocks 7,757
Debtors and Prepayments 4,967
Cash 10
--------
Total Assets 20,121
Liabilities and Accruals (3,372)
--------
Net Assets 16,749
=====
Fair value adjustment:
Accounting policy alignment - stocks (1,160)
=====
Fair value of net assets 15,589
Goodwill 1,459
---------
17,048
=====
Satisfied by:
Cash 16,778
Acquisition costs 270
--------
17,048
=====
Exchange rates used:
10 May 1999: £1 : US Dollar $1.635
15 June 1999: £1 : SG Dollar $2.75
Note:
Copies of this interim report are being sent to all shareholders.
Copies can also be obtained from the Company Secretary, Volex
Group p.l.c., Dornoch House, Kelvin Close, Birchwood Science Park,
Warrington WA3 7JX.