Annual Results for year ended 31 December 2012

RNS Number : 1664C
Braime (T.F.& J.H.) (Hldgs) PLC
11 April 2013
 



T.F. & J.H. BRAIME (HOLDINGS) P.L.C.

('Braime' or the 'company' and with it subsidiaries the 'group')

 

ANNUAL  RESULTS FOR THE YEAR ENDED 31ST DECEMBER 2012

 

At a meeting of the directors held today, the accounts for the year ended 31st December 2012 were submitted and approved by the directors.  The preliminary accounts statement is as follows:

 

Chairman's statement

Performance of group companies

Sales revenue increased again in 2012 by 5.7% to £21.2m despite the global recession. However, the profit before tax declined from £1.24m in 2011 to £678,000 in 2012, and the profit after tax almost halved from £814,000 to £427,000.

 

Given the group's dependency on exports, the principal cause for the fall in profitability was that gross margins were adversely affected by the rise in the value of sterling against both the US dollar and the euro during 2012. Furthermore, the group faced even fiercer competition in the recession hit Euro zone, which also impacted on profits.

 

The level of the group's inventories has remained largely unchanged, which together with an improvement in debtors and trade creditor funding has resulted in the group being highly cash positive in the year. This situation has been further boosted by net proceeds of £378,000 from the sale of the US property. Having chosen to repay loans of £247,000 during the year, the group's closing cash and cash equivalents were £934,000 compared to £261,000 at the end of 2011. 

 

Trading across the group at the start of 2013 has been positive, and as an exporter the recent exchange rates movements have been to the group's favour.

 

In these circumstances, the board decided to pay a second dividend of 5.40p on 4th April 2013, making a total dividend for the tax year ended 5th April 2013 of 7.80p, unchanged from the previous year.

 

Braime Pressings Limited, manufacturer of deep drawn metal presswork

Some of the new work planned to come on stream in 2012 did not materialise, consequently the loss in this subsidiary increased. A decision was made in the year to reduce the cost base by making a number of redundancies at shop floor level and, in January 2013, at management level. The board does not anticipate that any further reductions in staff will be necessary.

 

However, the company did secure a significant new customer account which has already begun generating sales. Furthermore, the board are more confident that revenues from one of the existing accounts, delayed last June, will come on stream later in 2013.

 

The company is modernising its web site and continues to actively search for new business. Seeking to achieve increased efficiencies through process improvement and carefully selected investment will also remain a focus.

 

4B division, distributor worldwide of components and monitoring systems for the material handling industry

 

Much of the division's business is generated from either the processing of industrial commodities, or from the handling, storage and processing of cereal crops. As a result, the business had seemed to be largely immune from the global recession. However, in the last quarter of 2012, there was a large reduction in business as existing projects were completed and new projects were delayed, as customers waited for bank finance. This drop in business in the last quarter of 2012, together with the continuing steep rise in the value of the sterling, had a major negative effect on the overall result for 2012.

 

The division still benefited from a good result in 4B Components in the USA, even though the net result was slightly down on 2011.

 

During 2012 the US business was re-located into a new 53,000 sq ft. warehouse and office facility, which was fitted out to the very high specification required to gain maximum efficiencies and provide for potential significant expansion. In the short-term this was a major challenge, but was successfully achieved with minimum disruption to the level of sales. Long-term the new facility offers a strong platform to continue growing this business.

 

Meanwhile, the subsidiaries with significant Euro zone sales, although increasing sales volumes, delivered disappointing results. 2013 has begun more positively as a result of the favourable movement in exchange rates which will help restore margins.

 

In addition to investing in new facilities, both in the US and 4B Africa, the division has continued to invest heavily in new products. In particular, investment was made in tooling for a new major bucket range, which has been successfully launched in February 2013 at the GEAPS exposition in the USA.

 

Investment

Including the investment in the new offices and distribution facilities and in new tooling, the group made fixed asset additions totalling £824,000 in 2012.

 

This included some major additions to the manufacturing plant at Braime Pressings and further investments are planned for 2013.

 

During 2012, a new ERP computer system was successfully implemented in the central UK arm of the 4B division. This system will be rolled out across all subsidiaries in 2013 and 2014, enabling the group to improve operating efficiencies and to fully integrate the subsidiaries across the world.

 

Banking facility

Following a detailed review of the group's banking facilities, a decision was made to consolidate the banking arrangements with HSBC. This process was completed in January 2013. This has given the group wider access to lines of finance, as well as providing improved international reach. The board believes that these new arrangements will support future growth.

 

Staff

David Brown, group Financial Director, retired on 10th April 2012. The board would like to thank him for his considerable service to the company during 31 years, latterly coping with the growing complexity of both the business and the regulatory requirements of a listed company. The directors wish him well in his retirement.

 

Marcus Mills joined the group in February 2012 as Financial Director Designate and Company Secretary, and his position was confirmed as Financial Director in October. Marcus qualified with PricewaterhouseCoopers in 1999. Before joining the group, he was the Financial Director of ALNO UK Limited and, although then only 38, brings with him considerable finance and business experience in European distribution.

 

During 2012 several new managers and trainee engineers have been recruited. We welcome them to the group. Our staff at all levels are our most important asset, and we thank them for their continuing support as their tasks become ever more challenging.

 

Outlook

The year has begun positively in spite of the continuing recession, and exchange rates have moved in the group's favour. Investment continues in machinery, facilities, new product development, employee training and the improvement of processes which the directors believe will enable a better result in 2013 to be achieved.

 

However, as seen in 2012, predicting future economic or business conditions is difficult, particularly as an international business manufacturing a large proportion of its products in the UK, which is exposed to changes in exchange rates.

 

Summarised Consolidated Income Statement for the year ended 31st December 2012 (audited)

 


Note 

2012 

2011 



£ 

£ 

Revenue


21,211,887 

20,067,905 





Changes in inventories of finished goods and work in

progress

 

 

 

(23,484)

 

777,134 

Raw materials and consumables used


(11,849,425)

(11,791,200)

Employee benefits costs


(4,587,039)

(4,132,824)

Depreciation expense


(464,539)

(395,200)

Other expenses


(3,628,799)

(3,232,150)





Profit from operations


658,601 

1,293,665 





Profit on disposal of tangible fixed assets


100,435 

21,617 

Finance costs


(101,541)

(82,455)

Finance income


20,726 

11,406 





Profit before tax


678,221 

1,244,233 





Tax expense


(251,346)

(430,212)





Profit for the year attributable to equity shareholders of the parent company


 

426,875 

 

814,021 





Basic and diluted earnings per share

1

29.64p 

56.53p 

 

Summarised Consolidated Statement of Comprehensive Income for the year ended 31st December 2012 (audited)

 



2012 

2011 



£ 

£ 

Profit for the year


426,875 

814,021 





Actuarial losses recognised directly in equity


(7,000)

(50,000)

Foreign exchange (losses)/gains on re-translation of overseas operations


 

(57,608)

 

48,467 

Adjustment in respect of minimum funding requirement per IFRIC14


 

10,000 

 

(31,000)

Other comprehensive income for the year


(54,608)

(32,533)





Total comprehensive income for the year


372,267 

781,488 

 

Summarised Consolidated Balance Sheet at 31st December 2012 (audited)

 


Note

2012 

2012 

2011 

2011 



£ 

£ 

£ 

£ 

Assets






Non-current assets






Property, plant and equipment


 

1,504,575 


 

1,426,995 


Goodwill


12,270 


12,270 


Total non-current assets



1,516,845 


1,439,265 







Current assets






Inventories


4,387,303 


4,401,733 


Trade and other receivables


 

3,219,715 


 

3,507,494 


Cash and cash equivalents


1,576,283 


1,746,464 


Total current assets



9,183,301 


9,655,691 







Total assets



10,700,146 


11,094,956 







Liabilities






Current liabilities






Bank overdraft


642,492 


1,485,757 


Trade and other payables


2,478,283 


2,257,710 


Other financial liabilities


863,922 


749,632 


Corporation tax liability



114,319 


Total current liabilities



3,984,697 


4,607,418 







Non-current liabilities






Financial liabilities


515,437 


547,473 


Total non-current liabilities



 

515,437 


 

547,473 







Total liabilities



4,500,134 


5,154,891 







Total net assets



6,200,012 


5,940,065 







Capital and reserves attributable to equity holders of the parent company






Share capital



360,000 


360,000 

Capital reserves



77,319 


77,319 

Foreign exchange reserve



277,151 


334,759 

Retained earnings



5,485,542 


5,167,987 







Total equity



6,200,012 


5,940,065 

 

Summarised Consolidated Cash Flow Statement for the year ended 31st December 2012 (audited)

 


Note

2012

2012

2011 

2011 



£ 

£ 

£ 

£ 

Operating activities






Net profit



426,875 


814,021 

Adjustments for:






Depreciation


464,539 


395,200 


Grants amortised


(1,656)


(1,656)


Foreign exchange (losses)/gains


 

(53,182)


 

47,391 


Finance income


(20,726)


(11,406)


Finance expense


101,541 


82,455 


Gain on sale of land and buildings, plant, machinery and motor vehicles


 

 

 

(100,435)


 

 

 

(21,617)


Adjustment in respect of defined benefits scheme


 

21,000 


 

(74,000)


Income tax expense


251,346 


430,212 





662,427 


846,579 

Operating profit before changes in working capital and provisions



 

 

1,089,302 


 

 

1,660,600 

Decrease/(increase) in trade and other receivables


 

363,898 


 

(215,892)


Decrease/(increase) in inventories


 

14,430 


 

(808,053)


Increase/(decrease) in trade and other payables


 

444,808 


 

(50,686)





823,136 


(1,074,631)







Cash generated from operations



 

1,912,438 


 

585,969 







Income taxes paid



(441,784)


(486,947)







Investing activities






Purchases of property,  plant, machinery and motor vehicles


 

 

(483,734)


 

 

(320,241)


Sale of land and buildings, plant, machinery and motor vehicles


 

 

378,440 


 

 

21,620 


Interest received


2,726 


4,406 





(102,568)


(294,215)







Financing activities






Proceeds from long term borrowings


 


 

133,196 


Repayment of borrowings


(247,065)



Repayment of hire purchase creditors


 

(234,076)


 

(190,674)


Interest paid


(101,541)


(82,455)


Dividends paid


(112,320)


(103,680)





(695,002)


(243,613)

Increase/(decrease) in cash and cash equivalents



 

673,084 

 

 

 

(438,806)

Cash and cash equivalents, beginning of period



 

260,707 


 

699,513 

Cash and cash equivalents, end of period



 

933,791 


 

260,707 

 

Consolidated statement of changes in equity for the year ended 31st December 2012 audited)

 




Foreign 




Share 

Capital 

Exchange 

Retained 



Capital 

Reserve 

Reserve 

Earnings 

Total 


£ 

£ 

£ 

£ 

£ 

Balance at 1st January 2011

360,000 

77,319 

286,292 

4,538,646 

5,262,257 







Comprehensive income






Profit

814,021 

814,021 







Other comprehensive income






Actuarial gains recognised directly in equity

 

 

 

 

(50,000)

 

(50,000)

Foreign exchange losses on re-translation of overseas operations

 

 

 

 

 

 

48,467 

 

 

 

 

48,467 

Adjustment in respect of minimum funding requirement per IFRIC14

 

 

 

 

 

 

 

 

(31,000)

 

 

(31,000)

Total other comprehensive income

 

 

 

48,467 

 

(81,000)

 

(32,533)







Total comprehensive income

48,467 

733,021 

781,488 







Transaction with owners






Dividends

(103,680)

(103,680)

Total transactions with owners

 

 

 

 

(103,680)

 

(103,680)







Balance at 31st December 2011

 

360,000 

 

77,319 

 

334,759 

 

5,167,987 

 

5,940,065 













Balance at 1st January 2012

360,000 

77,319 

334,759 

5,167,987 

5,940,065 







Comprehensive income






Profit

426,875 

426,875 







Other comprehensive income






Actuarial losses recognised directly in equity

 

 

 

 

(7,000)

 

(7,000)

Foreign exchange losses on re-translation of overseas operations

 

 

 

 

 

 

(57,608)

 

 

 

 

(57,608)

Adjustment in respect of minimum funding requirement per IFRIC14

 

 

 

 

 

 

 

 

10,000 

 

 

10,000 

Total other comprehensive income

 

 

 

(57,608)

 

3,000 

 

(54,608)







Total comprehensive income

(57,608)

429,875 

372,267 







Transaction with owners






Dividends

(112,320)

(112,320)

Total transactions with owners

 

 

 

 

(112,320)

 

(112,320)







Balance at 31st December 2012

 

360,000 

 

77,319 

 

277,151 

 

5,485,542 

 

6,200,012 

 

Notes

1.    Earnings per share and dividends

Both the basic and diluted earnings per share have been calculated using the net results attributable to shareholders of T.F. & J.H. Braime (Holdings) P.L.C. as the numerator.

 

The weighted average number of outstanding shares used for basic earnings per share amounted to 1,440,000 (2011- 1,440,000).  There are no potentially dilutive shares in issue.

 


Dividends paid

2012

2011



£ 

£ 


Equity shares




Ordinary shares




Interim of 5.40p (2011- 4.80p) per share paid on 2nd April 2012

 

25,920 

 

23,040 


Interim of 2.40p (2011 - 2.40p) per share paid on 10th October 2012

 

11,520 

 

11,520 



37,440 

34,560 


'A' Ordinary shares




Interim of 5.40p (2011 - 4.80p) per share paid on 2nd April 2012

 

51,840 

 

46,080 


Interim of 2.40p (2011 - 2.40p) per share paid on 10th October 2012

 

23,040 

 

23,040 



74,880 

69,120 






Total dividends paid

112,320 

103,680 





2.

Cash and cash equivalents

2012 

2011 



£ 

£ 


Cash at bank and in hand

1,576,283 

1,746,464 


Bank overdrafts

642,492 

1,485,757 



933,791 

260,707 

 

3.    Major non-cash transaction

During the year the group acquired tangible assets subject to finance of £340,816 (2011 - £281,170) under hire purchase agreements. 

 

4.    Segmental information

 


Central 

Manufacturing

Distribution 

Total 


2012 

2012 

2012 

2012 


£ 

£ 

£ 

£ 

Revenue





External

2,992,202 

18,219,685 

21,211,887 

Inter company

51,390 

3,339,322 

2,300,456 

5,691,168 

Total

51,390 

6,331,524 

20,520,141 

26,903,055 






Profit





EBITDA

(20,799)

253,679 

896,659 

1,129,539 

Gain on sale of land and buildings

 

94,036 

 

 

 

94,036 

Finance costs

(11,302)

(49,488)

(40,751)

(101,541)

Finance income

1,105 

19,505 

116 

20,726 

Depreciation

(331,640)

(132,899)

(464,539)

Tax expense

(17,718)

(233,628)

(251,346)

Profit/(loss) for the period

45,322 

(107,944)

489,497 

426,875 






Assets





Total assets

625,569 

2,250,827 

7,823,750 

10,700,146 

Additions to non current assets

 

 

439,004 

 

385,546 

 

824,550 

Liabilities





Total liabilities

458,973 

1,670,820 

2,370,341 

4,500,134 

 


Central 

Manufacturing 

Distribution 

Total 


2011 

2011 

2011 

2011 


£ 

£ 

£ 

£ 

Revenue





External

2,510,726 

17,557,179 

20,067,905 

Inter company

61,443 

3,026,539 

1,828,853 

4,916,835 

Total

61,443 

5,537,265 

19,386,032 

24,984,740 






Profit





EBITDA

(12,901)

274,159 

1,449,224 

1,710,482 

Finance costs

(14,812)

(301,808)

(28,835)

(345,455)

Finance income

1,679 

272,722 

274,406 

Depreciation

(322,728)

(72,472)

(395,200)

Tax expense

(23,079)

(407,133)

(430,212)

(Loss)/profit for the period

 (49,113)

 (77,655)

940,789 

814,021 






Assets





Total assets

810,551 

2,874,795 

7,409,610 

11,094,956 

Additions to non current assets

 

 

396,164 

 

205,247 

 

601,411 

Liabilities





Total liabilities

526,570 

1,849,717 

2,778,604 

5,154,891 

 

5.    Basis of preparation

The preliminary announcement has been prepared in accordance with applicable International Financial Reporting Standards as adopted by the European Union (IFRSs as adopted by the EU), IFRIC interpretations and the Companies Act 2006 applicable to companies reporting under IFRS.

 

The accounting policies adopted are consistent with those of the annual financial statements for the year ended 31st December 2012, as described in those annual financial statements.

 

The consolidated financial statements have been prepared on a going concern basis and under the historical cost convention.

 

Amendment to comparative figures

       Following changes to IAS 19, defined benefit interest costs have been offset against the expected return on scheme assets disclosed within the consolidated income statement.  As a consequence of this change in treatment the comparative figures for finance expenses and income have been reduced by the value of the defined benefit interest cost of £263,000, resulting in other finance income of £7,000.

 

Profit from operations disclosed within the consolidated income statement in respect of the year ended 31st December 2011 have been reduced by £21,617 in respect of profits on disposal of tangible fixed assets which have now been separately disclosed on the face of the consolidated income statement.  This has been adjusted in order to ensure comparability with the exceptional gains achieved on disposal in respect of the current period.

 

In the prior year the balance on the invoice discounting facility of £398,773 was disclosed in the balance sheet and notes within current trade and other payables.  This has been adjusted to ensure comparability with the balance on the invoice discounting facility now included within other (current) financial liabilities.

 

6.    Annual general meeting

The annual general meeting of the company will be held in Leeds on 30th May 2013.  Full details will be included in the published annual report and financial statements, which will be sent to shareholders by the 30th April 2013 and will also be available on the company's web-site (www.braimegroup.com) from that date.

 

7.    Preliminary statement

The financial statements set out in the preliminary announcement do not constitute statutory accounts as defined by section 434 of the Companies Act 2006.  The financial information for the year ended 31st December 2012 has been extracted from the group's financial statements upon which the auditor's opinion is unqualified, does not include reference to any matters to which they wish to draw attention by way of emphasis without qualifying their report, and does not include any statement under section 498 of the Companies Act 2006.  Statutory accounts for the year ended 31st December 2011 have been delivered to the Registrar of Companies, and those for 2012 will be delivered in due course.

 

8.    Events after the reporting year

There were no events after the balance sheet date that would require disclosure in accordance with IAS10, "Events after the reporting period".

 

 

11th April 2013

 

 

For further information please contact:

 

T.F. & J.H. Braime (Holdings) P.L.C.

M. L. Mills - Financial Director

0113 245 7491

 

 

W. H. Ireland Limited

Katy Mitchell

0113 394 6628


This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR ZFLFFXZFLBBQ
UK 100

Latest directors dealings