CHAMBERLIN plc
FINAL RESULTS
Chamberlin plc ('Chamberlin', the 'Company' or the 'Group') announces its audited results for the year ended 31 March 2008.
Financial highlights:
Underlying profit before tax of £1.4m * (2007:£1.1m)
Underlying earnings per share of 15.1p * (2007: 10.5p)
Dividend maintained at 11.85p for the year (2007: 11.85p)
Underlying return on equity of 10.0% * (2007: 7.1%)
|
Year to |
Year to |
|
31 March |
31 March |
|
2008 |
2007 |
|
£000 |
£000 |
|
|
|
Turnover |
39,967 |
39,188 |
|
|
|
Underlying profit before taxation * |
1,404 |
1,110 |
|
|
|
Operating profit/(loss) |
829 |
(816) |
Profit/(loss) before taxation |
585 |
(831) |
|
|
|
Underlying earnings per share * |
15.1p |
10.5p |
|
|
|
Basic (loss)/earnings per share |
8.0p |
(4.4)p |
|
|
|
|
|
|
|
|
|
Dividends per share (paid and proposed) |
11.85p |
11.85p |
* Stated before exceptional costs of £494,000 and unrealised foreign exchange expenses of £325,000 (2007: Stated before non-recurring operating costs of £0.8m, exceptional costs of £1.1m and £0.4m of tax credits).
Commenting on the outlook Chairman, Tom Brown, said 'Our work in 2007/08 has built effectively on the foundations laid during the previous year. Demand is currently robust, present trading is in line with management expectations, and although an economic slowdown cannot be ruled out we are well placed to take advantage of whatever opportunities the future presents. Meanwhile we remain determined to expand by acquisition, but will only do so when our criteria are met'.
Chamberlin plc
Tom Brown, Chairman 01922 707100
Tim Hair, Chief Executive 01922 707100
Landsbanki Securities (UK) Limited
Tom Hulme, NOMAD 020 7426 9000
Citigate Dewe Rogerson
Toby Mountford 07710 356611
Chairman's Statement
The development of Chamberlin plc under the new executive team has continued during the past year, with significant progress throughout the business. Upgraded controls and improved analysis of product profitability have brought new rigour to the operating units, subsidiary management has been strengthened and the move to a more urgent and customer focused management culture is now largely complete.
Results & Dividend
Profit before tax excluding exceptional items and an unrealised foreign exchange cost increased to £1.4m, a rise of 27% on last year, while earnings per share before all one-off costs rose 44% to 15.1p (2007: 10.5p), with the improved profit supported by a tax benefit from prior years.
Revenues increased slightly to £40.0m (2007: £39.2m), with the impact of prior year disposals from Petrel somewhat masking growth in continuing operations.
Exceptional costs in the year totalled £494,000 and include the £468,000 profit from the sale of a surplus property announced in our interim results, together with a provision of £897,000 relating to a long-running action for alleged nuisance which is described more fully in the Business Review.
Chamberlin retains a strong balance sheet, with net debt at year end of £1.0M (2007: £0.2M) and gearing at 8.5% (2007: 1.8%) despite capital expenditure of £1.6M, largely aimed at opportunities for future profits growth.
I am pleased to confirm that the Board is recommending an unchanged final dividend of 8.0p per share (11.85p total for the year) payable on 28 July 2008 to shareholders on the register on 5 July 2008.
Progress
Our foundries have progressed well during the year. Overall demand has been sustained, and the price differential in favour of low cost economies is reducing, which coupled with issues relating to their quality and service have led to the return to the UK of some work previously sourced abroad. Market prices for raw materials, especially pig iron and steel scrap, have risen sharply during the fourth quarter and we are currently in negotiation with customers to achieve recovery of these costs. All three foundry sites are improving performance and winning new customers, and we expect further progress in the coming year.
Our engineering companies continue to make a strong contribution to our results, generating 38% of Group trading profit (before shared costs) from a base of 18% of Group revenues. Both companies are respected players in their markets and we believe that they still have considerable potential.
Pensions
During the year, and after appropriate consultation with employees, the final salary pension scheme was closed to further accrual of benefits and the few remaining active members were transferred to a Group Personal Pension Scheme. All future pension benefits for employees will be provided on this basis. The final salary scheme underwent a triennial valuation, and at year end the pension deficit stood at £1.1m (2007: £2.2m).
Strategy
We have continued to explore opportunities to acquire businesses that fit our strategy of building a more broadly-based engineering Group around the theme of 'difficult things done well.' Although we have reviewed a number of businesses that appeared to meet our criteria none has proved appropriate, and we are continuing our search for suitable targets.
Outlook
Our work in 2007/08 has built effectively on the foundations laid during the previous year. Demand is currently robust, present trading is in line with management expectations, and although an economic slowdown cannot be ruled out we are well placed to take advantage of whatever opportunities the future presents. Meanwhile we remain determined to expand by acquisition, but will only do so when our criteria are met.
Tom Brown
Chairman
5 June 2008
Business Review
The turnaround process that we initiated some 18 months ago has progressed well, delivering the expected profit improvement of 27%. All subsidiaries are making good progress, run either by managers appointed by the new executive team or by ones who have responded well to the changed business culture; they are providing strong leadership to their businesses and reducing the reliance on direction from the centre.
Finance
The underlying profit before tax and exceptional items (PBTE) for the year was £1.4m, an increase of 27% over the previous year. This is before the impact of revaluing forward currency contracts, which in the year resulted in a charge of £0.3m.
Chamberlin derives a proportion of its turnover from European customers who are invoiced in Euros. In order to reduce its exposure to foreign currency fluctuations the Group sells approximately 80% of expected Euro revenues on forward currency contracts of up to 12 months. IFRS requires that forward currency contracts are restated to the exchange rate prevailing at the balance sheet date, with the resulting unrealised profit or loss being credited/(charged) to the income statement. The Directors have therefore concluded that the clearest understanding of the trading performance of the Group can be derived from underlying earnings before foreign currency re-statement. The impact of currency adjustment is disclosed as a separate entry on the Income Statement.
The Group's balance sheet remains strong with net equity of £11.2m. Closing borrowing increased to £1.0m (2007: £0.2m), as a consequence of high capital expenditure of £1.6m and the timing of the Easter holidays delaying a number of debtor receipts until just after the year end. At £1.0m, average daily borrowings were down year on year by £0.7m.
Nuisance Claim
One of the Group's subsidiaries, Chamberlin & Hill Castings Ltd, has operated as a foundry in Walsall since 1890. In 2000 a housing development was built on a former industrial site close to the foundry, and in 2005 a nuisance claim, as noted first in the Annual Report for the year ended 31 March 2006, was commenced by certain residents of the new development.
On legal advice, the Group vigorously defended all aspects of the claim from its inception. However, lawyers for the claimants have been operating on 'no-win-no-fee' contracts with very significant success fees, and as a result the claimants face no financial risk in pursuing their action while the costs potentially faced by Chamberlin have escalated very rapidly.
Whilst Chamberlin plc does not admit or accept liability under this claim, the Group has engaged in protracted mediation and negotiations with both the claimants and their legal counsel, with a view to reaching an agreed settlement at a level that we believe to be in shareholders' best interests.
A provision for £897,000 has been included in the accounts to cover the Group's own legal costs together with the offers made to the claimants and their lawyers. The vast majority of the expected cost of settlement relates to payments to claimants' solicitors.
Operations
Foundries
Our foundries have continued to enjoy sustained demand, and having generated increased capacity our casting sales rose 4.8% to £32.8m (2007: £31.3m). Input material costs have risen very significantly since last December and we are negotiating to pass these on to customers, so reported revenue in the foundries should grow faster in the coming year than underlying volume. The foundries operate at the most technically demanding areas of their respective markets, and are now experiencing only limited competition from low cost countries.
Chamberlin & Hill Castings
A high-volume foundry, located in Walsall, Chamberlin & Hill Castings has continued to enjoy strong demand from its automotive customers, especially for turbocharger components. Our strategy to develop a presence in the hydraulics market has made good progress, with initial orders in place to supply many of the dominant hydraulics OEMs. We have also taken the opportunity to exit a number of unattractive low volume contracts.
Demand for automotive turbochargers remains strong and the main manufacturers are forecasting continued growth. The technology is well established on diesel engines with room for further growth, but in petrol applications is generally used only for performance vehicles. Pressure on fuel efficiency and increasing emissions controls are expected to extend the use of turbocharging for efficiency gains in petrol engines, increasing volumes in the future. OEMs have committed to increase turbocharger production capacity from 2010/11 and we are well placed to benefit from growth in this market.
In our last report we noted that Chamberlin & Hill Castings had started to implement lean manufacturing techniques and we are pleased to report that excellent progress has been made, driven to a large extent by the positive engagement of the employees. Improvements in quality, productivity and workflow have been achieved, and we look forward to further gains in the coming year.
Russell Ductile Castings
Supplying a wide range of highly engineered castings, Russell Ductile operates from sites in Leicester and Scunthorpe. In our 2007 annual report we commented that Russell Ductile was in recovery following integration problems under its previous management team, and we are pleased to report that the actions taken have improved performance during the year. Leicester performance has fully justified our decision to agree an extended lease for the site, and although the recovery at Scunthorpe is not yet complete, an investment of £400,000 in upgraded equipment is performing well now that the learning curve has been completed.
The two Russell Ductile foundries are winning profitable business in both UK and export markets, and although the demand for castings from the UK steel industry has declined sharply this has been offset by gains in the rail, construction equipment and heavy vehicle industries. We are particularly pleased to note that Russell Ductile has recently won contracts to supply both UK and Export customers with castings that were previously sourced from China.
Engineering
Fred Duncombe
Supplying emergency exit equipment and other architectural hardware from its base in Cannock, Fred Duncombe has been through a transitional year as a new Managing Director has replaced a poorly performing sales force, streamlined the organisation and increased the focus and urgency in the business. We face challenges from new entrants to the exit hardware market and a potential slowdown in the construction sector, but the business is now stronger and better positioned to meet these challenges.
Petrel
In the year since the disposal of a peripheral activity, Petrel has focussed on its core business of supplying lighting and controls for hazardous areas, making significant progress. Product ranges have been extended and refined, operational improvements delivered and a significant improvement in profit achieved from a lower asset base. We look forward to continued profitable growth from this business.
Strategy
In our last report we commented at length on our strategy, summarising our thinking as the creation, by acquisition, of a broadly based engineering group with the theme 'difficult things done well'. This thinking remains at the heart of our strategy, and we have developed acquisition criteria against which we benchmark the opportunities that are presented.
During the year we have reviewed over 20 potential acquisitions but have not found any that meet our requirements. We will continue to seek acquisitions and will ensure that we continue our rigorous approach to judging their suitability.
Tim Hair Mark Bache
Chief Executive Finance Director
5 June 2008 5 June 2008
Consolidated Income Statement
for the year ended 31 March 2008
|
|
|
2008
|
|
|
|
2007
|
|
Before exceptional
items
|
Exceptional
items
|
Total
|
|
Before
exceptional
items
|
Exceptional
items
|
Total
|
|
£000
|
£000
|
£000
|
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
|
|
Revenue
|
39,967
|
-
|
39,967
|
|
39,188
|
-
|
39,188
|
Cost of sales
|
(33,134)
|
-
|
(33,134)
|
|
(33,007)
|
-
|
(33,007)
|
Gross profit
|
6,833
|
-
|
6,833
|
|
6,181
|
-
|
6,181
|
|
|
|
|
|
|
|
|
Other operating (expenses)/income
|
(5,510)
|
(494)
|
(6,004)
|
|
(5,856)
|
(1,141)
|
(6,997)
|
Operating profit/(loss) from continuing operations
|
1,323
|
(494)
|
829
|
|
325
|
(1,141)
|
(816)
|
Finance revenue
|
149
|
-
|
149
|
|
90
|
-
|
90
|
Finance costs
|
(68)
|
-
|
(68)
|
|
(112)
|
-
|
(112)
|
|
|
|
|
|
|
|
|
Profit/(loss) from continuing operations before tax and unrealised foreign currency
(loss)/gain
|
1,404
|
(494)
|
910
|
|
303
|
(1,141)
|
(838)
|
|
|
|
|
|
|
|
|
Unrealised foreign currency (loss)/gain
|
(325)
|
-
|
(325)
|
|
7
|
-
|
7
|
|
|
|
|
|
|
|
|
Profit/(loss) from continuing operations before tax
|
1,079
|
(494)
|
585
|
|
310
|
(1,141)
|
(831)
|
|
|
|
|
|
|
|
|
Tax (expense)/ credit
|
(181)
|
190
|
9
|
|
292
|
216
|
508
|
Profit/(loss) for the year from continuing operations
|
898
|
(304)
|
594
|
|
602
|
(925)
|
(323)
|
|
|
|
|
|
|
|
|
Earnings/(loss) per share
|
|
|
|
|
|
|
|
basic
|
|
|
8.0p
|
|
|
|
(4.4)p
|
underlying
|
15.1p
|
|
|
|
8.1p
|
|
|
diluted
|
|
|
7.9p
|
|
|
|
(4.4)p
|
diluted underlying
|
14.9p
|
|
|
|
8.0p
|
|
|
Consolidated Statement of Recognised Income and Expense
for the year ended 31 March 2008
|
|
2008
|
|
2007
|
|
|
£000
|
|
£000
|
Actuarial gains/(losses) on pension assets and liabilities
|
|
729
|
|
(2,132)
|
Deferred tax (charge)/credit on actuarial gains/(losses)
|
|
(204)
|
|
640
|
Net income/(expense) recognised directly in equity
|
|
525
|
|
(1,492)
|
|
|
|
|
|
Profit/(loss) for the year
|
|
594
|
|
(323)
|
|
|
|
|
|
Total recognised income and expense for the year attributable to equity holders of the parent company
|
|
1,119
|
|
(1,815)
|
|
|
|
|
|
Parent Company Statement of Recognised Income and Expense
in the year ended 31 March 2008
|
|
2008
|
|
2007
|
|
|
£000
|
|
£000
|
Actual gains/(losses) on pension assets and liabilities
|
|
729
|
|
(2,132)
|
Deferred tax (charge)/credit on actuarial gains/(losses)
|
|
(204)
|
|
640
|
Net (expense)/income recognised directly in equity
|
|
525
|
|
(1,492)
|
|
|
|
|
|
Profit/(loss) for the year
|
|
1,254
|
|
(1,025)
|
|
|
|
|
|
Total recognised income and expense for the year attributable to equity holders of the parent company
|
|
1,779
|
|
(2,517)
|
|
|
|
|
|
Consolidated Balance Sheet
at 31 March 2008
|
|
31 March
|
|
31 March
|
|
|
2008
|
|
2007
|
|
|
£000
|
|
£000
|
Non-current assets
|
|
|
|
|
Property, plant and equipment
|
|
8,349
|
|
7,954
|
Intangible assets
|
|
379
|
|
453
|
Deferred tax assets
|
|
692
|
|
975
|
|
|
9,420
|
|
9,382
|
|
|
|
|
|
Current assets
|
|
|
|
|
Inventories
|
|
4,616
|
|
4,746
|
Trade and other receivables
|
|
8,719
|
|
7,370
|
Income taxes receivable
|
|
5
|
|
70
|
Assets held for resale
|
|
-
|
|
219
|
|
|
13,340
|
|
12,405
|
|
|
|
|
|
Total assets
|
|
22,760
|
|
21,787
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
Financial liabilities
|
|
1,031
|
|
209
|
Trade and other payables
|
|
8,812
|
|
7,738
|
|
|
9,843
|
|
7,947
|
|
|
|
|
|
Non current liabilities
|
|
|
|
|
Deferred tax
|
|
594
|
|
663
|
Defined benefit pension scheme
deficit
|
|
1,078
|
|
2,235
|
|
|
1,672
|
|
2,898
|
|
|
|
|
|
Total Liabilities
|
|
11,515
|
|
10,845
|
|
|
|
|
|
Capital and reserves
|
|
|
|
|
Called up share capital
|
|
1,859
|
|
1,854
|
Share premium account
|
|
862
|
|
828
|
Capital redemption reserve
|
|
109
|
|
109
|
Retained earnings
|
|
8,415
|
|
8,151
|
Total equity
|
|
11,245
|
|
10,942
|
|
|
|
|
|
|
|
|
|
|
Total equity and liabilities
|
|
22,760
|
|
21,787
|
|
|
|
|
|
Tim Hair )
) Directors
Mark Bache )
The accounts were approved by the Board of Directors on 5 June 2008
Parent Company Balance Sheet
at 31 March 2008
|
|
31 March
2008
|
|
31 March
2007
|
|
|
£000
|
|
£000
|
Non current assets
|
|
|
|
|
Property, plant and equipment
|
|
1,112
|
|
1,112
|
Intangible assets
|
|
6
|
|
7
|
Investments
|
|
7,159
|
|
7,159
|
Deferred tax assets
|
|
369
|
|
881
|
|
|
8,646
|
|
9,159
|
|
|
|
|
|
Current assets
|
|
|
|
|
Trade and other receivables
|
|
36
|
|
52
|
Income taxes receivable
|
|
469
|
|
-
|
Amounts due from subsidiary companies
|
|
4,096
|
|
3,874
|
|
|
4,601
|
|
3,926
|
|
|
|
|
|
Total assets
|
|
13,247
|
|
13,085
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
Financial liabilities
|
|
1,275
|
|
1,415
|
Trade and other payables
|
|
565
|
|
183
|
Amounts due to subsidiary companies
|
|
2,701
|
|
2,467
|
|
|
4,541
|
|
4,065
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
Amounts due to subsidiary companies
|
|
66
|
|
66
|
Deferred tax
|
|
377
|
|
497
|
Defined benefit pension scheme
deficit
|
|
1,078
|
|
2,235
|
|
|
1,521
|
|
2,798
|
|
|
|
|
|
Total Liabilities
|
|
6,062
|
|
6,863
|
|
|
|
|
|
Capital and reserves
|
|
|
|
|
Called up share capital
|
|
1,859
|
|
1,854
|
Share premium account
|
|
862
|
|
828
|
Capital redemption reserve
|
|
109
|
|
109
|
Retained earnings
|
|
4,355
|
|
3,431
|
Total equity
|
|
7,185
|
|
6,222
|
|
|
|
|
|
|
|
|
|
|
|
|
13,247
|
|
13,085
|
|
|
|
|
|
Tim Hair )
) Directors
Mark Bache )
The accounts were approved by the Board of Directors on 5 June 2008
Consolidated Cash Flow Statement
for the year ended 31 March 2008
|
|
Year ended
31 March
2008
|
|
Year ended
31 March
2007
|
|
Operating activities
|
|
£000
|
|
£000
|
|
|
|
|
|
|
|
Profit/(loss) for the year
|
|
594
|
|
(323)
|
|
Adjustments to reconcile profit/(loss) for the year to net cash inflow from operating activities:
|
|
|
|
|
|
Taxation
|
|
(9)
|
|
(508)
|
|
Net finance (income)/costs
|
|
(81)
|
|
22
|
|
Depreciation of property, plant and
equipment
|
|
1,104
|
|
1,166
|
|
Amortisation of software
|
|
42
|
|
23
|
|
Amortisation of development costs
|
|
46
|
|
34
|
|
(Profit)/loss on disposal of property, plant and equipment
|
|
(471)
|
|
373
|
|
Share based payments
|
|
27
|
|
(6)
|
|
Difference between pension contributions paid and amounts recognised in the Income Statement
|
|
(428)
|
|
(384)
|
|
Decrease in inventories
|
|
130
|
|
562
|
|
(Increase)/decrease in receivables
|
|
(1,349)
|
|
572
|
|
Increase in payables
|
|
414
|
|
237
|
|
Movement in provisions
|
|
660
|
|
-
|
|
Cash generated from operations
|
|
679
|
|
1,768
|
|
|
|
|
|
|
|
|
|
|
|
|
|
UK Corporation Tax received/(paid)
|
|
84
|
|
(237)
|
|
Net cash flow from operating activities
|
|
763
|
|
1,531
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
Purchase of property, plant and
equipment
|
|
(1,579)
|
|
(1,625)
|
|
Purchase of software
|
|
(14)
|
|
(27)
|
|
Disposal of plant and equipment
|
|
769
|
|
119
|
|
Net cash flow from investing activities
|
|
(824)
|
|
(1,533)
|
|
Financing activities
|
|
|
|
|
|
Interest paid
|
|
(68)
|
|
(111)
|
|
Pension element of finance income
|
|
149
|
|
90
|
|
Equity dividends paid
|
|
(881)
|
|
(878)
|
|
Issue of shares (including premium)
|
|
39
|
|
99
|
|
Net cash flow from financing activities
|
|
(761)
|
|
(800)
|
|
|
|
|
|
|
|
Net (decrease)/increase in cash and cash equivalents
|
|
(822)
|
|
(802)
|
|
|
|
|
|
|
|
Cash and cash equivalents at the start of the year
|
|
(209)
|
|
593
|
|
|
|
|
|
|
|
Cash and cash equivalents at the end of the year
|
|
(1,031)
|
|
(209)
|
|
|
|
|
|
|
|
Cash and cash equivalents comprise:
|
|
|
|
|
|
Financial liabilities
|
|
(1,031)
|
|
(209)
|
|
|
|
(1,031)
|
|
(209)
|
Parent Company Cash Flow Statement
for the year ended 31 March 2008
|
|
Year ended
31 March
2008
|
|
Year ended
31 March
2007
|
Operating activities
|
|
£000
|
|
£000
|
|
|
|
|
|
Profit/(loss) for the year
|
|
1,254
|
|
(847)
|
Adjustments to reconcile profit/(loss) for the year to net cash inflow from operating activities:
|
|
|
|
|
Taxation
|
|
(290)
|
|
-
|
Net finance (income)/costs
|
|
(27)
|
|
22
|
Depreciation of property, plant and
equipment
|
|
54
|
|
54
|
Amortisation of software
|
|
2
|
|
3
|
Profit on disposal of property, plant
and equipment
|
|
-
|
|
(2)
|
Share based payments
|
|
27
|
|
(6)
|
Difference between pension contributions paid and amounts recognised in the Income Statement
|
|
(428)
|
|
(384)
|
(Increase)/decrease in receivables
|
|
(206)
|
|
1,150
|
Increase in payables
|
|
616
|
|
1,054
|
Movement in provisions
|
|
|
|
-
|
|
|
|
|
|
Cash generated from operations
|
|
1,002
|
|
1,044
|
|
|
|
|
|
UK Corporation Tax received/(paid)
|
|
7
|
|
-
|
Group relief surrendered for nil consideration
|
|
-
|
|
(289)
|
Net cash flow from operating activities
|
|
1,009
|
|
755
|
|
|
|
|
|
Investing activities
|
|
|
|
|
Purchase of property, plant and
equipment
|
|
(79)
|
|
(96)
|
Purchase of software
|
|
(1)
|
|
-
|
Disposal of plant and equipment
|
|
25
|
|
17
|
Net cash flow from investing activities
|
|
(55)
|
|
(79)
|
|
|
|
|
|
Financing activities
|
|
|
|
|
Interest paid
|
|
(121)
|
|
(112)
|
Pension element of finance income
|
|
149
|
|
90
|
Equity dividends paid
|
|
(881)
|
|
(878)
|
Issue of shares (including premium)
|
|
39
|
|
99
|
Net cash flow from financing activities
|
|
(814)
|
|
(801)
|
|
|
|
|
|
Net increase/(decrease) in cash and cash equivalents
|
|
140
|
|
(125)
|
|
|
|
|
|
Cash and cash equivalents at the start of the year
|
|
(1,415)
|
|
(1,290)
|
|
|
|
|
|
Cash and cash equivalents at the end of the year
|
|
(1,275)
|
|
(1,415)
|
|
|
|
|
|
Cash and cash equivalents comprise:
|
|
|
|
|
Financial liabilities
|
|
(1,275)
|
|
(1,415)
|
|
|
(1,275)
|
|
(1,415)
|
NOTES TO THE PRELIMINARY ANNOUNCEMENT
1. Authorisation of financial statements and statement of compliance with IFRS
The Group's and Company's financial statements of Chamberlin plc (the 'Group' or the 'Company') for the year ended 31 March 2008 were authorised for issue by the board of the directors on 5 June 2008 and the balance sheets were signed on the board's behalf by Tim Hair and Mark Bache. The Company is a public limited company incorporated and domiciled in England & Wales. The Company's ordinary shares are traded on the AIM market of the London Stock Exchange.
The Group's financial statements have been prepared in accordance with International Financial Reporting Standards (IFRS). The Company's financial statements have been prepared in accordance with IFRS as adopted by the European Union and as applied in accordance with the provisions of the Companies Act 1985.
The financial information set out in this announcement does not constitute the statutory accounts of the Group for the years to 31 March 2008 or 31 March 2007 but is derived from the 2008 Annual Report and Accounts. The Annual Report and Accounts for 2007 have been delivered to the Registrar of Companies and the Group Annual Report and Accounts for 2008 will be delivered to the Registrar of Companies in due course. The auditors, Ernst & Young LLP, have reported on the accounts for the year to 31 March 2008 and have given an unqualified report which does not contain a statement under Section 237(2) or 237(3) of the Companies Act 1985. The accounts for the year ended 31 March 2007 also received an unqualified audit report from Ernst & Young LLP.
2. Summary of significant accounting policies
Basis of preparation
The consolidated financial statements are presented in sterling and all values are rounded to the nearest thousand pounds (£000) except when otherwise indicated. The Company has taken advantage of the exemption provided under section 230 of the Companies Act 1985 not to publish its individual income statement and related notes.
Basis of consolidation
The consolidated financial statements comprise the financial statements of Chamberlin plc and its subsidiaries as at 31 March each year. The financial statements of subsidiaries are prepared for the same reporting year as the parent company, using consistent accounting policies. All inter-company balances and transactions, including unrealised profits arising from intra-group transactions, have been eliminated in full. Subsidiaries are consolidated from the date on which control is transferred to the Group and cease to be consolidated from the date on which control is transferred out of the Group.
3. SEGMENTAL ANALYSIS
For management purposes, the Group is organised into two operating divisions: Foundries and Engineering, which are the primary segments for reporting purposes. The secondary segmental format is geographical.
The Foundries segment is a supplier of iron castings, in raw or machined form, to a variety of industrial customers who incorporate the castings into their own products or carry out further machining or assembly operations on the castings before selling them on to such customers.
The Engineering segment provides manufactured and imported products to distributors and end-users. The products fall into the categories of door hardware, hazardous area lighting and control gear.
Transfer prices between business segments are set on an arms length basis in a manner similar to transactions with third parties.
The Group's geographical segments are determined by the location of the Group's customers. The Group's assets and costs incurred are all located within the United Kingdom.
|
Foundries
|
|
Engineering
|
|
Total
|
|
||
Continuing operations
|
2008
|
2007
|
2008
|
2007
|
2008
|
2007
|
||
|
£000
|
£000
|
£000
|
£000
|
£000
|
£000
|
||
Revenue
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
||
Sales
|
32,800
|
31,287
|
7,167
|
7,901
|
39,967
|
39,188
|
||
|
|
|
|
|
|
|
||
Profit
|
|
|
|
|
|
|
||
Trading profit
|
1,079
|
681
|
671
|
157
|
1,750
|
831
|
||
|
|
|
|
|
|
|
||
Shared costs
|
|
|
|
|
(427)
|
(506)
|
||
Unrealised foreign currency (loss)/gain
|
|
|
|
|
(325)
|
7
|
||
Exceptional items
|
|
|
|
|
(494)
|
(1,141)
|
||
Operating profit/(loss)
|
|
|
|
|
504
|
(809)
|
||
Net finance costs
|
|
|
|
|
81
|
(22)
|
||
Profit/(loss) before tax
|
|
|
|
|
585
|
(831)
|
||
Tax credit
|
|
|
|
|
9
|
508
|
||
Profit/(loss) for the year from continuing operations
|
|
|
|
|
594
|
(323)
|
||
|
|
|
|
|
|
|
||
Net assets
|
|
|
|
|
|
|
||
Segmental assets
|
16,407
|
14,665
|
5,592
|
5,788
|
21,999
|
20,453
|
||
Segmental liabilities
|
(6,717)
|
(6,405)
|
(2,097)
|
(1,332)
|
(8,814)
|
(7,737)
|
||
Segmental net assets
|
9,690
|
8,260
|
3,495
|
4,456
|
13,185
|
12,716
|
||
|
|
|
|
|
|
|
||
Unallocated net liabilities
|
|
|
|
|
(1,940)
|
(1,774)
|
||
Total net assets
|
|
|
|
|
11,245
|
10,942
|
Movements in fixed assets
|
|
|
|
|
|
|
||
Capital additions
|
|
|
|
|
|
|
||
Property, plant and equipment
|
1,499
|
1,345
|
80
|
280
|
1,579
|
1,625
|
||
Software
|
14
|
27
|
-
|
-
|
14
|
27
|
||
Depreciation and
amortisation
|
|
|
|
|
|
|
||
Property, plant and
equipment
|
(884)
|
(925)
|
(220)
|
(241)
|
(1,104)
|
(1,166)
|
||
Software
|
(38)
|
(17)
|
(3)
|
(6)
|
(41)
|
(23)
|
||
Development costs
|
(26)
|
(19)
|
(20)
|
(15)
|
(46)
|
(34)
|
Unallocated net liabilities comprise cash/overdraft, taxation, pension provisions, deferred tax balances, and head office fixed assets.
|
2008
|
2007
|
Revenue by location of customer
|
£000
|
£000
|
|
|
|
United Kingdom
|
32,050
|
30,680
|
Rest of Europe
|
6,508
|
7,170
|
Other countries
|
1,409
|
1,338
|
|
39,967
|
39,188
|
|
|
|
4. OTHER OPERATING EXPENSES
|
2008
|
2007
|
|
£000
|
£000
|
|
|
|
Distribution costs
|
1,389
|
1,414
|
Administration and selling expenses
|
4,121
|
4,435
|
Operating expenses before exceptional items
|
5,510
|
5,849
|
Exceptional items (note 11)
|
494
|
1,141
|
Operating expenses
|
6,004
|
6,990
|
|
|
|
5. STAFF NUMBERS AND COSTS
|
2008
|
2007
|
|
Number
|
Number
|
The average number of people employed by the Group during the year was:
|
|
|
Management and administration
|
85
|
84
|
Production
|
387
|
394
|
Total employees
|
472
|
478
|
|
|
|
The aggregate employment costs of these employees including severance costs in wages and salaries of £54,000 (2007: £224,000) were as follows:-
|
|
|
|
2008
|
2007
|
|
£000
|
£000
|
Wages and salaries
|
12,259
|
12,715
|
Social security costs
|
1,329
|
1,354
|
Other pension costs
|
473
|
489
|
Share based payment expense/(credit)
|
27
|
(6)
|
|
14,088
|
14,552
|
|
|
|
Directors’ emoluments summary
|
2008
|
2007
|
|
£000
|
£000
|
Directors’ emoluments
|
522
|
646
|
Aggregate gains made by directors on exercise of options
|
4
|
16
|
|
|
|
Notional cost of options granted to directors
|
27
|
10
|
Credit for surrendered options previously granted to directors
|
-
|
(16)
|
Number of directors accruing benefits under
|
|
|
Defined contribution pension schemes
|
3
|
3
|
|
|
|
6. FINANCE COSTS AND FINANCE REVENUE
|
|
|
|
2008
|
2007
|
|
£000
|
£000
|
Finance costs
|
|
|
Bank overdraft interest payable
|
(68)
|
(112)
|
|
(68)
|
(112)
|
Finance revenue
|
|
|
Finance revenue from pensions
|
149
|
90
|
|
149
|
90
|
|
|
|
7. OPERATING PROFIT
|
|
|
|
2008
|
2007
|
This is stated after charging/(crediting):
|
£000
|
£000
|
|
|
|
(Profit)/loss on disposal of fixed assets (including £468,000 within exceptional items – see note 11)
|
(471)
|
373
|
Depreciation of owned assets
|
1,104
|
1,166
|
Amortisation of software
|
41
|
23
|
Net (gain)/loss on foreign currency
|
(31)
|
65
|
Cost of inventories recognised as expense
|
15,252
|
14,567
|
Exceptional severance payments and related costs
(note 11)
|
-
|
224
|
Stock written down
|
97
|
560
|
Reversal of prior year inventory provisions
|
(7)
|
-
|
-Auditors’ remuneration:
|
|
|
–Group audit fees
|
25
|
20
|
-Audit fees in respect of subsidiaries
|
45
|
40
|
-Interim review fees
|
5
|
2
|
-Taxation advice fees
|
8
|
8
|
-Corporate finance fees
|
-
|
36
|
Research and development expenditure
|
81
|
42
|
Rentals under operating leases:
|
|
|
Hire of plant and equipment
|
108
|
92
|
Other
|
317
|
328
|
|
|
|
|
|
|
|
|
|
8. TAX (CREDIT)/EXPENSE REPORTED IN THE CONSOLIDATED INCOME STATEMENT
|
|
|
|
2008
|
2007
|
|
£000
|
£000
|
Current tax:
|
|
|
UK Corporation tax at 30% (2007: 30%) based on taxable profit for the year
|
-
|
-
|
Amounts (over) provided in prior years
|
(20)
|
(70)
|
|
(20)
|
(70)
|
Deferred Taxation:
|
|
|
Movement in the year
|
385
|
(847)
|
Amounts (over) provided in prior years
|
(170)
|
(230)
|
Less element of movement shown in the Statement of Recognised Income and Expense
|
(204)
|
639
|
|
11
|
(438)
|
|
|
|
Tax expense/(credit) reported in the consolidated income statement
|
(9)
|
(508)
|
On 21 March the UK Chancellor of the Exchequer announced a number of tax reforms. The key change to Corporation tax that will apply to the Group is the reduction in the main Corporation tax rate, from 30% to 28%. Effective from 1 April 2008. This has resulted in an increase in the net assets in the consolidated balance sheet of £21,000.
|
||
Reconciliation of total tax charge
|
|
|
Profit/(loss) on ordinary activities before tax
|
585
|
(831)
|
|
|
|
Corporation tax expense/(credit) at standard rate of 30% (2007: 30%) on profit before tax
|
175
|
(249)
|
Adjusted by the effects of:
|
|
|
(Income)/expenses not deductible for tax purposes
|
(15)
|
41
|
Timing differences
|
|
|
-negative goodwill release
|
21
|
-
|
Amounts (over) provided in prior years
|
|
|
-corporation tax
|
(20)
|
(70)
|
-deferred tax
|
(170)
|
(230)
|
|
|
|
Total tax expense/(credit) reported in the income statement
|
(9)
|
(508)
|
|
|
|
|
|
|
9. DIVIDENDS PAID AND PROPOSED
|
|
|
|
2008
|
2007
|
|
£000
|
£000
|
Paid equity dividends on ordinary shares
|
|
|
2007 final dividend of 8.00p (2005: 8.00p) per share
|
595
|
593
|
2008 interim dividend of 3.85p (2006: 3.85p) per share
|
286
|
285
|
|
881
|
878
|
Proposed final dividend subject to shareholder approval
|
|
|
2008 final dividend of 8.00p (2006: 8.00p)per share (not recognised as a liability at 31 March 2008)
|
595
|
593
|
|
|
|
|
|
|
10. EARNINGS PER SHARE
|
|
|
|
|
|
The calculation of earnings per share is based on the profit attributable to shareholders and the weighted average number of ordinary shares in issue. In calculating the diluted earnings per share adjustment has been made for the dilutive effect of outstanding share options. Underlying earnings per share, which excludes operating exceptionals and unrealised foreign currency movements, as analysed below, has also been disclosed as the Directors believe this allows a better assessment of the underlying trading performance of the Group. Operating exceptionals are detailed in note 11.
|
|
|
|
2008
|
2007
|
|
£000
|
£000
|
Earnings/(loss) for basic earnings per share
|
594
|
(323)
|
Operating exceptionals
|
494
|
1,141
|
Taxation effect of operating exceptionals
|
(190)
|
(216)
|
Unrealised foreign currency loss/(gain)
|
325
|
(7)
|
Taxation effect of unrealised foreign currency loss/(gain)
|
(99)
|
2
|
Earnings for underlying earnings per share
|
1,124
|
597
|
|
|
|
|
|
|
|
2008
|
2007
|
|
£000
|
£000
|
Weighted average number of ordinary shares
|
7,432
|
7,402
|
Adjustment to reflect shares under options
|
132
|
144
|
Weighed average number of ordinary shares – fully diluted
|
7,564
|
7,546
|
|
|
|
11. EXCEPTIONAL ITEMS
|
2008
|
2007
|
|
£000
|
£000
|
|
|
|
Severance costs
|
-
|
(224)
|
Other closure costs
|
-
|
(495)
|
Profit/(loss) on sale of property, plant and equipment
|
468
|
(302)
|
Costs of transfer to AIM
|
-
|
(120)
|
Legal claim and associated costs
|
(897)
|
-
|
Inventory write down
|
(65)
|
-
|
|
(494)
|
(1,141)
|
|
|
|
On 4 April 2007 the Group disposed of a surplus property at Fred Duncombe Ltd for proceeds of £705,000. The net book value of the property was £219,000 and the costs of disposal amounted to £18,000.
The legal claim and associated costs figure relates to a provision against the alleged statutory nuisance in relation to the operation of the Walsall foundry, which has been noted in the last two years accounts. The Group's own legal expenses together with a provision for the offers made to the claimants and their lawyers are included in this amount. Further information in respect of this matter is included in the business review.
The inventory write down relates to items that had been incorrectly valued in Russell Ductile Castings Limited as at 31 March 2007.
12. STATEMENT OF CHANGES IN EQUITY
|
Share capital
|
Capital redemption reserve
|
Share premium
|
Retained earnings
|
Attributable to equity holders of the parent
|
|
£000
|
£000
|
£000
|
£000
|
£000
|
Group
|
|
|
|
|
|
Balance at 1 April 2006
|
1,840
|
109
|
743
|
10,850
|
13,542
|
Total recognised income and expense for the year to 31 March 2007
|
-
|
-
|
-
|
(1,815)
|
(1,815)
|
Dividends paid
|
-
|
-
|
-
|
(878)
|
(878)
|
Share based payments
|
-
|
-
|
-
|
(6)
|
(6)
|
Issue of shares
|
14
|
-
|
85
|
-
|
99
|
Balance at 31 March 2007
|
1,854
|
109
|
828
|
8,151
|
10,942
|
Total recognised income and expense for the year to 31 March 2008
|
-
|
-
|
-
|
1,119
|
1,119
|
Dividends paid
|
-
|
-
|
-
|
(881)
|
(881)
|
Share based payments
|
-
|
-
|
-
|
27
|
27
|
Issue of shares
|
5
|
-
|
34
|
-
|
39
|
Balance at 31 March 2008
|
1,859
|
109
|
862
|
8,415
|
11,245
|
Share Premium Account
The share premium account balance included the proceeds that were above the nominal value from issuance of the Company's equity share capital comprising 25p shares.
Capital redemption reserve
The capital redemption reserve has arisen on the cancellation of previously issued shares and represents the nominal value of those shares cancelled.
Retained earnings
Retained earnings include the accumulated profits and losses arising from the Consolidated Income Statement and certain items from the Statement of Recognised Income and Expense attributable to equity shareholders, less distributions to shareholders.