Final Results

RNS Number : 7193X
Heavitree Brewery PLC
21 February 2012
 



The Heavitree Brewery PLC

Trood Lane

Matford

Exeter EX2 8YP

 

Date:                21 February 2012

 

Contact:           Graham Crocker - Managing Director - 01392 217733

Rod Glanville - Director and Company Secretary - 01392 217733

Pascal Keane - Shore Capital - 0207 408 4090

 

 

Following a Board Meeting held today, 21 February 2012, the Directors announce the preliminary statement of results for the year ended 31 October 2011.

 

ISIN: GB0004182720 for 'A' Limited Voting Ordinary Shares

ISIN: GB0004182506 for Ordinary Shares

 

 

Chairman's statement

 

Another year of good housekeeping has returned a satisfactory set of results in what continues to be a difficult period for Public Houses.  The headline figures may appear to be somewhat flat against the previous year but, given the uncertainty of the European and National economic situations, I consider this to be a solid performance; and I am most grateful for the hard work of our head office team and the staff of the pubs themselves in achieving these results.

 

Results

 

Turnover for the Group decreased by £36,000 (0.49%) to £7,352,000 and generated a Group Operating Profit of £1,408,000 (2010 - £1,427,000) after consolidation adjustments.

Heavitree Inns remained dormant throughout the year.

Heavitree Inc. generated an operating profit of £9,000 (2010 - Loss of £15,000).

 

Key Performance Indicators

 

·    Adjusted Operating Profit before Taxation £1,408,000 was down 1.33% on last year.

·    Interest costs were covered 13.40 times.

 

Dividend

 

The Directors recommend a final dividend of 3.5p per Ordinary and 'A' Limited Voting Ordinary Share (2010 - 3.5p) making a total for the year of 7p, which is unchanged from last year.  The dividend will be paid on 20 April 2012, subject to shareholder approval at the Annual General Meeting on 13 April 2012, to shareholders on the Register at 23 March 2012.

 

Capital Investments

 

Various capital works were carried out in the year under review with those of significant expenditure being at the following sites:

 

The New Inn, Alphington (major refurbishment).

 Car park of the closed St. Loyes Hotel (housing development).

The Royal Oak, Heavitree (creation of a new outside patio seating area).

The Brunswick Arms, Dawlish (upgrade of lavatories).

Old Barbers Shop, Newton Abbot (conversion to residential apartment).

 

Pension Scheme

 

The Company continues to meet its funding obligations to its closed final salary Pension Scheme.  The required Scheme triennial valuation as at 1 January 2011 is not, at the time of writing, completed.  The deadline for completion is 31 March 2012 and I look forward to providing an update at theAnnual General Meeting.

 

Repurchase of Shares

 

The Company did not repurchase any of its own shares during the year under review, but the Directors intend to seek shareholder approval at the forthcoming Annual General Meeting for the continuing authority to do so.

 

Personnel

I am delighted to report the appointment of Nicky McLean as Assistant Company Secretary during the year under review.  Nicky joined us in September 2001 and is a valued member of our head office team.  We wish her the very best in her new appointment.

 

Outlook

 

The company renewed its banking facilities with Barclays just after the end of the year under review and this certainty of finance, together with the continued support that we have always offered to our landlords and landladies, leaves us well positioned should there be a change in the economic climate.  We also have development plans for the small number of closed houses and I shall report on them as and when they are completed. 

The trading environment, as I reported last year, remains difficult but I look forward to another steady performance by the Company in 2012.

 

 

N H P TUCKER
Chairman

 

 

Group income statement

for the year ended 31 October 2011

 

 

 

 

 

Notes

 

Total

2011

£000

 

Total

2010

£000

Revenue

 

7,352

7,388

Change in stocks

 

-

(9)

Other operating income

 

113

91

Purchase of inventories

 

(3,134)

(3,141)

Staff costs

 

(1,194)

(1,197)

Depreciation of property, plant and equipment

 

 

(295)

 

(272)

Other operating charges

 

(1,434)

(1,433)

 

 

(5,944)

(5,961)

Group operating profit

 

1,408

1,427

Profit on disposal of non-current assets and assets held for sale

 

 

10

 

32

Group profit before finance costs and taxation

 

 

1,418

 

1,459

Finance income

 

33

35

Finance costs

 

(138)

(141)

Other finance costs - pensions

 

(81)

(128)

 

 

(186)

(234)

 

 

 

 

Profit before taxation

 

1,232

1,225

Tax expense

 

(389)

(368)

 

 

 

 

Profit  for the year attributable to equity holders of the parent

 

 

843

 

857

 

 

 

 

Basic earnings per share

2

16.4p

16.7p

 

 

 

 

Diluted earnings per share

2

16.4p

16.7p

 

All amounts in 2011 and 2010 relate to continuing operations.



 

Group statement of comprehensive income

for the year ended 31 October 2011


2011

£000

2010

£000

Profit for the year

 

843

857

Other comprehensive income



Actuarial gains/(losses) on defined benefit pension plans

130

(93)

Tax credit on items taken directly to or transferred from equity

(33)

26

Exchange difference on retranslation of subsidiary

-

3

Fair value adjustment

4

-


101

(64)




Total comprehensive income for the year

 

 

 Total comprehensive income attributable  to:

Equity holders of the parent

944

 

 

 

944

793

 

 

 

793

 

 

 

 

 

Group balance sheet

at 31 October 2011

 

 

 

 

2011

£000

 

 

 

2010

£000

Non-current assets

 




Property, plant and equipment

 

15,225


14,070

Financial assets

 

54


50

Deferred tax asset

 

325


505

 

 

15,604


14,625

Current assets

 




Inventories

 

10


10

Trade and other receivables

 

1,262


1,444

Cash and cash equivalents

 

86


216


 

1,358


1,670

 

 




Total assets

 

16,962


16,295

Current liabilities

 




Trade and other payables

 

(1,095)


(709)

Financial liabilities

 

(5,062)


(558)

Income tax payable

 

(144)


(248)


 





 

(6,301)


(1,515)

Non-current liabilities

 




Other payables


(327)


(319)

Financial liabilities

 

(11)


(4,011)

Deferred tax liabilities

 

(261)


(265)

Defined benefit pension plan deficit

 

(1,246)


(1,802)


 

(1,845)


(6,397)

Total liabilities

 

(8,146)


(7,912)

Net assets

 

8,816


8,383

 

 




Capital and reserves

 




Equity share capital

 

264


264

Capital redemption reserve

 

673


673

Treasury shares

 

(840)


(826)

Fair value adjustments reserve

 

34


30

Currency translation

 

6


6

Retained earnings

 

8,679


8,236

Total equity

 

8,816


8,383

 

Group statement of cash flows

for the year ended 31 October 2011

 


 

 

Notes

 

 

2011

£000

 

 

 

2010

£000

Operating activities





Profit for the year


843


857

Tax


389


368

Net finance costs


186


234

Profit on disposal of non current assets and assets held for sale


(10)


(32)

Depreciation and impairment of property, plant and equipment


295


272

Share-based payments


-


11

Difference between pension contributions paid and amounts





   recognised in the income statement


(507)


(507)

Decrease in inventories


-


9

Decrease in trade and other receivables


182


224

Decrease in trade and other payables


39


(158)






Cash generated from operations


1,417


1,278

Income taxes paid


  (349)


  (78)

Interest Paid


  (138)


  (141)






Net cash flow from operating activities


930


1,059






Investing activities





Interest received


33


35

Proceeds from sale of property, plant and equipment and assets held for sale


 

114


 

91

Payments to acquire property, plant and equipment


(1,199)


(718)






Net cash outflow from investing activities


(1,052)


(592)






Financing activities





Preference dividend paid


(1)


(1)

Dividends paid

3

(360)


(359)

Repayment of  loans from Directors


-


8

Consideration received by EBT on sale of shares


43


44

Consideration paid by EBT on purchase of shares


(194)


(22)

Net movement in long term borrowings


-


(1,000)






Net cash flow from financing activities


(512)


(1,330)






Decrease in cash and cash equivalents


(634)


(863)

Cash and cash equivalents at the beginning of the year


(342)


521






Cash and cash equivalents at the year end


(976)


(342)

 

 

Group statement of changes in equity

 


Equity share capital

£000

Capital redemption reserve

£000

 

Treasury shares

£000

Fair value adjustments reserve

£000

 

Currency translation

£000

 

Retained earnings

£000

 

Total equity

£000

At 1 November 2009

264

673

(994)

30

3

7,939

7,915









Profit for the year

-

-

-

-

-

857

857

Other comprehensive








income for the year

net of income tax

-

-

-

-

3

(67)

(64)

Total comprehensive








income for the year

-

-

-

-

3

790

793

Consideration received








   by EBT on sale of

-

-

44

-

-

-

44

   shares








Consideration paid








   by EBT on purchase

    of  shares

-

-

(22)

-

-

-

(22)

Loss by EBT on sale








 of shares

-

-

146

-

-

(146)

-

Share based payment

-

-

-

-

-

12

12

Equity dividends paid

-

-

-

-

-

(359)

(359)

At 31 October 2010

264

673

(826)

30

6

8,236

8,383

 

 


Equity share capital

£000

Capital redemption reserve

£000

 

Treasury shares

£000

Fair value adjustments reserve

£000

 

Currency translation

£000

 

Retained earnings

£000

 

Total equity

£000

At 1 November 2010

264

673

(826)

30

6

8,236

8,383









Profit for the year

-

-

-

-

-

843

843

Other comprehensive








income for the year

net of income tax

-

-

-

4

-

97

101

Total comprehensive








income for the year

-

-

-

4

-

940

944

Consideration received








   by EBT on sale of

shares

 

-

 

-

 

43

 

-

 

-

 

-

 

43

Consideration paid by

 








EBT on purchase of shares        

-

-

(194)

-

-

-

(194)

Loss by EBT on sale








 of shares

-

-

137

-

-

(137)

-

Equity dividends paid

-

-

-

-

-

(360)

(360)

At 31 October 2011

264

673

(840)

34

6

8,679

8,816

                                                               

 

Equity share capital

The balance classified as share capital includes the total net proceeds (nominal amount only) arising or deemed to arise on the issue of the Company's equity share capital, comprising Ordinary Shares of 5p each and 'A' Limited Voting Ordinary Shares of 5p each.

 

 

Capital Redemption Reserve

The capital redemption reserve arises on the re-purchase and cancellation by the Company of Ordinary Shares.

 

Treasury shares

Treasury shares represents the cost of The Heavitree Brewery PLC shares purchased in the market and held by The Heavitree Brewery PLC Employee Benefits Trust and Employee Share Option Scheme ('EBT').

At 31 October 2011 the Group held 68,174 Ordinary Shares and 146,641 'A' Limited Voting Ordinary Shares (2010: 58,779 Ordinary Shares and 74,592 'A' Limited Voting Ordinary Shares) of its own shares at an average cost of £3.90 (2010: £6.18). The market value of these shares as at 31 October 2011 was £478,187 (2010: £333,000).

Fair value adjustments reserve

The fair value adjustments reserve is used to record differences in the market value of the available-for-sale investment year on year.

Foreign currency translation reserve

The foreign currency translation reserve is used to record exchange differences arising from the translation of the financial statements of foreign subsidiaries.

 

Notes to the preliminary announcement

 

1.  Basis of preparation

 

These figures do not constitute full accounts within the meaning of Section 396 of the Companies Act 2006. They have been extracted from the statutory financial statements for the year ended 31 October 2011. The statutory financial statements have not yet been delivered to the Registrar of Companies. 

The financial information is this statement has been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted for use in the European Union.  The accounting policies have been consistently applied and are described in full in the statutory financial statements for the year ended 31 October 2011, which are expected to be mailed to shareholders on 12 March 2012.  The financial statements will also be available on the Group's website. www.heavitreebrewery.co.uk.

The Directors are of the opinion that the Group has adequate resources to continue in operational existence for the foreseeable future, and continue to adopt the going concern basis in preparing the financial statements

 

2.  Basic and diluted earnings per share

Basic earnings per share amounts are calculated by dividing profit for the year attributable to ordinary equity holders of the parent by the weighted average number of Ordinary shares and 'A' Limited Voting Ordinary shares outstanding during the year.

Diluted earnings per share amounts are calculated by dividing the profit attributable to ordinary equity holders of the parent by the weighted average number of Ordinary shares and 'A' Limited Voting Ordinary shares outstanding during the year as diluted for the share options in issue.

The following reflects the income and shares data used in the basic and diluted earnings per share

 

 

 

 

 

 

computations:

 


2011

£000

2010

£000

Profit for the year

843

857





2011

No.

(000)

2010

No.

(000)

Basic weighted average number of shares (excluding treasury shares)

5,129

5,139

Dilutive potential ordinary shares:



   Employee share options

-

-




Diluted weighted average number of shares

5,129

5,139

 

 

There have been no other transactions involving ordinary shares or potential ordinary shares between the reporting date and the date of completion of these financial statements.

Employee share options could potentially dilute basic earnings per share in the future but are not included in the 2011 calculation of dilutive earnings per share because they are antidilutive for the period presented.

 

3. Dividends paid and proposed

 


2011

£000

2010

£000

Declared and paid during the year:



Equity dividends on ordinary shares:



   Final dividend for 2010: 3.5p (2009: 3.5p)

185

185

   First dividend for 2011: 3.5p (2010: 3.5p)

185

185

   Less dividend on shares held within employee share schemes

(10)

(11)




Dividends paid

360

359




Proposed for approval at AGM



(not recognised as a liability as at 31 October)






   Final dividend for 2011: 3.5p (2010: 3.5p)

   Cumulative preference dividends

180

1

180

1

 

 

4.  Segment information

 Primary reporting format - business segments

 

During the year the Group operated in one business segment - leased estate. 

 

Secondary reporting format - geographical segments

 

The following tables present revenue, expenditure and certain asset information regarding the Group's geographical segments for the years ended 31 October 2011 and 2010. Revenue is based on the geographical location of customers and assets are based on the geographical location of the asset.

Segment information




Year ended 31 October 2011

UK

£000

United States

£000

Total

£000

Revenue




Sales to external customers

7,352

-

7,352









Other segment information




Segment assets

16,915

47

16,962

 

Total Assets

16,915

47

16,962

Capital expenditure




Property, plant and equipment

1,534

20

1,554





Year ended 31 October 2010

UK

£000

United States

£000

Total

£000

Revenue




Sales to external customers

7,388

-

7,388





Other segment information




Segment assets

16,285

10

16,295





Total Assets

16,285

10

16,295

Capital expenditure




Property, plant and equipment

718

-

718

 

 

 

5. General information

The 2011 Annual Report and Financial Statements will be published and posted to shareholders on 12 March 2012. Further copies may be obtained by contacting the Company Secretary at The Heavitree Brewery PLC, Trood Lane, Matford, Exeter EX2 8YP. The 2011 Annual Report and Financial Statements will also be available on the Company's website at http://www.heavitreebrewery.co.uk/financial/

 

 

The Annual General Meeting will be held at the Registered Office on 13 April 2012 at 11.30am.

 

.

 

Ends. 


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

Latest directors dealings