Interim Results
SAVE GROUP PLC
2 September 1999
Contact: Save Group PLC
R. James Frost, Chairman Tel: 01296 436661
John Murgatroyd,
Group Finance Director Tel: 01296 395951
Tim Anderson/ Jennie Roberts
Buchanan Communications Ltd Tel: 0171 466 5000
Interim Results for the 26 weeks ended 24 June 1999
Save Group PLC ('Save') the UKs largest independent petrol
retailer, which operates the Save brand of petrol filling
stations, announces interim results for the 26 weeks ended 24
June 1999.
Chairmans Statement
I report on the results for the 26 weeks ended 24 June 1999,
which are in line with expectations amid a period of
unprecedented change in the oil industry world wide.
Financial results for the 26 weeksJune 1999 June 1998
change ended 24 June 1999
£000 £000 %
Turnover inc. VAT 236,746 244,959 -3.4
Turnover exc. VAT 201,486 208,476
Profit before exceptional 1,118 4,103 -72.7
Exceptional 148 582
Profit before tax 970 3,521 -72.4
EPS after exceptional 1p 3.4p -70.6
Dividend per share Nil 3.3p
Net Assets 117,029 111,784 +4.7
Members will recall that the price cutting campaign, with Esso
matching the supermarket prices, has brought about the
accelerated closure of many more petrol stations than would
otherwise have been the case, as well as the departure from
the UK downstream activities of many suppliers.
The slump in crude oil prices has had an even more dramatic
effect on the industry world wide and one which will dictate
future events. Crude oil prices for 1996 averaged $20.61 a
barrel, for 1997 $19.26 and on the 22 December 1998 had fallen
as low as $9.45. As a result of producer countries agreeing
together to cut back production, crude has climbed back to
$20.50 - but not before the major oil companies had
implemented plans to restructure on a massive scale after
their poor results in 1998.
The impact of crude, escalating by such a marked degree in
such a short period of time, and the effect of oil companies
merging, has caused margins downstream to fall to their lowest
level since the worst excesses of the Price Watch campaign.
The 1998 average margin for a litre of unleaded petrol was
5.97p from the refinery gate, excluding all costs and
overheads. This compared with 4.94p to August 1999,
representing a fall of 1.03p per litre and a cost in the half
year to Save of some £3.6m.
The reason for the dramatic decline over 1998 is for two, non
recurring reasons, namely:
1 The input price - caused by the cartels production
cuts pushing crude artificially high - has gone up faster than
pump prices.
2 When a company is a target for being taken over it
seems very common for them to try and increase market share by
putting up prices later than other competitors. The effect of
this is to undercut the market and hold prices down. So far
during 1999 we have seen Fina and Asda both taken over as well
as bids for Elf by Total and Total by Elf.
As reported at the AGM in June 1999, Saves response to input
price increases has been to put prices up as early as
possible and as a result take a small reduction in sales as
compared with 1998. The reduction in sales of around 5% over
1998 which I suggested previously, has turned into an actual
fall of 4.7%. For the period since 24 June 1999 the figure
remains at 4.7% despite the Esso 2p per litre voucher
campaign. Sales are, however, still above those for 1997 and
will continue to recover when a consistently competitive
position can be resumed.
Saves sales must also be looked at in the context of industry
sales nationally, which for 1999 are down by some 2%. One
might say only 2% considering the nearly 20% increase in pump
prices.
The Groups balance sheet remains strong with stated net
assets of some £117m up 4.7% and equal to 119p per share. The
higher indebtedness is simply a result of holding higher
stocks due to the transitional arrangements with the new
transport contractor we took on in April 1999, and lower
creditors. Despite the exceptional conditions mentioned above
we will be concentrating on reducing debt by the year end.
The Groups June 1999 June 1998
balance sheet £000 £000
Fixed assets 196,259 194,722
Stocks 10,479 8,547
Debtors 13,809 13,392
Creditors 42,264 47,062
Provisions 1,837 1,859
Bank - net 59,417 55,956
Net assets 117,029 111,784
Dividend
On the basis of trading so far this year, the changes that
have taken place in the industry since the year end and those
yet to take place this year, the directors have decided that
any decision on a dividend should prudently wait until the
final results.
Current trading and prospects
Petrol filling stations continue to close and with each merger
more sites will be shut down. At 31 December 1998 there were
13,157 petrol filling stations, excluding rural one pump
locations. By the end of this year, I believe, the figure
could be as low as 12,250 compared with the 38,500 in 1964.
Once again the closures will come mainly from the privately
owned sector of the market.
Among the major suppliers - that is those that have access to
a UK refinery, the picture is even more interesting. Those
with a branded market share of around 1% or less have been
ignored, but since 1995 when Price Watch started and if there
were to be a further merger involving either
Shell/Texaco/Conoco the prospective position will change as
follows:
1995 2000
With UK refineries: Esso Esso
Shell Shell
BP BP
Mobil
Total 1French company
Elf 1 American company
Fina
Texaco
Conoco
Gulf
Burmah/ICI
Actual position 11
Prospective position 5
It has to be remembered that Shell and Texaco were in
merger talks in 1998 and Chevron and Texaco in merger
talks in 1999.
The most important point to look at relates to refineries.
There remains a massive over production of refined motor fuel
in the UK which these mergers have not addressed, as the
acquiring company has also acquired the refinery of the
company taken over. On the Total/Fina bid for Elf or the Elf
bid for Total/Fina, the only thing we can be reasonably
certain of is that there will be just one French company with
UK refineries from each of the three companies.
On the global scene, Repsol of Spain has taken over the
Argentinean national oil company, while Statoil of Norway has
just put forward plans to merge all of the Norwegian oil
interests.
So far as Europe is concerned, the UK continues to have the
lowest price for petrol when all taxes have been stripped out,
yet the highest pump prices. The scope for higher margins in
the future must be self evident.
Unleaded UK 15.2p
per litre
France 15.6p
Germany 17.0p
Spain 17.8p
Italy 18.1p
Luxembourg 18.4p
Belgium 18.8p
Denmark 19.6p
Netherlands 20.0p
Source: OPAL
Supermarkets are a further feature of the market and Asda has
been taken over by Wal-Mart on a return on investment of
around 5% at a time when the OFT is saying that supermarket
prices may be too high. There is therefore no scope for
supermarkets to cut petrol prices further if they want to make
more money for their shareholders. Gross margins for the
supermarkets are also more than 1p per litre lower than in
1998 and the next rating revaluation in April 2000 could
increase supermarket costs by an extra 1p per litre.
Whilst the trading results for the first half year have been
in line with market expectations, they have nevertheless been
disappointing. However, we should now be looking forward at
the bigger picture:
* The first half year has been severely affected by the
corporate activity surrounding Asda, Fina and Elf
* The whole of 1999, so far, has been affected by rapidly
escalating input prices where the pump price has just not kept
up and therefore margins have fallen
* The last three months of the year are traditionally the
highest volume and the highest margin months
* Higher European margins should eventually come to the UK
with fewer oil company suppliers selling more motor fuel
through a reduced number of sites
The oil price surge plus the global mergers and take-overs in
1999 means that the restructuring is almost complete. It must
be better, for the industry, for this to happen all at once,
rather than to spread the process over a longer period of
time.
Save continues to make progress operationally: fewer staff,
lower expenses, a national deal on post boxes, a national deal
on advertising posters, a national deal on electricity, the
first company in the country to sell Lead Replacement Petrol
and we still continue to look at new opportunities such as the
sale of Autogas. I believe that Save is better placed than
anyone to take advantage of the upturn.
R James Frost
Chairman 16 August 1999
GROUP PROFIT AND LOSS ACCOUNT
for the 26 weeks ended 24 June 1999
Unaudited and unreviewed
26 weeks 26 weeks 52 weeks
ended ended ended
24.6.99 24.12.98 25.6.98
Notes £000 £000 £000
Turnover 2 201,486 208,476 422,841
Cost of sales (187,424) (191,952) (388,932)
------------------------------
Gross profit 14,062 16,524 33,909
Distribution costs
- other (9,183) (9,138) (21,702)
- exceptional 4 (148) (582) (883)
------------------------------
(9,331) (9,720) (22,585)
Administrative expenses (3,883) (3,519) (6,899)
Other operating income 2,315 2,701 5,205
------------------------------
(10,899) (10,538) (24,279)
------------------------------
Operating profit 3,163 5,986 9,630
------------------------------
Net interest (2,193) (2,465) (5,010)
------------------------------
Profit on ordinary 2 970 3,521 4,620
activities before taxation
Tax (charge)/credit on 3 - (305) 136
profit on ordinary
activities ------------------------------
Profit on ordinary activities 970 3,216 4,756
after taxation
Dividends 5 - (3,098) (3,229)
------------------------------
Profit retained 970 118 1,527
Earnings per share 6 1.0p 3.4p 5.0p
Adjusted earnings per 6 1.1p 3.9p 5.9p
share
Dividend per share 5 0.0p 3.3p 3.3p
There were no recognised gains and losses other than the
profit for the period.
GROUP BALANCE SHEET
as at 24 June 1999
Unaudited and unreviewed
At At
24.6.99 24.12.98
£000 £000
Fixed assets Tangible 196,259 196,040
----------------------
Current Stocks 10,479 9,731
assets Debtors 13,809 11,924
Cash at bank 982 988
and in hand ----------------------
25,270 22,643
----------------------
Current Creditors: amounts
liabilities falling due within
one year:
Bank loans and 60,399 26,945
overdrafts
Other creditors 42,264 45,767
----------------------
102,663 72,712
----------------------
Net current (77,393) (50,069)
(liabilities)
Total assets less
current liabilities 118,866 145,971
Creditors: amounts
falling due after
more than one year:
Bank loans - 28,000
Provisions for
liabilities and
charges 1,837 1,912
-----------------------
117,029 116,059
-----------------------
Capital and Called up share 24,462 24,462
reserves capital
Share premium
account 68,497 68,497
Revaluation reserve 285 285
Profit and loss
account 23,785 22,815
-----------------------
Shareholders funds 117,029 116,059
-----------------------
SUMMARISED GROUP CASH FLOW STATEMENT
for the 26 weeks ended 24 June 1999
Unaudited and unreviewed
26 weeks 26 weeks 52 weeks
ended ended ended
24.6.99 25.6.98 24.12.98
£000 £000 £000
Net cash inflow from
operating activities after
restructuring costs (note 7) 1,787 9,528 16,247
Returns on investments and
servicing of finance
Net interest paid (3,461) (2,798) (4,525)
Net Corporation taxation paid - (555) (1,274)
Capital expenditure and
financial investment
Purchase of tangible fixed assets (749) (1,488) (3,060)
Sale of tangible fixed assets 192 - 93
-------------------------------
Net outflow from capital
expenditure and financial
investment (557) (1,488) (2,967)
-------------------------------
Equity dividend paid (3,229) (3,004) (6,665)
Financing
Share options exercised - - 2,866
Decrease in bank loans - (5,000) (9,000)
-------------------------------
Net cash outflow from financing - (5,000) (6,134)
-------------------------------
Decrease in cash (note 8) (5,460) (3,317) (5,318)
-------------------------------
Notes to the Interim Results
for the 26 weeks ended 24 June 1999
Unaudited and unreviewed
1 Basis of Accounting
The comparative figures for the 52 weeks ended 24 December
1998 have been extracted from the Groups latest published
accounts which contain an unqualified audit report and
which have been filed with the Registrar of Companies.
The interim results have been prepared under the
historical cost convention modified to include the
revaluation of certain freehold and investment properties
and adopting the accounting policies set out in the
statutory accounts for the Group for the 52 weeks ended 24
December 1998.
2 Segmental analysis
Turnover Profit before tax
26 weeks 52 weeks 26 weeks 52 weeks
ended ended ended ended
24.6.99 24.12.98 24.6.99 24.12.98
£000 £000 £000 £000
Retailing of
petroleum products 194,748 393,784 2,672 7,723
Wholesaling of
petroleum products 6,465 28,047 (36) (48)
Sales promotion schemes 1,418 3,543 370 1,158
Property services 225 900 157 797
Less: Inter-company
turnover (1,370) (3,433) - -
-------------------------------------
201,486 422,841 3,163 9,630
Net interest payable (2,193) (5,010)
------------------
Profit on ordinary
activities before
taxation 970 4,620
------------------
Net expenses of the parent undertaking have been allocated
to the divisions in arriving at the profit before tax
shown above.
3 Taxation
The taxation (charge)/credit is based on the profit for
the period and is made up as follows:-
26 weeks 52 weeks
ended ended
24.6.99 24.12.98
£000 £000
Corporation tax at 30.5% (1998: 31%) - 136
-----------------------
The Group has trading tax losses available for set off
against future trading profits of £2.3m (24 December 1998
£1.24m). The taxation result includes a credit of £0.6m
(52 week period ended 24 December 1998: £1.9m) as a
result of timing differences on accelerated capital
allowances on which deferred tax has not been provided.
At 24 June 1999 the Group had a pool of capital allowances
of approximately £16.5m (24 December 1998: £18.4m).
At 24 June 1999 the company had approximately £1m (1998:
£1m) realised capital losses available for carry forward.
4 Exceptional item
The exceptional item relates to charges under a Transport
Agreement. These charges have been referred to an independent
expert under the terms of the Agreement, whose determination
has varied the charges in the Groups favour for all of the
periods that have been finalised to date, but with the last
twelve months of the contract still to be finalised. The
finalisation of the remaining determinations could result in a
credit in 1999 or later. The Group served 12 months written
notice to terminate the Agreement which expired on 1 April
1999. The Group obtained a number of quotations for
possible contracts. The exceptional item referred to above
equates to the difference between those quotations and the
sum charged under the Agreement. This has been written
off as an exceptional item so as to better reflect
the ongoing performance of the Group. This amount may reflect
that the tanker fleet used on the current Save business
was that acquired by the Transporter on 22 June 1994 for use
on that business in its previous ownership and may not be
comparable with the fleets used by the alternative quoting
companies. Those companies are able to quote on the basis of
their own tanker fleets. A new transport agreement has been
signed with P&O Trans European Ltd which commenced on 2 April
1999.
5 Dividend
The 1998 interim dividend was paid on 6 April 1999 to
shareholders on the register at the close of business on 4
December 1998.
6 Earnings per share and adjusted earnings per share
The calculation of earnings per share for the 26 weeks ended
24 June 1999 and the 26 weeks ended 25 June 1998 is based on
the profit on ordinary activities after taxation of £970,000
and £3,216,000 respectively and on 97,849,245 and 93,866,758
ordinary shares of 25p each, being the weighted average number
of ordinary shares in issue. The earnings per share for the 52
weeks ended 24 December 1998 is as shown in the 1998 Annual
Report and is based on the profit on ordinary activities after
taxation of £4,756,000 and 94,881,474 ordinary shares of 25p
each, being the weighted average number of shares in issue
during that period. The calculation of the adjusted earnings
per share is based on the profit on ordinary activities after
taxation for the period and adding back the charge for
exceptional items relating to the Transport Contract of
£148,000 (25.6.98: £582,000; 24.12.98: £883,000) and tax
credit thereon of £nil (25.6.98 £180,000, 24.12.98 £nil)
calculated at 30.5%, 31% and 31% respectively. The adjusted
earnings per share has been presented to better reflect the
Groups underlying performance. There was no difference
between earnings per share and diluted earnings per share.
7 Net cash inflow from operating activities
26 weeks 26 weeks 52 weeks
ended ended ended
24.6.99 25.6.98 24.12.98
£000 £000 £000
Operating profit after 3,163 5,986 9,630
exceptional item
Depreciation and amortisation 274 386 567
Loss/(profit) on sale of fixed 64 - (50)
assets
Movement on redemption fund (75) 4 57
(Increase)/decrease in stocks (748) 3,438 2,254
(Increase) in debtors (1,883) (3,352) (1,110)
Increase in creditors 992 3,066 4,899
---------------------------
Net cash inflow from operating
activities 1,787 9,528 16,247
---------------------------
8 Analysis of changes in net debt
At At
25.12.98 Cashflow 24.6.99
£000 £000 £000
Cash at bank and in hand 988 (6) 982
Overdrafts (15,945) (5,454) (21,399)
-----------------------------
Decrease in cash (14,957) (5,460) (20,417)
Debt (39,000) - (39,000)
------------------------------
Net indebtedness (53,957) (5,460) (59,417)
-----------------------------
9 Year 2000 Compliance
Many computer systems which express dates using only the last
two digits of the year may malfunction due to the date change
to the Year 2000. This risk to the business relates not only
to the Groups computer systems, but also to some degree on
those of our suppliers.
The company has reviewed its computer systems for the impact
of the Year 2000 date change. An impact analysis has been
prepared to identify the major risks, and action plans have
been developed to address these in advance of critical dates.
The plans give priority to the systems which could have a
significant financial or legal impact if they were to fail.
The main system affected is the accounting and management
information system which as far as we are aware is now Year
2000 compliant.
The Group has requested from major suppliers, confirmation
that their relevant systems are Year 2000 compliant.
The issue is complex, and no business can guarantee that there
will be no Year 2000 problems. However, the Board believes
that its plans and the resources allocated are appropriate and
adequate to address the issue.
A copy of the Interim Report will be sent to shareholders on
3 September 1999.
Further copies are available from the Company Secretary,
Save Group PLC,
Walton Lodge, Walton Street,
Aylesbury, Buckinghamshire HP21 7QY.