Interim Results

RNS Number : 3981P
FIH Group PLC
17 November 2016
 

17 November 2016

 

FIH group plc

 

 ("FIH" or the "Group")

 

Results for the six months ended 30 September 2016

 

FIH, the AIM quoted group that owns essential services businesses in the UK and Falkland Islands, is pleased to announce its unaudited results for the six months ended 30 September 2016 ("the period"). Comparisons shown below are for the same period in 2015 unless otherwise stated.

 

Group Financial Highlights

·      Group revenue £19.77 million (2015: £17.73 million)

·      Profit Before Tax £1.02 million (2015: £1.41 million)

·      Underlying Profit Before Tax* £1.05 million (2015: £1.10 million)

·      Diluted earnings per share based on underlying earnings were 6.5p (2015: 6.8p)

·      Bank borrowings at 30 September 2016 were £3.1 million (30 September 2015: £3.5 million)

·      Group cash balances of £12.5 million at 30 September 2016 (30 September 2015: £10.8 million).

 

* Underlying Profit Before Tax is shown after bank interest and financing costs and excludes non-trading items and non-cash charges for the amortisation of intangible assets

 

Operating Highlights

 

Falkland Islands Company ("FIC") - Return to normal profit and performance levels

·     Overall 8.5% rise in FIC's turnover to £8.56 million (2015: £7.89 million)

·     Underlying Profit Before Tax declined to more normal levels of £0.52 million (2015: £0.73 million) following the departure of the Eirik Raude drilling rig and onshore support workers

·     Overall retail sales down by 1.9% reflecting weakened consumer demand, but encouraging progress in Home Living and Building following recent investment

·     Falklands 4x4 revenues +21.7% to £1.52 million (2015: £1.25 million) with strong demand for the last production run of the rugged Land Rover Defender.

 

Portsmouth Harbour Ferry Company ("PHFC") - Stable performance with cost measures largely mitigating external challenges

·     Profits broadly in line with the prior year;  revenue +1% to £2.28 million (2015: £2.26 million)

·     Passenger volumes down 4.7%, with external pressure from cheap petrol and subsidised Park & Ride scheme in addition to disruption from rebuilding of harbour rail/bus passenger interchange in Portsmouth

·     Tight cost-control minimised decline in profitability : PBTa  £0.36 million (2015: £0.39 million) with 2% increase in operating costs from rising fuel prices and increased vessel depreciation

·     Performance expected to remain solid. Completion of Portsmouth passenger interchange early in 2017 and arrival of new carrier in May 2017 expected to boost local demand.

 

Momart - Strong sales growth with key contract wins, despite pressures on global art market

·     Total revenue +17.8% to £8.93 million (2015: £7.58 million). Record levels of revenue from museums and  6.8% growth in sales revenue from Galleries and Private Clients

·     Underlying Profit Before Tax improved to £0.17 million (2015: £0.02 million loss)

·     Notable exhibitions included: Abstract Expressionism at the Royal Academy; Sunken Cities at the British Museum; Painters' Paintings at the National Gallery; William Eggleston at the National Portrait Gallery;  You Say You Want a Revolution at the V&A and The Radical Eye at Tate Modern

·     Headwinds from increased competition and pricing pressure in the museum sector in particular. Museum order book at start of H2 has returned to an equivalent level to that of prior year, with lower margins

·     Longer term outlook for private client services is good following completion of new state-of-the-art unit at Leyton which adds 33% to storage space.

 

 

Edmund Rowland, Chairman of FIH, said:

 

"Overall, we are pleased with the performance of the Group, in a year where we have seen a return to more normal trading levels in the Falklands, against the former period's uplift from oil exploration and in the UK, a solid performance from our ferry business and a record string of contract wins at Momart.

 

"The outlook for the second half of the year remains positive. In the Falklands we expect a return to quieter more normalised "pre-oil" trading and in the UK, the focus will be on securing new long term tenants for Momart's newly opened art storage facilities.  Group cash reserves are strong and the long term prospects for all 3 group businesses are sound. Our strategy will be to continue to invest for long term growth whilst seeking out quality acquisitions in complementary areas of business that will help increase the Group's scale, earnings potential, and sustainable long term returns for shareholders."

 

 

- Ends -

Enquiries:

FIH group plc

Edmund Rowland, Chairman

John Foster, Chief Executive

 

 

Tel: 0207 087 7970

Tel: 01279 461630

 

WH Ireland Ltd. - NOMAD and Broker to FIH

Adrian Hadden / Nick Prowting

 

 

Tel: 0207 220 1666 

FTI Consulting

Edward Westropp / Eleanor Purdon

 

Tel: 020 3727 1000

 

 

 

 

Chairman's and Chief Executive's Review     

 

Group overview

 

The Group's trading results for the six months to 30 September 2016 were in line with expectations with underlying profitability being maintained at prior year levels despite the expected slow-down in the Falklands economy following the departure of the Eirik Raude exploration drilling rig.

 

Overall Group revenues grew by 11.5% but with the absence of £0.4 million of non-trading profits seen last year from the sale of the Group's remaining shares in Falkland Oil and Gas ("FOGL"), Profit Before Tax was lower by £0.4 million at £1.0 million (2015: £1.4 million). At a trading level, after a strong recovery by Momart, underlying profit before tax was £1.05 million, a similar level to that seen in H1 last year (2015: £1.10 million).

 

An analysis by business is shown below:

 

 

 

 

Six months ended 30 September

 

2016

£ million

2015

£ million

Change

%

 

 

 

 

Falkland Islands Company ("FIC")

8.56

7.89

8.5

Portsmouth Harbour Ferry  ("PHFC")

2.28

2.26

1.0

Momart

8.93

7.58

17.8

Total Revenue

19.77

17.73

11.5

           

 

Underlying Profit Before Tax*

 

Six months ended 30 September

 

 

 

2016

£ million

 

 

2015

£ million

Change

%

 

 

 

 

Falkland Islands Company

0.52

0.73

-28.4

Portsmouth Harbour Ferry   

0.36

0.39

-6.8

Momart

0.17

(0.02)

-

Total Underlying Profit Before Tax

1.05

1.10

-4.1

 

Amortisation

(0.03)

(0.07)

-50.0

Profit on sale of FOGL shares

-

0.38

 

Profit Before Tax

1.02

1.41

-28.1

 

As expected, profits in the Group's Falklands' business, FIC, returned to more normal levels as the local economy cooled and lucrative oil related revenue fell back following the end of the current round of oil exploration in Falklands' waters in early summer 2016. Despite an increase in lower margin sales of vehicles and housing, overall profitability at FIC returned to more normal levels with a pre-tax contribution of £0.52 million (2015: £0.73 million). At the Group's passenger ferry business, PHFC contribution was marginally lower at £0.36 million (2015: £0.39 million) due to increased costs linked to the arrival of the new vessel, Harbour Spirit. On a positive note, profits at the Group's art handling business, Momart, saw a welcome recovery, increasing by £0.19 million from a break even result last year, as the benefits of recent investments in sales and marketing began to emerge.

 

Diluted earnings per share (EPS) based on reported earnings were 6.3p (2015: 9.5p) and based on underlying earnings, diluted EPS were 6.5p (2015: 6.8p).  At 30 September 2016, the Group had cash balances of £12.5 million (31 March 2016: £14.0 million) and bank borrowings of £3.1 million (31 March 2016: £3.3 million).

 

* Underlying Profit Before Tax is shown after the allocation of central overheads and related financing costs and excludes non-trading items and non-cash charges for the amortisation of intangible assets.

 

Operating Review

 

Falkland Islands Company (FIC)

 

In 2015, the arrival of the Eirik Raude drilling rig and its onshore rig support workers, saw activity lift sharply and profits in FIC rise by 31%. With the cessation of drilling and the departure of the rig in early 2016, profits at FIC returned to more normal levels falling back by 28.4% to £0.52 million (2015: £0.73 million) in line with the £0.55 million contribution seen in H1 2014.

 

The effects of the rig's departure were also exacerbated by a dramatic decline in the illex squid catch in Spring 2016, which led to a sharp reduction in profits from FIC's Fishing Agency as well as a further weakening in general consumer confidence in Stanley. With exploration drilling ended for the time being, H1 2016 saw a fall in southbound freight volumes and a decline in oil related demand for property rentals and vehicle hire. As a result, monthly rental rates in Stanley fell by 35% as corporate oil services tenants departed. Retail sales also came under pressure despite the completion of new customer parking facilities at the Crozier Place mini-retail park and the creation of a new in-shop café which helped boost sales at Home Living. With a much quieter Falklands economy, wholesale income from sales to local pubs and small retailers fell back sharply. Despite encouraging progress at Home Living and Home Builder, reflecting the positive impact of recent investment, overall retail sales decreased by 1.9% and with pressure on prices caused by weakening demand, retail gross margins also experienced a squeeze. These factors taken together led to a significant fall in profitability at FIC's largest business unit in H1 and the decline in retail contribution was the largest single factor in the reduction in FIC's pre-tax contribution.

 

 

FIC

Six months ended 30 September

 

2016

£ million

2015

£ million

Change

%

Revenue

 

 

 

Retail

4.26

4.34

-1.9

Falklands 4x4

1.52

1.25

21.7

Freight & Port Services

0.57

0.41

38.4

Support services

0.54

0.67

-19.6

Property Rental

0.21

0.27

-24.3

FBS (construction)

1.46

0.95

54.7

Total FIC revenue

8.56

7.89

8.5

 

 

 

 

 

 

 

 

FIC underlying profit before tax, before joint venture

0.50

0.62

-20.3

Share of results of Joint venture

0.02

0.11

-76.4

 

Underlying Profit Before Tax

0.52

0.73

-28.4

 

Despite the impact of the oil rig's departure, in areas unrelated to oil there were some encouraging increases in activity leading to an overall rise in FIC's turnover of 8.5% to £8.56 million (2015: £7.89 million).

 

In contrast to the decline seen in property rental and vehicle hire income, strong demand for the last production run of the rugged Land Rover Defender helped boost Falklands 4x4 revenues, with total vehicle sales increasing to 43 units vs 34 in H1 2015. Total 4x4 sales increased by 21.7% to £1.52 million (2015: £1.25 million). At Falklands Building Services (FBS), a continuing pipeline of government subsidised plots saw FBS turnover increase by 54.7% to £1.46 million (2015: £0.95 million) as FIC's construction arm completed 9 new homes in Stanley for mainly first time buyers. FIC's insurance broking and other support services all performed satisfactorily and a significant reduction in FIC's central administration costs helped mitigate the impact of the cessation of exploration drilling.

 

Supporting FIC's retail operations and 4x4 vehicle sales FIC's HP and vehicle leasing activities continued to expand with finance income rising by 26% to £123,000 (2015: £98,000).    

 

SAtCO, the construction Joint Venture with Trant Engineering, was also heavily affected by the departure of the rig. Crane rental income declined sharply, ending in May 2016 and the 250 tonne crawler crane was shipped to the UK where it was sold in early November 2016. Despite modest continuing income from local government contracts, FIC's share of the JV's after tax contribution fell from £106,000 to £25,000. The contribution from SAtCO is included in the reported profits of FIC of £0.52 million.    

 

Profit Before Tax from FIC in H1 decreased to £0.52 million (2015: £0.73 million).

 

In contrast to the record profits generated by FIC in H2 last year, the second half of the current year is also expected to see a return to more normal trading levels.  

 

Portsmouth Harbour Ferry Company

 

The overall trading performance of the Group's passenger ferry business, PHFC, continues to be stable with profits broadly in line with the prior year. Overall ferry revenues increased by 1% to £2.28 million (2015: £2.26 million), in contrast to the small decline seen last year. Annual fare increases averaging 5% were put through in June 2016 and were again balanced by promotional discounts over the summer to stimulate increased ferry usage. However, passenger numbers continued to come under pressure as the ongoing impact of cheap petrol and Portsmouth Council's heavily subsidised Park & Ride scheme (offering regular commuters and shoppers a combined bus and car parking ticket for only £2) was further increased by the disruption caused by the rebuilding of the rail/bus passenger interchange on the Portsmouth side of the harbour. As a result, passenger volumes declined by 4.7% in H1 compared to last year. With these volume declines largely offset by increased fares, H1 ferry revenues were essentially unchanged at £2.3 million. 

 

PHFC :

Six months ended 30 September

 

2016

£ million

2015

£ million

Change

%

Revenue

 

 

 

Ferry fares 

2.16

2.15

0.7

Cruising and Other income

0.12

0.11

8.0

 

Total Ferry Revenue

2.28

2.26

1.0

 

 

Underlying Profit Before Tax

0.36

0.39

-6.8

 

 

 

Ferry operating expenses were again tightly controlled but with rising fuel prices and increased vessel depreciation, overall ferry operating costs increased by 2%.

 

With this small increase in costs and stable revenues, after the allocation of Group overheads and financing charges (PBTa), ferry profitability saw a small decline to £0.36 million (2015: £0.39 million).

 

 

 

Momart

Momart, the Group's art handling and logistics business saw an encouraging increase in revenue of 17.8%, lifting total H1 sales from £7.58 million last year to £8.93 million. 

 

Momart :

Six months ended 30 September

 

2016

£ million

2015

£ million

Change

%

Revenue

 

 

 

Museums & Exhibitions

5.06

3.90

29.6

Commercial Galleries and Auction Houses  

2.88

2.70

6.8

Art Storage 

0.99

0.98

1.3

Total Revenue

8.93

7.58

17.8

 

 

 

Underlying profit Before Tax                                                       0.17                     (0.02)                        -

 

 

Museum sales showed strong growth with a string of large contract wins in late 2015 manifesting themselves in a 29.6% increase in H1 sales, taking total Museum & Exhibition revenues in the 6 months to 30 September 2016, to a record level of £5.06 million (2015: £3.90 million).

 

Helped by the sharp rise in Museum revenue and an encouraging 6.8% growth in revenue from Galleries and Private Clients, underlying PBT at Momart recovered from an operating loss of £0.02 million in the prior year, to a profit of £0.17 million.

 

Although the increase in Museum sales was encouraging, museum budgets in the UK and overseas are under intense and increasing pressure with ever more emphasis being placed on price in the tender process. In order to win high profile museum contracts, Momart has had to maintain  its  innovative, efficient and expert approach whilst at  the same time paying ever more attention to fine tuning pricing leading to margins and contract profitability becoming increasingly squeezed.  

 

Notable museum exhibitions delivered for UK clients in the period included the installation of "Abstract Expressionism" at the Royal Academy, "Sunken Cities" at the British Museum, "Painters Paintings" at the National Gallery, "William Eggleston" at National Portrait Gallery "You Say You Want a Revolution" " at the V&A and "The Radical Eye" at Tate Modern.

 

After such a strong run, Momart's success was always likely to be challenged by competitors and whereas the large exhibition order book entering H1 at 31 March 2016 was at record levels, over 37% ahead of the prior year, the relative strength of this order book at the start of H2 (30 September 2016) has fallen back to an equivalent position to that of the prior year, albeit because of continued fierce competition and pricing pressure, these new contracts have been won at lower margins.

 

Revenues from commercial galleries and auction houses (Gallery Services) again showed a year on year increase building on the 5.6% rise seen in H1 last year, moving up by a further 6.8% this year to £2.88 million (2015: £2.70 million). This growth was achieved despite a cooling in the global commercial art market as evidenced by lower sales prices and reduced activity at art auctions in Europe and the US which was reflected in decreased work from leading auction houses. Revenues from private clients and sales to commercial galleries rose as Momart placed renewed focus on building new and existing client relationships and leveraging its recent investment in marketing and sales.  In this less price sensitive area of the market margins too showed some improvement and despite a more modest increase in revenue, Gallery Services increased its contribution to Momart's overall gross profitability at a similar level to that of Momart's Museum Exhibition business.

 

With existing storage facilities at capacity pending the completion of the new state of the art unit at Leyton, which will add 33% to existing storage space in H2, overall storage revenue was flat in H1 at £0.99 million (2015: £0.98 million).

 

Although overheads remain tightly controlled, Momart continued to increase expenditure on marketing and business development.  Recent marketing activity included the sponsoring of the International Art Fair Survey launched by the Art Newspaper, further improvements to the website and closer collaboration with trusted partners in joint promotional activities as well as additional digital marketing initiatives. Momart's partnership arrangements with the Christie's-owned online Collection Management portal, "Collectrium", were maintained and we continue to see significant long term potential growth prospects with this new digital platform for private collectors.

 

The global commercial art market continues to offer good long term prospects for growth despite the slowing in investor activity and softening of prices seen in recent months. Although near term challenges remain particularly in the Museum sector, the longer-term outlook for private client services particularly linked to state of the art storage facilities are good and the Group remains committed to the further development of its market leading art handling and storage business.

 

 

Balance Sheet and Cash Flow

 

During the six months to 30 September 2016, total capital expenditure amounted to £0.9 million, including £0.6 million spent on the new storage facilities at Momart and £0.1 million spent on refurbishing the pontoon in Portsea for PHFC.

 

Total inventories decreased by £0.2 million to £6.1 million (September 2015: £6.3 million) reflecting continuing improvements in Retail stock control offset by a small increase in construction activity. Retail inventories in Stanley have fallen £0.3 million to £3.8 million (September 2015: £4.1 million).

 

Operating cash flow (Operating Profit plus amortisation & depreciation) at £1.9 million was in line with the prior period (September 2015: £1.9 million), however the Group's cash balances decreased by £1.5 million to £12.5 million at 30 September 2016  due to capital investment of £0.9 million, and an increase in trade debtors at Momart.

 

At 30 September 2016, the Group had cash balances of £12.5 million (31 March 2016: £14.0 million) and bank borrowings of £3.1 million (31 March 2016: £3.3 million).  In addition the Group had hire purchase liabilities of £0.3 million (31 March 2016: £0.3 million) and long term finance lease liabilities in respect of the Gosport Pontoon of £4.8 million (31 March 2016: £4.8 million).

 

Outlook

 

In contrast to the prior year where activity in Stanley was buoyed to record levels by the extended stay of the Eirik Raude rig, the outlook for H2 in the current year, is for a much quieter, more "normal" trading period, albeit one which will benefit from the usual seasonal upturn linked to the convergence of Christmas holidays and the summer tourist season in the Southern hemisphere. Increased construction activity at the Mount Pleasant military base (a new power station and an extension to existing dock facilities) should provide a modest indirect stimulus to the Stanley economy in Q4. In the longer term, more sustained growth in the economy will depend on improved air links with South America.  This would offer real scope to expand land based tourism and the resulting ability to organise large scale passenger interchanges would greatly increase the Islands' appeal to cruise ship operators. In this regard, the recent warming of relations with the new Macri administration in Argentina is encouraging, although the recent positive initiatives from Buenos Aires will need to be consistently maintained in order to have lasting value. Beyond tourism and further development of onshore added value fishing services, the most significant growth factor in the future of the Falklands and FIC will be the development of oil production in the Islands. The timing of this turns largely on a further recovery in the oil price and the consolidation of the significant supply chain cost savings which have brought the break-even point for commercial production to below $50 bbl in mid-2016.  Although in the near term, profits at FIC will be lower than the record levels seen last year, when oil production does move forward with its wide, well established portfolio of profitable service businesses and legacy property assets, FIC is well placed to take full advantage of the growth which will follow.

 

At Momart, the art handling market remains highly competitive with particular pricing pressure evident in the Museums Exhibitions market. In the commercial art market, serving galleries artists and private collectors, despite the recent cooling and near term challenges, the longer term prospects remain bright. This is particularly true when considering the expansion of Momart's storage facilities, and although in the short run, the fixed costs of the newly opened unit 14 at Leyton will be a drag on profits in H2, the medium term view and the prospects for expansion via selective acquisitions remains encouraging.

 

At PHFC, performance is expected to remain solid and some recovery is expected early in 2017 when redevelopment of the Portsmouth passenger interchange is complete. Later in 2017 (currently scheduled for May) the arrival of HMS Queen Elizabeth and the related expansion of the Portsmouth naval base will be a further positive factor.

 

The outlook for the Group remains positive. Cash reserves are strong and the long term prospects for all 3 group businesses are sound. Our strategy will be to continue to invest for long term growth whilst seeking out quality acquisitions in complementary areas of business that will help increase the Group's scale, earnings potential, and sustainable long term returns for shareholders.

 

 

Edmund Rowland

John Foster

Executive Chairman

 

Chief Executive

 

17 November 2016

 

 

 

 

Condensed Interim Consolidated Income Statement

FOR THE 6 MONTHS ENDED 30 SEPTEMBER 2016

 

Notes

Unaudited

6 months to

30 September

2016

£'000

Unaudited

6 months to

30 September

2015

£'000

Audited

Year ended

31 March

2016

£'000

 

 

 

 

 

2

Revenue

19,771

17,727

38,996

 

 

 

 

 

 

Cost of sales

(11,232)

(10,413)

(23,497)

 

Gross profit

8,539

7,314

15,499

 

 

 

 

 

 

Other administrative expenses

(7,401)

(6,200)

(12,398)

 

Restructuring costs

-

-

(261)

 

Amortisation of intangible assets

(36)

(72)

(136)

 

 

 

 

 

 

Administrative expenses

(7,437)

 (6,272)

(12,795)

 

 

 

 

 

 

Operating profit

1,102

1,042

2,704

 

Gain on sale of FOGL shares

-

388

388

 

Gain on sale of vessel

-

-

60

 

Share of result of joint venture

25

106

(130)

 

Profit before finance income and expense

1,127

1,536

3,022

 

 

 

 

 

 

Finance income

136

109

233

 

Finance expense

(247)

(232)

(456)

 

 

 

 

 

3

Net financing costs

(111)

(123)

 (223)

 

 

 

 

 

 

Profit before tax

1,016

1,413

2,799

 

 

 

 

 

4

Taxation

(234)

(236)

(577)

 

 

 

 

 

 

Profit attributable to equity holders of the Company

782

1,177

2,222

 

 

 

 

 

5

Earnings per share

 

 

 

 

 

 

 

 

 

Basic

6.3p

9.5p

18.0p

 

 

 

 

 

 

Diluted

6.3p

9.5p

17.9p

 

See note 5 for an analysis of earnings per share on underlying profit (defined as profit after tax before amortisation and non-trading items).

 

 

 

Condensed Consolidated Balance Sheet

AT 30 SEPTEMBER 2016

Notes

Unaudited

30 September

2016

£'000

Unaudited

30 September

2015

£'000

Audited

31 March

2016

£'000

 

Non-current assets

 

 

 

 

Intangible assets

11,972

12,128

12,037

 

Property, plant and equipment

20,084

19,907

19,930

 

Investment properties

3,596

3,666

3,632

 

Investment in joint venture

161

372

136

 

Loan to joint venture

-

378

-

 

Hire purchase debtors

707

553

755

 

Deferred tax assets

687

750

687

 

Total non-current assets

37,207

37,754

37,177

 

 

 

 

 

 

Current assets

 

 

 

 

Inventories

6,120

6,330

6,241

 

Trade and other receivables

6,340

5,510

4,853

 

Hire purchase debtors

902

689

810

 

Cash and cash equivalents

12,503

10,750

14,037

 

Total current assets

25,865

23,279

25,941

 

 

 

 

 

 

TOTAL ASSETS

63,072

61,033

63,118

 

 

 

 

 

 

Current liabilities

 

 

 

 

Interest bearing loans and borrowings

(538)

(533)

(546)

 

Income tax payable

(313)

(94)

(191)

 

Trade and other payables

(10,538)

(10,139)

(11,244)

 

Total current liabilities

(11,389)

(10,766)

(11,981)

 

 

Non-current liabilities

 

 

 

 

Interest bearing loans and liabilities

(7,610)

(7,989)

(7,855)

7

Employee benefits

(2,655)

(2,884)

(2,644)

 

Deferred tax liabilities

(2,069)

(1,987)

(2,069)

 

Total non-current liabilities

(12,334)

 (12,860)

 (12,568)

 

TOTAL LIABILITIES

(23,723)

(23,626)

(24,549)

 

 

 

 

 

 

Net assets

39,349

37,407

38,569

 

Capital and reserves

 

 

 

 

Equity share capital

1,243

1,243

1,243

 

Share premium account

17,447

17,447

17,447

 

Other reserves

1,162

1,162

1,162

 

Retained earnings

19,600

17,555

18,799

 

Hedging reserve

(103)

-

(82)

 

Total equity

39,349

37,407

38,569

 

 

Condensed Consolidated Cash Flow Statement

FOR THE 6 MONTHS ENDED 30 SEPTEMBER 2016

Notes

Unaudited

6 months to

30 September

2016

£'000

Unaudited

6 months to

30 September

2015

£'000

Audited

Year ended

31 March

2016

£'000

 

Profit for the period

782

1,177

2,222

 

Adjusted for (i) Non-cash items:

 

 

 

 

Depreciation and amortisation

791

792

1,595

 

Loss on disposal of fixed assets

-

-

(49)

 

Share of joint venture profit

(25)

(106)

130

 

Equity-settled share-based payment expenses

26

34

61

 

Non-cash items adjustment

792

720

1,737

 

(ii) Other items:

 

 

 

 

Net financing costs

111

123

223

 

Cash outflow on exercise of nil cost options

(7)

-

-

 

Gain on disposal of FOGL shares

-

(388)

(388)

 

Income tax expense

234

236

577

 

Other adjustments

338

(29)

412

 

Operating cash flow before changes in working capital and provisions

1,912

1,868

4,371

 

 

 

 

 

 

(Increase) / decrease in trade and other receivables

(1,487)

(202)

455

 

Decrease / (increase) in trading inventories

199

(809)

(742)

 

(Decrease) / increase in trade and other payables

(727)

(80)

900

 

Decrease in provisions and employee benefits

(49)

(60)

(115)

 

Changes in working capital and provisions

(2,064)

(1,151)

498

 

 

 

 

 

 

Cash generated from operations

(152)

717

4,869

 

Income taxes paid

(112)

(169)

(324)

 

Net cash from operating activities

(264)

548

4,545

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

Purchase of property, plant and equipment

(922)

(1,083)

(1,854)

 

Proceeds from disposal of property, plant & equipment

-

-

141

 

Proceeds received from the sale of FOGL shares

-

1,396

1,396

 

Cash inflow on loans to joint venture

-

-

378

 

Bank, finance lease and credit card interest received

136

109

233

 

Net cash from investing activities

(786)

422

294

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

Increase in hire purchase debtors

(163)

(137)

(460)

 

Repayment of secured loans

(278)

(362)

(760)

 

Interest paid

(68)

(46)

(117)

 

Proceeds from new loans

25

2,890

3,048

 

Net cash receipts on sale and purchase of Treasury shares

-

-

52

 

Net cash from financing activities

(484)

2,345

1,763

 

 

 

 

 

 

Net increase in cash and cash equivalents

(1,534)

3,315

6,602

 

Cash and cash equivalents at start of year

14,037

7,435

7,435

 

Cash and cash equivalents at end of year

12,503

10,750

14,037

 

 

Condensed Consolidated Statement of Comprehensive Income

FOR THE 6 MONTHS ENDED 30 SEPTEMBER 2016

 

Notes

Unaudited

6 months to

30 September

2016

£'000

Unaudited

6 months to

30 September

2015

£'000

Audited

Year ended

31 March

2016

£'000

 

 

 

 

 

Cash flow hedges - effective portion of changes in fair value

(21)

-

(82)

6

Transfer to the income statement on sale of shares in Falkland Oil and Gas Limited

-

(492)

(492)

 

 

 

 

 

 

 

 

 

 

 

Items that are or may be reclassified subsequently to profit or loss

(21)

(492)

(574)

 

 

 

 

 

7

Actuarial gain on pension schemes net of tax

-

-

159

 

Items which will not ultimately be recycled to the income statement

-

-

159

 

 

 

 

 

 

Other comprehensive expense

(21)

(492)

(415)

 

Profit for the period

782

1,177

2,222

 

Total comprehensive income

761

685

1,807

 

 

 

 

 

 

 

Condensed Consolidated Statement of Changes in Shareholders' Equity

FOR THE 6 MONTHS ENDED 30 SEPTEMBER 2016

 

 

 

 

 

 

Unaudited

6 months to

30 September

2016

£'000

Unaudited

6 months to

30 September

2015

£'000

Audited

Year ended

31 March

2016

£'000

 

 

 

Shareholders' funds at beginning of period

38,569

36,688

36,688

 

 

 

 

Profit for the period

782

1,177

2,222

Cash flow hedges - effective portion of changes in fair value

(21)

-

(82)

Transfer to the income statement on sale of shares in Falkland Oil and Gas Limited

-

(492)

(492)

Net actuarial gain on pension schemes net of tax

-

-

159

 

 

 

 

Total comprehensive income

761

685

1,807

 

 

 

 

Purchase of Treasury shares

-

-

(720)

Sale of Treasury shares

-

-

733

Share-based payments granted to employees

26

 34

61

Nil cost options vested in the period

(7)

 -

-

 

 

 

 

Shareholders' funds at end of period

39,349

37,407

38,569

                                                                                                                 

 

Notes to the Unaudited Interim Statements

 

1. Basis of preparation

This interim financial information comprises the condensed consolidated balance sheets at 30 September 2016, 30 September 2015 and 31 March 2016 and condensed consolidated statements of income, comprehensive income, cash flows and changes in shareholders' equity for the periods then ended and related notes of FIH group plc (hereinafter 'the interim financial information').

 

The interim financial information has been prepared in accordance with the accounting policies set out in the Group's 2016 annual financial statements.  As permitted, these interim financial statements have been prepared in accordance with AIM rules and not in accordance with IAS34 'Interim Financial Reporting'.

 

The adopted International Financial Reporting Standards ('IFRS') that will be effective (or available for early adoption) in the annual financial statements for the year ending 31 March 2017 are still subject to change and to additional interpretations and therefore cannot be determined with certainty. Accordingly, the accounting policies for that annual period will be determined finally only when the annual financial statements are prepared for the year ending 31 March 2017.

 

The Interim Report was approved by the Board on 17 November 2016.

 

Section 245 Statement

The comparative figures for the financial year ended 31 March 2016 are not the Company's full statutory accounts for that financial year. Those accounts have been reported on by the Company's auditors and delivered to the Registrar of Companies.  The report of the auditor was unqualified, did not include a reference to any matters to which the auditor drew attention by way of emphasis without qualifying their report and did not contain a statement under section 498 (2) or 498 (3) of the Companies Act 2006.

 

 

2. Segmental revenue and profit analysis

 

Unaudited - Six months to 30 September 2016

  

General

trading

(Falklands)

£'000

Ferry

services

(Portsmouth)

£'000

Arts

logistics &

storage

(UK)

£'000

 

 

 

Unallocated

£'000

Total

£'000

 

External revenue

8,561

2,284

8,926

-

19,771

 

 

 

 

 

 

Operating profit before amortisation and  non-trading items

423

538

177

-

1,138

 

 

 

 

 

 

Amortisation of intangible assets

 -

 -

(36)

-

(36)

 

 

 

 

 

 

Amortisation and non-trading items

 -

 -

(36)

-

(36)

 

 

 

 

 

 

Segment operating profit

423

538

141

-

1,102

Share of results of joint venture

25

 

 

 

25

Profit before finance income and expense

448

538

141

-

1,127

Finance income

136

-

-

-

136

Finance expense

(63)

(179)

(5)

-

(247)

 

 

 

 

 

 

Segment profit before tax

521

359

136

-

1,016

 

 

 

 

 

 

Assets and liabilities

 

 

 

 

 

Segment assets

30,096

16,800

16,168

8

63,072

Segment liabilities

(9,279)

(9,676)

(4,110)

(658)

(23,723)

Segment net assets

20,817

7,124

12,058

(650)

39,349

Other segment information

 

 

 

 

 

Capital expenditure

 

 

 

 

 

    Property, plant and equipment

149

112

661

-

922

Depreciation

312

244

199

-

755

Amortisation of non-trading items

-

-

36

-

36

 

 

 

 

 

 

 

Underlying profit before tax

 

General

trading

(Falklands)

£'000

Ferry

services

(Portsmouth)

£'000

Arts

logistics &

storage

(UK)

£'000

 

 

 

Unallocated

£'000

Total

£'000

Segment operating profit before tax,

 

 

 

 

 

amortisation and non-trading items

423

538

177

-

1,138

Share of results of Joint Venture

25

 

 

 

25

Profit before finance income and expense

448

538

177

-

1,163

Finance income

136

-

-

-

136

Finance expense

(63)

(179)

(5)

-

(247)

Segment underlying profit before tax

521

359

172

-

1,052

 

 

 

2. Segmental revenue and profit analysis (continued)

 

                  Unaudited - Six months to 30 September 2015                 

  

General

trading

(Falklands)

£'000

Ferry

services

(Portsmouth)

£'000

Arts

logistics &

storage

(UK)

£'000

 

 

 

Unallocated

£'000

Total

£'000

 

External revenue

7,891

2,261

7,575

-

17,727

 

 

 

 

 

 

Operating profit before amortisation and  non-trading items

582

545

(13)

-

1,114

 

 

 

 

 

 

Amortisation of intangible assets

 -

(72)

-

(72)

 

 

 

 

 

 

Amortisation and non-trading items

-

-

(72)

-

(72)

 

 

 

 

 

 

Segment operating profit

582

545

(85)

-

1,042

Gain on sale of FOGL shares

 -

 -

388

388

Share of results of joint venture

106

 -

106

Profit before finance income and expense

688

545

(85)

388

1,536

Finance income

109

-

-

-

109

Finance expense

(69)

(160)

(3)

-

(232)

 

 

 

 

 

 

Segment profit before tax

728

385

(88)

388

1,413

 

 

 

 

 

 

Assets and liabilities

 

 

 

 

 

Segment assets

28,560

19,059

13,407

7

61,033

Segment liabilities

(9,990)

(9,864)

(3,216)

(556)

(23,626)

Segment net assets

18,570

9,195

10,191

(549)

37,407

Other segment information

 

 

 

 

 

Capital expenditure

 

 

 

 

 

    Property, plant and equipment

797

88

188

-

1,073

    Investment properties

10

-

-

-

10

Depreciation

342

212

166

-

720

Amortisation of non-trading items

-

-

72

-

72

 

 

 

 

 

 

 

Underlying profit before tax

 

General

trading

(Falklands)

£'000

Ferry

services

(Portsmouth)

£'000

Arts

logistics &

storage

(UK)

£'000

 

 

 

Unallocated

£'000

Total

£'000

Segment operating profit before tax,

 

 

 

 

 

amortisation and non-trading items

582

545

(13)

-

1,114

Share of results of Joint Venture

106

 -

 -

106

Profit before finance income and expense

688

545

(13)

-

1,220

Finance income

109

-

-

-

109

Finance expense

(69)

(160)

(3)

-

(232)

Segment underlying profit before tax

728

385

(16)

-

1,097

 

 

2. Segmental revenue and profit analysis (continued)

 

Audited - Year to 31 March 2016

  

General

trading

(Falklands)

£'000

Ferry

services

(Portsmouth)

£'000

Arts

logistics &

storage

(UK)

£'000

 

 

 

Unallocated

£'000

Total

£'000

 

External revenue

18,495

4,244

16,257

-

38,996

 

 

 

 

 

 

Operating profit before amortisation and  non-trading items

1,613

1,028

460

-

3,101

Restructuring costs

(178)

-

(83)

-

(261)

Gain on sale of vessel

-

60

-

-

60

Gain on sale of 5,000,000 FOGL shares

-

-

-

388

388

Amortisation of intangible assets

-

-

(136)

-

(136)

Amortisation and non-trading items

(178)

60

(219)

388

51

Segment operating profit

1,435

1,088

241

388

3,152

Share of results of joint venture

200

 -

-

200

Impairment of Joint Venture fixed assets

(330)

 -

(330)

Profit before net finance expense

1,305

1,088

241

388

3,022

Finance income

223

3

7

-

233

Finance expense

(99)

(347)

(10)

-

(456)

Segment profit before tax

1,429

744

238

388

2,799

 

 

 

 

 

 

Assets and liabilities

 

 

 

 

 

Segment assets

33,150

16,323

13,630

15

63,118

Segment liabilities

(10,821)

(9,632)

(3,463)

(633)

(24,549)

Segment net assets

22,329

6,691

10,167

(618)

38,569

Other segment information

 

 

 

 

 

Capital expenditure

 

 

 

 

 

    Property, plant and equipment

1,213

223

402

-

1,838

    Investment properties

16

-

-

-

16

Total Capital Expenditure

1,229

223

402

-

1,854

Depreciation

652

440

367

-

1,459

Amortisation of non-trading items

-

-

136

-

136

 

 

 

 

 

 

 

Underlying profit before tax

 

General

trading

(Falklands)

£'000

Ferry

services

(Portsmouth)

£'000

Arts

logistics &

storage

(UK)

£'000

 

 

 

Unallocated

£'000

Total

£'000

Segment operating profit before tax,

 

 

 

 

 

amortisation and non-trading items

1,613

1,028

460

-

3,101

Share of results of Joint Venture

200

-

-

-

200

Profit before finance income and expense

1,813

1,028

460

-

3,301

Finance income

223

3

7

-

233

Finance expense

(99)

(347)

(10)

-

(456)

Segment underlying profit before tax

1,937

684

457

-

3,078

 

 

 

3. Finance income and expense

 

 

Unaudited

6 months to

30 September

2016

£'000

Unaudited

6 months to

30 September

2015

£'000

Audited

Year ended

31 March

2016

£'000

 

 

 

 

Bank interest receivable

13

11

27

Finance lease interest receivable

123

98

206

Total finance income

136

109

233

 

 

 

 

Interest payable on bank loans

(68)

(46)

(117)

Interest cost on pension scheme liabilities

(60)

(60)

(90)

Finance lease interest payable

(119)

(121)

(240)

Unwinding of deferred consideration payable

-

(5)

(9)

Total finance expense

(247)

(232)

(456)

 

 

 

 

Net financing cost

(111)

(123)

(223)

 

4. Taxation

The taxation charge has been estimated to be 23.0% (2015: 23.0%).

 

5. Earnings per share 

 

Earnings per share on underlying profit

To provide a comparison of earnings per share on underlying performance, the table below sets out basic and diluted earnings per share based on profits after tax before amortisation ('underlying profit after tax'): 

 

 

Unaudited

6 months to

30 September

2016

£'000

Unaudited

6 months to

30 September

2015

£'000

Audited

Year ended

31 March

2016

£'000

 

 

 

 

Weighted average number of shares in issue

12,431,623

12,431,623

12,431,623

Less: shares held in Treasury

-

(18,381)

(31,725)

Less: shares held under the ESOP

(25,677)

(28,016)

(28,016)

Average number of shares in issue excluding the ESOP and Treasury shares

12,405,946

12,385,226

12,371,882

Maximum dilution with regards to share options

10,526

25,523

11,830

Diluted weighted average number of shares

12,416,472

12,410,749

12,383,712

 

 

 

5. Earnings per share (continued)

 

 

Unaudited

6 months to

30 September

2016

£'000

Unaudited

6 months to

30 September

2015

£'000

Audited

Year ended

31 March

2016

£'000

Underlying profit before tax

1,052

1,097

3,078

 

 

 

 

Tax thereon

(241)

(250)

(699)

Tax rate

23%

23%

23%

Underlying profit after tax

811

847

2,379

 

 

 

 

Basic earnings per share on underlying profit

6.5p

6.8p

19.2p

Diluted earnings per share on underlying profit

6.5p

6.8p

19.2p

 

 

 

 

Analysis of Taxation charge

 

 

 

Taxation on underlying profits

(241)

(250)

(699)

Taxation related to amortisation and non-trading items

7

14

122

Total taxation charge

(234)

(236)

(577)

 

6      Employee benefits

The Company has elected to follow precedent and decided not to revalue its pension obligations at the half-year.  The Group's pension obligation, the Falkland Islands Company Limited Pension Scheme, is unfunded and therefore not subject to valuation volatility as a result of stock market fluctuations. 

 

 

 

7      Analysis of cash, bank borrowings / HP and long term finance leases

 

 

As at 1

April

2016

£'000

Cash

flows

£'000

As at 30 September

2016

£'000

As at 30 September

2015

£'000

Cash at bank and in hand

14,037

(1,534)

12,503

10,750

 

 

 

 

 

Debt due within one year - Bank loans

(401)

(6)

(407)

(392)

Debt due within one year - Hire purchase

(114)

15

(99)

(110)

Debt due within one year - Pontoon Lease

(31)

(1)

(32)

(31)

Debt due after one year - Bank loans

(2,863)

205

(2,658)

(3,069)

Debt due after one year - Hire Purchase

(195)

23

(172)

(108)

Debt due after one year - Pontoon Lease

(4,797)

17

(4,780)

(4,812)

Cash less bank loans,  HP & long term finance leases 

5,636

(1,281)

4,355

2,228

 

 

 

 

 

Bank Debt

(3,264)

199

(3,065)

(3,461)

Cash

14,037

(1,534)

12,503

10,750

Cash less bank loans

10,773

(1,335)

9,438

7,289

 

 

 

 

 

Hire purchase and long term finance leases

 

 

 

 

Hire Purchase Leases

(309)

38

(271)

(218)

Pontoon Lease

(4,828)

16

(4,812)

(4,843)

Total Hire purchase and long term finance leases

(5,137)

54

(5,083)

(5,061)

 

 

 

 

 

Cash less bank loans, HP & long term finance leases 

5,636

(1,281)

4,355

2,228

 

 

 

 

 

 

 

9 Capital commitments

 

At 30 September 2016 the Group had capital commitments of £105,000 in respect of the new warehouse at Leyton and £22,000 in respect of the Portsea pontoon refurbishment. (At 30 September 2015 the Group had no capital commitments), which have not been provided for in these financial statements.

Directors and Corporate Information

 

 

 

Directors

Edmund Rowland  Executive Chairman

John Foster           Chief Executive

Jeremy Brade        Non-executive Director

 

 

 

Company Secretary

Carol Bishop

 

 

Registered Office

Kenburgh Court,

133-137 South Street,

Bishop's Stortford,

Hertfordshire CM23 3HX

T: 01279 461630

F: 01279 461631

E: admin@fihplc.com

W: www.fihplc.com

 

Registered number 03416346

 

 

Corporate Information

 

 

The Falkland Islands Company

Kevin Ironside Chief Operating  Officer

Graham McManus  Finance Director

T: +500 27600

E: info@fic.co.fk

W: www.the-falkland-islands-co.com

 

Stockbroker and Nominated Adviser

W.H. Ireland Limited

24 Martin Lane,

London EC4R 0DR

 

 

The Portsmouth Harbour Ferry Company

Clive Lane  Director and General Manager

Chris Waters  Finance Director

T: 02392 524551

E: admin@gosportferry.co.uk

W: www.gosportferry.co.uk

 

Solicitors

Bircham Dyson Bell LLP

50 Broadway,

Westminster,

London SW1H 0BL

 

Momart Limited

Kenneth Burgon  Chief Operating Officer

Alan Sloan Sales & Marketing Director

T: 020 7426 3000

E: enquiries@momart.co.uk

W: www.momart.com

 

Auditor

KPMG LLP

St. Nicholas House, 31 Park Row,

Nottingham NG1 6FQ

 

 

Registrar

Capita Asset Services

The Registry, 34 Beckenham Road,

Beckenham,

Kent BR3 4TU

 

 

 

Financial PR

FTI Consulting

200 Aldersgate,

London EC1A 4HD

 

 

 

 

 

 

 

 

 

www.fihplc.com

 


This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR GGGBCGUPQGRQ

Companies

FIH Group (FIH)
UK 100

Latest directors dealings