Information  X 
Enter a valid email address

AGA RANGEMASTER (AGA)

  Print   

Friday 13 March, 2009

AGA RANGEMASTER

Final Results


13th March 2009

FOR IMMEDIATE RELEASE

                           AGA RANGEMASTER GROUP PLC                           

                           2008 PRELIMINARY RESULTS                            

Year to 31st December                                    2008          Restated
                                                                           2007
Continuing operations                                      £m                £m
                                                                               
Revenue                                                 279.4             291.8
                                                                               
Operating profit                                         11.1              24.4
                                                                               
Profit before tax                                        14.4              27.0
                                                                               
Basic earnings per share                                 14.4p             18.9p
                                                                               
Shareholders' equity                                    214.7             355.0
                                                                               
Net cash*                                                 5.8             169.1
                                                                               
EBITDA (before non-recurring costs)                      24.6              39.2

*During the year the Group returned £151.2 million to shareholders including a
capital return of £139.7 million.

Strategic and operational highlights

  - The Group delivered sound profits and had net cash at the end of 2008
    leaving us with a strong balance sheet to help us withstand challenging
    market conditions.
   
  - Overall cooker sales were lower in the year but some lines, notably wood
    burning stoves and Rayburn cookers, performed well.
   
  - The underlying order intake is currently down nearly 20% on the prior year
    - with the US operations lower but Rangemaster better than the average.
   
  - Given our intention to concentrate on cash conservation through 2009, no
    final dividend is proposed, leaving the dividend for 2008 at 4.0 pence,
    which was in addition to the capital return of 121.0 pence.
   
  - In 2009 product innovation and the benefits of a lower sterling exchange
    rate will help our drive for greater market shares. Cost cuts, reduced
    capital expenditure and lower working capital will further strengthen the
    cash position.
   
William McGrath, Chief Executive, commented: "The sound financial base we have
established and the benefits of many years of investment in production, product
and brands mean that we should be able to deal effectively with the current
economic downturn as we work to strengthen our market shares and win new
customers."

Enquiries:

William McGrath, Chief Executive            {0207 404 5959 (today)
Shaun Smith, Finance Director               {01926 455 731 (thereafter)
Simon Sporborg/Charlotte Kenyon, Brunswick   0207 404 5959


                           AGA RANGEMASTER GROUP PLC                           

                           2008 PRELIMINARY RESULTS                            

                  CHAIRMAN'S AND CHIEF EXECUTIVE'S STATEMENT                   

Overview

Our outstanding consumer brands provide the Group with its intrinsic strength
and this has been much needed in the current difficult markets. We have
adjusted rapidly to the challenging economic circumstances seen in a cyclical
downturn which accelerated as consumer confidence fell in the second half of
the year and more recently as unemployment has risen.

The year started relatively well. We had completed the sale of our foodservice
operations before market values declined and returned over £150 million to
shareholders, paid down our bank debt and kept the Group in a net cash
position. We also reached an agreement with the trustees on the approach to the
financing of the pension scheme through to 2020. For the continuing operations
we had set performance targets to grow revenue and raise returns. The first
half year showed our resilience and operating profits (excluding property
profits) rose in the half year even though markets were distinctly tightening.
From September onwards we saw marked, sustained declines in activity and order
levels were down by around 15% in the last third of the year. This had an
appreciable impact on profitability and led us to take further action to cut
costs and adjust production levels to re-align them with demand. Having taken
these steps, the outlook is now tied to the assessment of when the markets in
which we operate first stabilise and then start to recover.

Trading performance

We saw 2008 become more difficult as the year progressed. Hence the marked
deterioration in performance which saw second half results appreciably below
those achieved in the first half.

For Aga, Rayburn and Stanley, our cast iron cooker brands, volumes were down
21.5% in the year. Average selling prices, however, particularly for Agas, were
higher as some customers moved to larger models. Volumes of lower value models
sold to Irish local authorities fell sharply. 40% of sales were outside the UK.

Electric Agas represented 60% of sales and 3-oven Agas were 40% - both all time
highs. At Rayburn sales were flat but within the numbers solid fuel burning
models rose from 36% to 54% of the total - largely at the expense of oil
models. A strong product line for Aga and Stanley was solid fuel - primarily
wood burning - stoves where record volumes were achieved of over 15,000 units
in Ireland and over 4,500 units in the UK. Cookware continued to do well and we
aim to develop this business further in 2009.

For Rangemaster six years of sustained growth ended in the second half. The
swift decline of the new build housing market and subsequently the decline in
housing transactions reduced demand, first for the trade-led sink operations
and then for the cooker business. Within the product mix the good underlying
trend lines continued. The Group had over 40% by volume and over 50% by value
of the UK range cooker market. 90cm width models were again particularly
strong. The breadth of the range with cooker hoods, splash backs, fridges and
sinks all provided greater opportunities for customers to buy Rangemaster
branded products - notably we performed particularly well in the rapidly
growing Rangemaster centres in dealer stores. In France and Belgium we again
grew rapidly and offset weak sales in Ireland. After four years of investment,
France and Belgium are now a £6 million market for us. We have around 1,500
displays and with range cooking now a firmly established part of the market we
are looking for further significant growth.

For Fired Earth a good first half gave way to a difficult second half in which
it was again loss making. The fundamentals of the business - the product mix
led by tiles and paint backed by bathrooms and with kitchen furniture
increasingly prominent - sourcing, distribution and the retail presentation are
all in good shape. Using these strengths and the links with the Group's
customer base and the 25th anniversary celebrations all suggest Fired Earth is
capable of improved results in 2009.

In North America trading proved tough all year with consumer confidence
remaining low and appliance sales across all regions and markets sharply lower.
With Marvel we took the major step of consolidating our two US refrigeration
plants and moving to a newly built factory where we expect the lower unit cost
of production and strong product mix we have developed to generate good profit
levels in due course. Volumes are currently running over 25% below last year.
Cooker sales in 2008 in North America similarly fell 5% in a market down 14%.

Financial performance

Total revenues for the Group were ahead at the half year by 1.9% but for the
full year revenues were down 4.2% at £279.4 million (7.6% lower at constant
exchange rates) as sales of our core products slowed. Of total revenues 37% was
generated outside the UK.

Operating profit before non-recurring costs was £16.5 million (2007: £30.4
million - restated for £0.6 million of reallocated costs) including a net
pension credit of £5.4 million (2007: £6.0 million). The first half performance
was resilient but as consumer confidence weakened the second half revenues were
down by 10% year on year and profits fell.

In response to the deteriorating trading conditions the Group implemented a
series of reorganisation measures at a full year cost of £5.3 million. These
mainly related to the reorganisations and headcount reductions at Waterford
Stanley (cost £1.4 million), Rangemaster (cost £0.9 million) and Marvel in the
US (cost £1.9 million). Full year cost savings of over £6 million have been
targeted through these plans. We have also reached a number of agreements with
the workforce and Unions on working shorter hours while demand remains
exceptionally low. This is in the interest of both employees and the Group as
it provides us with the ability to respond when the upturn in consumer
confidence materialises. The total number of employees has fallen in the year
from 3,169 and is now under 2,700.

Following the £265 million sale of the foodservice operations the Group
successfully completed a £139.7 million capital return to shareholders in May
which makes the total amount returned to shareholders since 2001 £616 million.

Total net finance income for the year was £3.2 million. In the first half net
finance income was £3.4 million whilst in the second half there was a net cost
of £0.2 million. The high level of interest income in the first half was a
result of the substantial cash balance the Group held following the foodservice
disposal pending the £139.7 million capital return.

The Group continues to take a careful approach to financial planning and that
coupled with the structural changes in the Group over a period of time has been
the reason behind our lower than standard rate tax charge. In 2008 the tax
charge was £2.7 million, a rate of 18.8% on pre-tax profits. We expect the rate
in 2009 to be close to 20%.

Cash inflow from continuing operations decreased by £0.9 million to £4.5
million. Inventories were higher as customers destocked in the final quarter of
the year and trade payables fell as purchases decreased as a result of lower
activity levels in the business. The net disposal cash outflow, following the
foodservice disposal, totalled £2.4 million as fees and expenses of £7.2
million were settled.

Net cash flow on capital expenditure during the year, including intangibles,
was £13.0 million. In the year we invested an initial £4 million in a new
factory for Marvel in the US. The final £2.8 million was paid in January 2009.
We expect that capital expenditure in 2009 will be below the depreciation
charge in 2008 of £6.8 million.

The cash tax paid was £2.7 million (2007: £4.9 million). Dividends paid in the
year including the capital return totalled £151.2 million (2007: £69.1
million).

At 31st December 2008 the IAS 19 net retirement benefit surplus was £57.5
million compared with a £31.3 million surplus at the half year and a 2007
year end surplus of £79.6 million. The year end discount rate of 6.4% (2007:
5.8%) reflects higher corporate bond rates and has led to a significant
reduction in the IAS 19 pension liability to £597.5 million (2007: £697.3
million). Scheme assets totalled £655.0 million (2007: £776.9 million) as the
fall in equity, property and bond markets all hit market values of assets held.

The net pension credit in the year was £5.4 million (2007: £6.0 million) and is
expected to fall to approximately £1.0 million in 2009 based on the directors'
view of the expected return on scheme assets based on current yield curves.
Cash contributions into the scheme were £1.3 million in the year. A similar
level is expected in 2009.

Basic earnings per share, after taking account of the special capital
repayments and the reduced number of shares in issue, were 14.4 pence. This
compares with 18.9 pence per share in the prior year. The Group ended the year
with net cash of £5.8 million compared with net cash of £169.1 million at the
end of 2007 and £16.9 million at the half year. Since the half year we have
invested £4 million in the new Marvel factory, spent £2.8 million in cash on
the reorganisation programme and currency movements have increased the value of
currency loans held for hedging purposes by £3.2 million. Currency movements
account for £19.4 million of the £22.7 million movement in net assets in the
year excluding net cash balances.

Dividend payments

We have a long standing dividend cover target of 2.5 times fully taxed
earnings. Given the outturn for 2008, the 4.0 pence interim dividend already
paid, the capital return of 121.0 pence and the high degree of uncertainty
about prospects for 2009, the board has decided not to recommend the payment of
a final dividend this year.

2009: A year of innovation is in a long tradition

2009 sees the Group celebrate 300 years of innovation which runs through both
Aga and Rangemaster's history with deeply embedded engineering and
manufacturing skills. Appended is a commentary of the contribution made by the
Group.

The last year as usual has seen a number of significant initiatives:

  - The move of the Marvel factory to a new purpose built, state-of-the-art
    facility in Greenville, Michigan featuring a new paint plant bringing the
    highest quality finishing to the product range.
   
  - The introduction of the programmable gas Aga - alongside the electric
    version - cutting running costs in use by around 25%.
   
  - The introduction of induction technology - bringing the responsiveness of
    electric cooking up to the level of a gas hob - first into the Falcon range
    and then into the best selling Rangemaster line up.
   
  - The launch of a single cavity cooker with a divider to be used when
    preparing smaller meals - designed to save energy and costs for the
    consumer.
   
  - The introduction of a new, energy efficient generation of wood burning
    Rayburn cookers and Aga and Stanley stoves responding to the revival of
    interest in wood as a carbon neutral fuel which is more cost efficient than
    oil.
   
We are also aligning our electric products to link in with a resurgence of
interest in cheap rate overnight electricity as major producers seek to find
markets in heat storage products for their otherwise wasted production from
power stations that cannot be turned off overnight. Similarly, we are working
with a number of micro generators of electricity who see the Aga as providing
an appropriate conduit into the consumer market. These developments are
'Aganomics' and 'Rayburnomics' in action emphasising the economic and
environmental case for cast iron cooking.

So after 300 years, the Group is still innovating and developing its products
in line with market trends and customer needs.

Strategy and outlook

Last year we set demanding performance and growth targets that are not readily
achievable in current difficult market conditions. We will retain our target of
a 12% return on sales in the longer term whilst recognising that sales and
margin conservation together with a tight focus on cash flow will be the
immediate priorities of the Group.

We have made progress over 2008 in Customer Relationship Management ("CRM") and
our objective of making better use of the Group's customer database. Having a
central commercial hub with call centre and marketing resources at the head
office is proving successful. Recent responses to campaigns, notably by Aga,
have been encouraging and such customer contact will contribute substantially
to enabling us to realise the long-term potential of the Group and our brands.

Our objective is to ensure that we can emerge stronger from the current
downturn with improved market positions and to show we have the product
platform and targeted customer base on which to build.

Economic conditions are difficult but they continue to evolve rapidly. A key
task is to ensure that we are able to respond quickly to changing
circumstances. The decline in sterling is an advantage when we export to Europe
and the USA whilst at the same time handicaps European producers selling into
the UK. With interest rates on savings at historical lows, we are likely to see
people invest in refurbishing their current homes - even if they are not moving
home. In addition, we have some particularly strong brands and products to take
to customers and our 300 years of innovation; the new product lines stylishly
addressing the economic and environmental needs of the day.

The upgrade options for Aga products underpin our work to re-invigorate sales
from both existing as well as new customers to Aga. At Rangemaster the complete
kitchen appliance solution we have is winning support with dealers and
consumers alike.

Order intake is currently approximately 20% down on the same time last year and
we are assuming that the order intake will continue to be weak. The operational
gearing of the Group should enable us to respond well as soon as market
conditions ease. The Group is well positioned with a strong balance sheet;
outstanding brands; deeply rooted manufacturing skills; product initiatives;
and a focus to cash management.

The current markets are the least encouraging for many years but we are ready
to take on these challenges and expect to become stronger with improved market
shares. Changing with the times is something on which the Group has thrived -
through 300 years of innovation.


J Coleman                            W B McGrath
Chairman                             Chief Executive

13th March 2009


                          CONSOLIDATED INCOME STATEMENT

Year to 31st December                                                        Restated
                                                                2008             2007
                                                                  £m               £m
                                                                                     
Continuing operations                                                                
                                                                                     
Revenue                                                        279.4            291.8
Net operating costs                                           (268.3)          (267.4)
______________________________________________________________________________________
Group operating profit                                          11.1             24.4
                                                                                     
Net pension credit                                               5.4              6.0
Non-recurring cost                                              (5.3)               -
______________________________________________________________________________________
Profit before net finance income and income tax                 11.2             30.4
Finance income                                                   4.8              2.0
Finance costs                                                   (1.6)            (5.4)
______________________________________________________________________________________
Profit before income tax                                        14.4             27.0
Income tax expense                                              (2.7)            (4.2)
______________________________________________________________________________________
Profit for year from continuing operations                      11.7             22.8
                                                                                     
Discontinued operations                                                              
Post tax profit from discontinued operations                       -             40.7
_____________________________________________________________________________________
Profit for year                                                 11.7             63.5
_____________________________________________________________________________________
                                                                                     
Profit attributable to equity shareholders                      12.4             63.4
(Loss) / profit attributable to minority                        (0.7)             0.1
shareholders                                                                         
______________________________________________________________________________________
Profit for year                                                 11.7             63.5
_____________________________________________________________________________________
                                                                                     
Earnings per share - continuing operations                         p                p
Basic                                                           14.4             18.9
Diluted                                                         14.4             18.7
_____________________________________________________________________________________ 
                                                                                     
                                                                   p                p
Dividend per share                                               4.0             11.5
                                                                                     
Cash return / special dividend                                 121.0             43.0
______________________________________________________________________________________ 

                          CONSOLIDATED BALANCE SHEET                           

As at 31st December                                           2008            2007
                                                                £m              £m
                                                                                  
Non-current assets                                                                
Goodwill                                                      70.9            60.1
Intangible assets                                             24.0            18.0
Property, plant and equipment                                 58.7            51.7
Retirement benefit surplus                                    58.7            80.4
Deferred tax assets                                            5.5             2.7
__________________________________________________________________________________
                                                             217.8           212.9
__________________________________________________________________________________
Current assets                                                                    
Inventories                                                   63.5            54.9
Trade and other receivables                                   39.9            46.4
Current tax assets                                             2.1             1.5
Cash and cash equivalents                                     42.9           181.5
___________________________________________________________________________________
                                                             148.4           284.3
                                                                                  
Assets held for sale                                           1.9               -   ____________________________________________________________________________________
                                                                                  
Total assets                                                 368.1           497.2

Current liabilities                                                               
Borrowings                                                    (9.7)           (4.3)
Trade and other payables                                     (66.8)          (76.4)
Current tax liabilities                                      (11.6)           (8.7)
Current provisions                                            (4.3)           (2.6)
___________________________________________________________________________________
                                                             (92.4)          (92.0)
__________________________________________________________________________________
Net current assets                                            56.0           192.3
__________________________________________________________________________________
                                                                                  
Non-current liabilities                                                           
Borrowings                                                   (27.4)           (8.1)
Retirement benefit obligation                                 (1.2)           (0.8)
Deferred tax liabilities                                     (21.9)          (29.9)
Provisions                                                    (8.7)           (9.3)
___________________________________________________________________________________   
                                                             (59.2)          (48.1)
___________________________________________________________________________________              
Total liabilities                                           (151.6)         (140.1)
__________________________________________________________________________________
Net assets                                                   216.5           357.1
__________________________________________________________________________________
Shareholders' equity                                                              
Share capital                                                 32.5            32.4
Share premium account                                         29.6            68.8
Other reserves                                                95.5            37.1
Retained earnings                                             57.1           216.7
__________________________________________________________________________________
Shareholders' equity                                         214.7           355.0
Minority interest in equity                                    1.8             2.1
__________________________________________________________________________________
Total equity                                                 216.5           357.1
__________________________________________________________________________________

                       CONSOLIDATED CASH FLOW STATEMENT                        

Year to 31st December                                             2008         2007
                                                                    £m           £m
                                                                                   
Cash flows from operating activities                                               
Cash generated from operations post pensions items                 4.5         12.4
Finance income                                                     5.0          1.8
Finance costs                                                     (1.6)        (5.0)
Tax payment                                                       (2.7)        (4.9)
____________________________________________________________________________________
Net cash generated from operating activities                       5.2          4.3
____________________________________________________________________________________
                                                                                   
Cash flows from investing activities                                               
Disposal proceeds from sale of subsidiaries less costs            (2.4)       259.8
Purchase of property, plant and equipment                        (10.2)       (17.1)
Expenditure on intangibles                                        (3.3)        (3.9)
Proceeds from disposal of property, plant and equipment            0.5          5.3
____________________________________________________________________________________
Net cash (used in) / from investing activities                   (15.4)       244.1
____________________________________________________________________________________
                                                                                   
Cash flows from financing activities                                               
Dividends and cash return paid to shareholders                  (151.2)       (69.1)
Net proceeds from issue of ordinary share capital and costs       
of share consolidation                                            (0.1)         1.1
Repayment of borrowings                                           (1.5)       (43.4)
New bank loans raised                                             22.7          1.7
_____________________________________________________________________________________
Net cash used in financing activities                           (130.1)      (109.7)
_____________________________________________________________________________________
Effects of exchange rate changes                                   1.7         (0.4)
_____________________________________________________________________________________
Net (decrease)/increase in cash and cash equivalents            (138.6)       138.3
Cash and cash equivalents at beginning of year                   181.5         43.2
_____________________________________________________________________________________
Cash and cash equivalents at end of year                          42.9        181.5
_____________________________________________________________________________________

            CONSOLIDATED STATEMENT OF RECOGNISED INCOME AND EXPENSE            

Year to 31st December                                                     2008       2007
                                                                            £m         £m
                                                                                         
Profit for year                                                           11.7       63.5
_________________________________________________________________________________________
Exchange adjustments on net investments                                   19.4        3.1
Actuarial (losses)/gains on defined benefit pension schemes              (28.7)      27.4
Deferred tax on items taken direct to reserves                             7.9      (10.8)
_________________________________________________________________________________________
Income and expenses recognised directly in equity                         (1.4)      19.7
                                                                                  
_________________________________________________________________________________________
Transfers to income statement                                                            
Movement on exchange gains as a result of disposals                          -        5.5
_________________________________________________________________________________________
Total recognised income for year                                          10.3       88.7
_________________________________________________________________________________________

Attributable to:                                                                         
Equity shareholders                                                       11.0       88.6
Minority interests                                                        (0.7)       0.1
_________________________________________________________________________________________
Total recognised income for year                                          10.3       88.7
_________________________________________________________________________________________

               CONSOLIDATED CASH FLOW STATEMENT - RECONCILIATION               

Cash generated from operations                                                                 
                                                                                               
                                                               Continuing              Total       
                                                               2008    Restated     Restated   
                                                                           2007         2007   
                                                                 £m          £m           £m   
                                                                                               
Profit before income tax - continuing operations               14.4        27.0         27.0   
Profit before income tax - discontinued operations                -           -         13.3   
Net finance (income)/costs                                     (3.2)        3.4          3.0   
Share based payments expense                                      -         0.5          0.9   
Amortisation of intangibles                                     1.3         1.2          2.2   
Depreciation                                                    6.8         7.6         11.2   
Loss/(profit) on disposal of property, plant and equipment      0.3        (1.3)        (1.3)   
Increase in inventories                                        (3.6)       (7.1)       (24.4)   
Decrease/(increase) in receivables                              5.4        (2.2)        (9.7)   
(Decrease)/increase in payables                               (10.7)        0.7         17.1   
Increase/(decrease) in provisions                               0.5        (0.1)        (0.3)   
Increase in pensions                                           (6.7)       (9.8)       (12.1)   
Pension scheme additional cash contributions                      -       (14.5)       (14.5)   
______________________________________________________________________________________________      
                                                                                               
Cash generated from operations post pensions items              4.5         5.4         12.4   
______________________________________________________________________________________________      
                                                                                               
                              SEGMENTAL ANALYSIS                               

There are two operating segments which meet the aggregation criteria of IFRS 8
in full therefore the directors consider that there is only one reportable
aggregated segment, as aggregation is consistent with the core principle that
the result is to provide information that enable users to evaluate the nature
and financial effects of the business activities in which the Group engages and
the economic environments in which it operates. The operating segments have
similar economic characteristics, products and services, production processes,
types and classes of customer and methods used to distribute products. The
directors consider the aggregated reportable segment to be the manufacture and
sale of range cookers and related home fashions product. Therefore the majority
of the disclosures as required under IFRS 8 have already been given in these
financial statements.

Segment assets include property, plant and equipment, intangibles, inventories,
retirement benefit surpluses and receivables. Non-current assets exclude
retirement benefit surplus and deferred tax assets.

Entity wide disclosures in respect of revenues from external customers and
non-current assets are provided below.

                                     2008                                 2007                
                                                                                              
                                       Total          Non-                    Total       Non-
                                     segment       current                  segment    current
                        Revenue       assets        assets        Revenue    assets     assets 
                             £m           £m            £m         £m            £m         £m
                                                                                              
United Kingdom            175.3        191.0          73.6      182.9         218.1       74.0
North America              40.0         55.0          34.4       42.1          37.4       21.1
Europe                     60.0         71.6          45.6       63.2          56.0       34.7
Rest of World               4.1            -             -        3.6             -          -
______________________________________________________________________________________________
                                                                                              
Total continuing          279.4        317.6         153.6      291.8         311.5      129.8
operations                                                                                    
Discontinued operations       -            -             -      279.9             -          -
Tax                           -          7.6             -          -           4.2          -
Cash                          -         42.9             -          -         181.5          -
______________________________________________________________________________________________
                                                                                              
Total                     279.4        368.1         153.6      571.7         497.2      129.8
______________________________________________________________________________________________

                                     NOTES                                     

1. Dividends

The directors are not proposing a final dividend in respect of the financial
year ended 31st December 2008 (2007: 7.65p). An interim dividend of 4.0p per
share (2007: 3.85p) has already been paid. A return of cash of £1.21 per share
was paid during the year (2007: a special dividend was paid of 43.0p per
share).

2. Exchange rates

The income statements of overseas subsidiaries are translated into sterling
using average exchange rates and balance sheets are translated at year end
rates.

3. Net pension credit

                                                               2008         2007
                                                                 £m           £m
                                                                                
Pension cost                                                   (3.5)        (3.9)
Curtailment gain                                                  -          0.3
Net pensions returns on assets and interest costs               8.9          9.6
_________________________________________________________________________________
                                                                                
Net pension credit                                              5.4          6.0
_________________________________________________________________________________

4. Income tax

                                                               2008         2007
                                                                 £m           £m
                                                                                
United Kingdom corporation tax based on a rate of                               
28.5% (2007: 30%):                                                              
Current tax on income for year                                  1.5          2.1
Adjustments in respect of prior years                           2.6         (0.3)
________________________________________________________________________________
                                                                                
United Kingdom corporation tax                                  4.1          1.8
Overseas current tax on income for year                         1.4          3.6
________________________________________________________________________________
Total current tax                                               5.5          5.4
________________________________________________________________________________
                                                                                
United Kingdom deferred tax (credit) / charge in year          (1.6)         2.6
Overseas deferred tax credit in year                           (1.2)        (1.7)
________________________________________________________________________________
Total deferred tax (credit) / charge                           (2.8)         0.9
________________________________________________________________________________

Total United Kingdom tax                                        2.5          4.4
Total overseas tax                                              0.2          1.9
________________________________________________________________________________
                                                                                
Total income tax                                                2.7          6.3
________________________________________________________________________________

Income tax charge                                                               
Continuing                                                      2.7          4.2
Discontinued                                                      -          2.1
________________________________________________________________________________
                                                                                
Total income tax                                                2.7          6.3
________________________________________________________________________________

5. Earnings per share

                                                               2008     Restated
                                                                            2007
                                                                 £m           £m
                                                                                
Earnings                                                                        
                                                                                
Profit after tax for year from continuing operations           11.7         22.8
Minority interests                                              0.7         (0.1)
________________________________________________________________________________
                                                                                
Earnings from continuing operations - for basic and            
diluted EPS                                                    12.4         22.7
Profit from discontinued operations                               -         40.7
                                                                                
________________________________________________________________________________
                                                                                
Profit attributable to equity shareholders                     12.4         63.4
________________________________________________________________________________
                                                                                
Weighted average number of shares in issue                  million      million
                                                                                
For basic EPS calculation                                      85.9        120.3
Dilutive effect of share options and Long-Term Incentive Plan   0.2          1.1
________________________________________________________________________________
                                                                                
For diluted EPS calculation                                    86.1        121.4
________________________________________________________________________________
                                                                                
Earnings per share                                                p            p

Continuing operations                                                           
Basic                                                          14.4         18.9
Diluted                                                        14.4         18.7
________________________________________________________________________________
                                                                                
Total operations                                                                
Basic                                                          14.4         52.7
Diluted                                                        14.4         52.2
________________________________________________________________________________

6. Non-recurring cost
   
The £5.3m non-recurring cost relates to redundancy and reorganisation
programmes across the Group, primarily at Marvel, Rangemaster and Waterford
Stanley.

7. Restatement

The 2007 income statement has been restated by £0.6m between continued
operations and discontinued operations due to the correction of the allocation
of corporate costs.

                            2009 Financial Calendar                            

Report and accounts posted                                      27th March 2009
Annual General Meeting                                             8th May 2009
2009 half year end                                               30th June 2009

The financial information set out in this announcement does not constitute the
Company's statutory accounts for the years ended 31st December 2008 and 2007.
The financial information within this announcement is prepared in line with the
accounting policies presented within the Company's statutory accounts.
Statutory accounts for 2007 have been delivered to the Registrar of Companies
and those for 2008 will be delivered following the Company's Annual General
Meeting. The Company's auditor has reported on these accounts; its reports were
unqualified and did not contain statements under section 237(2) or (3) of the
Companies Act 1985.



                                                                       APPENDIX

300 YEARS OF INNOVATION : OUR MANUFACTURING TRADITION

Two emblematic projects for us in 2008 were making the gas Aga programmable and
taking induction technology into mainstream cooking products. Both of these
initiatives fit well into a pattern stretching back to the origins of the Group
three hundred years ago in which the Group has been a great product innovator
using its core strengths and experiences in manufacturing.

The significance of our Group's 2009 anniversary is internationally recognised.
In 1709 our foundry in Coalbrookdale - where the Aga and the Rayburn cookers
are made - became the birthplace of industry. Then Abraham Darby was looking to
raise cooking pot production levels with his new sand moulds first smelting
iron ore with coke - not charcoal - in his blast furnace. The curves of the
cooking pots made the techniques difficult but when mastered they could be used
more widely and more dependably, notably in the casings for steam engine
pistons. The momentum for industrialisation was underway. Subsequently the
foundry became a World Heritage Site and one of which we are very proud. And as
in 1709 cast iron cooking pots are a core product.

The foundry was where the Ironbridge across the Severn was built in 1779 and
from there ever more elaborate cast iron railings and models were produced for
sale into international markets.

A business was sustained in heating stoves and from the mid 19th century cast
iron range cookers were made there - direct ancestors of the Rayburn (first
built in 1946). After the Second World War production of Aga cookers was also
moved to Coalbrookdale by the Group - then called Allied Ironfounders.

The Coalbrookdale foundry was modernised in the 1990s and today production and
environmental standards are very high. An example is air quality in
Coalbrookdale. On a wall in the foundry is a list of all 32 foundry managers
dating back to Abraham Darby himself who have run the foundry with a record of
the achievements of generations of foundry workers.

The thread of innovation runs widely throughout the Group. Rangemaster's
manufacturing base in Leamington Spa is where the modern range cooker was
invented in 1830 - with a single heat source being used to heat a number of
separate ovens. The 'Kitchener' won a Gold Medal from Queen Victoria at the
Great Exhibition of 1851 and was to be found in the kitchens of the homes and
palaces of the European elite in the second half of the 19th century. The
business continued to lead in cooking and introduced the first separate grill,
dual fuel cooker and the modern range cooker itself.

La Cornue's vaulted oven still used to produce the best French food from a
myriad of starred French chefs, was invented in 1908 by the Dupuy family. All
of these cooking traditions were re-interpreted by Gustaf Dalén, the Swedish
Nobel prize-winning physicist, as a heat storage cooker, the Aga, in 1922.

The Group has long been involved in commercial and domestic oven
manufacture. The Falcon cooker operation in Scotland was the heart of the
commercial business sold in 2007 and Stanley, our Irish business, was
originally an offshoot of it in the 1920s.

Engineering and manufacturing skills are deeply embedded in the Group. They
have been sharpened in recent years as the Group has invested heavily in its
manufacturing facilities, in engineering and in research and development. £50
million has been invested in the last five years alone - as we have accelerated
our development programmes.

These initiatives are made possible because the Group is open to ideas and
interested in production processes. The Group has invested in a succession of
projects across our businesses to introduce lean manufacturing into the culture
and to find the best sources of components or - where appropriate - sub
assemblies for the Group.

We have been alive to the progress of industries and technologies around us -
most notably motor manufacturing which has set efficiency and effectiveness
standards for many years. Lean manufacturing, notably production flows, use of
robotics and flexibility in assembly, have all been features of our progress.
We have also been watchful in our approach to procurement. We have a sourcing
team in Shanghai that provides access to Far East markets. We have not,
however, sought to off-shore core manufacturing competencies leaving us
vulnerable to shifts in economic patterns.

The Group has deliberately decided to keep core skills, which set its products
apart, close to its core markets and in-house. Hence, we remain manufacturers
in the UK of the major product lines while in France we continue to manufacture
the classic La Cornue products and in Canada the classic Heartland products. In
the USA we decided to keep manufacturing close to Marvel's core USA customers
while at the same time looking for expansion into European markets.

We have a long track record of innovation. Adjusting our product to changing
consumer and market needs is central to our business approach. This is clearly
seen with our Aga and Rayburn products. Over the last six years we have
introduced a new generation of electric products; we have added a third oven
into the standard Aga footprint and we have made electric and now the gas Aga 
programmable. We will in the second half of this year be able to offer
nearly all existing owners opportunities to either trade up or to have their
existing products made programmable.

A manufacturing area where Britain leads the world is in range cooking - Great
British cookers - which we are taking not only to a home market but with
determination to export markets.

So after 300 years of innovation, the Group can see clear outlines of where the
development story goes next.

a d v e r t i s e m e n t