Regulatory Story
Go to market news section View chart   Print
RNS
Churchill China PLC   -  CHH   

Interim Results

Released 07:00 29-Aug-2019

RNS Number : 4782K
Churchill China PLC
29 August 2019
 

For immediate release

29 August 2019

 

 

 

CHURCHILL CHINA plc

("Churchill" or the "Company" or the "Group")

 

INTERIM RESULTS

For the six months ended 30 June 2019

 

Strong first half performance continues long term growth trend

 

Churchill China plc (AIM: CHH), the manufacturer of innovative performance ceramic products serving hospitality markets worldwide, is pleased to announce its interim results for the six months ended 30 June 2019.

 

·     Operating profit before exceptional items up 30% to £4.2m (2018 H1: £3.3m)

including contribution of £0.2m from acquisition of Furlong Mills

·     Profit before exceptional items and  tax up 27% to £4.2m (2018 H1: £3.3m)

·     Reported profit before tax after exceptional items £4.3m (2018 H1: £3.3m)

·     Adjusted earnings per share up 24% to 30.4p (2018 H1: 24.4p)

·     Basic earnings per share 31.3p (2018 H1: 24.4p)

·     Interim dividend up 18% to 10.3p (2018 H1: 8.7p)

·     Cash generated from operations £2.4m (2018 H1: £1.7m)

·     Total revenues up 17% at £31.9m (2018 H1: £27.2m)

including £2.0m from acquisition of Furlong Mills

·     Ceramics (like for like) revenue growth 10% (2018 H1: 6%)

·     Export revenues up  13%

·     Increased sales of Hospitality added value product

·     Higher levels of investment in capital expenditure, acquisition of controlling interest in Furlong Mills and purchase of products and brand from Dudson

·     Performance continues long term growth trend

 

Alan McWalter, Chairman of Churchill China, commented:

 

"Churchill has been substantially re-positioned as a business over the past five years. We have emphasised the development of differentiated high margin products in Hospitality and exited from markets where we did not have a competitive advantage. We believe we offer a technical performance product to attractive markets worldwide with a high level of service.  We have a well invested business supported by a strong balance sheet."

 

 

Churchill China plc

Tel: 01782 577566

David O'Connor / David Taylor

 

 

 

Buchanan

Tel: 020 7466 5000

Mark Court / Sophie Wills

 

 

 

Investec

Tel: 020 7597 5970   

David Flin / David Anderson / Alex Wright

 

 

This announcement contains information which, prior to its disclosure, was considered inside information for the purposes of Article 7 of Regulation (EU) No 596/2014 (MAR)

 

CHAIRMAN'S STATEMENT

Introduction

 

I am pleased to report another strong performance in the first half of 2019, continuing the progress made over the last five years in re-positioning the business as a supplier of added value performance ceramics to the Hospitality industry. Our organic growth has remained strong with further development of our export markets and increase in the proportion of differentiated, added value product.

 

Alongside delivering an improvement in short term performance, we have accelerated investment in the future of our business with commitment to the expansion of our UK manufacturing facilities. The purchase of product and brand assets from Dudson provides a clear opportunity to further develop our business, bringing new product ranges and widening our global distribution. Finally, our acquisition of additional equity in Furlong Mills secures a major part of our material supply base in the short term and in the longer term brings further development options.

 

Financial Review

 

Total revenues increased by 17% to £31.9m (2018 H1: £27.2m) with further strong growth in Hospitality ceramics export revenues and the inclusion of revenues from Furlong Mills of £2.0m for four months of the period.

 

Ceramic revenue growth, excluding the effects of the acquisition of Furlong Mills, was 10% (2018 H1: 6%) with sales rising to £29.9m (2018 H1: £27.2m).  UK revenues increased by 4% to £10.6m (2018 H1: £10.2m). Export revenues were £2.3m higher (+13%) at £19.3m (2018 H1: £17.0m).

 

There was little direct impact on revenues from the Dudson asset purchase in the first half year. We have made good progress in re-launching the acquired products and expect this to contribute to both revenue and profit more materially in the second half of 2019.

 

Gross margins improved as we continued to grow sales of added value product.

 

Operating profit before exceptional items increased by 30% to £4.2m (2018 H1: £3.3m) with Furlong Mills contributing £0.2m (5%) of this increase. On a like-for-like basis operating profit increased by 25%, with margins increasing to 13.6% (2018 H1: 11.9%). Operating profit benefited from increased revenues and the continued move towards added value products. We have further invested in the extension of our export market distribution, in product development and in improved customer service.

 

Earnings before interest, tax, depreciation and amortisation increased by 29% to £5.4m (2018 H1: £4.2m).

 

Profit before exceptional items and income tax rose by 27% to £4.2m (2018 H1: £3.3m), largely as a result of our strong operating performance. The acquisition of a controlling interest in Furlong Mills contributed a net £0.1m. This strong performance continues our long term track record of profit growth. In the five years to the end of 2018 we increased profit before income tax at a compound rate of 22% per annum.

 

Adjusted earnings per share improved by 24% to 30.4p (2018 H1: 24.4p).

 

During the first half we purchased an additional 9.5% of the equity of Furlong Mills Limited at a cost of £0.5m, taking our holding from 46.1% to 55.6%, a controlling interest. As a result of this we now consolidate Furlong Mills as a subsidiary of Churchill. As we acquired a higher value of assets than the overall consideration paid, negative goodwill of £0.1m was generated. In accordance with accounting standards, this has been credited to the Income Statement as an exceptional item.

Reported profit before tax rose to £4.3m from £3.3m in H1 2018.

Basic earnings per share, including the above exceptional items, improved by 28% to 31.3p (2018 H1: 24.4p)

We have continued to generate good operating cash flows. Operating cash generation was £2.4m (2018 H1: £1.7m). Working capital requirements in the first half year were higher than last year at £2.4m (2018 H1: £1.9m) largely reflecting an increased level of inventory attributable to the establishment of a stock holding in our new European warehouse and a higher level of sales.

Capital expenditure has risen to support the increased level of activity within our business. In addition to the £2.1m spent on the purchase from Dudson, we have invested a further £1.5m (2018 H1: £0.9m) on a number of new projects including additional manufacturing space and kiln capacity which we expect to complete in 2020.

We retain a strong balance sheet with net assets of £41.4m, including net cash and deposits of £13.1m (H1 2018: £13.7m).

Dividend

 

The Board is pleased to announce an 18% increase in the interim dividend to 10.3p per share (2018 H1: 8.7p) maintaining our record of improvement in cash returns to shareholders. We are pleased that the further growth in profitability and cash generation allows us to raise the dividend. The interim dividend will be paid on 4 October 2019 to shareholders on the register on 13 September 2019, with the ex-dividend date being 12 September 2019.

 

Business

 

Ceramics

Within our Ceramics business, we have continued to make good progress, with all this growth coming from Hospitality markets.

 

Export revenues increased by 13% and now represent 65% of Ceramics revenues (2018 H1: 63%).Our progress in overseas markets has been maintained, with the highest short term growth again being achieved in Europe where we have strong momentum and increasing market penetration in key markets. We have continued to increase our sales in North America and the Rest of the World which are at an earlier stage of development. This export growth has been achieved as a result of many years of investment in new product development and building appropriate distribution channels.

 

We are pleased that, after a period of consolidation, we have returned to growth in the UK following implementation of a number of actions to improve our focus in this market. We benefit from wide distribution across a range of sectors and continue to enjoy a consistent level of replacement sales. Revenue from added value sales has increased. 

 

Following the acquisition of product and brand intellectual property from Dudson in April 2019 we have re-engineered and replicated the products and the first phase of re-launches took place in June 2019. Further products will reach the market later this year. Total sales under the Dudson brand in the first half were £0.1m and are expected to increase substantially in the second half of 2019. The acquisition of this long established brand has given us a significant opportunity to establish new and separate distribution in a number of export markets. We have made good initial progress in securing this distribution in our target markets.

 

We continue to enjoy success in the movement of standard to higher margin added value product. Sales of added value products now represent over 47% of our Hospitality sales. This increase reflects continued innovation, product and market research and new product development.  Stonecast continues to grow strongly and our Studio Prints range has made further progress. The purchase of intellectual property in the Dudson Evo and Harvest products, which use distinctive glaze technology, will provide additional opportunities to continue to grow added value product revenues.

 

Churchill's core values are innovation, technical performance and service. The strength of our established relationships with end users, distributors and agents in the UK and worldwide continues to be of great value to the business.

  

Materials

The acquisition of a majority holding in Furlong Mills in February 2019 has had the short term effect of securing an important part of our supply chain. Furlong is a ceramic materials manufacturer based in Stoke on Trent and provides processed clay body and glaze to Churchill and other major manufacturers. Longer term we wish to maintain our position of producing a high quality technical performance ceramic and continuing to innovate and differentiate our product and we believe our increased investment in Furlong and its leading position in applied material science will support this.

 

Furlong Mills has traded in line with our expectations in the first half year, total revenues were £3.1m, of which £1.1m was sold to Churchill.

 

Operations

The first half of 2019 has seen substantial progress within our manufacturing and logistics operations both on a day-to-day basis and at a strategic level.

 

Activity levels within our operations have been high during the first half of the year, with consequent demands on both production and logistics. At the same time we have continued to develop and introduce new product at a significant rate. These have required an acceleration of our capital investment programme, notably the extension of our first stage kiln firing capacity and a further manufacturing extension, both to support the production of higher value products. We expect these projects to progress quickly in the second half of the year and to complete in 2020.

 

In addition to the operational challenge posed by organic growth, the Dudson purchase has created demands in relation to the introduction of new manufacturing technology and processes. This project is progressing well and we are pleased with the quality and efficiency improvements achieved to date.

 

We have accelerated our investment in logistics to support our European customer base and to mitigate the potential impact of Brexit on our delivery security. Our growth in Europe was expected to create the need for a local despatch operation in two to three years' time, but the need to maintain our service promise given potential disruption has again accelerated our investment. In February 2019 we began to supply orders to Europe from inventory established in a third party run warehouse in Rotterdam. We now hold over £0.5m of inventory in Europe and plan to increase this in the second half of 2019.

 

Brexit

We have reviewed our exposure to various Brexit scenarios. A major part of our revenue is earned outside the UK and our manufacturing process, in part, relies upon materials and equipment sourced from overseas.

 

Our detailed Brexit risk planning was completed earlier this year, but continues to be reviewed as the political and economic environment changes. We believe we have identified and developed sensible plans to mitigate the effect of disruption on our business where possible. Our plans are founded on our core principles which are the provision of value to our customers and maintenance of a high level of service. 

 

People

I have previously commented on the investment we have made in our workforce in terms of training and development and the alignment and engagement of our employees with our business plans. Our continuous improvement programme remains the main focus of our efforts, but is supported by many other initiatives.

 

It is unlikely that the progress we have made in the first half of this year would have been possible without the past work carried out in relation to training and development and certainly not without the support and engagement of our staff. We have placed significant demands on our employees over the recent past and they have risen admirably to the challenge. Once again I thank them for their effort and commitment.

 

Outlook

 

We have reported a strong performance in first half year and once again this has been achieved as a result of long term investment in line with our strategic targets. We have continued to benefit from growth in export revenues and have increased our margins as a result of the sale of further added value products. Our market position remains strong and we believe we have further opportunity, both organically and from our recent acquisitions, to continue to make further progress.

 

Churchill has been substantially re-positioned as a business over the past five years. We have emphasised the development of differentiated high margin products in Hospitality and exited from markets where we did not have a competitive advantage. We believe we offer a technical performance product to attractive markets worldwide with a high level of service.  We have a well invested business supported by a strong balance sheet.  

 

Current trading remains in line with our expectations and we believe that we can, subject to external conditions, make further progress. We remain focused on the long term and on the delivery of value and return on a sustainable basis.

 

Alan McWalter

Chairman

29 August 2019

 

 

 

 

 

 

 

Churchill China plc

 

 

 

 

 

 

 

Consolidated Income Statement

 

 

 

 

 

 

for the six months ended 30 June 2019

 

 

 

 

 

 

 

 

 

 

Unaudited

 

Unaudited

 

Audited

 

 

 

 

Six months to

 

Six months to

 

Twelve months to

 

 

 

 

30 June 2019

 

30 June 2018

 

31 December 2018

 

 

 

 

£000

 

£000

 

£000

 

 

 

Note

 

 

 

 

 

Revenue

 

 

1

31,934

 

27,247

 

57,479

 

 

 

 

===========

 

===========

 

===========

 

 

 

 

 

 

 

 

 

Operating profit before exceptional item

 

 

1

4,237

 

3,254

 

9,237

Exceptional item

 

 

2

117

 

-

 

(541)

Operating Profit

 

 

1

4,354

 

3,254

 

8,696

 

 

 

 

 

 

 

 

 

Share of results of associate company

 

(22)

 

92

 

185

Finance income

 

 

3

69

 

46

 

110

Finance costs

 

 

3

(100)

 

(90)

 

(144)

 

 

 

 

------------------

 

------------------

 

------------------

Profit before exceptional item and income tax

 

 

4,184

 

3,302

 

9,388

Exceptional item

 

2

117

 

-

 

(541)

Profit before income tax

 

 

4,301

 

3,302

 

8,847

 

 

 

 

 

 

 

 

 

Income tax expense

 

4

(815)

 

(626)

 

(1,649)

 

 

 

 

------------------

 

------------------

 

------------------

Profit for the period

 

 

3,486

 

2,676

 

7,198

 

 

 

 

===========

 

===========

 

===========

 

 

 

 

 

 

 

 

 

Profit for the period is attributable to:

 

 

 

 

 

 

 

 

Owners of the Company

 

 

 

3,425

 

2,676

 

7,198

Non-controlling interests

 

 

 

61

 

-

 

-

 

 

 

 

------------------

 

------------------

 

------------------

 

 

 

 

3,486

 

2,676

 

7,198

 

 

 

 

===========

 

===========

 

===========

 

 

 

 

 

 

Pence per

Pence per

 

Pence per

 

 

 

 

Share

share

 

share

 

 

 

 

 

 

 

 

 

 

 

Adjusted basic earnings per ordinary share

 

5

30.4

 

24.4

 

 

 

69.6

Diluted adjusted earnings per ordinary share

 

5

30.1

 

24.2

 

 

 

69.0

Basic earnings per ordinary share

 

5

31.3

 

24.4

 

 

 

65.6

Diluted earnings per ordinary share

5

31.0

 

24.2

 

 

 

65.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                                 

 

 
 

Consolidated Statement of Comprehensive Income

for the six months ended 30 June 2019

 

 

 

 

 

 

 

 

 

 

 

 

Unaudited

 

Unaudited

 

Audited

 

 

 

 

 

Six months to

 

Six months to

 

Twelve months to

 

 

 

 

 

30 June 2019

 

30 June 2018

 

31 December 2018

 

 

 

 

 

£000

 

£000

 

£000

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income / (expense)

 

 

 

 

 

 

 

Items that will not be reclassified to profit and loss:

 

 

 

 

 

 

Actuarial loss on retirement benefit obligations

 

-

 

-

 

(175)

 

Items that may be reclassified subsequently to profit

 

 

 

 

 

 

and loss

 

 

 

 

 

 

 

 

 

Exchange differences

 

 

2

 

(11)

 

23

 

 

 

 

 

 ---------------

 

-------------- 

 

--------------- 

 

Other comprehensive income / (expense)

 

2

 

(11)

 

(152)

 

 

 

 

 

 

 

 

 

Profit for the period

 

 

 

3,486

 

2,676

 

7,198

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

---------------

 

---------------

 

----------------

 

Total comprehensive income for the period

 

3,488

 

2,665

 

7,046

 

 

 

 

 

==========

 

========== 

 

==========

 

Attributable to:

 

 

 

 

 

 

 

 

 

Owners of the Company

 

 

3,427

 

2,665

 

7,046

 

Non-controlling interest

 

 

61

 

-

 

-

 

 

 

 

---------------

 

---------------

 

----------------

 

 

 

 

3,488

 

2,665

 

7,046

 

 

 

 

==========

 

==========

 

==========

 

                       

 

All above figures relate to continuing operations

 

 

 

 

 

 
 

Churchill China plc

 

 

 

 

 

 

 

 

Consolidated Balance Sheets

 

 

 

 

 

 

 

as at 30 June 2019

 

 

 

 

 

 

 

 

 

 

 

 

Unaudited

 

Unaudited

 

Audited

 

 

 

 

30 June

 

30 June

 

31 December

 

 

 

 

2019

 

2018

 

2018

 

 

 

 

£000

 

£000

 

£000

Assets

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

Property, plant and equipment

 

 

18,964

 

14,520

 

14,847

Intangible assets

 

 

 

1,620

 

93

 

91

Investment in associate

 

 

-

 

1,639

 

1,732

Deferred income tax assets

 

 

998

 

1,066

 

1,107

 

 

 

 

21,582

 

17,318

 

17,777

Current assets

 

 

 

 

 

 

 

 

Inventories

 

 

 

11,747

 

9,706

 

9,911

Trade and other receivables

 

 

12,013

 

9,220

 

9,719

Other financial assets

 

 

6,511

 

4,506

 

3,001

Cash and cash equivalents

 

 

6,971

 

9,230

 

14,380

 

 

 

 

37,242

 

32,662

 

37,011

 

 

 

 

 

 

 

 

 

Total assets

 

 

 

58,824

 

49,980

 

54,788

 

 

 

 

==========

 

==========

 

=============

Liabilities

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

Trade and other payables

 

 

(10,572)

 

(8,617)

 

(9,561)

Current income tax liabilities

 

 

(836)

 

(716)

 

(1,063)

 

 

 

 

-----------------

 

----------------

 

---------------------

Total current liabilities

 

 

(11,408)

 

(9,333)

 

(10,624)

 

 

 

 

-----------------

 

----------------

 

---------------------

Non-current liabilities

 

 

 

 

 

 

 

Trade and other payables

 

 

(274)

 

-

 

-

Deferred income tax liabilities

 

 

(972)

 

(765)

 

(754)

Retirement benefit obligations

 

 

(4,809)

 

(5,282)

 

(5,443)

 

 

 

 

-----------------

 

----------------

 

---------------------

Total non-current liabilities

 

 

 

(6,055)

 

(6,047)

 

(6,197)

 

 

 

 

-----------------

 

----------------

 

---------------------

Total liabilities

 

 

 

(17,463)

 

(15,380)

 

(16,821)

 

 

 

 

==========

 

==========

 

=============

Net assets

 

 

 

41,361

 

34,600

 

37,967

 

 

 

 

==========

 

==========

 

=============

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

Issued share capital

 

 

1,103

 

1,103

 

1,103

Share premium account

 

 

2,348

 

2,348

 

2,348

Treasury shares

 

 

 

(445)

 

(530)

 

(729)

Other reserves

 

 

 

1,653

 

1,534

 

1,703

Retained earnings

 

 

 

34,739

 

30,145

 

33,542

 

 

 

 

-----------------

 

----------------

 

---------------------

Capital and reserves attributable to owners of the Company

 

 

 

39,398

 

34,600

 

37,967

Non-controlling interest

 

 

 

1,963

 

-

 

-

Total equity

 

 

 

41,361

 

34,600

 

37,967

 

 

 

 

===========

 

==========

 

=============

  
 

Churchill China plc

 

 

 

 

 

 

 

 

 

Consolidated Statement of Changes in Equity

 

 

 

 

 

 

 

as at 30 June 2019

 

 

Issued

 

 

 

 

Non-

 

 

 

 

Retained

share

Share

Treasury

Other

 

controlling

Total

 

 

 

earnings

capital

premium

shares

reserves

Total

Interest

equity

 

 

 

£000

£000

£000

£000

£000

£000

£000

£000

Balance at 1 January 2018

 

29,456

1,103

2,348

(579)

1,565

33,893

-

33,893

Comprehensive income

 

 

 

 

 

 

 

 

 

Profit for the period

 

 

2,676

-

-

-

-

2,676

-

2,676

Other comprehensive income

 

 

 

 

 

 

 

 

 

Depreciation transfer - gross

 

5

-

-

-

(5)

-

-

-

Depreciation transfer - tax

 

(1)

-

-

-

1

-

-

-

Currency translation

 

-

-

-

-

(11)

(11)

-

(11)

Total comprehensive income

 

2,680

-

-

-

(15)

2,665

-

2,665

 

 

 

 

 

 

 

 

 

 

 

Transactions with owners

 

 

 

 

 

 

 

 

 

Dividends

 

 

(1,886)

-

-

-

-

(1,886)

-

(1,886)

Proceeds of share issue

 

-

-

-

3

-

3

-

3

Share based payment

 

137

-

-

-

(16)

121

-

121

Deferred tax - share based payment

 

(8)

-

-

-

-

(8)

-

(8)

Treasury shares

 

 

(234)

-

-

46

-

(188)

-

(188)

Total transactions with owners

 

(1,991)

-

-

49

(16)

(1,958)

-

(1,958)

 

 

 

 

 

 

 

 

 

 

 

Balance at 30 June 2018

 

30,145

1,103

2,348

(530)

1,534

34,600

-

34,600

Comprehensive income

 

 

 

 

 

 

 

 

 

Profit for the period

 

 

4,522

-

-

-

-

4,522

-

4,522

Other comprehensive income

 

 

 

 

 

 

 

 

 

Depreciation transfer - gross

 

7

-

-

-

(7)

-

-

-

Depreciation transfer - tax

 

 (1)

-

-

-

1

-

-

-

Re-measurements o f post employment

benefit obligations - net of tax

                     (175)

 

 

 

 

 

(175)

 

-

 

(175)

Currency translation

 

-

-

-

-

34

34

-

34

Total comprehensive income

 

4,353

-

-

-

28

4,381

-

4,381

 

 

 

 

 

 

 

 

 

 

 

Transactions with owners

 

 

 

 

 

 

 

 

 

Dividends

 

 

(954)

-

-

-

-

(954)

-

(954)

Share based payment

 

-

-

-

-

141

141

-

141

Deferred tax - share based payment

(1)

-

-

-

-

(1)

-

 

Treasury shares

(1)

-

-

(199)

-

(200)

-

(200)

Total transactions with owners

 

(956)

-

-

(199)

141

(1,014)

-

(1,014)

 

 

 

 

 

 

 

 

 

 

 

Balance at 31 December 2018

 

33,542

1,103

2,348

(729)

1,703

37,967

-

37,967

Comprehensive income

 

 

 

 

 

 

 

 

 

Profit for the period

 

 

3,425

-

-

-

-

3,425

61

3,486

Other comprehensive income

 

 

 

 

 

 

 

 

 

Depreciation transfer - gross

 

5

-

-

-

(5)

-

-

-

Depreciation transfer - tax

 

(1)

-

-

-

1

-

-

-

Currency translation

 

-

-

-

-

2

2

-

2

Total comprehensive income

 

3,429

-

-

-

(2)

3,427

61

3,488

 

 

 

 

 

 

 

 

 

 

 

Transactions with owners

 

 

 

 

 

 

 

 

 

Dividends

 

 

(2,224)

-

-

-

-

(2,224)

-

(2,224)

Proceeds of share issue

 

 

-

-

-

3

-

3

-

3

Share based payment

 

200

-

-

-

(48)

152

-

152

Deferred tax - share based payment

73

-

-

-

-

73

-

73

Treasury shares

 

 

(281)

-

-

281

-

-

-

-

Non-controlling interest on acquisition

 

 

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

1,902

 

1,902

Total transactions with owners

 

(2,232)

-

-

284

(48)

(1,996)

1,902

(94)

 

 

 

 

 

 

 

 

 

 

 

Balance at 30 June 2019

 

34,739

1,103

2,348

(445)

1,653

39,398

1,963

41,361

 

Churchill China plc

 

 

 

 

 

 

Consolidated Cash Flow Statement

 

 

 

 

 

 

for the six months ended 30 June 2019

 

 

 

 

 

 

 

 

 

 

Unaudited

 

Unaudited

 

Audited

 

 

 

 

Six months to

 

Six months to

 

Twelve months to

 

 

 

 

30 June 2019

 

30 June 2018

 

31 Dec 2018

 

 

 

 

£000

 

£000

 

£000

 

 

 

 

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

 

 

Cash generated from operations (note 6)

 

2,434

 

1,686

 

8,260

 

Interest received

 

 

 

69

 

46

 

110

Interest paid

 

 

 

(19)

 

-

 

(1)

Income tax paid

 

 

 

(922)

 

(628)

 

(1.321)

 

 

 

 

-----------------

 

-----------------

 

------------------

Net cash generated from operating activities

1,562

 

1,104

 

7,048

 

 

 

 

 

-----------------

 

-----------------

 

-----------------

Investing activities

 

 

 

 

 

 

 

 

Purchases of property, plant and equipment

 

(2,010)

 

(867)

 

(2,042)

 

Proceeds on disposal of property, plant and equipment

49

 

47

 

80

 

Purchases of intangible assets

 

 

(1,619)

 

(53)

 

(58)

 

Payments for acquisition of subsidiary, net of cash acquired

 

 

 

370

 

-

 

-

 

 

 

 

-----------------

 

-----------------

 

-----------------

Net cash used in investing activities

 

(3,210)

 

(873)

 

(2,020)

 

 

 

 

 

-----------------

 

-----------------

 

-----------------

Financing activities

 

 

 

 

 

 

 

 

Issue of ordinary shares

 

 

3

 

3

 

3

 

Purchase of treasury shares

 

 

-

 

(188)

 

(388)

 

New finance leases

 

 

 

21

 

-

 

-

Principal element of finance lease payments

 

 

 

(52)

 

-

 

-

Dividends paid

 

 

 

(2,224)

 

(1,886)

 

(2,840)

Net purchase of other financial assets

 

(3,509)

 

(1,506)

 

(1)

 

 

 

 

 

-----------------

 

-----------------

 

-----------------

Net cash used in financing activities

 

(5,761)

 

(3,577)

 

(3,226)

 

 

 

 

 

-----------------

 

-----------------

 

-----------------

Net (decrease) /  increase in cash and cash equivalents

 

(7,409)

 

(3,346)

 

1,802

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at the beginning of the period

14,380

 

12,577

 

12,577

 

 

 

 

 

 

 

 

 

 

Exchange loss on cash and cash equivalents

-

 

(1)

 

1

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-----------------

 

-----------------

 

-----------------

Cash and cash equivalents at the end of the period

6,971

 

9,230

 

14,380

 

 

-----------------

 

-----------------

 

-----------------

 

                     

 

 

 

 

 

  1. Segmental analysis

 

 

 

 

for the six months ended 30 June 2019

 

 

 

 

 

 

 

 

 

Unaudited

 

Unaudited

 

Audited

 

 

 

 

Six months to

 

Six months to

 

Twelve months to

 

 

 

 

30 June 2019

 

30 June 2018

 

31 December 2018

 

 

 

 

£000

 

£000

 

£000

Revenue by class of business

 

 

 

 

 

 

 

 

Ceramics

 

 

 

29,927

 

27,247

 

57,479

Materials

 

 

 

3,090

 

-

 

-

Inter segment

 

 

 

(1,083)

 

-

 

-

 

 

 

 

 --------------------------

 

 -------------------------

 

 -----------------------------------

 

 

 

 

31,934

 

27,247

 

57,479

 

 

 

 

--------------------------

 

--------------------------

 

-----------------------------------

Revenue by destination

 

 

 

 

 

 

 

 

United Kingdom

 

 

 

12,587

 

10,173

 

23,008

Rest of Europe

 

 

 

13,109

 

10,958

 

21,306

USA

 

 

 

2,934

 

2,704

 

6,054

Rest of the World

 

 

 

3,304

 

3,412

 

7,111

 

 

 

 

 --------------------------

 

 -------------------------

 

 -----------------------------------

 

 

 

 

31,934

 

27,247

 

57,479

 

 

 

 

--------------------------

 

--------------------------

 

-----------------------------------

 

 

 

 1. Segmental analysis (continued)

 

 

 

 

for the six months ended 30 June 2019

 

 

 

 

 

 

 

 

 

Unaudited

 

Unaudited

 

Audited

 

 

 

 

Six months to

 

Six months to

 

Twelve months to

 

 

 

 

30 June 2019

 

30 June 2018

 

31 December 2018

 

 

 

 

£000

 

£000

 

£000

Operating profit before exceptional items

 

 

 

 

 

 

 

 

Ceramics

 

 

 

4,067

 

3,254

 

9,237

Materials

 

 

 

170

 

-

 

-

 

 

 

 

 --------------------------

 

 -------------------------

 

 -----------------------------------

 

 

 

 

4,237

 

3,254

 

9,237

 

 

 

 

---------------------------

 

--------------------------

 

------------------------------------

Exceptional items

 

 

 

 

 

 

 

 

Ceramics

 

 

 

-

 

-

 

(541)

Materials

 

 

 

117

 

-

 

-

 

 

 

 

 --------------------------

 

 -------------------------

 

 -----------------------------------

 

 

 

 

117

 

-

 

541

 

 

 

 

---------------------------

 

--------------------------

 

------------------------------------

Operating profit after exceptional items

 

 

 

 

 

 

 

 

Ceramics

 

 

 

4,067

 

3,254

 

8,696

Materials

 

 

 

287

 

-

 

-

 

 

 

 

 --------------------------

 

 -------------------------

 

 -----------------------------------

 

 

 

 

4,354

 

3,254

 

8,696

 

 

 

 

 

 

 

 

 

Unallocated items

 

 

 

 

 

 

 

 

Share of results of associate company

 

 

 

(22)

 

92

 

185

Finance income

 

 

 

69

 

46

 

110

Finance costs

 

 

 

(100)

 

(90)

 

(144)

 

 

 

 

---------------------------

 

--------------------------

 

------------------------------------

Profit before income tax

 

 

 

4,301

 

3,302

 

8,847

 

 

 

 

---------------------------

 

--------------------------

 

------------------------------------

 

 

 

 

 

 

 

 

 

 

 

2. Exceptional items                                                                                                                                                                          

2019: In accordance with IFRS, the negative goodwill of £117,000 generated on the acquisition of a controlling interest in Furlong Mills Limited has been credited to the Income Statement as an exceptional item. A related deferred tax charge of £20,000 has been provided for.

2018: Following changes to the law relating to the equalisation of Guaranteed Minimum Pensions, a one-off sum of £611,000 was provided to reflect the cumulative effect of these changes. A related deferred tax credit of £104,000 was also provided for. Additionally provisions for costs of £70,000 for in relation to the disposal of property were released and credited to profit.

3. Finance income and costs

 

 

 

 

Unaudited

 

Unaudited

 

Audited

 

 

 

 

Six months to

 

Six months to

 

Twelve months to

 

 

 

 

30 June 2019

 

30 June 2018

 

31 December 2018

 

 

 

 

£000

 

£000

 

£000

Finance income

 

 

 

 

 

 

 

 

Other interest receivable

 

 

69

 

46

 

110

 

 

 

 

 

 

 

 

 

Finance income

 

 

 

69

 

46

 

110

 

 

 

 

 

 

 

 

 

Finance costs

 

 

 

 

 

 

 

 

Interest paid

 

 

(19)

 

-

 

(1)

Interest on pension scheme

 

 

(81)

 

(90)

 

(143)

 

 

 

 

 

 

 

 

 

Finance costs

 

 

 

(100)

 

(90)

 

(144)

 

The interest cost arising from pension schemes is a non cash item.

 

4. Income tax expense

 

 

Unaudited

 

Unaudited

 

Audited

 

 

Six months to

 

Six months to

 

Twelve months to

 

 

30 June 2019

 

30 June 2018

 

31 December 2018

 

 

£000

 

£000

 

£000

 

 

 

 

 

 

 

Current taxation

 

621

 

513

 

1,552

Deferred taxation

 

194

 

113

 

97

Income tax expense

815

 

626

 

1,649

 

5. Earnings per ordinary share                                                                                                                                                                                                                                                                 

Basic earnings per ordinary share is based on the profit after taxation attributable to owners of the Company of £3,425,000 (June 2018: £2,676,000; December 2018: £7,198,000) and on 10,961,584 (June 2018: 10,964,570; December 2018: 10,966,966) ordinary shares, being the weighted average number of ordinary shares in issue during the period. Adjusted earnings per ordinary share is calculated after adjusting for the post tax effect of the exceptional items (see note 2).

Diluted basic earnings per ordinary share is based on the profit after taxation attributable to owners of the Company of £3,425,000 (June 2018: £2,676,000; December 2018: £7,198,000) and on 11,064,534 (June 2018: 11,066,621; December 2018: 11,069,061) ordinary shares, being the weighted average number of ordinary shares in issue during the period of 10,961,584 (June 2018: 10,964,570; December 2018: 10,966,966) increased by 102,950 (June 2018: 102,051; December 2018: 102,065) shares, being the weighted average number of ordinary shares which would have been issued if the outstanding options to acquire shares in the Group had been exercised at the average price during the period. Diluted adjusted earnings per ordinary share is calculated after adjusting for the post tax effect of the exceptional items (see note 2).  

6. Reconciliation of operating profit to net cash inflow from continuing activities

 

 

 

 

Unaudited

 

Unaudited

 

Audited

 

 

 

 

Six months to

 

Six months to

 

Twelve months to

 

 

 

 

30 June 2019

 

30 June 2018

 

31 December 2018

 

 

 

 

£000

 

£000

 

£000

Cash flow from operations

 

 

 

 

 

 

Operating profit

 

 

 

4,354

 

3,254

 

8,696

Adjustments for

 

 

 

 

 

 

 

 

Depreciation and amortisation - before exceptional item

 

 

 

1,187

 

913

 

1,725

Amortisation - exceptional item

 

 

 

(117)

 

-

 

-

Profit on disposal of property, plant and equipment

(22)

 

(4)

 

(91)

Charge for share based payment

 

 

152

 

121

 

262

Decrease in retirement benefit obligations

 

(715)

 

(715)

 

(1,430)

Pension current serve charge - non cash exceptional

 

 

-

 

-

 

611

Changes  in working capital

 

 

 

 

 

 

 

Inventory

 

 

 

(1,006)

 

110

 

(95)

Trade and other receivables

 

 

(402)

 

(585)

 

(1,039)

Trade and other payables

 

 

(997)

 

(1,408)

 

(379)

 

 

 

 

 

 

 

 

 

Cash inflow from operations

 

 

2,434

 

1,686

 

8,260

 

 

7. Acquisition of subsidiary                                                                                                                                                

On 25 February 2019 Churchill acquired a further 9.5% of the issued ordinary share capital of Furlong Mills Limited for a total consideration of £454,000. Churchill's shareholding in Furlong Mills prior to the purchase was 46.1% and it had previously been accounted for as an associate company. As the February purchase increased Churchill's overall holding to 55.6% of the issued ordinary share capital, a controlling interest, it has been accounted for as a subsidiary from that date.

Furlong Mills is a ceramic materials manufacturer based in Stoke on Trent, providing processed clay body and glazes to Churchill and to other ceramic manufacturers.

The amounts recognised at fair value in respect of the identifiable assets acquired and liabilities assumed are as follows:

 

 

 

 

 

 

£000

 

 

 

 

 

 

 

Plant, property and equipment

 

 

 

 

 

3,176

Inventory

 

 

 

 

 

830

Debtors

 

 

 

 

 

1,891

Cash and cash equivalents

 

 

824

Trade and other payables

 

 

 

 

(2,258)

Current income tax liabilities

 

 

 

(75)

Deferred income tax liabilities

 

 

 

 

(205)

 

 

 

 

 

 

Total identifiable assets

 

 

 

 

4,183

Goodwill

 

 

 

 

(117)

Non-controlling interest at acquisition

 

 

 

 

(1,902)

Total consideration

 

 

 

 

2,164

 

 

 

 

 

 

Satisfied by:

 

 

 

 

 

Cash and cash equivalents

 

 

 

 

454

Investment in associate at acquisition

 

 

 

 

1,710

 

 

 

 

 

2,164

Net cash inflow arising on acquisition

 

 

 

 

 

 

Cash consideration

 

 

 

 

 

(454)

Less: Cash and cash equivalents acquired

 

 

 

 

 

824

Net cash inflow

 

 

 

 

 

370

 

 

 

 

 

 

 

 

8. Basis of preparation and accounting policies                                                                                                                

The interim financial information for the period to 30 June 2019 has not been audited or reviewed and does not constitute statutory accounts within the meaning of Section 435 of the Companies Act 2006. The Company's statutory accounts for the year ended 31 December 2018, prepared in accordance with accounting standards adopted for use in the European Union (International Financial Reporting Standards - IFRS), have been delivered to the Registrar of Companies; the report of the auditors on these accounts was unqualified and did not contain a statement under Section 498 (2) or (3) of the Companies Act 2006.

The interim financial statements have been prepared in accordance with IFRS as adopted by the European Union, IFRIC interpretations and the Companies Act 2006 applicable to companies reporting under IFRS, under the historical cost convention as modified by the revaluation of land and buildings, available for sale financial assets, and financial assets and liabilities (including derivative instruments) at fair value through the profit and loss account. The same accounting policies, presentation and methods of computation are followed in the interim financial statements as were applied in the Group's last audited financial statements, except in relation to the adoption of IFRS 16 'Leases', effective from 1 January 2019.

The asset and corresponding liability on implementation on 1 January 2019 amounted to £234,000. In the six months to 30 June 2019, IFRS 16 resulted in a £6,000 increase to operating profit and an £11,000 increase in interest payable.   

 

9. Share buybacks                                                                                                                              

The Company did not buy back any ordinary shares during the first six months of the year, but may consider making further ad hoc share buybacks going forward at the discretion of the Board and subject to the shareholder authorities approved at the 2019 Annual General Meeting.                                 

The half-yearly report and this announcement will be available shortly on the Company's website: www.churchill1795.com                                                    

 

 


This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.
 
END
 
 
IR LLFFDTDITFIA
Close


London Stock Exchange plc is not responsible for and does not check content on this Website. Website users are responsible for checking content. Any news item (including any prospectus) which is addressed solely to the persons and countries specified therein should not be relied upon other than by such persons and/or outside the specified countries. Terms and conditions, including restrictions on use and distribution apply.

 


Interim Results - RNS