30th Mar 2012 07:00
NORTH MIDLAND CONSTRUCTION PLC
2011 PRELIMINARY RESULTS
North Midland Construction PLC ("the Company") the UK provider of civil engineering, building, mechanical and electrical services to public and private organisations, announces preliminary results for the year ended 31 December 2011.
Highlights from the results and the Chairman's Statement:-
Year ended 31 December 2011 £'000 | Year ended 31 December 2010 £'000 | |
Revenue Operating (loss)/profit before exceptional items Exceptional items (Loss)/profit before tax Total comprehensive (loss)/profit for the year (Loss)/earnings per share Dividends per share | 167,220 (706) (10) (783) (636) (7.72)p 5.50p | 164,523 3,812 - 3,713 2,649 25.69p 8.50p |
·; Revenue increased by 1.6% to £167.2 million.
·; Loss before tax £0.78 million.
·; The appeal against the Office of Fair Trading fine and costs were successful, which resulted in an exceptional profit of £1.25 million.
·; The E5 Joint Venture with three other framework contractors has commenced on the £200 million Severn Trent Water major capital schemes programme.
·; Building subsidiary incurred large losses due to problems on three projects, which has also resulted in the write off of goodwill of £1.26 million.
·; Restructuring of the Building subsidiary has taken place with its incorporation into the Civil Engineering division under new management.
·; Cash inflow of £0.3 million during year.
·; Secured workload for 2012 at £125 million.
·; The Group has numerous long term framework agreements in place.
·; Proposed final dividend of 3.0p (2010 - 6.0p) giving a full year dividend of 5.50p (2010 - 8.50p).
For further information:-
Robert Moyle, Chairman - 01623 518812
Michael Garratt, Finance Director - 01623 518816
Chairman's Statement
As highlighted in our trading update on 23 February 2012, serious problems experienced within the building subsidiary has caused a Group loss of £0.78 million (2010: £3.71 million profit) before tax on revenue increased by 1.6% to £167.2million. Due to the poor performance of the building subsidiary, the Board has reviewed the value of goodwill which had a carrying value of £1.26 million, and has determined to provide in full against this amount. This is a one-off non cash accounting adjustment, which cancels out the exceptional profit of £1.25 million as a result of the reduction in the OFT fine and reimbursement of a proportion of the legal costs of the defence.
In spite of the difficult economic climate, progress was made in other sections of the Group divisions and a breakdown is provided below.
Civil Engineering
Outside of the secured water industry frameworks, the prevailing economic climate led to reduced tendering opportunities and high sales costs, which rendered a poor return, due to either the cancellation or deferment of a number of projects. Hence, revenue declined by 31% to £35.3 million and operating profits by 16.7% to £1.63 million. The results incorporate those of the sub division NMCNomenca, which delivered an enhanced performance over the previous year. NMCNomenca is also an equal partner, with the three other framework contractors, in the E5 consortium formed to undertake a £200 million major projects programme for Severn Trent Water. This is in addition to the existing framework. This company has recently commenced work on the reconstruction of Stoke Bardolph WTW. Progress has been made in the expansion of NMCNomenca outside of Severn Trent Water and it is the intention to use NMCNomenca as the foundation for a national water business, as confidence is high that the business model and core capability is particularly attractive to the water industry. The division is also heavily engaged in the power, waste and rail sectors, but margins remain extremely competitive.
In response to the difficult conditions currently being experienced and the problems within the building subsidiary, a restructuring has been instigated both to improve performance and reduce cost. The building subsidiary and the civil engineering division have been incorporated into one entity, namely the "Building and Civil Engineering" division, under the managing directorship of Mark Blakeway, an existing Main Board Director. NMCNomenca has become a stand alone division. Both of these initiatives were effective from 1 January 2012. The building subsidiary and civil engineering division, outside of the water industry, were complementary in many ways and confidence is high that these management and structural changes will deliver improved performance. As a testament to this, the division has recently been successful in securing a £6.3 million contract for Pedigree Petfoods, part of the Mars Group, in Melton Mowbray.
Highways
The division has delivered an exceptional performance, with revenue increasing by 39.6% to £18.8 million and operating profits by 285% to £0.83 million, in spite of major cutbacks within the public sector. Consolidation of the previous geographical expansion has taken place, most notably in the North West, and a particular expertise in public realm contracts has been established, with the latest secured scheme being a £2.2 million contract in Bridgend. Further success has been achieved in expanding the portfolio of frameworks, which now currently stands at seven.
Utilities
During the year the scale of the South Yorkshire Digital contract was reduced and this combined with the loss of the Virgin Media term contract mid-year reduced revenue by 20.0% to £32.2 million. Revenue primarily emanates from several fixed price term contracts for clients such as British Telecom, Cable & Wireless, Geo and K.Com. Price erosion, as some of these contracts reach the end of their duration, coupled with large increases in the price of fuel, has resulted in operating profits declining by 59% to £0.6 million. Work in progress, also, remains at a high level, due to payment terms being linked to a series of large milestones on particular contracts.
The replacement of the Virgin Media contract was of paramount importance in the short term and the division has been successful in obtaining new clients such as Energetics and Electricity North West. Term contracts for both BT and K.Com have been renewed in the last month.
Building
The building subsidiary has had a very difficult year, delivering an escalated loss on the previous year of £4.8 million, on revenues that were down by 24.2% to £16.7 million. Losses have primarily emanated from major delays and cost overruns on the most significant project being undertaken and major reverses on two other completed projects. A further review of the major project has revealed that the completion date has further extended into the second half of 2012, with subsequent increased anticipated cost overruns of £1.5 million, which have been provided for in the 2011 results. A significant claim for the losses incurred on this contract is currently being pursued.
Of all the sectors within the construction industry, building has been the most heavily affected by the current economic climate. Credit conditions are very tight and developers, for whom the subsidiary has a proven track record, are finding it extremely difficult to generate new projects. The market remains extremely competitive and the supply chain is finding survival extremely difficult, which has had a material effect on this company's business, particularly where the supply chain is either nominated or a specialist. Insufficient workload was secured during the year to contribute to full overhead recovery and this necessitated management change and cost reduction. As outlined above, the building subsidiary has been merged into the civil engineering division under a new management structure and with a reduction in overhead. This restructuring will enable the new division to operate effectively and profitably in what remains an extremely difficult market.
Nomenca
The mechanical and electrical subsidiary has been the beneficiary of increased expenditure by the water companies as the AMP5 programme is well underway. Revenue increased by 70.7% to a record £64.2 million, with profitability climbing 36.8% to £1.03 million. The company has secured seventeen water company frameworks throughout the country and services these, alongside other clients, through its network of regional offices established throughout the country. The expansion of the chemical dosing capability, with manufacturing undertaken in Warrington, has continued. Nomenca has now secured five frameworks for the manufacture and installation of chemical dosing rigs with different water companies.
Confidence is high that both Nomenca and NMCNomenca will be beneficiaries of the increased expenditure under AMP5.
Non Financial Performance
In an increasingly competitive environment, it is essential that non-financial performance attains the highest level, as it is evaluated by potential clients in pre-qualification submissions. It is, therefore, very gratifying to report that the Group was the recipient of a British Safety Council 4 star award during the year and that all divisions and subsidiaries achieved the ROSPA gold standard. In total 9 No. health and safety awards and 3 No. environmental awards were received during the year. The overall accident rate continues to be considerably below the national average. Total C02 emissions reduced by 10.3% to 1,013 tonnes on a revenue increased by 1.6%. Several CSR projects in the community were also undertaken during the year and details of these, alongwith other CSR data, are contained in this year's report. Construction remains a people business and the development and retention of a skilled and motivated workforce is essential. We have, therefore, maintained our training expenditure and the graduate and apprenticeship programmes. 2,148 training days were undertaken during the year equating to an average of 2.19 days per employee.
Financing
The Group's credit facilities remain adequate for the foreseeable future and there was a small cash improvement during the year. Cash at the year end stands at £9.23 million, an improvement of 3.6%.
Outlook
The secured order book for the current financial year is circa £125 million. The Board is confident that the restructuring and cost reduction measures that have been implemented will contribute to a return to growth. However, due to the poor results in the building subsidiary, the Board feels that it is necessary to recommend a reduction in the final dividend to 3.0 pence per share, making a total of 5.5 pence for the year.
Group statement of comprehensive income for the year ended 31 December 2011
| Year Ended |
| Year Ended |
| 31 December 2011 |
| 31 December 2010 |
| £'000 |
| £'000 |
Revenue | 167,220 |
| 164,523 |
Operating (loss)/profit before exceptional items |
(706) |
|
3,812 |
Exceptional items (Note 3) | (10) |
| - |
Operating (loss)/profit | (716) |
| 3,812 |
Interest received | 24 |
| 9 |
Finance costs | (91) |
| (108) |
(Loss)/profit before tax | (783) |
| 3,713 |
Tax | 147 |
| (1,064) |
(Loss)/profit for the year | (636) |
| 2,649 |
Other comprehensive income | - |
| - |
Total comprehensive (loss)/income for the year |
(636) |
|
2,649 |
Attributable to:- |
|
|
|
Non-controlling interests | 121 |
| 131 |
Equity holders of the Company | (757) |
| 2,518 |
(Loss)/earnings per share (basic and diluted) |
(7.72)p |
|
25.69p |
|
|
|
|
Amount of actual final dividend on ordinary shares proposed to the shareholders on the register at the close of business on 27 April 2012, which will be paid on 25 May 2012. |
3.00p |
|
6.00p |
The calculation of earnings per share is based on 9,800,000 shares (2010 : 9,800,000) being the number of shares in issue throughout the period and on a loss attributable to the equity shareholders of the parent of £757,000 (2010 : profit £2,518,000).
Group statement of changes in equity
Share Capital
£'000 | Capital Redemption Reserve £'000 | Retained Earnings
£'000 | Non- Controlling Interest £'000 | Total
£'000 | |||||
Balance at 1 January 2010 | 980 | 20 | 17,403 | 720 | 19,123 | ||||
Profit and total comprehensive income for the year |
- |
- |
2,518 |
131 |
2,649 | ||||
Dividends paid (note 6) | - | - | (833) | - | (833) | ||||
Dividend paid to non-controlling interests | - | - | - | (103) | (103) | ||||
Acquisition of non-controlling interests | - | - | (230) | (249) | (479) | ||||
Balance at 31 December 2010 | 980 | 20 | 18,858 | 499 | 20,357 | ||||
(Loss)/profit and total comprehensive (loss)/income for the year |
- |
- |
(757) |
121 |
(636) | ||||
Dividend paid (Note 6) | - | - | (833) | - | (833) | ||||
Dividends paid to non controlling interests | - | - | - | (47) | (47) | ||||
Balance at 31 December 2011 | 980 | 20 | 17,268 | 573 | 18,841 |
Group balance sheet as at 31 December 2011
|
| 2011 £'000 |
| 2010 £'000 |
Assets |
|
|
|
|
Non-current assets |
|
|
|
|
Property, plant and equipment |
| 10,573 |
| 10,234 |
Goodwill |
| - |
| 1,267 |
Deferred tax asset |
| 140 |
| - |
|
| 10,713 |
| 11,501 |
Current assets |
|
|
|
|
Inventories |
| 1,551 |
| 1,939 |
Construction contracts |
| 12,187 |
| 12,293 |
Trade and other receivables |
| 32,064 |
| 28,735 |
Cash and cash equivalents |
| 9,229 |
| 8,911 |
|
| 55,031 |
| 51,878 |
Total assets |
| 65,744 |
| 63,379 |
|
|
|
|
|
Equity and liabilities |
|
|
|
|
Capital and reserves attributable to equity holders of the Parent |
|
|
|
|
Share capital |
| 980 |
| 980 |
Capital redemption reserve |
| 20 |
| 20 |
Retained earnings |
| 17,268 |
| 18,858 |
|
| 18,268 |
| 19,858 |
Non-controlling interests |
| 573 |
| 499 |
Total equity |
| 18,841 |
| 20,357 |
|
|
|
|
|
Liabilities |
|
|
|
|
Non-current liabilities |
|
|
|
|
Obligations under finance leases |
| 895 |
| 858 |
Provisions |
| 579 |
| 560 |
Deferred tax |
| - |
| 15 |
|
| 1,474 |
| 1,433 |
Current liabilities |
|
|
|
|
Trade and other payables |
| 44,579 |
| 39,761 |
Current income tax payable |
| 4 |
| 1,088 |
Obligations under finance leases |
| 846 |
| 740 |
|
| 45,429 |
| 41,589 |
Total liabilities |
| 46,903 |
| 43,022 |
Total equity and liabilities |
| 65,744 |
| 63,379 |
Group statement of cash flows for the year ended 31 December 2011
| 2011 £'000 |
| 2010 £'000 |
Cash flows from operating activities |
|
|
|
Operating (loss)/profit | (716) |
| 3,812 |
Adjustment for:- |
|
|
|
Depreciation of property, plant and equipment | 1,645 |
| 1,647 |
Gain on disposal of property, plant and equipment | (219) |
| (87) |
Increase in reinstatement reserve | 19 |
| 41 |
Goodwill impairment | 1,267 |
| - |
Operating cash flows before movement in working capital | 1,996 |
| 5,413 |
Decrease/(increase) in inventories | 388 |
| (362) |
Decrease/(increase) in construction contracts | 106 |
| (3,863) |
(Increase)/decrease in receivables | (3,329) |
| 2,285 |
Increase in payables | 4,818 |
| 2,821 |
Cash generated from operations | 3,979 |
| 6,294 |
Income tax (paid) | (1,092) |
| (621) |
Interest received | 24 |
| 9 |
Interest paid | (91) |
| (108) |
Net cash generated from operating activities | 2,820 |
| 5,574 |
Cash flows from investing activities |
|
|
|
Purchase of property, plant and equipment | (1,021) |
| (634) |
Proceeds on disposal of property, plant and equipment |
257 |
|
108 |
Purchase of non-controlling interests | - |
| (478) |
Net cash (used in) investing activities | (764) |
| (1,004) |
Cash flows from financing activities |
|
|
|
Equity dividends paid | (833) |
| (833) |
Dividends paid to non-controlling interests | (47) |
| (103) |
Repayment of obligations under finance leases | (858) |
| (896) |
Net cash used in financing activities | (1,738) |
| (1,832) |
Net increase in cash and cash equivalents | 318 |
| 2,738 |
Cash and cash equivalents at 1 January 2011 | 8,911 |
| 6,173 |
Cash and cash equivalents at 31 December 2011 | 9,229 |
| 8,911 |
1. | Basis of preparation |
The condensed Group financial statements for the year ended 31 December 2011 included in this report do not constitute the Group's statutory accounts for the year ended 31 December 2011, but are derived from those accounts. The auditor has reported on those accounts; their report was unqualified, did not draw attention to any matters by way of emphasis without qualifying their report and did not contain statements under s498(2) or (3) Companies Act 2006 or equivalent preceding legislation. | |
While the financial information included in this preliminary announcement has been prepared in accordance with the recognition and measurement criteria of International Financial Reporting Standards (IFRS's), this announcement does not itself contain sufficient information to comply with IFRS's. | |
| |
The condensed Group financial statements have been prepared on a basis consistent with that adopted in the previous years published financial statements and in accordance with IFRSs. | |
The Group expects to publish full financial statements that comply with both IFRS's as adopted for use in the European Union and IFRS's as compliant with the Companies Act 2006 and Article 4 of the EU IAS Regulations. | |
The condensed financial statements were approved by the Board on 29 March 2012. | |
2. | Segment reporting |
The business segment reporting format reflects the Group's management and internal reporting structure.
Business segments The group is comprised of the following business segments:-
- 'PLC' - comprising civil engineering, highways and utilities divisions - Building - construction of commercial and residential property - Nomenca - mechanical and electrical engineering products and services
Segment revenue and profit |
Year Ended 31 December 2011 | |||||||||||
Civil Engineering | Highways | Utilities | Building | Nomenca | Total | ||||||
£'000 | £'000 | £'000 | £'000 | £'000 | £'000 | ||||||
Revenue | |||||||||||
External sales | 35,317 | 18,835 | 32,195 | 16,714 | 64,159 | 167,220 | |||||
Result before corporate expenses | 3,149 | 1,236 | 942 | (3,778) | 4,021 | 5,570 | |||||
Corporate expenses | (1,522) | (401) | (341) | (1,020) | (2,992) | (6,276) | |||||
Operating profit/(loss) before exceptional items | 1,627 | 835 | 601 | (4,798) | 1,029 | (706) | |||||
Exceptional items (Note 3) | (10) | ||||||||||
Operating loss | (716) | ||||||||||
Interest received | 24 | ||||||||||
Interest paid | (91) | ||||||||||
Loss before tax | (783) | ||||||||||
Tax | 147 | ||||||||||
Loss for the year | (636) |
Year Ended 31 December 2010 | |||||||||||
Civil Engineering | Highways | Utilities | Building | Nomenca | Total | ||||||
£'000 | £'000 | £'000 | £'000 | £'000 | £'000 | ||||||
Revenue | |||||||||||
External sales | 51,182 | 13,492 | 40,223 | 22,049 | 37,577 | 164,523 | |||||
Result before corporate expenses |
3,883 |
881 |
2,272 |
980 |
3,841 |
11,857 | |||||
Corporate expenses | (1,930) | (664) | (808) | (1,554) | (3,089) | (8,045) | |||||
Operating profit/(loss) before exceptional items |
1,953 |
217 |
1,464 |
(574) |
752 |
3,812 | |||||
Exceptional item (Note 3) | - | ||||||||||
Operating profit | 3,812 | ||||||||||
Interest received | 9 | ||||||||||
Interest paid | (108) | ||||||||||
Profit before tax | 3,713 | ||||||||||
Tax | (1,064) | ||||||||||
Profit for the year | 2,649 |
Segment assets | |||
2011 | 2010 | ||
£'000 | £'000 | ||
Civil Engineering | 19,589 | 22,697 | |
Highways | 10,447 | 5,983 | |
Utilities | 17,857 | 17,837 | |
47,893 | 46,517 | ||
Building | 7,261 | 6,674 | |
Nomenca | 10,590 | 10,188 | |
Total segment assets and consolidated total assets | 65,744 | 63,379 |
For the purpose of monitoring segment performance and allocating resources between segments, the Group's Chief Executive monitors the tangible and financial assets attributable to each segment. Goodwill has been allocated to reportable segments to which it relates. Assets used jointly by reportable segments are allocated on the basis of the revenues earned by individual reportable segments. |
Other segment information | ||||||||
Depreciation and | Additions to |
| ||||||
amortisation | non-current assets |
| ||||||
2011 | 2010 | 2011 | 2010 |
| ||||
£'000 | £'000 | £'000 | £'000 |
| ||||
Civil Engineering | 651 | 773 | 825 | 1,049 |
| |||
Highways | 347 | 204 | 439 | 276 |
| |||
Utilities | 593 | 607 | 752 | 824 |
| |||
Building | 26 | 35 | - | 36 |
| |||
Nomenca | 28 | 28 | 6 | 3 |
| |||
1,645 | 1,647 | 2,022 | 2,188 |
|
There were no impairment losses recognised in respect of property, plant and equipment. |
All of the above relate to continuing operations and arose in the United Kingdom. |
Information about major customer Revenues of approximately £52,415,000 (2010 : £49,466,000) were derived from a single external customer. These revenues are attributable to the Civil Engineering and Nomenca segments. |
3. | Exceptional items | |||||
The exceptional items relate to | ||||||
2011 | 2010 | |||||
£'000 | £'000 | |||||
Release of provision previously made in respect of fine levied by the Office of Fair Trading following the successful appeal |
1,257 |
- | ||||
Impairment of goodwill relating to the Building subsidiary | (1,267) | - | ||||
(10) | - | |||||
4. | Earnings per share | |||||
The basic and diluted earnings per share are the same and have been calculated on losses attributable to the holders of equity in the parent company of £757,000 (2010 : profit £2,518,000) and 9,800,000 shares in issue. | ||||||
5. | Taxation | |||||
In respect of the year ended 31 December 2011, corporation tax has been provided at 26.5% (2010 : 28%) of the taxable profit. | ||||||
6. | Dividends | |||||
Amounts recognised as distributions to equity holders in the year:- | ||||||
2011 | 2010 | |||||
£'000 | £'000 | |||||
Final dividend for the year ended 31 December 2010 of 6p (2009 : 6p) per share | 588 | 588 | ||||
Interim dividend for the year ended 31 December 2011 of 2.5p (2010 : 2.5p) per share | 245 | 245 | ||||
833 | 833 | |||||
The directors propose a final dividend of 3p per share (2010 : 6p per share), totalling £294,000 (2010 : £588,000). The proposed final dividend is subject to approval by shareholders at the Annual General Meeting and has not been included as a liability in these financial statements. |
7. | Related parties and joint operations | |||
The Group's related parties are key management personnel who are the executive directors, non-executive directors and divisional managers. | ||||
Additionally, the Group has a 50% interest in a joint operation with MWH Treatment Limited and a 25% interest in a joint operation with MWH Treatment Limited, Mott MacDonald Bentley Limited and Costain Limited. | ||||
The condensed Group financial statements for the year ended 31 December 2011 incorporate the following relating to the joint operation:- | ||||
Year ended | Year ended | |||
31 December 2011 | 31 December 2010 | |||
£'000 | £'000 | |||
Revenue | 6,312 | 4,824 | ||
Expenses | 5,907 | 2,509 | ||
Assets | 296 | 277 | ||
Liabilities | 296 | 277 | ||
8. | Contingent liabilities | |||
Aviva Insurance Limited and HCC International Insurance Company Plc have given Performance Bonds to a value of £4,878,000 (2010 : £3,111,000) on the Group's behalf. These bonds have been made with recourse to the Group. | ||||
9. | The Annual Report and Accounts for the year ended 31 December 2011 will be despatched to shareholders on 30 April 2012 and will be available on the Company's website - www.northmid.co.uk. | |||
10. | The Annual General Meeting will be held on Thursday 24 May 2012 at 12.00 noon at the Group's Head Office at Nunn Close, The County Estate, Huthwaite, Sutton-in-Ashfield, Nottinghamshire NG17 2HW. |
Related Shares:
NMCN.L