Become a Member
  • Track your favourite stocks
  • Create & monitor portfolios
  • Daily portfolio value
Sign Up
Quickpicks
Add shares to your
quickpicks to
display them here!

Final Results

22nd Mar 2013 07:00

RNS Number : 6072A
Judges Scientific PLC
22 March 2013
 

Judges Scientific plc

("Judges Scientific", "Judges", the "Company" or the "Group")

 

PRELIMINARY STATEMENT OF RESULTS FOR THE YEAR ENDED 31 DECEMBER 2012

Highlights:

·; Record basic earnings per share, excluding exceptional items, of 81.3p (2011: 61.0p); corresponding figures including exceptional items: 4.2p loss (2011: 45.2p profit)

·; Proposed final dividend of 10.0p (2011: 6.7p), making a total distribution for the year of 15.0p (2011: 10.0p)

·; 42% increase in pre-tax profit to a record £5.6million (2011: £3.9 million) before exceptional items, tax and non-controlling interests

·; Record revenues of £28.0 million (2011: £20.8 million), including a 7.5% increase on a like-for-like basis

·; Cash in hand of £5.4 million as at 31 December 2012; adjusted net debt of £1.8 million (2011: £0.7 million)

·; Completion of two acquisitions in 2012

·; £3.0 million placing at 600p completed in May 2012, three times subscribed.

 

 

Alex Hambro, Chairman of Judges Scientific, commented:

 

"A robust performance throughout the Group, including a sizeable first-time contribution from Global Digital Systems, delivered a 42% increase in pre-tax profit and almost £6 million of EBIT. The new year has started well and healthy cash-flow generation together with a £3 million mid-year equity placing in 2012 leave the Group in a strong financial position."

 

Chairman's Statement

 

The Group has now completed its first decade and has been engaged in the design and manufacture of scientific instruments for seven and a half years. It gives me much pleasure to be able to report record revenues and profits for the seventh consecutive year.

 

Group revenues for the financial year ended 31 December 2012 registered a 35% advance from £20.8 million to £28.0 million. This reflects organic growth of 7.5% and includes a full year's contribution from Deben UK Limited ("Deben") and a maiden contribution from Global Digital Systems Limited ("GDS").

 

Profit before tax, exceptional items and minorities, rose by 42% to a record £5.6 million (2011: £3.9 million), with the operating contribution of the businesses owned as at 1 January 2011 growing by 12.9%. Basic earnings per share, before exceptional items, rose by one third, from 61.0p to 81.3p despite the dilution caused by the placing and the conversion of most of the Convertible Redeemable shares. Fully diluted earnings per share, before exceptional items, progressed 39.5% to 73.5p (2011: 52.7p).

 

Exceptional items include the amortisation of intangible assets, acquisition expenses and tax relief arising from the issue of shares to employees. They also reflect the difference in valuation from one year-end to the next of the Convertible Redeemable shares, with the strong progress in the Company's share price during 2012 producing an accounting "loss" of £1.6 million. Your Board regards this accounting charge as unrelated to the Group's operating performance and it is therefore treated as an exceptional item. Conscious that this artificial loss was an irritation for the investing community, the Board proposed a resolution to encourage premature conversion. This was duly adopted at the last AGM and all but 4.2% of the original Convertible Redeemable shares were converted before the year-end. The 2012 IFRS results are thankfully the last ones to be significantly affected by this accounting oddity but, of course, exceptional items will persist as long as the Group continues to complete acquisitions.

 

Profit, including exceptional items but before tax and minorities, amounted to £321,000 (2011: £2.9 million). After tax, this equates to a basic loss per share, including exceptional items, of 4.2p (2011: 45.2p earnings). The fully diluted loss per share, after exceptional items, amounted to 4.2p (2011: 42.9p earnings).

 

Corporate activity

 

On 6 March 2012, Deben completed the purchase of the business of KE Developments Limited ("KED"). KED designs and manufactures accessories for electron microscopes, addressing the same client base as Deben. The purchase price will depend on KED's five year sales and will be capped at a maximum of £340,000. The business was integrated into Deben during the course of 2012 and is expected to contribute to Deben's profitability with effect from 2013.

 

Also on 6 March 2012, Judges acquired the entire share capital of GDS for a cash consideration of £7.65 million. GDS designs, manufactures and sells instruments used to test the physical properties of soil and rocks. The acquisition was financed by an extension of the facilities provided by Lloyds Bank. It is appropriate to recognise the contribution of Lloyds (and Bank of Scotland until their merger into Lloyds) to the execution of our strategy and we are grateful for this enduring relationship that has persisted despite the recent upheavals within the banking industry; we believe that prudent lending to sensible companies to finance profitable projects is available from Lloyds.

 

In May, the Company restored its ability to complete acquisitions by raising new equity of £3.0 million (£2.8 million net of costs). The placing comprised of 500,000 new Ordinary shares priced at 600p and was almost three times subscribed. The shares were placed to existing and new institutional holders and to some private investors.

 

Trading in 2012

 

Overall trading was positive in 2012, particularly in the vacuum division and the Group achieved a healthy growth in order intake, sales, profit and cash generation. The newly acquired businesses operated in line with management expectations, with a good performance at GDS, including buoyant order intake towards the end of the year. The Group has continued to focus on the updating of its product range.

 

As expected, the acquisition of GDS, because of its size and the purchase multiple paid, slightly reduced the Company's Return On Total Invested Capital which eased from 46.2% to 40.3%. The mechanical impact of this large transaction was mitigated by the positive operating performance of GDS and the remainder of the Group.

 

Planning permission was obtained to develop the Stonecross site in Laughton, beyond the area available at the time of its purchase, and construction is now under way. On completion in 2013, the businesses of UHV Design and of both Quorum locations will be consolidated into one factory, allowing us to improve Quorum's operations and profitability. UHV Design will benefit from the additional space it has been lacking following its rapid growth of recent years.

 

Financial position

 

Net debt as at 31 December 2012 stood at £2.0 million; excluding subordinated amounts owed to minority shareholders but including amounts still owed in respect of acquisitions, net debt stood at £1.75 million (2011: £0.73 million). The £8.0 million net debt taken on to purchase GDS was eroded by operating cash flow of £4.7 million and the £2.8 million proceeds from the placing (net of costs). Capital investment increased to £0.9 million primarily due to spending on the new Laughton factory; this will accelerate in 2013 and the asset will, on completion, be partially refinanced by Lloyds.

 

Year-end cash balances progressed from £4.0 million to £5.4 million.

 

Although a significant proportion of our debt is denominated in US dollars and Euros in order to hedge our contractual foreign currency exposure, the strength of Sterling during 2012 led to an adverse variance in our gross profit margins against budget. At the conclusion of the financial year we elected to hedge our 2013 budgeted margins through the utilisation of currency options and forward sales contracts. Should the downward trend in Sterling witnessed during the early months of 2013 continue, these measures will attenuate the unbudgeted gain that would otherwise accrue.

 

Dividends

 

Your Board is pleased to recommend a final dividend of 10.0p per share (2011: 6.7p per share) which, subject to approval at the forthcoming Annual General Meeting on 29 May 2013, will make a total distribution of 15.0p per share for 2012 (2011: 10.0p per share). Despite the proposed increase, the dividend total is still covered more than five times by adjusted earnings per share. If the proposed dividend is approved, the total of all dividends paid by the Company since its incorporation will amount to 46.4p, almost half of the 95p invested by the original shareholders at the time of the flotation in January 2003.

 

The proposed final dividend will be payable on 5 July 2013 to shareholders on the register on 7 June 2013 and the shares will go ex-dividend on 5 June 2013.

 

Share Incentive Plan

 

During 2012, the Company launched a Share Incentive Plan ("SIP") to enable all employees with a minimum of 12 months' service to purchase shares in a tax efficient manner up to a value of £1,500 per annum, commencing in April 2012. In the SIP's first tax year, the Company matched, pound-for-pound, individual employees' investments of up to £600 and this will be repeated in 2013/2014. This scheme provides an opportunity for employees, who work hard to support the Group's progress, to have a share in the value that they help to create. The Board is pleased that 67 Group employees, approximately one-third of eligible staff, have elected to participate in the SIP and it is particularly gratifying that the early participants have already benefited from the momentum in the Company's share price.

 

As ever, we are grateful to our employees for their ingenuity and hard work which has contributed so decisively to the results that we are able to announce this year.

 

Current trading and prospects

 

The global economic background may well show some improvement in 2013. Trading conditions in Europe are lacklustre rather than dire, there are plausible grounds for anticipating some recovery in the US but the onus for significant growth still lies essentially with the developing nations. With Sterling retreating from its 2012 gains, our export-dominated sector, resilient at the worst of times, may enjoy a more benign trading environment than in the recent past. The new year has started well for the Group and a solid order intake is buttressing the visibility afforded by the satisfactory year-end backlog.

 

Alex Hambro

Chairman

 

 

 

For further information please contact:

Judges Scientific PlcDavid Cicurel, CEO,

Tel: 01342 323 600

 

Shore Capital (Nominated Adviser & Broker)

Pascal Keane

Edward Mansfield

Tel: 020 7408 4090

 

Cardew Group (PR)

Melvyn Marckus

Tel: 07775 896 491

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

FOR THE YEAR ENDED 31 DECEMBER 2012

 

 

2012

2011

Note

Before exceptional items

Exceptional items

Total

Before exceptional items

Exceptional items

Total

£000

£000

£000

£000

£000

£000

Revenue

2

28,041

-

28,041

20,810

-

20,810

Operating costs excluding exceptional items

(22,097)

-

(22,097)

(16,677)

-

(16,677)

Operating profit excluding exceptional items

5,944

-

5,944

4,133

-

4,133

Exceptional items

Amortisation of intangible assets

-

(3,294)

(3,294)

-

(1,155)

(1,155)

Net insurance recovery

-

-

-

-

596

596

Charge relating to derivative financial instruments

-

(1,573)

(1,573)

-

(304)

(304)

Acquisition costs

-

(444)

(444)

-

(196)

(196)

Operating profit/(loss)

5,944

(5,311)

633

4,133

(1,059)

3,074

Interest receivable

7

-

7

7

-

7

Interest payable

(319)

-

(319)

(195)

-

(195)

Profit/(loss) before tax

5,632

(5,311)

321

3,945

(1,059)

2,886

Taxation

(1,302)

850

(452)

(1,017)

210

(807)

Profit/(loss) and total comprehensive income for the year

4,330

(4,461)

(131)

2,928

(849)

2,079

Attributable to:

Equity holders of the parent company

3,887

(4,087)

(200)

2,588

(668)

1,920

Non-controlling interest

443

(374)

69

340

(181)

159

Earnings per share - total and continuing

Basic

1

81.3p

-

(4.2)p

61.0p

-

45.2p

Diluted

1

73.5p

-

(4.2)p

52.7p

-

42.9p

 

 

CONSOLIDATED BALANCE SHEET

AS AT 31 DECEMBER 2012

 

 

2012

2011

Note

£000

£000

ASSETS

Non-current assets

Property, plant and equipment

2,702

1,940

Goodwill

5,809

5,316

Other intangible assets

7,095

2,133

15,606

9,389

Current assets

Inventories

3,529

2,052

Trade and other receivables

3,988

3,674

Cash and cash equivalents

5,418

3,954

12,935

9,680

Total assets

28,541

19,069

LIABILITIES

Current liabilities

Trade and other payables

(5,659)

(3,465)

Derivative financial instruments

(234)

(1,739)

Payables relating to acquisitions

(246)

-

Current portion of long-term borrowings

3

(2,028)

(1,762)

Current tax payable

(633)

(851)

(8,800)

(7,817)

Non-current liabilities

Long-term borrowings

3

(5,390)

(3,419)

Deferred tax liabilities

(1,562)

(122)

(6,952)

(3,541)

Total liabilities

(15,752)

(11,358)

Net assets

12,789

7,711

 

EQUITY

Share capital

265

214

Share premium account

6,467

3,195

Capital redemption reserve

22

3

Merger reserve

475

475

Retained earnings

5,254

3,489

Equity attributable to equity holders of the parent company

12,483

7,376

Non-controlling interest

306

335

Total equity

12,789

7,711

 

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

FOR THE YEAR ENDED 31 DECEMBER 2012

 

 

Share capital

Share premium

Capital redemption reserve

Merger reserve

Retained earnings

Total*

Non-controlling interest

Total equity

£000

£000

£000

£000

£000

£000

£000

£000

Balance at

1 January 2012

214

3,195

3

475

3,489

7,376

335

7,711

Dividends

-

-

-

-

(587)

(587)

(98)

(685)

Issue of share capital

51

3,272

-

-

-

3,323

-

3,323

Arising on conversion and redemption of Convertible Redeemable shares

-

-

19

-

2,552

2,571

-

2,571

Transactions with owners

51

3,272

19

-

1,965

5,307

(98)

5,209

(Loss)/profit for the year

-

-

-

-

(200)

(200)

69

(131)

Total comprehensive income for the year

-

-

-

-

(200)

(200)

69

(131)

Balance at 31 December 2012

265

6,467

22

475

5,254

12,483

306

12,789

Balance at

1 January 2011

209

3,092

-

475

1,606

5,382

249

5,631

Dividends

-

-

-

-

(351)

(351)

(73)

(424)

Issue of share capital

5

103

-

-

-

108

-

108

Arising on conversion and redemption of Convertible Redeemable shares

-

-

3

-

314

317

-

317

Transactions with owners

5

103

3

-

(37)

74

(73)

1

Profit for the year

-

-

-

-

1,920

1,920

159

2,079

Total comprehensive income for the year

-

-

-

-

1,920

1,920

159

2,079

Balance at 31 December 2011

214

3,195

3

475

3,489

7,376

335

7,711

 

* - Total represents amounts attributable to equity holders of the parent company.

 

CONSOLIDATED CASH FLOW STATEMENT

FOR THE YEAR ENDED 31 DECEMBER 2012

 

 

2012

2011

£000

£000

Cash flows from operating activities

(Loss)/profit after tax

(131)

2,079

Adjustments for:

Charge relating to derivative financial instruments

1,573

304

Depreciation

235

170

Amortisation of intangible assets

3,294

1,155

Foreign exchange (gain)/loss on foreign currency loans

(78)

3

Interest receivable

(7)

(7)

Interest payable

319

195

Tax expense recognised in income statement

452

807

(Increase)/decrease in inventories

(581)

220

Decrease/(increase) in trade and other receivables

277

(577)

Increase in trade and other payables

1,007

401

Cash generated from operations

6,360

4,750

Interest paid

(324)

(190)

Tax paid

(1,374)

(1,136)

Net cash from operating activities

4,662

3,424

Cash flows from investing activities

Paid on acquisition of new subsidiary

(8,022)

(4,622)

Gross cash inherited on acquisition

1,378

1,655

Acquisition of subsidiaries, net of cash acquired

(6,644)

(2,967)

Paid on the acquisition of trade and certain assets

(94)

-

Purchase of property, plant and equipment

(909)

(579)

Interest received

7

7

Net cash used in investing activities

(7,640)

(3,539)

Cash flows from financing activities

Proceeds from issue of share capital

3,323

108

Repaid on conversion/redemption of Convertible Redeemable shares

(516)

(1)

Repayments of borrowings

(3,155)

(1,075)

Proceeds from bank loans

5,475

2,422

Issue of loan notes

-

497

Dividends paid - equity share holders

(587)

(351)

Dividends paid - non-controlling interest in subsidiary

(98)

(73)

Net cash from financing activities

4,442

1,527

Net increase in cash and cash equivalents

1,464

1,412

Cash and cash equivalents at beginning of year

3,954

2,542

Cash and cash equivalents at end of year

5,418

3,954

NOTES TO THE PRELIMINARY ANNOUNCEMENT

FOR THE YEAR ENDED 31 DECEMBER 2012

 

 

1. Earnings per share

 

Year to 31 December 2012

Earnings

attributable

to equity

holders of

the parent

company

Weighted

average

number of

shares

Earnings

per

share

£000

no.

pence

Loss after tax including exceptional items for calculation of basic and diluted earnings per share

(200)

Add-back exceptional items net of tax and non-controlling interest, as applicable:

Charge relating to derivative financial instruments

1,895

Tax relief on exercise of share options

(133)

Amortisation of intangible assets

1,972

Acquisition-related transactions costs

358

Utilisation of prior year tax losses

(5)

Basic and diluted profit after tax, excluding exceptional items

3,887

Number of shares for calculation of basic earnings per share including exceptional items

4,780,562

Effect of potential shares

209,208

Number of shares for calculation of diluted earnings per share including exceptional items

4,989,770

Dilutive effect of potential derivative financial instruments

299,106

Number of shares for calculation of diluted earnings per share excluding exceptional items

5,288,876

Basic earnings per share (including exceptional items)

(4.2)

Diluted earnings per share (including exceptional items)

(4.2)

Basic earnings per share (excluding exceptional items)

81.3

Diluted earnings per share (excluding exceptional items)

73.5

 

 

 

NOTES TO THE PRELIMINARY ANNOUNCEMENT

FOR THE YEAR ENDED 31 DECEMBER 2012

 

 

1. Earnings per share (continued)

 

Year to 31 December 2011

Earnings

attributable

to equity

holders of

the parent

company

Weighted

average

number of

shares

Earnings

per

share

£000

no.

pence

Profit after tax including exceptional items for calculation of basic and diluted earnings per share

1,920

Add-back exceptional items net of tax and non-controlling interest, as applicable:

Charge relating to derivative financial instruments

351

Net insurance recovery

(224)

Amortisation of intangible assets

481

Acquisition-related transactions costs

95

Utilisation of prior year tax losses

(35)

Basic and diluted profit after tax, excluding exceptional items

2,588

Number of shares for calculation of basic earnings per share including exceptional items

4,243,571

Dilutive effect of potential shares

231,433

Number of shares for calculation of diluted earnings per share including exceptional items

4,475,004

Dilutive effect of potential derivative financial instruments

432,959

Number of shares for calculation of diluted earnings per share excluding exceptional items

4,907,963

Basic earnings per share (including exceptional items)

45.2

Diluted earnings per share (including exceptional items)

42.9

Basic earnings per share (excluding exceptional items)

61.0

Diluted earnings per share (excluding exceptional items)

52.7

 

 

 

 

NOTES TO THE PRELIMINARY ANNOUNCEMENT

FOR THE YEAR ENDED 31 DECEMBER 2012

 

 

2. Segment analysis

 

2012

Materials Sciences

Vacuum

Total

£000

£000

£000

Consolidated group revenues from external customers

12,949

15,092

28,041

Contributions to group EBITA

3,448

2,700

6,148

Depreciation

72

155

227

Amortisation of intangible assets

2,184

1,110

3,294

Segment assets

6,141

6,273

12,414

Segment liabilities

3,180

5,764

8,944

Intangible assets - goodwill

5,157

652

5,809

Other intangible assets

5,802

1,293

7,095

Additions to non-current assets

8,740

174

8,914

 

2011

Materials Sciences

Vacuum

Total

£000

£000

£000

Consolidated group revenues from external customers

8,177

12,633

20,810

Contributions to group EBITA

2,298

2,083

4,381

Depreciation

37

126

163

Amortisation of intangible assets

24

1,131

1,155

Segment assets

3,211

6,150

9,361

Segment liabilities

1,564

5,212

6,776

Intangible assets - goodwill

4,664

652

5,316

Other intangible assets

29

2,104

2,133

Additions to non-current assets

30

3,568

3,598

 

 

Segmental revenue is presented on the basis of the destination of the goods where known, failing which on the geographical location of customers. Segment assets are based on the geographical location of assets.

 

2012

2011

Revenue

Non-current assets

Revenue

Non-current assets

£000

£000

£000

£000

United Kingdom (domicile)

3,517

15,606

2,660

9,389

Rest of Europe

9,375

-

7,164

-

United States/Canada

4,434

-

3,635

-

Rest of the world

10,715

-

7,351

-

Total

28,041

15,606

20,810

9,389

 

 

NOTES TO THE PRELIMINARY ANNOUNCEMENT

FOR THE YEAR ENDED 31 DECEMBER 2012

 

 

3. Maturity of borrowings and net debt

 

31 December 2012

Bank loan

Subordinated

Total

loans

£000

£000

£000

Repayable in less than 6 months

934

497

1,431

Repayable in months 7 to 12

919

-

919

Current portion of long-term borrowings

1,853

497

2,350

Repayable in years 1 to 5

5,832

-

5,832

Later than 5 years

59

-

59

Total borrowings

7,744

497

8,241

Less: interest included above

823

-

823

cash and cash equivalents

5,418

-

5,418

Total net debt

1,503

497

2,000

 

31 December 2011

Bank loan

Subordinated

Total

loans

£000

£000

£000

Repayable in less than 6 months

686

497

1,183

Repayable in months 7 to 12

772

-

772

Current portion of long-term borrowings

1,458

497

1,955

Repayable in years 1 to 5

3,611

-

3,611

Later than 5 years

109

-

109

Total borrowings

5,178

497

5,675

Less: interest included above

494

-

494

cash and cash equivalents

3,954

-

3,954

Total net debt

730

497

1,227

 

 

NOTES TO THE PRELIMINARY ANNOUNCEMENT

FOR THE YEAR ENDED 31 DECEMBER 2012

 

 

4. Acquisition of Global Digital Systems Limited

 

On 6 March 2012 the company acquired the entire issued share capital of Global Digital Systems Limited ("GDS"), a company based in the UK. The total cost of acquisition, all of which was paid in cash, includes the components stated below.

 

Consideration

£000

Payment to vendors

7,650

Gross cash inherited on acquisition

1,378

Cash retained in the business

(1,006)

Payment to vendors in respect of surplus working capital (paid in July 2012)

372

Total consideration transferred

8,022

Acquisition-related transaction costs charged in the income statement

411

 

The amounts recognised for each class of the acquiree's assets, liabilities and contingent liabilities at the acquisition date are as follows:

 

Pre-acquisition carrying amount

Adjustment to fair value

Recognised at acquisition date

£000

£000

£000

Property, plant and equipment

48

-

48

Intangible assets

-

7,957

7,957

Inventories

896

-

896

Trade and other receivables

591

-

591

Cash and cash equivalents

1,378

-

1,378

Total assets

2,913

7,957

10,870

Deferred tax liabilities

(3)

(1,989)

(1,992)

Trade payables

(1,197)

-

(1,197)

Current tax liability

(151)

-

(151)

Total liabilities

(1,351)

(1,989)

(3,340)

Net identifiable assets and liabilities

1,562

5,968

7,530

Goodwill arising on acquisition

492

Total cost of acquisition

8,022

 

 

 

NOTES TO THE PRELIMINARY ANNOUNCEMENT

FOR THE YEAR ENDED 31 DECEMBER 2012

 

 

5. Acquisition of certain assets and the trade of KE Developments Limited

 

On 6 March 2012, the company's indirect subsidiary, Deben UK Limited ("Deben") acquired certain assets and the trade of KE Developments Limited ("KED"), a company based in the UK. Deben purchased KED's fixed assets for £40,000 being their fair value and will make a contingent goodwill payment capped at £300,000 based on the existing customer relationships. Acquisition-related transaction costs charged in the income statement amounted to £33,000.

 

 

6. Preliminary Announcement

 

This preliminary announcement, which has been agreed with the auditors, was approved by the board of directors on 21 March 2013. It is not the group's statutory accounts. Copies of the group's audited statutory accounts for the year ended 31 December 2012 will be available at the company's website, www.judges.uk.com, promptly after the release of this preliminary announcement and a printed version will be dispatched to shareholders shortly. Copies will also be available to the public at the company's Registered Office at Unit 19, Charlwoods Road, East Grinstead, West Sussex RH19 2HL.

 

The audit reports for the years ended 31 December 2012 and 31 December 2011 did not contain statements under Sections 498(2) or 498(3) of the Companies Act 2006. The statutory accounts for the year ended 31 December 2011 have been delivered to the Registrar of Companies, but the 31 December 2012 accounts have not yet been filed.

 

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

Related Shares:

Judges Scientific
FTSE 100 Latest
Value8,632.33
Change89.77