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!

Interim Results

28th Apr 2014 07:00

RNS Number : 5957F
AB Dynamics PLC
28 April 2014
 



28 April 2014

 

AB Dynamics plc("ABD" or the "Group" )

Interim Results

 

AB Dynamics plc (AIM:ABDP), a designer, manufacturer and supplier of advanced testing systems and measurement products to the global automotive industry, is pleased to announce its Interim Results for the six month period to 28 February 2014.

 

Financial Highlights

 

· Revenues increased 14% to £6.69 million (H1 2013: £5.87 million)

· Profit Before Tax increased 9% to £1.16 million (H1 2013: £1.07 million)

· Cash at 28 February 2014 of £4.55 million (H1 2013: £3.04 million)

· Maiden interim dividend of 1.0p per ordinary share

 

 

Operational Highlights

 

· Wiltshire council has formally resolved to grant planning permission for its new purpose built factory subject to completion of negotiations on an agreement under section 106 between the local council and the developers 

· 6th SPMM order from China placed

· Investment in staff and product development in the Track Testing Systems Division

· Engineer placed in Japan to support further market growth

 

 

Tim Rogers, Managing Director of AB Dynamics, commented: "The Company has enjoyed a strong first half of the year, with improved revenues, profits and cash generation. We have an enviable and loyal client base and continue to add new customers.

 

"With our new facility with increased capacity likely to complete in the first half of 2016, our strong order book and continued product development, the Board is confident of a prosperous future and is therefore pleased to announce a maiden interim dividend of 1.0p per share."

 

 

 

For further information please contact:

 

AB Dynamics plc

Tim Rogers, Managing Director

Tony Best, Chairman

 

01225 860 200

Cairn Financial Advisers LLP (Nomad)

Tony Rawlinson

Avi Robinson

 

0207 148 7900

Charles Stanley Securities Limited (Broker)

Dugald J. Carlean

Karri Vuori

Laura White

 

0207 149 6000

Newgate Threadneedle (PR)

Josh Royston

Heather Armstrong

Caroline Evans-Jones

0207 653 9850

 Overview of AB Dynamics plc

ABD is a leading designer, manufacturer and provider of advanced testing and measurement products for vehicle suspension, brakes and steering to the global automotive research and development sector. The Group was founded in 1982 and listed on AIM in May 2013. The Group is headquartered in Bradford on Avon employing approximately 50 staff. ABD currently supplies all of the top twenty automotive manufacturers, including Honda, Toyota, Ford and Volkswagen, who routinely use the Group's products to test vehicle safety.

 

 

Managing Director's and Chairman's Statement

 

We are delighted to report on a successful first half of the financial year for AB Dynamics. Continued strong performance resulted in profit before tax for the half year to 28 February 2014, of £1.16 million (2013: £1.07 million) an increase of 9% and revenues of £6.69 million (2013: £5.87 million) an increase of 14% over the prior year's first half. Cash at the period end was £4.55 million (2013: £3.04 million).

 

Over the last 6 months the Group has seen an excellent performance in its "Track Testing Systems" offering, which has benefited from the recent investments made in staff and new product development. The business continues to grow strongly with a significant flow of new orders, notably from European car makers in the run up to the New Year.

 

The Group continues to work closely with its customers in the field of Advanced Driver Assistance Systems (ADAS) and is able to provide a unique package of Driverless Robots synchronising with our latest Soft Target products. These are important to the automotive industry for meeting the latest vehicle passenger and pedestrian safety standards such as Euro NCAP.

 

The Group has also seen continued demand in its "Laboratory Testing" business, where it has completed a comprehensive upgrade to its Suspension Parameter Measuring Machine (SPMM). The upgraded SPMM 5000 meets the requirements of larger SUV type vehicles and keeps the product relevant for the future. These improvements have led to a new order from China Automobile Engineering Research Institute (CAERI), valued at more than £1.6 million, to be delivered in June 2015. This will be the 6th SPMM that the Group will have supplied to China. As stated at the time of admission to AIM, Asia is an important market for the Group, where continued orders from China, Japan and Korea provide the management with confidence in the Group's growth strategy.

The Group has recently located an Engineer in Japan to support its customers in the region and is seeking to place additional engineering resources in the Asia region in the near future.

On a note of caution, as an exporter we continue to regularly monitor the foreign exchange rates and the current strength of the UK Pound. The Group, takes and will continue to take, where possible, all appropriate measures to protect itself in this regard.

 

On 13 February 2014, Wiltshire Council's Strategic Planning Committee formally resolved to grant planning permission for a mixed use development on land South West of Kingston Farm, Bradford on Avon to include the Group's proposed new purpose built factory. Formal planning permission is subject to completion of negotiations on an agreement under section 106 of the Town and Country Act 1990 between Wiltshire Council and the developer of the site. We continue to make our case to the local planning authorities to expedite full planning permission and are hopeful, but cannot be certain, that this may be granted in the second quarter of this year. If this is the case, we believe that we will be able to complete the move in the first half of 2016. In the meantime we continue to expand our current capacity and to that end plan to lease additional premises to accommodate our order book and to tide us over any potential delay.

 

Since the founding of the business in 1982, AB Dynamics has built a reputation for providing excellent advanced testing and measurement products to the global automotive research and development sector, and it is encouraging to see that so many of our early customers are still with us today in addition to new customers that make up a strong future order book.

 

The Group has been able to build this reputation by attracting and retaining some of the very best talent in UK engineering, and several of our colleagues have been with the Company for more than 20 years. We would both like would like to thank all of the team for their continued hard work and dedication. With strong links to both Bath and Cambridge universities, we feel confident that we can continue to provide both a creative and a rewarding environment for young engineers.

 

With our current order book taking us into the next financial year, the Group continues to seek ways to increase factory throughput, to meet demand and develop new products to expand our offering to the automotive testing market. Current trading is in line with management expectations and we remain confident of meeting our financial targets this financial year.

 

Our strong balance sheet and cash generation provide a good basis for a dividend and as indicated in our Trading Update on 19 February 2014; we are pleased to announce that the Directors are declaring an interim dividend of 1.0p per ordinary share. The ex-dividend date will be 7th May, the record date 9th May and the payment date 23rd May 2014.

 

 

Anthony Best

Chairman

28 April 2014

 

Tim Rogers

Managing Director

28 April 2014

 

Unaudited consolidated statement of comprehensive income

for the six months ended 28 February 2014

 

 

Unaudited

6 months

Ended

28 February

2014

£

Proforma

Unaudited

6 months

Ended

28 February

2013

£

 

Audited

Year

Ended

31 August

£

Notes

Revenue

6,694,460

5,873,883

12,171,473

Cost of sales

(4,895,035)

(4,313,795)

(9,048,895)

Gross profit

1,799,425

1,560,088

3,122,578

Administrative expenses

(651,413)

(420,508)

(914,344)

Operating profit before AIM transaction costs

1,148,012

1,139,580

2,208,234

AIM transaction costs

-

-

(315,305)

Operating profit

1,148,012

1,139,580

1,892,929

Net finance income and (costs)

16,362

(71,469)

(27,698)

Profit before taxation

1,164,374

1,068,111

1,865,231

Income tax expense

(292,852)

(244,452)

(441,974)

Profit after taxation and total comprehensive income for the period

871,522

823,659

1,423,257

Earnings per share-Basic

2

5.34p

6.15p

10.01p

Earnings per share-Diluted

2

4.90p

6.15p

9.48p

Adjusted EPS (before AIM transaction costs):

Adjusted earnings per share - Basic

2

5.34p

6.15p

12.23p

Adjusted earnings per share - Diluted

2

4.90p

6.15p

11.58p

 

 

Unaudited consolidated statement of financial position

for the six months ended 28 February 2014

 

 

Unaudited

28 February

2014

£

Proforma Unaudited28 February

2013

£

 

Audited

31 August

2013

£

ASSETS

NON-CURRENT ASSETS

Property, plant and equipment

1,141,123

534,686

1,012,109

CURRENT ASSETS

Inventories

1,831,655

1,423,450

1,486,390

Trade receivables

1,933,902

1,000,614

1,132,625

Other receivables, deposits and prepayments

407,351

289,543

266,950

Amount owing by contract customers

1,884,811

1,616,979

1,736,598

Cash and cash equivalents

4,550,221

3,044,632

5,990,176

 

10,607,940

7,375,218

10,612,739

TOTAL ASSETS

11,749,063

7,909,904

11,624,848

EQUITY AND LIABILITIES

Called up share capital

163,470

134,000

163,070

Share premium account

2,336,528

43,000

2,302,528

Reconstruction reserve

(11,284,500)

62,500

(11,284,500)

Merger relief reserve

11,390,000

-

11,390,000

Retained earnings

6,537,891

5,132,705

5,650,416

TOTAL EQUITY ATTRIBUTABLE TO OWNERS OF THE COMPANY AND TOTAL EQUITY

9,143,389

5,372,205

8,221,514

NON-CURRENT LIABILITIES

Deferred tax liabilities

117,048

36,219

41,923

CURRENT LIABILITIES

Trade and other payables

2,251,536

1,759,375

3,163,093

Derivative financial instrument

-

32,736

-

Provision for taxation

237,090

709,369

198,318

2,488,626

2,501,480

3,361,411

TOTAL LIABILITIES

2,605,674

2,537,699

3,403,334

TOTAL EQUITY AND LIABILITIES

11,749,063

7,909,904

11,624,848

 

 

 

Unaudited statement of changes in equity

for the six months ended 28 February 2014

 

Share Capital

Share Premium

Merger relief reserve

Reconstruction reserve

Retained profits

Total equity

£

£

£

£

£

£

At 31 August 2013

163,070

2,302,528

11,390,000

(11,284,500)

5,650,416

8,221,514

Share based payment reserve

-

-

-

-

15,953

15,953

Profit after taxation and Total comprehensive Income for the financial year

-

-

-

-

871,522

871,522

Issue of shares, net of share issue costs

400

34,000

-

-

-

34,400

At 28 February 2014

163,470

2,336,528

11,390,000

(11,284,500)

6,537,891

9,143,389

At 31 August 2012

134,000

43,000

-

62,500

4,443,046

4,682,546

Profit after taxation and Total comprehensive Income for the financial year

-

-

-

-

823,659

823,659

Dividends paid prior to group reconstruction

-

-

-

-

(134,000)

(134,000)

At 28 February 2013

134,000

43,000

-

62,500

5,132,705

5,372,205

At 31 August 2012

134,000

43,000

-

62,500

4,443,046

4,682,546

Group reconstruction

-

(43,000)

11,390,000

(11,347,000)

-

-

Share based payment reserve

-

-

-

-

18,613

18,613

Profit after taxation and Total comprehensive Income for the financial year

-

-

-

-

1,423,257

1,423,257

Dividends paid prior to group reconstruction

-

-

-

-

(234,500)

(234,500)

Issue of shares, net of share issue costs

29,070

2,302,528

-

-

-

2,331,598

At 31 August 2013

163,070

2,302,528

11,390,000

(11,284,500)

5,650,416

8,221,514

 

 

Unaudited cash flow statement

for the six months ended 28 February 2014

 

 

Unaudited

6 months

Ended

28 February

2014

£

Proforma Unaudited

6 months

Ended

28 February

2013

£

 

Audited

Year

Ended

31 August

2013

£

Cash flow from operating activities

Profit before taxation

1,164,374

1,068,111

1,865,231

Adjustments for:-

Depreciation of property, plant and equipment

57,234

44,142

92,127

Loss on sale of property, plant and equipment

-

2,846

2,753

Finance income and costs

-

77,557

44,821

Interest income

(16,362)

(6,088)

(17,123)

Share based payment

15,953

-

18,613

Operating cash flows, before working capital changes

1,221,199

1,186,568

2,006,422

Decrease/(increase) in inventories

(345,265)

51,655

(11,285)

(Increase) in trade and other receivables

(1,089,891)

(382,473)

(611,510)

(Decrease)/increase in other payables

(911,557)

(11,846)

1,391,872

Cash flow (used in) / from operations

(1,125,514)

843,904

2,775,499

Interest received

16,362

6,088

17,123

Income tax paid

(178,955)

-

(702,869)

Net cash flow (used in) / from operating activities

(1,288,107)

849,992

2,089,753

Cash flow used in investing activities

Purchase of property, plant and equipment

(186,248)

(152,836)

(678,461)

Sale of property, plant and equipment

-

-

310

Net cash flow used in investing activities

(186,248)

(152,836)

(678,151)

Cash flow used in financing activities

Dividends paid

-

(134,000)

(234,500)

Proceeds from issue of share capital, net of share issue costs

34,400

-

2,331,598

Net cash flow from/(used in) financing activities

34,400

(134,000)

2,097,098

Net (decrease) / increase in cash and cash equivalents

(1,439,955)

563,156

3,508,700

Cash and cash equivalents at beginning of period

5,990,176

2,481,476

2,481,476

Cash and cash equivalents at end of period

4,550,221

3,044,632

5,990,176

 

 

Notes to the unaudited interim report

for the six months ended 28 February 2014

 

1. Basis of preparation

The Company is a public limited company limited by shares and incorporated under the UK Companies Act. The Company is domiciled in the United Kingdom and the registered office and principal place of business is Holt Road, Bradford upon Avon, Wiltshire, BA15 1AJ.

 

The principal activity is the specialised area of design and manufacture of test equipment for vehicle suspension, steering, noise and vibration. The company also offers a range of services which include analysis, design, prototype manufacture, testing and development.

 

The interim financial information has been prepared in accordance on the basis of the accounting policies set out in the annual report and accounts for the year ended 31 August 2013, which have been prepared in accordance with International Financial Reporting Standards as adopted for use by the European Union. The interim accounts are unaudited and do not constitute statutory accounts as defined in Section 434 of the Companies Act 2006.

The same accounting policies, presentation and methods of computation have been followed in this unaudited interim financial information as those which were applied in the preparation of the Group's annual statements for the year ended 31 August 2013, upon which the auditors issued an unqualified opinion, and which have been delivered to the registrar of companies.

The interim financial information has been drawn up using accounting policies and presentation expected to be adopted in the Group's full financial statements for the year ended 31 August 2014. Any new standards that will be adopted in full for the first time in the year-end financial statements did not have a material impact on this interim financial information.

The interim financial information for the six months ended 28 February 2014 was approved by the Board on 25th April 2014.

The Directors are declaring an interim dividend of 1.0p per ordinary share. The ex-dividend date is 7 May 2014, the record date is 9 May and the payment date 23rd May 2014.

 

 

 

2. Earnings per share

 

The calculation of earnings per share is based on the following earnings and number of shares:

 

 

Unaudited

6 months ended

28 February

2014

£

Proforma

Unaudited

6 months ended

28 February

2014

£

 

Audited

Year ended

31 August

2013

£

Profit after tax attributable to owners of the company

871,522

823,659

1,423,257

Weighted average number of shares

Basic

16,322,446

13,400,000

14,212,360

Diluted

17,772,645

13,400,000

15,010,940

Earnings per share

Basic

5.34 pence

6.15 pence

10.01 pence

Diluted

4.90 pence

6.15 pence

9.48 pence

Profit for the period attributable to owners of the company

871,522

823,659

1,423,257

AIM transaction costs

-

-

315,305

Profit for the period attributable to owners of the company before AIM transaction costs

871,522

823,659

1,738,562

Adjusted earnings per share before AIM transaction costs

Basic

5.34 pence

6.15 pence

12.23 pence

Diluted

4.90 pence

6.15 pence

11.58 pence

 

 

3. Analysis of revenue by geographical area and major customers

 

Material revenues attributable to individual foreign countries are as follows:

 

 

 

 

Unaudited

6 months

ended

 February 2014

Proforma

Unaudited

6 months

ended

February 2013

 

Audited

Year

ended

 August 2013

£

£

£

 

United Kingdom

 

1,030,456

 

1,137,804

 

2,206,917

Rest of the European Union

2,109,872

1,575,020

3,364,214

North America

555,268

672,630

973,702

Rest of the World

2,998,864

2,488,429

5,626,640

6,694,460

5,873,883

12,171,473

 

 

Revenues derived from major customers, which individually represent 10% or more of total Company revenue are as follows:

 

 

Unaudited

6 months

ended

February 2014

Proforma

Unaudited

6 months

ended

 February 2013

 

Audited

Year

ended

 August 2013

£

£

£

Customer A

36,705

1,052,035

1,743,998

Customer B

930,522

15,598

111,475

Other customers

5,727,233

4,806,250

10,316,000

6,694,460

5,873,883

12,171,473

 

There were no material non current assets located outside the United Kingdom.

 

Revenues are derived from the following:

 

Revenue from sale of goods

4,525,466

3,934,769

7,346,430

Revenue from construction contracts

2,168,994

1,939,114

4,825,043

6,694,460

5,873,883

12,171,473

 

4. Share Capital

 

On 20th December 2013 the Company announced that Cairn Financial Advisers LLP had exercised warrants to subscribe for 40,000 new ordinary shares of 1p each at a price of 86 pence per share. These warrants were granted to Cairn at the time of the Company's admission to AIM in May 2013. Following the issue of the new ordinary shares the company's enlarged issued share capital now comprises 16,346,976 shares.

 

 

5. Comparative Information

 

The following figures have been reclassified to conform with the presentation of the current financial year:

 

Condensed Consolidated Statement of Comprehensive Income (Extract):

 

Admission Document

Proforma

Unaudited

6 months

ended

28 February 2013

Restated

Proforma

Unaudited

6 months

ended

28 February 2013

Revenue

5,873,883

5,873,883

Cost of sales

(4,147,700)

(4,313,795)

Gross profit

1,726,183

1,560,088

Administrative expenses

(586,603)

(420,508)

Operating profit before AIM transaction costs

1,139,580

1,139,580

 

The Cost of Sales and Administrative expenses as shown in the company's Admission Document have been restated to reflect the reallocation of bonus and Commercial Manager costs.

 

There is no overall impact to the total Operating Profit before AIM transaction costs.

 

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

Related Shares:

AB Dynamics
FTSE 100 Latest
Value8,149.34
Change-325.40