CatalystWireBeta

Half-year Results

In brief · summary, not quotable

No summary for this filing – the full text is below.

Full announcement

Select text to share a quote on X · sign in to keep highlights & notes in your TFW notes

FW Thorpe Plc - a group of companies that design, manufacture and supply professional lighting systems - is pleased to announce its interim results for the six months ended 31 December 2023.

Financial highlights:

Interim 2024 (unaudited)Interim 2023 (unaudited)
Revenue£82.6m£81.9m+1%
Operating profit ( before acquisition adjustments ) *£12.3m£12.6m-2%
Operating profit£11.2m£11.0m+2%
Profit before tax£10.7m£10.6m+1%
Basic earnings per share7.31p7.15p+2%

*Acquisition adjustments include amortisation of intangible assets.

  • Interim dividend 1.70p (Interim 2023: 1.62p) - 4.9% increase
  • Steady performance during the period, supported by, margin improvements at Thorlux and Lightronics
  • Zemper improved export revenues to France and Belgium
  • Other UK companies showing marginal improvement overall
  • Net cash generated from operating activities - £14.0m (Interim 2023: £9.9m)

Results for the half year are in line with the expectations given in the Group's November trading update, overall performance being broadly level with last year's. It seems that customers finished for Christmas very early: December was particularly slow across all parts of the Group, thus suppressing results at the half year point when compared with the prior year. I am pleased to say that trading bounced back with a vengeance in January, giving the Group a good start for its run-in to the full year.

Raw material costs, the Group's largest costs, are showing welcome reductions, whilst inflationary pressure on wages and salaries remains. The Group is experiencing some issues with rising shipping costs again and some minor supply delays due to the situation in the Red Sea region. The Group has, overall, managed these inflationary pressures well, with Group operating margins maintained; Thorlux and Lightronics, in particular, show margin improvements. Stock has continued to be reduced in a carefully controlled way whilst good stock levels are maintained for strategically important items.

In Spring 2024, some interesting patent-applied-for products are being launched. These new products have a unique approach to sustainability, being 3D machined from oak which is harvested from sustainable European forests. (Hopefully, one day, the Group will be able to use its own wood from its sustainable forests.) The Portland traffic range has started to gather traction following receipt of some sizeable first orders. Group product synergy initiatives have advanced, and the Group's first shared technology emergency range, designed and manufactured by Zemper, is due for launch this summer. In recent weeks, Ratio sales in the UK have started to gather some momentum, especially for the IO7 illuminated post; however, the UK and the Netherlands are loss making in these early days whilst investment is made in improved technology to satisfy market requirements.

The road to Net Zero continues, and the Group's short and long term objectives are currently being assessed by a third party, the Science Based Targets initiative (SBTi). The Group's internal programme of improvement continues, and an investment of around £300k has been made, at Solite, to trial a new concept of powder coating using electricity for heating the oven, with only intermittent boosting from the gas supply when required. Powder coating facilities across the Group are extensive, so the Board will watch this trial with interest; big reductions in CO2 are forecast, due to reduced gas usage in favour of solar-produced or sustainable electricity. The £2m woodland investment in Longtown, Hereford, UK, has completed, and plans and planning applications are progressing to allow the next phase of the Group's carbon offsetting activity, which will ultimately facilitate the planting of a further 130,000-plus trees. As the Group hopes to continually reduce its carbon emissions, it expects this scheme's planting capacity to last for a decade, and hopefully much more.

As a result of ongoing performance and the strong balance sheet, the Board has approved a dividend of 1.70p (interim 2023: 1.62p) for the six months to 31 December 2023, being an increase of 4.9%.

At the time of writing, the general order book and revenue for the Group as a whole are good. Within the Group, therefore, we look forward to an improved situation at the year end, providing there are no sudden changes to the economic outlook.

Mike Allcock

Chairman

FW Thorpe Plc

CONSOLIDATED INCOME STATEMENT

for the six months to 31 December 2023

31.12.23 (six months to)31.12.22 (six months to)30.06.23 (twelve months to)
(unaudited)(unaudited)(audited)
£'000£'000£'000
Revenue82,59381,853176,749
Operating profit11,20310,97927,832
Finance income424261716
Finance expense(312)(620)(1,094)
Share of loss of joint ventures(597)-(520)
Profit before tax10,71810,62026,934
Income tax expense(2,148)(2,240)(5,000)
Profit for the period8,5708,38021,934
Dividend rate per share:
Interim1.70p1.62p1.62p
Final--4.84p
Earnings per share- basic7.31p7.15p18.72p
- diluted7.31p7.15p18.70p
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
for the six months to 31 December 2023
31.12.23 (six months to)31.12.22 (six months to)30.06.23 (twelve months to)
(unaudited)(unaudited)(audited)
£'000£'000£'000
Profit for the period8,5708,38021,934
Other comprehensive income/(expenses)
Items that may be reclassified to profit or loss
Exchange differences on translation of foreign operations2231,323231
2231,323231

Items that will not be reclassified to profit or loss

31.12.23 (six months to)31.12.22 (six months to)30.06.23 (twelve months to)
(unaudited)(unaudited)(audited)
£'000£'000£'000
Revaluation of financial assets at fair value through other comprehensive income *29082(105)
Movement on associated deferred tax(73)(20)26
Actuarial loss on pension scheme **--(123)
Movement on unrecognised pension surplus **--177
21762(25)
Other comprehensive income for the period, net of tax4401,385206
Total comprehensive income for the period9,0109,76522,140

All comprehensive income is attributable to the owners of the company.

* The gain on the revaluation of financial assets at fair value through other comprehensive income of £290,000 is due to the increase in market value of these investments.

** No interim actuarial valuation undertaken

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

as at 31 December 2023

As atAs atAs at
31.12.2331.12.2230.06.23
(unaudited)(unaudited)(audited)
Assets£'000£'000£'000
Non-current assets
Property, plant and equipment38,75236,37238,763
Intangible assets70,30871,60170,891
Investment properties4,7571,9741,986
Financial assets at amortised cost2421,6221,587
Equity accounted investments and joint arrangements5,0426,2675,592
Financial assets at fair value through other comprehensive income3,6543,5533,364
Deferred income tax assets391259382
123,146121,648122,565
Current assets
Inventories30,15937,88933,437
Trade and other receivables35,33331,88135,733
Financial assets at amortised cost3,2021,8001,266
Short-term financial assets454
Cash and cash equivalents31,29521,10435,013
Total current assets99,99392,679105,453
Total assets223,139214,327228,018
Liabilities
Current liabilities
Trade and other payables(36,438)(38,274)(37,457)
Financial liabilities(1,179)(1,057)(1,435)
Lease liabilities(761)(742)(812)
Current income tax liabilities(1,288)(865)(1,143)
Total current liabilities(39,666)(40,938)(40,847)
Net current assets60,32751,74164,606
Non-current liabilities
Other payables(5,476)(10,810)(11,987)
Financial liabilities(1,220)(1,622)(1,461)
Lease liabilities(3,543)(3,534)(3,822)
Provisions for liabilities and charges(3,449)(3,377)(3,299)
Deferred income tax liabilities(6,058)(4,231)(6,261)
Total non-current liabilities(19,746)(23,574)(26,830)
Total liabilities(59,412)(64,512)(67,677)
Net assets163,727149,815160,341
Equity attributable to owners of the company
Issued share capital1,1891,1891,189
Share premium account3,0262,9272,976
Capital redemption reserve137137137
Foreign currency translation reserve2,2623,1312,039
Retained earnings
At 1 July154,000139,392139,392
Profit for the year attributable to owners8,5708,38021,934
Other changes in retained earnings(5,457)(5,341)(7,326)
157,113142,431154,000
Total equity163,727149,815160,341
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
for the six months to 31 December 2023
Share CapitalShare PremiumCapital Redemption ReserveForeign Currency Translation ReserveRetained EarningsTotal Equity
£'000£'000£'000£'000£'000£'000
Balance at 30 June 20221,1892,8271371,808139,392145,353
Comprehensive income
Profit for six months to 31 December 2022----8,3808,380
Other comprehensive income---1,323621,385
Total comprehensive income---1,3238,4429,765
Transactions with owners
Share options exercised-100---100
Dividends paid to shareholders----(5,403)(5,403)
Total transactions with owners-100--(5,403)(5,303)
Balance at 31 December 20221,1892,9271373,131142,431149,815
Comprehensive income
Profit for six months to 30 June 2023----13,55413,554
Actuarial gain on pension scheme----(123)(123)
Movement on unrecognised pension surplus----177177
Revaluation of financial assets at fair value through other comprehensive income----(187)(187)
Movement on associated deferred tax----4646
Exchange rate differences on translation of foreign operations---(1,092)-(1,092)
Total comprehensive income---(1,092)13,46712,375
Transactions with owners
Share options exercised-49---49
Dividends paid to shareholders----(1,898)(1,898)
Total transactions with owners-49--(1,898)(1,849)
Balance at 30 June 20231,1892,9761372,039154,000160,341
Comprehensive income
Profit for six months to 31 December 2023----8,5708,570
Other comprehensive income---223217440
Total comprehensive income---2238,7879,010
Transactions with owners
Share options exercised-50---50
Dividends paid to shareholders----(5,674)(5,674)
Total transactions with owners-50--(5,674)(5,624)
Balance at 31 December 20231,1893,0261372,262157,113163,727
CONSOLIDATED STATEMENT OF CASH FLOWS
for the six months to 31 December 2023
31.12.23 (six months to)31.12.22 (six months to)30.06.23 (twelve months to)
(unaudited)(unaudited)(audited)
£'000£'000£'000
Cash generated from operations
Profit before tax10,71810,62026,934
Adjustments for
- Depreciation of property, plant and equipment2,3492,0484,289
- Depreciation of investment property231020
- Amortisation of intangibles2,4451,7704,454
- Profit on disposal of property, plant and equipment(104)(58)(192)
- Net finance (income)/expense(112)359378
- Retirement benefit contributions less current and past service charge(107)(73)54
- Share of joint venture loss597-520
- Research and development expenditure credit(277)(182)(382)
- Effects of exchange rate movements(641)394952
Changes in working capital
- Inventories3,409(2,136)3,117
- Trade and other receivables5063,008(98)
- Payables and provisions(2,935)(3,921)(3,830)
Cash generated from operations15,87111,83936,216
Tax paid(1,827)(1,964)(4,341)
Net cash generated from operating activities14,0449,87531,875
Cash flow from investing activities
Purchase of property, plant and equipment(2,893)(4,133)(7,739)
Proceeds from sale of property, plant and equipment216155535
Purchase of intangible assets(1,295)(1,157)(2,255)
Purchase of subsidiaries (net of cash acquired)-(12,603)(12,602)
Purchase of shares in subsidiaries(4,290)(5,293)(6,445)
Purchase of investment properties(2,143)-(22)
Net sale of financial assets at fair value through Other Comprehensive Income--1
Property rental and similar income252393
Dividend income85102209
Net withdrawal of short-term financial assets-5,0745,075
Interest received204137434
Receipts from loans receivable--1,813
Issue of loans receivable(650)(437)(1,748)
Net cash used in investing activities(10,741)(18,132)(22,651)
Cash flow from financing activities
Net proceeds from the issuance of ordinary shares50100149
Addition of lease liabilities--203
Proceeds from borrowings-1,0061,039
Repayment of borrowings(522)(1,787)(2,532)
Principal element of lease payments(423)(334)(789)
Payment of interest(153)(94)(339)
Payments to non-controlling interests(447)--
Dividends paid to company shareholders(5,674)(5,403)(7,301)
Net cash used in financing activities(7,169)(6,512)(9,570)
Effects of exchange rate changes on cash148368(146)
Net decrease in cash and cash equivalents(3,718)(14,401)(492)
Cash and cash equivalents at the beginning of the period35,01335,50535,505
Cash and cash equivalents at the end of the period31,29521,10435,013

Notes to the Interim Financial Statements

Basis of preparation

The consolidated interim financial statements for the six months to 31 December 2023 have been prepared in accordance with the AIM Rules for Companies, UK adopted International Accounting Standards and with the requirements of the Companies Act 2006 as applicable to companies reporting under those standards, with future changes being subject to endorsement by the UK Endorsement Board.

The figures for the period to 31 December 2023 and the comparative period to 31 December 2022 have not been audited or reviewed and are therefore disclosed as unaudited. The figures for 30 June 2023 have been extracted from the financial statements for the year to 30 June 2023, which have been delivered to the Registrar of Companies. The interim financial statements do not constitute statutory accounts within the meaning of the Companies Act 2006.

The financial statements are presented in Pounds Sterling, rounded to the nearest thousand.

The interim financial statements are prepared under the historical cost convention, modified by the revaluation of certain current and non-current investments at fair value through profit or loss and through other comprehensive income.

The accounting policies set out in the financial statements for the year ended 30 June 2023 have been applied consistently throughout the Group during the period.

Segmental analysis

The segmental analysis is presented on the same basis as that used for internal reporting purposes. For internal reporting FW Thorpe is organised into twelve operating segments, based on the products and customer base in the lighting market - the largest business is Thorlux, which manufactures professional lighting systems for the industrial, commercial and controls markets. The businesses of SchahlLED and Thorlux Lighting Limited are included in this segment in accordance with the Group's internal reporting. The businesses in the Netherlands, Lightronics and Famostar, are material subsidiaries and disclosed separately as Netherlands companies. The businesses in the Zemper Group are also material and disclosed separately as Zemper Group.

The seven remaining continuing operating segments have been aggregated into the "other companies" segment based on their size, comprising the entities Philip Payne Limited, Solite Europe Limited, Portland Lighting Limited, TRT Lighting Limited, Thorlux L.L.C, Thorlux Australasia PTY Limited and Thorlux Lighting GmbH.

FW Thorpe's chief operating decision-maker (CODM) is the Group Board. The Group Board reviews the Group's internal reporting in order to monitor and assess the performance of the operating segments for the purpose of making decisions about resources to be allocated. The CODM reviews the performance of the business by considering the key profit measure of operating profit, including the impact of associated contingent consideration arrangements, and considers that none of the other operating segments are of sufficient size and distinction to be reviewed separately when making Group wide strategic decisions. Assets and liabilities have not been segmented which is consistent with the Group's internal reporting.

Inter-segment adjustments to operating profit consist of property rentals on premises owned by FW Thorpe Plc, adjustments to profit related to stocks held within the Group that were supplied by another segment.

Segmental analysis (continued)

ThorluxNetherlands CompaniesZemper GroupOther CompaniesInter- SegmentTotal Continuing Operations
£'000£'000£'000£'000£'000£'000
Six months to 31 December 2023
Revenue to external customers46,46518,1188,9599,051-82,593
Revenue to other Group companies1,7179991,850(3,675)-
Total revenue48,18218,2178,96810,901(3,675)82,593
EBITDA9,1514,1011,7749256916,020
Depreciation and amortisation2,2746331,288622-4,817
Operating profit before acquisition adjustments7,4143,5769353036912,297
Operating profit6,8773,4684863036911,203
Net finance income112
Share of loss of joint venture(597)
Profit before tax expense10,718

Included in the Thorlux segment are additional revenues from SchahlLED of £9.1m and operating profit of £0.5m. Acquisition adjustments includes amortisation for intangible assets.

ThorluxNetherlands CompaniesZemper GroupOther CompaniesInter- SegmentTotal Continuing Operations
£'000£'000£'000£'000£'000£'000
Six months to 31 December 2022
Revenue to external customers46,96416,7468,6769,467-81,853
Revenue to other Group companies2,026317-2,342(4,685)-
Total revenue48,99017,0638,67611,809(4,685)81,853
EBITDA8,7473,1931,76193816814,807
Depreciation and amortisation1,7244511,012641-3,828
Operating profit before acquisition adjustments8,0462,8501,19929716812,560
Operating profit7,0232,74274929716810,979
Net finance expense(359)
Profit before tax expense10,620

Included in the Thorlux segment are additional revenues from SchahlLED of £6.7m and operating profit of £0.4m. Acquisition adjustments includes amortisation for intangible assets.

ThorluxNetherlands CompaniesZemper GroupOther CompaniesInter- SegmentTotal Continuing Operations
£'000£'000£'000£'000£'000£'000
Year to 30 June 2023
Revenue to external customers101,85936,22619,32819,336-176,749
Revenue to other Group companies3,601417-4,667(8,685)-
Total revenue105,46036,64319,32824,003(8,685)176,749
EBITDA21,4587,9524,2052,39258836,595
Depreciation and amortisation4,2129832,3071,261-8,763
Operating profit before acquisition adjustments18,0627,1872,8011,13158829,769
Operating profit17,2466,9691,8981,13158827,832
Net finance expense(378)
Share of profit of joint ventures(520)
Profit before tax expense26,934

Included in the Thorlux segment are additional revenues from SchahlLED of £16.9m and operating profit of £1.4m. Acquisition adjustments includes amortisation for intangible assets.

Purchase of shares in subsidiaries

On 3 October 2023, the Group purchased a further 13.5% of the share capital of Electrozemper S.A. with a cash payment of £4.3m (€5.0m), as part of its commitment to acquire the remaining shares.

Earnings per share

The basic earnings per share is calculated on profit after taxation and the weighted average number of ordinary shares in issue of 117,237,021 (Interim 2023: 117,191,586) during the period.

The diluted earnings per share is calculated on profit after taxation and the weighted average number of potentially dilutive ordinary shares in issue of 117,306,123 (Interim 2023: 117,292,983) during the period.

Dividend

The interim dividend is at the rate of 1.70p per share (Interim 2023: 1.62p) and based on 117,271,586 shares in issue at the announcement date the dividend will amount to £1,994,000 (Interim 2023: £1,899,000). The interim dividend will be paid on 19 April 2024 to shareholders on the register at the close of business on 22 March 2024, and the shares become ex-dividend on 21 March 2024.

For the year ended 30 June 2023 , a final dividend of 4.84p (2022: final 4.61p) per share amounting to £5,674,000 (2022: £5,403,000) was paid on 24 November 2023.

Availability of interim statement

Copies of the interim report are being sent to shareholders and will also be available from the company's registered office or on the company's website (www.fwthorpe.co.uk) from 26 March 2024.

Cleaned text: letterheads, contacts and legal notices removed. View the original announcement ↗ · Company filings. Not investment advice.

Share this quote

Quote card
Post on X WhatsApp Download image

The link opens this announcement with the quote highlighted. Quotes are checked against the original text.

Add a note