RNS Number : 2576E
Topps Tiles PLC
29 May 2012
 



29 May 2012

 

Topps Tiles Plc

("Topps Tiles", "the Group" or "the Company")

 

 

UNAUDITED INTERIM MANAGEMENT REPORT FOR THE 26 WEEKS ENDED 31 March 2012

 

HIGHLIGHTS

 

Topps Tiles Plc, the UK's largest tile specialist with 320 stores, announces its interim financial results for the 26 weeks ended 31 March 2012.

 

 

 


26 weeks ended 31 March

2012

26 weeks ended 2 April

2011

Group revenue

£86.6 million

£89.2 million

Like-for-like revenue

-4.7%

1.8%

Gross margin

59.7%

59.7%

Adjusted operating profit1

£7.1 million

£9.3 million

Adjusted profit before tax2

£5.6 million

£7.2 million

Basic earnings per share

1.94p

3.85p

Adjusted earnings per share3

2.14p

2.76p

Interim dividend

0.50p

0.50p

Net debt4

£46.3 million

£50.0 million

 

 

Notes

1 Adjusted operating profit is adjusted for the loss on disposal of plant, property and equipment and onerous lease charges of £0.3 million (2011: £0.2 million), and business restructuring costs of £0.2 million (2011: nil)

2 Adjusted profit before tax is adjusted for the effect of the items above plus gains on disposal of freehold property of £0.4 million (2011: nil), partial settlement of outstanding interest rate derivatives at a cost of £0.5 million (2011: nil), and a £0.1 million (non cash) loss relating to the interest rate derivatives and forward currency contracts the Group (defined as Topps Tiles Plc and all its subsidiaries) has in place (per IAS 39) (2011: £3.3 million gain)

3 Adjusted for the post tax effect of the above items

4 Net debt is defined as bank loans, before amortised issue costs (note 6) and less cash and cash equivalents

 

 

·    First half performance in line with expectations, in trading conditions which remain challenging

·    Focus on strengthening our market leading position by improving customer service, enhancing the product range and maximising sales opportunities

·    Like for like revenues decreased by 4.7%, in line with expectations and, in part, reflecting tougher comparatives in H1 2011

·    Further prudent development of store estate, with 5 new Topps Tiles stores opened and 7 Tile Clearing House stores converted to the more profitable Topps format

·    Net debt reduced by £4.7 million from year end to £46.3 million at 31st March, with £10 million of undrawn banking facilities

·    Current trading - like for like sales over 7 weeks to 19th May 4.5% (2011: -2.1%)

 

 

 

Commenting on the results, Matthew Williams, Chief Executive said:

 

"We are pleased to be reporting a first half performance which is in line with expectations, notwithstanding the more challenging comparatives from 2010/11.  In the environment of continuing low levels of consumer confidence and housing transactions, we have been, and continue to be, focused on optimising returns from the existing store estate whilst continuing to make the investments necessary to support longer term growth. 

 

"In the last seven weeks we have been encouraged by trading which has seen like for like sales increase by 4.5%, although it is too early to determine whether this marks the beginning of a broader trend. 

 

"We expect trading conditions for retailers in the discretionary spend sector to remain challenging during the second half.  Against this background we will continue to move the business forwards prudently focusing on driving longer term growth, improving gross margins, further promoting our brand and delivering our financial and operational objectives."

 

 

 

For further information please contact:

 

Topps Tiles Plc


Matthew Williams, Chief Executive Officer

(29/05/12) 020 7638 9571

Rob Parker, Chief Financial Officer

(Thereafter) 0116 282 8000

 

Citigate Dewe Rogerson


Kevin Smith/Lindsay Noton

020 7638 9571



 

A copy of this announcement can be found on our website www.toppstiles.co.uk

 

 

INTERIM MANAGEMENT REPORT

 

During the period we maintained our focus on strengthening our market leading position by delivering outstanding service and excellent value, high quality products to our customers.   We have continued our programme of store upgrades and conversions; expanded our store estate on a selective basis; further developed our in-store and on-line offer; and supported this with new marketing initiatives.

 

The economic environment has continued to be challenging and we saw a further reduction in customer numbers during the first half.  Against this background, the business remains in a sound financial position and management are concentrating on a series of initiatives to improve operational performance.

 

 

Income Statement

 

Current economic conditions continue to present challenges to businesses such as Topps which operate in the discretionary spend sector.  During the second half of the previous year we saw a significant erosion of consumer confidence which resulted in a reduction in our overall sales revenues.  While consumer confidence remained subdued during the first half of the current financial year, the Group has concentrated on maximising its opportunities and the results for the period are in line with management's expectations. 

 

Overall revenue decreased by 2.9% to £86.6 million (2011: £89.2 million).  Like-for-like revenues decreased by 4.7%, reflecting, in part, tougher comparatives in H1 2011.  Overall gross margin for the Group was maintained at 59.7% (2011: 59.7%).  Our strategy is to continue to grow the share of product we source direct from manufacturers and this will enable margin gains as we move forwards. 

 

Operating costs were £45.1 million, compared to £44.1 million in the prior year.  On an adjusted basis, (excluding exceptional items and one off charges) operating costs were £44.6 million, compared to £43.9 million in the prior year.  The principal driver of increased costs is an increase in the number of stores and inflationary increases across the business which, when combined, have increased our cost base by £1.8 million.  We have continued to focus hard on operating the business as efficiently as possible and have generated further underlying savings of £1 million in the period helping to offset a significant element of these increases.

 

During this period the business traded from an average of 319 UK stores compared to 312 in the prior interim period.

 

Operating profit for the period was £6.6 million (2011: £9.1 million).On an adjusted basis operating profit was £7.1 million (2011: £9.3 million), a 23.7% decrease year-on-year.  The key driver of this decline has been the reduced sales revenues.

 

There was one property disposal in the period (2011: none), which generated a gain on disposal of £0.4 million.

 

The net interest charge for the Group was £2.1 million (2011: £2.3 million).  This includes £0.5 million of costs associated with the exit of interest rate derivatives (2011: nil).

 

The adjusted profit before tax was £5.6 million (2011: £7.2 million).

 

In addition to the interest charge noted above there is a fair value (non-cash) gain on the movement in the interest rate derivatives of £0.1 million (2011: gain of £3.3 million).  Due to the nature of the underlying financial instruments, IAS39 does not allow hedge accounting to be applied to these movements and hence this gain is being applied direct to the income statement rather than offset against balance sheet reserves.

 

Including these losses, and a series of small one-off charges against the impairment and loss on disposal of plant, property and equipment, business restructuring charges and onerous lease charges, the profit before tax for the Group was £5.0 million (2011: £10.0 million)

 

The effective tax rate for the 26 weeks to 31 March 2012 is 26.9% (2011: 27.7%).

 

Basic earnings per share were 1.94p (2011: 3.85p).  Adjusting for the post tax impact of the items detailed in notes 1-3 in the highlights section the adjusted basic earnings per share were 2.14p (2011: 2.76p).

 

 

Financial Position

 

The Group currently owns 7 (2011: 7) freehold or long leasehold sites including two warehouse and distribution facilities with a total net book value of £16.3 million (2011: £16.3 million).

 

Capital expenditure in the period amounted to £3.1 million (2011: £5.4 million).  We have opened a total of 13 new stores in the period, accounting for the majority of our capital expenditure.  This has been offset by 14 closures as a result of relocations, brand conversions or lease expiry, giving us a net decrease of 1 store.  New store openings remain an important part of our growth strategy and we have indicated that we can continue to grow the portfolio by around 5 stores per annum. We believe this target will provide a prudent balance between quality sites and our growth ambitions.  The Group purchased one freehold site in the period at a cost of £0.4 million (2011: one freehold site at a cost of £1.6 million).

 

There was one property disposal in the period for a consideration of £2.0 million (2011: none), this has generated a gain on disposal of £0.4 million.

 

At the period end cash and cash equivalents for the Group were £18.7 million (2011: £16.1 million) and borrowings were £65.0 million (2011: £66.1 million).  The Group therefore has a net debt position of £46.3 million (2011: £50.0 million).

 

The Group has £75.0 million of loan facilities in place which are non-amortising and committed to May 2015.

 

At the period end the Group had £25.3 million of inventories (2011: £25.3 million) which represents 134 days cover (2011: 126 days).

 

The Group completed its previously announced exit of 50% of the outstanding interest rate derivatives at a cost of £6.2 million in April 2012.  This transaction will result in an increase in net debt and an anticipated saving in interest charges of c.£1.25 million p.a. for the next 5 years.

 

 

Key Performance Indicators

 

As set out in our most recent annual report, we monitor our performance in implementing our strategy with reference to clear targets set for key performance indicators ("KPIs").  These KPIs are applied on a Group wide basis.  Our performance in the 26 weeks ended 31 March 2012 is set out in the table below.  The source of data and calculation methods are consistent with those used in the 2011 annual report.

 

 

Results for the 26 weeks ended 31 March 2012

Highlights

 

Financial KPIs

26 weeks to

31 March 2012

26 weeks to

2 April 2011




Like-for-like revenue year on year

(4.7)%

1.8%

Total sales growth year-on-year

(2.9)%

(2.5)%

Gross margin

59.7%

59.7%

Adjusted profit before tax *

£5.6m

£7.2m

Net debt

£46.3m

£50.0m

Adjusted earnings per share *

2.14

2.76

Stock days

134

126




Non Financial KPIs

26 weeks to

31 March 2012

26 weeks to

2 April 2011

Market share**

26.0%

25.5%

Net Promoter Score % (explained below)

89.9%

88.3%

Number of stores at period end

319

313

 

* As explained on page 1

** Market share as per September 2011

 

Note - Net Promoter Score is based on customer feedback to the question of how likely they are to recommend Topps Tiles to friends or colleagues.  The scores are based on a numerical scale from 0-10 which allows customers to be split into promoters (9 -10), passives (7-8) and detractors (0-6).  The final score is based on the percentage of promoters less the percentage of detractors - thus creating a range from -100% to 100%.

 

 

Dividend

 

The Board is pleased to declare an interim dividend of 0.5 pence per share.  The shares will become ex-dividend on 13 June 2012 and the dividend will be paid on 13 July 2012.

 

 

Strategy

 

The Group strategy is focussed on engaging our people to deliver outstanding value and service to our customers, and maximising returns for our shareholders.

 

Key operational objectives:

·      Extend our market leading position of the UK non-contract tile market

·      Deliver customers outstanding value for money and service to ensure they always "return and recommend"

·      Increase competitive advantage through continued development of our in-store customer offer

·      Continued development of our online offering to maintain a market leading service offer to our customers

·      Prudent and pro-active management of the store estate - opening new stores that complement the existing portfolio, refitting stores on a rolling basis, and, where necessary, relocating stores to optimise performance

·      Encourage share ownership - we consider share ownership to be a key link between shareholder returns and the engagement of all of our people.

 

Financial objectives:

·      Driving profit growth with a primary focus on increasing revenues, margins and cash generation, maintaining tight cost control and a stable net debt position

·      Maximising earnings per share and shareholder returns, including review of our dividend policy on a bi-annual basis

·      Maintaining an appropriate balance between a lean organisation and efficient cost base and ensuring that we have the correct resources at our disposal to effectively deliver our strategy and invest for future growth

·      Managing the Group's exposure to fluctuations in foreign exchange rates

·      Maintaining a capital structure which enables an appropriate balance of financial flexibility and capital efficiency

 

Progress against these objectives is discussed throughout this report and, where appropriate measures are utilised, these are included in the key performance indicators section.

 

 

Operational Review

 

During the period, we retained a primary focus on optimising returns from the existing estate, pro-active management of our cost base and maintaining our financial flexibility.  The challenging economic backdrop and low levels of consumer confidence combined to produce difficult trading conditions and we have seen a period of both like-for-like and total sales decline.  In this context the Group's performance has been in line with management's expectations and net debt remains under very tight control, falling by £4.7 million to £46.3 million during the period. 

 

As discussed in the financial review, we continue to maintain a close focus on costs and have seen only a very modest increase year on year, all of which can be attributed to increases in store numbers and inflationary pressures.

 

We have continued to pro-actively manage our store estate by opening new stores selectively, converting Tile Clearing House (TCH) stores to the Topps format and re-siting stores to superior locations where this is achievable at appropriate rents.  The performance of these, new, converted and re-sited stores has been encouraging, with sales building towards maturity in years two and three as expected, and we remain very satisfied with the return on investment being achieved.

 

At the period end the Group was trading from a total of 319 stores (April 2011: 313 stores): 299 Topps and 20 TCH.  At the start of our financial year we had 320 stores and, in line with our strategy of expanding our presence in areas in which the Group is unrepresented, we have since opened 5 new Topps locations, converted 7 TCH stores to the Topps brand and relocated one existing Topps store.  The 5 new sites were offset by the exit from 6 older sites, primarily driven by lease expiry.  We continue to be very satisfied with trading performance from the converted TCH stores, which have demonstrated that they can deliver higher sales densities under the Topps brand name.  The majority of TCH conversions are now complete.

 

The evolution of the Topps Tiles brand continued during the period, in line with our greater emphasis on inspiring customers and reaching beyond our traditional customer base.  Work in-store is being supported by sustained marketing initiatives, including the current sponsorship of the national weather on ITV's Daybreak morning programme and Channel 4 news. 

 

The Group's online strategy is focussed on making the online and in-store customer experience as integrated and seamless as possible and we have continued to invest in our website to improve it both as a pre-purchase research tool and as a sales channel in its own right. Online sales now represent c.1.5% of the Group's turnover, the equivalent of our best performing store. 

 

Utilisation of the new second warehouse facility at our Leicestershire headquarters increased during the first half as we took the opportunity to source more products direct from the manufacturer.  This warehouse forms a key part of our logistics strategy over the coming years, giving us the operational capacity for up to 400 stores and underpinning a future improvement in gross margin.

 

Planning for our new enterprise-wide information technology system has commenced and the initial phase of implementation will start from October 2012. This new system, which will add much greater functionality across the business, will be a key enabler for a number of new processes and customer initiatives.

 

 

Risks and Uncertainties

 

The 2011 Annual Report and Accounts highlighted that the Board's primary focus areas when reviewing key risks and uncertainties are:

 

·      The continuing challenges of the UK economy and anticipated business impact

·      Balancing the Group's plans for UK growth against the uncertain economic outlook

·      Ensuring that the Group's capital structure remains appropriate and that future funding requirements are accessible

 

This continues to be the case and the Board's response to these risks is articulated throughout this report.  This includes:

 

·      Continuing improvement in our existing retail operations, including regular review of our product offer and customer service to ensure that we are maximising the opportunity to deliver sales

·      Careful management of costs across all areas of the business with increased expenditure only in those areas that the Board decides are appropriate to drive growth and deliver long term strategic benefits

·      Careful management of cash and a stable net debt position to enable financial flexibility

·      Continuing review of the Group's sourcing strategy to enable us to deliver greater value for money whilst maintaining returns and minimising the risk of reliance on any individual supplier

 

The Group has a committed £75.0 million revolving credit facility through to May 2015.  The Group's loan facility contains financial covenants which are tested on a bi-annual basis.  Based on current trading and the Board's current expectations for the next 12 months the Board expects that the Group will be able to continue to operate comfortably within its current financial covenants. 

 

The Board remains confident that the business will continue to be both profitable and cash generative and as such will not require any additional funding.

 

In addition to the above risks the Board considers other key risks include its relationship with key suppliers, the potential threat of new competitors, the risk of failure of key information technology systems, loss of key personnel and development of substitute products.

 

The Directors will continue to monitor all of the key risks and uncertainties and the Board will take appropriate actions to mitigate these risks and their potential outcomes.

 

 

Going concern

 

Based on a detailed review of the above risks and uncertainties, the financial facilities available to the Group, management's latest revised forecasts and a range of sensitised scenarios the Board believes the Group will continue to meet all of its financial commitments as they fall due and will be able to continue as a going concern.  The Board, therefore, considers it appropriate to prepare the financial statements on a going concern basis.

 

 

Board Changes

 

As announced on 25 April 2012 Nicholas Ounstead retired as both Marketing Director and an Executive Director of the Board after the period end.  The Board wishes to extend its thanks and gratitude to Nick for the very significant contribution he has made to Topps over the last fifteen years, being part of the management team that floated the business in 1997 and then leading the business as Chief Executive between 2002 and 2007.  The process to recruit a new Marketing Director has commenced.

During the period we also strengthened the Board through the appointment of Claire Tiney and Andy King as non-executive directors.  Following these latest appointments, we consider that the Board is now well balanced, with an appropriate representation of independent non-executive directors, in line with best practice.

 

 

Current Trading

 

In the first seven weeks of the second half Group revenues, which are on a like-for-like basis, increased by 4.5%.

 

 

Outlook

 

The first six months of our financial year have seen subdued consumer spending patterns, albeit the Group's performance has been in line with management's expectations.   

 

While current trading offers some cause for optimism, at this stage the Board remains cautious about extrapolating an improvement over such a short period into a wider recovery trend.

 

Looking ahead, we expect trading conditions for retailers in the discretionary spend sector to remain challenging and we will continue to move the business forwards prudently, focusing on driving longer term growth, improving gross margins, further promoting our brand and delivering our financial and operational objectives.

 

 

 

Matthew Williams


Rob Parker

Chief Executive Officer


Chief Financial Officer

29 May 2012



 

 






Condensed Consolidated Statement of Financial Performance



for the 26 weeks ended 31 March 2012







26 weeks

26 weeks

52 weeks



ended

ended

ended



31 March

2 April

1 October



2012

2011

2011



£'000

£'000

£'000


Note

(Unaudited)

(Unaudited)

(Audited)






Group revenue - continuing operations

2

86,648

89,171

175,525

Cost of sales


(34,961)

(35,940)

(70,904)

Gross profit


51,687

53,231

104,621






Employee profit sharing


(2,586)

(3,376)

(6,638)

Distribution costs


(34,041)

(32,231)

(65,883)

Other operating expenses


(2,310)

(2,359)

(6,393)

Administrative costs


(3,540)

(3,375)

(6,624)

Sales and marketing costs


(2,588)

(2,771)

(5,103)






Group operating profit before exceptional items


7,068

9,119

18,174

Impairment of property, plant and equipment


(187)

-

(1,051)

Impairment of display inventories


-

-

(1,281)

Restructuring costs


(166)

-

-

Property related provisions


(93)

-

(1,862)

Group operating profit

2

6,622

9,119

13,980

Gain on disposal of fixed assets


426

-

-

Investment revenue


85

263

356

Finance costs


(2,191)

(2,606)

(4,798)

Fair value loss/(gain) on interest rate derivatives


61

3,258

(1,630)

Profit before taxation

2

5,003

10,034

7,908

Taxation

2,3

(1,347)

(2,784)

(2,194)

Profit for the period attributable to equity holders of





the parent company


3,656

7,250

5,714






Earnings per ordinary share





-basic

5

1.94p

3.85p

3.04p

-diluted

5

1.92p

3.77p

2.97p






 

There are no other recognised gains and losses for the current and preceding financial periods other than the result shown above. Accordingly a separate Condensed Consolidated Statement of Comprehensive Income has not been prepared.

 

 

Condensed Consolidated Statement of Financial Position

as at 31 March 2012










31 March

2 April

1 October



2012

2011

2011



£'000

£'000

£'000


Note

(Unaudited)

(Unaudited)

(Audited)

Non-current assets





Goodwill


245

245

245

Property, plant and equipment


36,610

34,859

37,221



36,855

35,104

37,466






Current assets





Inventories


25,284

25,307

23,800

Trade and other receivables 


6,757

7,193

7,261

Deferred tax asset


239

-

595

Cash and cash equivalents


18,747

16,110

9,088



51,027

48,610

40,744

Total assets


87,882

83,714

78,210






Current liabilities





Trade and other payables


(25,983)

(25,046)

(24,105)

Derivative financial instruments


(12,125)

(7,299)

(12,186)

Current tax liabilities


(5,756)

(7,373)

(5,537)

Provisions for liabilities and charges


(1,074)

-

(1,075)

Total current liabilities


(44,938)

(39,718)

(42,903)

Net current assets / (liabilities)


6,089

8,892

(2,159)

Non-current liabilities





Bank loans

6

(64,422)

(65,016)

(59,289)

Deferred tax liabilities


-

(637)

-

Provisions for liabilities and charges


(1,349)

(1,403)

(1,480)

Total liabilities


(110,709)

(106,774)

(103,672)

Net liabilities


(22,827)

(23,060)

(25,462)






Equity





Share capital

9

6,280

6,275

6,279

Share premium


1,027

1,022

1,022

Own shares


(4)

-

(4)

Merger reserve


(399)

(399)

(399)

Share-based payment reserve


574

414

543

Capital redemption reserve


20,359

20,359

20,359

Retained earnings


(50,664)

(50,731)

(53,262)

Total deficit attributable to equity holders of the parent


(22,827)

(23,060)

(25,462)






 

 

Condensed Consolidated Statement of Changes in Equity

For the 26 weeks ended 31 March 2012











Equity attributable to equity holders of the parent









Share-based

Capital




Share

Share

Own

Merger

payment

redemption

Retained

Total


capital

premium

shares

reserve

reserve

reserve

earnings

equity


£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Balance at









1 October 2011 (Audited)

6,279

1,022

(4)

(399)

543

20,359

(53,262)

(25,462)

Total comprehensive income









for the period

-

-

-

-

-

-

3,656

3,656

Issue of share capital

1

5

-

-

-

-

-

6

Credit to equity for equity-settled share based payments

-

-

-

-

31

-

-

31

Deferred tax on share-based payment transactions

-

-

-

-

-

-

71

71

Dividends

-

-

-

-

-

-

(1,129)

(1,129)










Balance at









31 March 2012









(Unaudited)

6,280

1,027

(4)

(399)

574

20,359

(50,664)

(22,827)






 

For the 26 weeks ended 2 April 2011

















Equity attributable to equity holders of the parent









Share-based

Capital




Share

Share

Own

Merger

payment

redemption

Retained

Total


capital

premium

shares

reserve

reserve

reserve

earnings

equity


£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Balance at









3 October 2010 (Audited)

6,273

1,001

-

(399)

367

20,359

(56,131)

(28,530)

Total comprehensive income









for the period

-

-

-

-

-

-

7,250

7,250

Issue of share capital

2

21

-

-

-

-

-

23

Credit to equity for equity-settled share based payments

-

-

-

-

47

-

-

47

Deferred tax on share-based









payment transactions

-

-

-

-

-

-

32

32

Dividends

-

-

-

-

-

-

(1,882)

(1,882)










Balance at









2 April 2011









(Unaudited)

6,275

1,022

-

(399)

414

20,359

(50,731)

(23,060)










 

For the 52 weeks ended 1 October 2011

















Equity attributable to equity holders of the parent






Share



Share-based

Capital




Share

premium

Own

Merger

payment

redemption

Retained

Total


capital

account

shares

reserve

reserve

reserve

earnings

equity


£'000

£'000

£'000

£'000

£'000

£'000

£'000

£'000

Balance at









2 October 2010 (Audited)

6,273

1,001

-

(399)

367

20,359

(56,131)

(28,530)

Profit and total comprehensive income









for the period

-

-

-

-

-

-

5,714

5,714

Issue od share capital

6

21

-

-

-

-

-

27

Own shares purchased in the period

-

-

(4)

-

-

-

-

(4)

Credit to equity for equity-settled share based payments

-

-

-

-

176

-

-

176

Deferred tax on share-based









payment transactions

-

-

-

-

-

-

(28)

(28)

Dividends

-

-

-

-

-

-

(2,817)

(2,817)










Balance at









1 October 2011









(Audited)

6,279

1,022

(4)

(399)

543

20,359

(53,262)

(25,462)

 

 

Condensed Statement of Cash Flows




for the 26 weeks ended 31 March 2012





26 weeks

26 weeks

52 weeks


ended

ended

ended


31 March

2 April

1 October


2012

2011

2011


£'000

£'000

£'000


(Unaudited)

(Unaudited)

(Audited)

Cash flow from operating activities




Profit for the period

3,656

7,250

5,714

Taxation

1,347

2,784

2,194

Fair value (gain)/loss on interest rate derivatives

(61)

(3,258)

1,630

Finance costs

2,191

2,606

4,798

Investment revenue

(85)

(263)

(356)

Other gains and losses

(426)

-

-

Group operating profit

6,622

9,119

13,980

Adjustments for:




Depreciation of property, plant and equipment

1,974

2,040

4,128

Impairment of property, plant and equipment

187

144

1,051

Property related provisions

93

-

1,862

Write off of display inventories

-

-

1,281

Share option charge

31

47

176

Decrease in trade and other receivables

403

57

337

Increase in inventories

(1,484)

(433)

(207)

Increase/(decrease) in payables

1,781

773

(1,888)

Cash generated by operations

9,607

11,747

20,720

Interest paid

(1,445)

(2,705)

(4,795)

Payment in respect of loan renegotiation

-

(1,125)

-

Taxation paid

(701)

(1,345)

(3,883)

Net cash from operating activities

7,461

6,572

12,042

Investing activities




Interest received

186

594

616

Purchase of property, plant and equipment

(3,865)

(5,909)

(10,535)

Proceeds on disposal of property, plant and equipment

2,000

-

5

Net cash used in investment activities

(1,679)

(5,315)

(9,914)

Financing activities




Dividends paid

(1,129)

(1,882)

(2,817)

Proceeds from issue of share capital

6

23

23

New loans

5,000

66,125

60,000

Amortisation of issue costs

-

(300)

-

Loan issue costs

-

-

(1,125)

Repayment of bank loans

-

(91,000)

(91,000)

Net cash from/(used in) financing activities

3,877

(27,034)

(34,919)

Net increase/(decrease) in cash and cash equivalents

9,659

(25,777)

(32,791)

Cash and cash equivalents at beginning of period

9,088

41,879

41,879

Effect of foreign exchange rate changes

-

8

-

Cash and cash equivalents at end of period

18,747

16,110

9,088

 

 

1. General information 

 

The interim report was approved by the Board on 29 May 2012.  The financial information for the 26 weeks ended 31 March 2012 and similarly the 26 weeks ended 2 April 2011 has neither been audited nor reviewed by external auditors.  The financial information for the 52 week period ended 1 October 2011 has been based on information in the audited financial statements for that period.

 

The comparative figures for the 52 week period ended 1 October 2011 are an abridged version of the Group's full financial statements and, together with other financial information contained in these interim results, does not constitute statutory financial statements of the Group as defined in section 434 of the Companies Act 2006.  A copy of the statutory accounts for that 52 week period has been delivered to the Registrar of Companies.  The auditor has reported on those accounts: their report was unqualified, did not draw attention to any matters by way of emphasis and did not contain a statement under s498(2) or (3) of the Companies Act 2006.

 

This condensed set of consolidated financial statements has been prepared for the 26 weeks ended 31 March 2012 and the comparative period has been prepared for the 26 weeks ended 2 April 2011.

 

Basis of preparation and accounting policies

 

The annual financial statements of Topps Tiles Plc are prepared in accordance with IFRSs as adopted by the European Union.  The unaudited condensed consolidated set of financial statements included in this half-yearly financial report has been prepared in accordance with International Accounting Standard 34 'Interim Financial Reporting', as adopted by the European Union. The same accounting policies, presentation and methods of computation are followed in the condensed set of financial statements as applied in the Group's latest annual audited financial statements.

 

Going concern

 

Based on a detailed review of the risks and uncertainties contained within the risks and uncertainties section above, the financial facilities available to the Group, management's latest revised forecasts and a range of sensitised scenarios the Board believe the Group will continue to meet all of its financial commitments as they fall due and will be able to continue as a going concern.  The Board, therefore, consider it appropriate to prepare the financial statements on a going concern basis.

 

 

2. Business segments 

 

IFRS 8 requires operating segments to be identified on the basis of internal reports about components of the Group that are regularly reviewed by the Chief Executive to allocate resources to the segments and to assess their performance. These segments comprise (a) Topps Tiles retail operations in the UK; and (b) TCH retail operations in the UK.

 

There has been no change in the basis of segmentation or in the basis of measurement of segment profit or loss in the period. Segment result represents the profit / (loss) earned by each segment without allocation of the central administration costs including Directors' salaries, other gains and losses, investment income, finance costs, fair value loss on interest rate derivatives and income tax expense.

 

No inter-segment sales were made during the periods presented.

 

The following is an analysis of the Group's revenue and results by reportable segment in the 26 weeks ended 31 March 2012:

 

26 weeks ended 31 March 2012









Topps

TCH

Consolidated




£'000

£'000

£'000







Revenue



82,297

4,351

86,648

Result






Segment result



7,180

(298)

6,882







Central administration costs





(260)

Operating profit





6,622

Other gains and losses





426

Investment revenues





85

Finance costs





(2,191)

Fair value gain on interest rate derivatives





61

Profit before tax





5,003

Tax





(1,347)

Profit after tax





3,656







 

The following is an analysis of the Group's revenue and results by reportable segment in the 26 weeks ended 2 April 2011:

 

26 weeks ended 2 April 2011









Topps

TCH

Consolidated




£'000

£'000

£'000

Revenue



82,460

6,711

89,171

Result






Segment result



9,330

11

9,341

Central administration costs





(222)

Operating profit





9,119

Investment revenues





263

Finance costs





(2,606)

Fair value gain on interest rate derivatives





3,258

Profit before tax





10,034

Tax





(2,784)

Profit after tax





7,250







 

The following is an analysis of the Group's revenue and results by reportable segment in the 52 weeks ended 1 October 2011:

 

52 weeks ended 1 October 2011









Topps

TCH

Consolidated




£'000

£'000

£'000

Revenue



162,932

12,593

175,525

Result






Segment result



15,218

30

15,248

Central administration costs





(1,268)

Operating profit





13,980

Other gains and losses





-

Investment revenues





356

Finance costs





(4,798)

Fair value loss on interest rate derivatives





(1,630)

Profit before tax





7,908

Tax





(2,194)

Profit after tax





5,714

 

There have been no material changes to the measure of assets and liabilities between the Group reportable segments from the amounts disclosed in the last annual financial statements and the measure of assets and liabilities between the Group's reportable segments is not regularly provided to the chief operating decision maker. Accordingly it is not presented in this half year report.

 

 

3.Taxation 


26 weeks

26 weeks

52 weeks


ended

ended

Ended


31 March

2 April

1 October


2012

2011

2011


£'000

£'000

£'000


(Unaudited)

(Unaudited)

(Audited)

Current tax - charge for the period

920

2,609

3,620

Current tax - adjustment in respect of previous years

-

(72)

(381)

Deferred tax - effect of reduction in UK corporation tax rate

22

14

168

Deferred tax - charge/(credit) for the period

405

225

(1,097)

Deferred tax - adjustment in respect of previous years

-

8

(116)


1,347

 2,784

2,194

 

4. Interim dividend

 

An interim dividend of 0.50p per ordinary share has been declared payable on 13 July 2012 to shareholders on the register at 15 June 2012; in accordance with IFRS the dividend will be recorded in the financial statements in the second half of the period. A final dividend of 0.06p per ordinary share was approved and paid in the period, in relation to the 52 week period ended 1 October 2011.

 

 

5. Earnings per share

 

Basic earnings per share for the 26 weeks ended 31 March 2012 were 1.94p (2011: 3.85p) having been calculated on earnings (after deducting taxation) of £3,656,463 (2011: £7,250,000) and on ordinary shares of 188,373,006 (2011: 188,223,227), being the weighted average of ordinary shares in issue during the period.

 

Diluted earnings per share for the 26 weeks ended 31 March 2012 were 1.92p (2011: 3.77p) having been calculated on earnings (after deducting taxation) of £3,656,463 (2011: £7,250,000) and on ordinary shares of 190,740,194 (2011: 192,309,421), being the weighted average of ordinary shares in issue during the period.

 

Adjusted earnings per share for the 26 weeks ended 31 March 2012 were 2.14p (2011: 2.76p) having been calculated on adjusted earnings after tax of £4,029,794 (2011: £5,185,681) being earnings (after deducting taxation) of £3,656,463 adjusted for the post-tax impact of the following items; the IAS 39 interest rate derivative fair value loss of £417,023 (2011: gain £3,270,376), impairment of property, plant and equipment of £187,353 (2011: £144,218), gain on disposal of freehold property of £425,613 (2011: £nil) ,onerous lease charges and certain restructuring costs of £194,569 (2011: £62,016) and write off of unamortised loan issue costs of £nil (£2011: £183,371).

 

 

6. Bank Loans

 


26 weeks

26 weeks

52 weeks


ended

ended

ended


31 March

2 April

1 October


2012

2011

2011


£'000

£'000

£'000


(Unaudited)

(Unaudited)

(Audited)

Bank loans (all sterling)

64,157

65,016

59,024

The borrowings are repayable as follows:




On demand or within one year

-

-

-

In the second year

-

-

-

In the third to fifth year

65,000

66,125

60,000


65,000

66,125

60,000

Less: total unamortised issue costs

(843)

(1,109)

(976)


64,157

65,016

59,024

Issue costs to be amortised within 12 months

265

-

265

Amount due for settlement after 12 months

64,422

65,016

59,289

 

During the previous period the refinancing of Group loan facilities was completed and the Group now has a committed £75 million revolving credit facility with existing lenders through to May 2015.  The £91 million outstanding balance on the previous loan was repaid and the balance of the unamortised issue costs relating to the original loan, which amounted to £0.2 million, was fully written off in the previous period.

 

Issue costs of £1.125 million, incurred under the new facility, will be amortised over the period of the agreement.

 

 

7. Contingent liabilities

 

The directors are not aware of any contingent liabilities faced by the Group as at 31 March 2012.

 

 

8. Events after the balance sheet date

 

On 1 November 2011 the Group entered into a legally binding agreement committing it to a partial trade termination amounting to 50% of the 10 year cancellable collar, which was settled on 3 April 2012 for a consideration of £6,240,000.

 

 

9. Share capital

 

The issued share capital of the Group as at 31 March 2012 amounted to £6,280,000 (2 April 2011: £6,275,000). The Group issued 39,733 shares during the period increasing the number of shares from 188,365,802 to 188,405,535.

 

 

10. Seasonality of sales

 

Historically there has not been any material seasonal difference in sales between the first and second half of the reporting period, with approximately 50% of annual sales arising in the period from October to March.

 


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