Tuesday 4 February 2025
The Alumasc Group
plc
Interim
results
Strong momentum continuing,
driven by organic and inorganic growth
Alumasc (ALU.L) (the 'Company' or
the 'Group'), the sustainable building products, systems and
solutions Group is pleased to announce its results for the six
months ended 31 December 2024.
Record H1 performance demonstrates the strength of the
business model and progress against strategic
initiatives
·
Group revenue up by 20% to £57.4m (H1 FY24:
£47.8m), with organic growth in all three divisions
o Strong performance in Water Management, with revenues up 34%
to £29.6m (H1 FY24: £22.0m) on increased export sales, including
accelerated deliveries to Hong Kong airport project
o ARP
Group ('ARP'), acquired in December 2023, contributed £5.7m to
Water Management revenue, while developing cross-selling and
purchasing synergies
o Building Envelope division grew robustly, with revenues up 8%
to £20.2m (H1 FY24: £18.7m)
o Housebuilding Products revenue grew 6% to £7.5m (H1 FY24:
£7.1m)
·
Underlying* profit before tax grew strongly, up
19% to a record £7.5m (H1 FY24: £6.3m), with organic growth in all
three divisions
·
Statutory profit before tax of £6.5m (H1 FY24:
£5.6m)
·
Group underlying* operating margin of 14.1% (H1
FY24: 14.1%)
o Water Management 15.8% (H1 FY24: 16.0%)
o Building Envelope 12.5% (H1 FY24: 12.8%)
o Housebuilding Products 25.0% (H1 FY24: 24.5%)
· Progress towards
15-20% medium term underlying* operating margin target expected in
H2, with efficiencies from strategic decision to move manufacturing
of access covers to Halstead and further ARP synergies
·
Expect minimal impact from increases in Employers'
National Insurance and National Living Wage, with an estimated
annual cost increase of around £0.6m from April 2025
·
Increased interim dividend per share: 3.50p (H1
FY24: 3.45p)
·
Strong balance sheet and cash generation to
support investment plans, with net bank debt reduced to £4.6m
(December 2023: £7.4m; June 2024: £7.2m) due to 127% cash
conversion of underlying profit
·
Further improvements in defined benefit pension
scheme funding position ahead of March 2025 triennial review - IAS
19 surplus of £3.3m (December 2023: £4.8m deficit; June 2024: £0.8m
surplus) and scheme approaching self sufficiency
Outlook
·
The Group is well-positioned to continue to
outperform the UK general construction market through revenue
growth initiatives, product innovation and customer service, while
investing selectively in overseas markets to drive export
growth
·
With its long-standing focus on sustainability,
Alumasc is strategically positioned to capitalise on the shift
toward sustainable construction and green buildings, through both
its internal actions and product portfolio development
The Board continues to remain
confident both in the Group achieving its expectations for the year
to June 2025, and in the significant opportunities available over
the medium and longer term.
Commenting on the interim results, Paul Hooper, Chief
Executive of Alumasc said:
"We are pleased to
report a record first half, driven by both organic and inorganic
growth. Group revenue grew by 20% compared to the prior period,
which is a particularly impressive result given the challenging
market environment.
All three divisions have
demonstrated continued growth in revenue, highlighting the
resilience of our business model. This performance reflects
execution of, and focus on, our four strategic pillars:
accelerating organic revenue growth; enhancing efficiency and
margins; advancing sustainable products; and making value-enhancing
investments.
We've also made significant
progress in expanding our presence in export markets, which should
benefit future periods' revenues and profits. We are particularly
excited about the performance of ARP Group, who have exceeded
expectations since joining the Group in December 2023. We are
confident that we will continue to see synergies and efficiencies
come through in the second half.
We remain confident in both
the quality of our businesses and in our capacity to deliver our
ambitious growth plans, supported by our strong positions in higher
growth sustainability-driven markets, and have a clear line of
sight to delivery of significant shareholder
value."
*
a reconciliation of underlying to statutory profit is provided in
note 4.
Enquiries:
The
Alumasc Group plc
|
+44 (0) 1536 383844
|
Paul Hooper, Chief
Executive
|
|
Simon Dray, Group Finance
Director
|
|
|
|
Peel
Hunt (Broker)
|
|
Mike Bell, Ed Allsop
|
+44 (0) 20 7418 8831
|
|
|
Cavendish Capital Markets Ltd (Nominated
Adviser)
|
Julian Blunt, Edward
Whiley
|
+ 44 (0) 207 220 0500
|
|
|
Camarco (Financial PR)
|
alumasc@camarco.co.uk
|
Ginny Pulbrook
|
+ 44 (0) 203 757 4992
|
Tilly Butcher
Rosie Driscoll
|
|
|
|
REVIEW OF INTERIM RESULTS
Group Performance Summary
We are pleased to report strong Group
financial results for the six months ended 31 December 2024. Group
revenue was £57.4m (H1 FY24: £47.8m), 20% ahead of the prior
period, and underlying* profit before tax grew by 19% to a record
£7.5m (H1 FY24: £6.3m).
Organic revenue growth - excluding
the contribution from ARP, acquired in late December 2023 - was 8%.
This included 43% growth in export revenues, driven by
faster-than-expected call-offs from the significant project at Chek
Lap Kok airport in Hong Kong as well as the recent investments in
overseas sales capability. Domestic revenues grew by 3% in the
period, an encouraging performance given the challenging market
conditions, in which overall new UK activity was estimated** to
have declined by 5% in 2024 and UK newbuild housing work by
7%.
This performance further demonstrates
the resilience of the business model and was once again underpinned
by progress against our strategic initiatives: continuing to build
our position as a market leader in sustainable building materials,
accelerating organic growth and driving margin improvement, and
continuing to invest in our future growth while making
value-accretive acquisitions. All of this positions the Group well
for when its commercial markets fully recover.
* a
reconciliation of underlying to statutory profit is provided in
note 4
**
Experian UK Construction Forecast, Winter 2024
Operational Review
It is very pleasing to report that
once again all three divisions grew revenue and operating profit
over the prior period.
Water Management
|
H1 FY25
|
H1 FY24
|
Revenue
|
£29.6m
|
£22.0m
|
Underlying* operating
profit
|
£4.7m
|
£3.5m
|
Underlying* operating
margin
|
15.8%
|
16.0%
|
Operating profit
|
£3.8m
|
£3.2m
|
*
prior to restructuring costs of £0.7m (H1 FY24: £0.3m) and
amortisation of acquired intangible assets of £0.2m (H1 FY24:
£nil)
Water Management grew its revenue by
£7.6m (34%), underpinned by 8.5% organic growth and a £5.7m
contribution from ARP. The division broadly maintained its
operating margin despite a difficult UK market background, and its
underlying operating profit grew by £1.2m (34%), with 11% organic
growth and 23% from ARP. This represents a positive and
encouraging performance for the Water Management
division.
Organic growth was driven by very
strong export revenues of £7.6m, 42% ahead of the prior period (H1
FY24: £5.4m). While faster-than-expected call-offs of Gatic access
covers from the concourse and apron project works at Chek Lap Kok
airport in Hong Kong were a significant contributor, there were
also notable orders from Changi Airport (Singapore), Rijeka Port
(Croatia) and Oxagon Port T2 at Neom (Saudi Arabia). The benefit of
the division's recent investment in overseas sales resource is
becoming evident, with a growing pipeline of opportunities, and
several orders from new geographical territories are expected to
crystallise in the coming months.
Excluding the contribution from ARP,
UK revenues were resilient and only marginally behind the prior
period at £16.3m (H1 FY24: £16.6m). The first shipments of the new
Halstead-manufactured access covers were made in the period, to
Heathrow Airport. These are manufactured to much more exacting
tolerances than previously achievable and were very well received
by the customer. We were very pleased with the performance of ARP,
acquired in December 2023. It has exceeded expectations to
date, with all targets achieved, and the full amount of the final
£750,000 earnout was paid to its former owners in January
2025.
As previously announced, the
decision was taken to close our Dover facility at the end of
December, to concentrate manufacturing of our Gatic access covers
into the recently upgraded facility based at our site in Halstead,
Essex. With the new equipment in place and manufacturing
having already commenced, precision engineered products are
achievable combined with an anticipated annual saving of circa
£800k p.a. We would like to take the opportunity to recognise
the fantastic attitude and loyalty of the Dover workforce, who
remained hard working, committed and professional and enabled an
efficient transfer of the manufacturing operations.
These efficiencies, together with
purchasing synergies from the ARP acquisition, are expected to be
realised in the second half of the year, helping to support the
division's growth and margin ambitions in the face of persistently
tough market conditions.
Building Envelope
|
H1 FY25
|
H1 FY24
|
Revenue
|
£20.2m
|
£18.7m
|
Underlying* operating
profit
|
£2.5m
|
£2.4m
|
Underlying* operating
margin
|
12.5%
|
12.8%
|
Operating profit
|
£2.5m
|
£2.4m
|
*
no adjustments in H1 FY25 or H1 FY24
The Building Envelope division grew
revenues by 8% in the first half year to £20.2m. The business
continues to focus on expanding its product ranges into the metal
roofing and standing seam markets, whilst improving its
sustainability offer to satisfy the growing demand for higher
environmental performance levels and rigorous compliance testing.
Further developments in cold liquid systems continue to enhance the
division's product range, as does the increasing demand for
non-combustible insulation offers.
This strategy has improved the
division's traction with larger projects, along with new overseas
opportunities, particularly in the data centre markets. Additional
sales staff have been employed to increase our coverage. The
division's trainee programme, started some years ago, continues to
develop young talent within the industry and will help underpin our
future growth ambitions.
Despite some training and testing
costs required to comply with the Building Safety Act 2022, the
Building Envelope division's underlying operating profit came in 6%
ahead of the prior year. With the investments made in technical
sales capability and delivering more sustainable solutions, the
business is well placed to continue to outperform the prevailing
market.
Housebuilding Products
|
H1 FY25
|
H1 FY24
|
Revenue
|
£7.5m
|
£7.1m
|
Underlying* operating
profit
|
£1.9m
|
£1.7m
|
Underlying* operating
margin
|
25.0%
|
24.5%
|
Operating profit
|
£1.9m
|
£1.7m
|
*
no adjustments in H1 FY25 or H1 FY24
The housebuilding market remained
challenging in the period, with subdued demand conditions, elevated
borrowing costs and weak consumer confidence.
Against this market backdrop, our
Housebuilding Products company Timloc continued to grow both its
revenues (+6%) and its underlying operating profit (+8%). New
product introductions took further market share, underpinned by
Timloc's industry-leading next day service and low carriage-paid
order values. Further new product introductions are planned for the
second half of the year which should support future sales revenue
growth.
Continued focus and investment in
automation, energy efficient moulding machines and rigorous cost
controls, have all contributed to the achievement of a record
underlying operating margin of 25.0%.
Timloc's focus on sustainability
including the introduction of its first environmental product
declarations (EPDs) leaves it well positioned to support the
housebuilders' drive to build lower carbon homes and meet the
current underlying demand for new houses when market conditions
improve.
Strategic Overview
The Group's performance reflects
further progress on delivering the Group's strategy:
· Accelerating sales growth
· Driving margin improvement
· Championing sustainable building products
· Value-enhancing investment
The Group has continued to progress
its long-term strategy to deliver profitable growth through
leveraging its strong strategic positions in sustainable building
products, and to outperform the UK construction market while
continuing development of export markets. The Group's
outperformance compared to the UK construction market and the
growth in its exports revenue is testament to that. Exports
continued to grow, and accounted for 14% of total Group revenue in
the six months to December 2024 (H1 FY24: 12%).
The Group's strong margins are as a
result of our range of environmental solutions and market-leading
customer service, supported by disciplined cost management and a
relentless focus on efficiency. Further operating margin growth
towards our targeted 15-20% range will be assisted in the second
half by purchasing synergies from the ARP acquisition and
efficiencies arising from the relocation of Gatic access covers
manufacturing to the Halstead facility.
Alumasc is also in a very strong
position to benefit from the move towards sustainable construction
and green buildings: both from its own actions; and through the
development of its portfolio of products to manage energy
consumption in buildings, and to improve climate resilience within
the built environment through effective water management systems.
Many internal initiatives have also been taken to act in an
environmentally sustainable manner, including the sourcing of
electricity from renewable sources for 100% of the Group's
supply.
The Group has continued to invest in
organic value-enhancing opportunities, including improving sales
coverage in Building Envelope, expanding the overseas sales team in
Water Management, and further enhancing efficiency and new product
development capability in Housebuilding Products.
Cash
flow and net debt
£m
|
H1 FY25
|
H1 FY24
|
Underlying operating
profit
|
8.1
|
6.7
|
Depreciation/underlying
amortisation
|
1.5
|
1.5
|
Share-based payments
|
0.2
|
0.1
|
Working capital inflow
|
1.1
|
1.7
|
Underlying operating cash flow
|
10.9
|
10.0
|
|
|
|
Pension deficit funding
|
(0.6)
|
(0.6)
|
Cash
generated by underlying operating activities
|
10.3
|
9.4
|
Operating cash conversion
|
127%
|
140%
|
|
|
|
Non-underlying cash flows
|
(0.5)
|
(0.5)
|
Cash
generated by operating activities
|
9.8
|
8.9
|
|
|
|
Capital expenditure
|
(2.0)
|
(1.5)
|
Interest
|
(0.6)
|
(0.3)
|
Tax
|
(1.2)
|
(1.7)
|
Lease principal repaid
|
(0.4)
|
(0.5)
|
Other cash flows
|
(0.2)
|
(0.1)
|
Free
cash flow
|
5.4
|
4.8
|
|
|
|
Acquisition of businesses
|
-
|
(6.5)
|
Purchase of own shares
|
(0.1)
|
(0.4)
|
Dividend payments
|
(2.6)
|
(2.5)
|
Decrease/(increase) in net bank debt
|
2.7
|
(4.6)
|
£m
|
December
2024
|
December
2023
|
Net bank debt
|
4.6
|
7.4
|
Lease liabilities
|
5.3
|
4.8
|
Total (IFRS 16) net debt
|
9.9
|
12.2
|
The Group's underlying operating
cash flow was £10.9m, 9% higher than H1 FY24, after a £1.1m inflow
from working capital (H1 FY24: £1.7m inflow). Average trade working
capital as a percentage of sales for the period was 14.8% (H1 FY24:
16.7%), as strong working capital management mitigated the pressure
caused by higher sales volumes and some extended lead times arising
from the ongoing Red Sea crisis.
After pension deficit funding of
£0.6m (H1 FY24: £0.6m), cash generated by underlying operating
activities was £10.3m (H1 FY24: £9.4m), representing 127% (H1 FY24:
140%) of underlying operating profit, against a Group target of at
least 100%.
Cash generated from operating
activities was £9.8m (H1 FY24: £8.9m), after non-underlying cash
flows of £0.5m (H1 FY24: £0.5m). A further £0.3m of non-underlying
cashflows are expected be incurred in the second half of FY25 to
complete the closure of the Water Management facility in Dover.
These non-underlying costs are expected to be offset by the planned
sale of the freehold Dover land and buildings, for which marketing
has commenced.
Capital expenditure of £2.0m (H1
FY24: £1.5m) was 133% (H1 FY24: 100%) of depreciation. This
included £0.4m of investments to complete the access cover
manufacturing facility at our site in Halstead, Essex, along with
£0.7m of spend at Timloc to support its efficiency and innovation
activities.
Interest payments were £0.6m (H1
FY24: £0.3m), higher due to the increased debt following the
acquisition of ARP in December 2023, and tax payments were £1.2m
(H1 FY24: £1.7m), reflecting catch-up payments in H1 FY24 in
respect of prior year liabilities.
The Group's free cash flow - cash
generated for acquisitions, funding returns to shareholders or for
reducing debt - was £5.4m, a 10% increase on H1 FY24
(£4.8m).
After a £2.6m (H1 FY24: £2.5m)
outflow to pay the prior year's final dividend, own share purchases
of £0.1m (H1 FY24: £0.4m) to fulfil the vesting of employee share
options and, in the prior period, a net £6.5m outflow on the
acquisition of ARP, the Group's net bank debt reduced by £2.7m (H1
FY24: increased by £4.6m).
Net bank debt at December 2024 was
£4.6m (December 2023: £7.4m), representing gearing of 0.3x (H1
FY24: 0.5x), comfortably within our bank covenant of less than
2.5x.
Pension deficit and net assets
The Group's IAS 19 pension surplus
at December 2024 was £3.3m (December 2023: £4.8m deficit; June
2024: £0.8m surplus), an increase of £2.5m since June 2024 due to
higher bond yields reducing liabilities, investment gains on the
scheme's growth assets, and the Group's deficit repair
contributions. The scheme is now approaching a self-sufficient
position - where the scheme can follow a low-risk investment
strategy with minimum ongoing Group support - and the Group is
continuing its de-risking and funding dialogue with the scheme's
trustees ahead of the next triennial review in March
2025.
Group net assets increased to £37.4m
(December 2023: £26.3m, June 2024: £33.5m), primarily as a result
of the retained profits after dividend distributions and actuarial
gains on the pension asset.
Interim Dividend
The Board has declared an increased
interim dividend of 3.50p (H1 FY24: 3.45p) per ordinary share,
payable on 8 April 2025 to shareholders on the register on 21
February 2025.
Outlook
As commented on in the trade and
financial press, UK construction industry conditions remain
challenging, with the timing of a broad-based recovery uncertain in
the short-term. Although there are some positive signs
emerging, the Group will continue to focus on outperforming
underlying markets through its strong alignment with long term
environmental growth drivers in construction, product innovation
and customer service, and will continue to invest in selected
overseas markets to drive export growth.
While the increases in Employers'
National Insurance and National Living Wage, announced in the
October 2024 Budget, are expected to add an annualised c.£0.6m to
costs from April 2025, the Group has demonstrated its ability over
recent years to maintain revenue growth, mitigate cost increases
and grow margins through structural cost reductions and efficiency
gains and, where necessary, pricing adjustments. Consequently, the
Board does not expect these to have a significant impact on the
Group's profitability.
The Board continues to remain
confident both in the Group achieving its expectations for the year
to June 2025, and in the significant opportunity available to the
Group over the medium and longer term.
Paul
Hooper, Chief
Executive
Simon Dray, Group Finance Director
4
February 2025
CONDENSED CONSOLIDATED
INTERIM STATEMENT OF COMPREHENSIVE INCOME
for the half year to 31
December 2024
|
|
Half year to 31 December
2024
|
Half year
to 31 December 2023
|
Year
to
30 June
2024
|
|
|
|
|
|
|
|
|
|
|
|
Underlying
|
Non-underlying
|
Total
|
Underlying
|
Non-underlying
|
Total
|
Total
|
|
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|
Notes
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
|
|
|
|
Revenue
|
5
|
57,356
|
-
|
57,356
|
47,812
|
-
|
47,812
|
100,724
|
Cost of sales
|
|
|
|
|
|
|
|
|
Gross profit
|
|
21,579
|
-
|
21,579
|
17,948
|
-
|
17,948
|
38,280
|
|
|
|
|
|
|
|
|
|
Net operating expenses
|
|
|
|
|
|
|
|
|
Net operating expenses before
non-underlying items
|
|
(13,471)
|
-
|
(13,471)
|
(11,211)
|
-
|
(11,211)
|
(24,043)
|
Non-underlying items
|
4
|
-
|
(902)
|
(902)
|
-
|
(584)
|
(584)
|
(1,041)
|
Net
operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating profit
|
4, 5
|
8,108
|
(902)
|
7,206
|
6,737
|
(584)
|
6,153
|
13,196
|
|
|
|
|
|
|
|
|
|
Net finance costs
|
6
|
|
|
|
|
|
|
|
Profit before taxation
|
4
|
7,479
|
(952)
|
6,527
|
6,277
|
(688)
|
5,589
|
11,735
|
|
|
|
|
|
|
|
|
|
Tax expense
|
7
|
(1,787)
|
156
|
(1,631)
|
(1,594)
|
109
|
(1,485)
|
(2,987)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit/(loss) for the period
|
|
|
|
|
|
|
|
|
Other comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items that will not be reclassified to profit or
loss:
|
|
|
|
|
|
|
|
|
Actuarial gain/(loss) on defined
benefit pensions, net of tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Items that are or may be reclassified subsequently to profit
or loss:
|
|
|
|
|
|
|
|
|
Effective portion of changes in fair
value of cash flow hedges, net of tax
|
|
|
|
44
|
|
|
(46)
|
(38)
|
Exchange differences on
retranslation of foreign operations
|
|
|
|
21
|
|
|
(31)
|
(30)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive gain/(loss) for the period, net of
tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive profit for the period, net of
tax
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share:
|
|
|
|
Pence
|
|
|
Pence
|
Pence
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per share
|
10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliations of underlying to
statutory profit and earnings per share are provided in notes 4 and
10 respectively.
CONDENSED CONSOLIDATED INTERIM STATEMENT OF FINANCIAL
POSITION
at 31 December
2024
|
|
31 December
|
31
December
|
30
June
|
|
|
2024
(Unaudited)
|
2023
(Unaudited)
|
2024
(Audited)
|
|
Notes
|
£'000
|
£'000
|
£'000
|
Assets
|
|
|
|
|
Non-current assets
|
|
|
|
|
Property, plant and equipment - owned
assets
|
|
16,328
|
14,584
|
15,670
|
Property, plant and equipment - right
of use assets
|
|
5,125
|
4,517
|
5,569
|
Goodwill
|
|
12,678
|
13,493
|
12,678
|
Other intangible assets
|
|
6,430
|
5,292
|
6,621
|
Employee benefit asset
|
|
3,308
|
-
|
794
|
Deferred tax assets
|
|
|
|
|
|
|
43,869
|
39,089
|
41,332
|
Current assets
|
|
|
|
|
Inventories
|
|
12,950
|
12,952
|
13,153
|
Trade and other
receivables
|
|
18,817
|
18,350
|
21,518
|
Cash at bank
|
11
|
6,581
|
7,186
|
6,410
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
Interest bearing loans and
borrowings
|
11
|
(11,157)
|
(14,556)
|
(13,662)
|
Lease liability
|
11
|
(4,320)
|
(3,979)
|
(4,769)
|
Employee benefit
obligations
|
|
-
|
(4,812)
|
-
|
Provisions
|
|
(1,946)
|
(1,503)
|
(1,880)
|
Deferred tax liabilities
|
|
|
|
|
|
|
(22,132)
|
(27,715)
|
(24,083)
|
Current liabilities
|
|
|
|
|
Trade and other payables
|
|
(19,025)
|
(18,154)
|
(21,519)
|
Lease liability
|
11
|
(976)
|
(836)
|
(1,078)
|
Provisions
|
|
(318)
|
(776)
|
(307)
|
Corporation tax payable
|
|
(1,593)
|
(1,005)
|
(1,052)
|
Deferred consideration
|
|
(750)
|
(2,700)
|
(755)
|
Derivative financial
liabilities
|
|
(22)
|
(91)
|
(81)
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
|
|
|
|
|
|
Net
assets
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
Share capital
|
|
4,517
|
4,517
|
4,517
|
Share premium
|
|
445
|
445
|
445
|
Capital reserve - own
shares
|
|
(183)
|
(378)
|
(321)
|
Hedging reserve
|
|
(16)
|
(68)
|
(60)
|
Foreign currency reserve
|
|
189
|
167
|
168
|
Profit and loss account
reserve
|
|
32,449
|
21,617
|
28,789
|
Total equity
|
|
|
|
|
NOTES TO THE CONDENSED
CONSOLIDATED INTERIM FINANCIAL STATEMENTS
for the half year to 31
December 2024
1.
Basis of preparation
The condensed consolidated interim
financial statements of The Alumasc Group plc and its subsidiaries
have been prepared in accordance with International Financial
Reporting Standards (IFRS) in conformity with the requirements of
the Companies Act 2006 that are effective at 31 December
2024.
The condensed consolidated interim
financial statements have been prepared using the accounting
policies set out in the statutory accounts for the financial year
to 30 June 2024 and in accordance with AIM Rule 18, and the same
accounting policies will be adopted in the 2025 annual financial
statements.
The consolidated financial
statements of the Group as at and for the year ended 30 June 2024
are available on request from the Company's registered office at
Burton Latimer, Kettering, Northants, NN15 5JP or on the
website www.alumasc.co.uk.
The comparative figures for the
financial year ended 30 June 2024 are not the Company's statutory
accounts for that financial year but have been extracted from those
accounts. Those accounts have been reported on by the Company's
auditors and delivered to the registrar of companies. The report of
the auditors was (i) unqualified, (ii) did not include a reference
to any matters to which the auditors drew attention by way of
emphasis without qualifying their report, and (iii) did not contain
a statement under
section 498 (2) or (3) of the
Companies Act 2006.
The condensed consolidated interim
financial statements for the half year ended 31 December 2024 are
not statutory accounts and have been neither audited nor reviewed
by the Group's auditors. They do not
contain all of the information required for full financial
statements, and should be read in conjunction with the consolidated
financial statements of the Group as at and for the year ended 30
June 2024.
These condensed consolidated interim
financial statements were approved by the Board of Directors on 4
February 2025.
The Group performed ahead of the
Base Case trading scenario modelled as part of the 30 June 2024
year end Going Concern review, and also ahead of the stress testing
performed. On the basis of the Group's financing facilities and
current financial plans and sensitivity analyses, the Board is
satisfied that the Group has adequate resources to continue in
operational existence for twelve months from the date of signing
this report and accordingly continues to adopt the going concern
basis in preparing these condensed consolidated interim financial
statements.
2.
Estimates
The preparation of condensed
consolidated interim financial statements requires management to
make judgements, estimates and assumptions that affect the
application of accounting policies and the reported amount of
assets and liabilities, income and expense. Actual results may
differ from these estimates.
Except as described below, in
preparing these condensed consolidated interim financial
statements, the significant judgements made by management in
applying the Group's accounting policies and the key sources of
estimation uncertainty were the same as those that applied to the
consolidated financial statements as at and for the year ended 30
June 2024, namely the valuation of defined benefit pension
obligations and the valuation of the Group's acquired
goodwill.
During the six months ended 31
December 2024, management reassessed and updated its estimates in
respect of retirement benefit obligations based on market data
available at 31 December 2024. The resulting impact was a £2.0
million pre-tax actuarial gain, calculated using IAS 19
conventions, recognised in the six month period to 31 December
2024.
3.
Risks and uncertainties
A summary of the Group's principal
risks and uncertainties was provided on pages 47 to 50 of Alumasc's
Report and Accounts for the year ended 30 June 2024. The Board
considers these risks and uncertainties remain relevant to the
current financial year.
Specific risks and uncertainties
relating to the Group's performance in the second half year
are:
- Inflation and interest
rates, and their impact on the Group's construction
markets;
- Prolonged periods of bad
weather which may impact the Group's construction markets;
and
- Potential impacts on
customer demand or our supply chain from the current global
geopolitical environment.
4.
Underlying to statutory profit reconciliation
Profit before
tax
|
Half year to 31 December
2024
|
Half year
to 31 December 2023
|
Year to 30
June
2024
|
|
£'000
|
£'000
|
£'000
|
|
|
|
|
Underlying profit before
tax
|
7,479
|
6,277
|
12,971
|
|
|
|
|
Acquired intangible asset
amortisation
|
(212)
|
(35)
|
(239)
|
IAS 19 net pension scheme finance
costs
|
(50)
|
(104)
|
(195)
|
Acquisition costs
|
-
|
(259)
|
(349)
|
Restructuring costs
|
(690)
|
(290)
|
(453)
|
|
|
|
|
Reported profit before tax
|
|
|
|
Operating
profit
|
Half year to 31 December
2024
|
Half year
to 31 December 2023
|
Year to 30
June
2024
|
|
£'000
|
£'000
|
£'000
|
|
|
|
|
Underlying operating
profit
|
8,108
|
6,737
|
14,237
|
|
|
|
|
Acquired intangible asset
amortisation
|
(212)
|
(35)
|
(239)
|
Acquisition costs
|
-
|
(259)
|
(349)
|
Restructuring costs
|
(690)
|
(290)
|
(453)
|
|
|
|
|
Reported operating profit
|
|
|
|
The Group reports underlying profit
and underlying earnings in addition to the financial information
presented under IFRS. The Board believes that underlying profit and
underlying earnings provide additional and consistent measures of
underlying performance by removing items that are not closely
related to the Group's day-to-day trading activities and which
would typically be excluded in assessing the value of the
business.
Underlying profit and underlying
earnings are used by the Board for internal performance analysis,
planning and employee compensation arrangements, and are not
defined terms under IFRS, and may therefore not be comparable with
similarly titled measures reported by other companies. They are
therefore not intended to be a substitute for, or superior to, IFRS
measures of profit and earnings.
In the presentation of underlying
profits, management disclose the amortisation of acquired
intangible assets and IAS 19 pension costs consistently as
non-underlying items because they are material non-cash and
non-trading items that would typically be excluded in assessing the
value of the business.
In addition, management has presented
the following specific items that arose in H1 FY25 and H1 FY24 as
non-underlying as they are non-recurring items that are judged to
be significant enough to affect the understanding of the
year-on-year evolution of the underlying trading performance of the
business:
· One-off restructuring costs of £690,000 (H1 FY24: £290,000),
representing the costs of a restructuring of the Water Management
division including the planned closure of the division's site in
Dover and relocation of its activities to the division's site in
Halstead, and a restructuring of the division's sales and
commercial teams. A further £0.1m is expected to be incurred in the
second half of FY25 to complete the project.
· Acquisition
expenses of £nil (H1 FY24: £259,000), related to professional fees
incurred primarily in connection with the acquisition of ARP Group,
which completed in December 2023.
Impact on cashflow
Of the £952,000 (H1 FY24: £688,000)
non-underlying items recognised, £499,000 (H1 FY24: £549,000) were
settled in cash. £191,000 (H1 FY24: £nil) is due to be paid in the
second half of the financial year, and £262,000 (H1 FY24: £139,000)
relates to non-cash amortisation of acquired intangible assets and
IAS 19 pension costs.
5.
Segmental analysis
In accordance with IFRS 8 Operating
Segments, the segmental analysis below follows the Group's internal
management reporting structure.
Revenue
|
Half year to 31 December
2024
|
Half year
to 31 December 2023
|
Year to 30
June
2024
|
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
|
|
|
Water Management
|
29,583
|
22,027
|
48,316
|
Building Envelope
|
20,239
|
18,680
|
37,602
|
Housebuilding Products
|
7,534
|
7,105
|
14,806
|
|
|
|
|
Group revenue
|
|
|
|
Operating
profit
|
Half year to 31 December
2024
|
Half year
to 31 December 2023
|
Year to 30
June
2024
|
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
|
|
|
Water Management
|
4,684
|
3,521
|
7,628
|
Building Envelope
|
2,530
|
2,384
|
4,627
|
Housebuilding Products
|
1,887
|
1,741
|
3,750
|
Unallocated central costs
|
(993)
|
(909)
|
(1,768)
|
|
|
|
|
Underlying operating profit
|
8,108
|
6,737
|
14,237
|
|
|
|
|
Non-underlying items
|
(902)
|
(584)
|
(1,041)
|
|
|
|
|
Operating profit
|
|
|
|
Sales to external customers by geographical
segment
|
United
|
|
North
|
Middle
|
Far
|
Rest of
|
|
|
Kingdom
|
Europe
|
America
|
East
|
East
|
World
|
Total
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
|
|
|
Half year to
31 December 2024
|
49,271
|
1,746
|
7
|
232
|
5,813
|
287
|
57,356
|
|
|
|
|
|
|
|
|
Half year to 31 December 2023
|
42,154
|
1,453
|
10
|
401
|
3,197
|
597
|
47,812
|
6.
Net finance costs
|
Half year
to
|
Half year
to
|
Year
to
|
|
31 December
|
31
December
|
30
June
|
|
2024
|
2023
|
2024
|
|
£'000
|
£'000
|
£'000
|
|
|
|
|
Finance costs
- Bank overdrafts
|
5
|
14
|
16
|
- Revolving credit facility
|
558
|
358
|
1,074
|
- Interest on lease liabilities
|
|
|
|
|
629
|
460
|
1,266
|
- IAS 19 net pension scheme finance costs
|
50
|
104
|
195
|
|
|
|
|
7.
Tax expense
|
Half year to 31 December
2024
|
Half year
to 31 December
2023
|
Year to 30
June
2024
|
|
£'000
|
£'000
|
£'000
|
|
|
|
|
Current tax:
|
|
|
|
UK corporation tax
|
1,048
|
729
|
2,062
|
Overseas tax
|
148
|
138
|
200
|
Amounts under-provided in previous
years
|
-
|
-
|
(199)
|
Total current tax
|
|
|
|
|
|
|
|
Deferred tax:
|
|
|
|
Origination and reversal of temporary
differences
|
435
|
618
|
639
|
Amounts over-provided in previous
years
|
-
|
-
|
285
|
Total deferred tax
|
|
|
|
|
|
|
|
|
|
|
|
Total tax expense
|
|
|
|
Deferred tax recognised in other
comprehensive income:
|
|
|
|
Actuarial gains/(losses) on pension
schemes
|
491
|
(246)
|
1,029
|
Cash flow hedge
|
15
|
(15)
|
(12)
|
Tax charged/(credited) to other
comprehensive income
|
|
|
|
|
|
|
|
Total tax charge in the consolidated
statement of comprehensive income
|
|
|
|
8.
Dividends
The Directors have approved an
interim dividend per share of 3.50 pence (FY24 interim dividend:
3.45 pence) which will be paid on 8 April 2025 to shareholders on
the register at the close of business on 21 February 2025. The cash
cost of the dividend is expected to be £1,248,000. As the dividend
was approved after the statement of financial position date, it has
not been accrued in the interim consolidated financial statements.
A final dividend per share of 7.30 pence in respect of the 2023/24
financial year was paid at a cash cost of £2,625,000 during the six
months to 31 December 2024.
9.
Share Based Payments
During the period the Group awarded
195,000 options (H1 FY24: 210,000) under the Executive Share Option
Scheme ("ESOS"). These options have an exercise price of 307.0
pence and require certain criteria to be fulfilled before vesting.
79,445 existing options were exercised during the period (H1 FY24:
90,000) and 17,868 options lapsed (H1 FY24: nil).
Total awards granted under the
Group's Long Term Incentive Plans ("LTIP") amounted to 189,006 (H1
FY24: 316,472). LTIP awards have no exercise price but are
dependent on certain vesting criteria being met. 118,119 existing
LTIP awards were exercised during the period (H1 FY24: 130,251) and
95,901 existing LTIP awards lapsed (H1 FY24: 53,691).
10.
Earnings per share
Basic earnings per share is
calculated by dividing the net profit for the period attributable
to ordinary equity shareholders of the parent by the weighted
average number of ordinary shares in issue during the
period. Diluted earnings per share is
calculated by dividing the net profit attributable to ordinary
equity shareholders of the parent by the weighted average number of
ordinary shares in issue during the period, after allowing for the
exercise of outstanding share options. The following sets out the
income and share data used in the basic and diluted earnings per
share calculations:
|
Half year
to 31 December
2024
|
Half year
to 31 December 2023
|
Year
to
30
June
2024
|
|
£'000
|
£'000
|
£'000
|
|
|
|
|
Net profit attributable to equity
holders
|
|
|
|
|
000s
|
000s
|
000s
|
|
|
|
|
Basic weighted average number of
shares
|
35,996
|
35,942
|
35,964
|
Dilutive potential ordinary shares -
employee share options
|
725
|
292
|
296
|
Diluted weighted average number of
shares
|
|
|
|
|
|
|
|
|
Half year to 31
December
2024
|
Half year
to 31 December 2023
|
Year
to
30
June
2024
|
|
Pence
|
Pence
|
Pence
|
|
|
|
|
Basic earnings per share
|
|
|
|
|
|
|
|
Diluted earnings per share
|
|
|
|
Calculation of underlying earnings
per share:
|
|
|
Half year
to 31 December
2024
|
Half year
to 31 December 2023
|
Year
to
30
June
2024
|
|
£'000
|
£'000
|
£'000
|
|
|
|
|
Reported profit before
taxation
|
6,527
|
5,589
|
11,735
|
Acquired intangible asset
amortisation
|
212
|
35
|
239
|
IAS 19 net pension scheme finance
costs
|
50
|
104
|
195
|
Restructuring & legal
costs
|
690
|
290
|
453
|
Acquisition costs
|
-
|
259
|
349
|
|
|
|
|
Underlying profit before
taxation
|
|
|
|
Tax at underlying Group tax rate of
23.9%
(2023/24 first half year: 25.4%; full
year: 25.5%)
|
(1,787)
|
(1,594)
|
(3,308)
|
Underlying earnings
|
|
|
|
|
|
|
|
Weighted average number of
shares
|
|
|
|
Basic underlying earnings per share
|
|
|
|
|
|
|
|
|
|
|
| |
Diluted underlying earnings per share
|
|
|
|
11.
Movement in borrowings
|
Cash at
bank /bank
overdrafts
|
Bank loans
|
Net bank
cash/(debt)
|
Lease
liabilities
|
Total
borrowings
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
|
At 1 July 2024
|
6,410
|
(13,662)
|
(7,252)
|
(5,847)
|
(13,099)
|
Cash flow
movements
|
150
|
2,579
|
2,729
|
436
|
3,165
|
Non-cash
movements
|
-
|
(74)
|
(74)
|
115
|
41
|
Effect of foreign exchange rates |
21
|
-
|
21
|
-
|
21
|
|
|
|
|
|
|
At
31 December 2024
|
|
|
|
|
|
|
Cash
at
bank
/bank overdrafts
|
Bank
loans
|
Net bank
cash/(debt)
|
Lease
liabilities
|
Total
borrowings
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
|
At 1 July 2023
|
5,995
|
(8,848)
|
(2,853)
|
(5,234)
|
(8,087)
|
Cash flow
movements
|
1,222
|
(5,622)
|
(4,400)
|
419
|
(3,981)
|
Non-cash
movements
|
-
|
(86)
|
(86)
|
-
|
(86)
|
Effect of
foreign exchange rates
|
(31)
|
-
|
(31)
|
-
|
(31)
|
|
|
|
|
|
|
At 31 December 2023
|
|
|
|
|
|
12.
Related party disclosure
The Group has a related party
relationship with its Directors and with its UK pension schemes.
There has been no material change in the nature of the related
party transactions described in note 29 of Alumasc's Report and
Accounts for the year ended 30 June 2024.