Date: 22nd February
2016
On behalf of Western Selection P.L.C.
Western Selection P.L.C.
Interim Results
Western Selection P.L.C. (ISDX: WESP) today announces its
unaudited interim results for the six months ended 31st
December 2015.
Business Model
Western’s objective is to generate growth in value for
shareholders over the medium to long term and pay a progressive
dividend.
The Company’s business model is to take sizeable minority stakes
in relatively small companies at a pre-IPO or IPO stage, and have
directors in common through which we can provide advice and support
for these growing companies. These may or may not be
associated companies. Our aim is that these core holdings
will grow to a stage at which our support is no longer required and
our stake can then be sold over time into the market.
Companies that are targeted as core holdings will have an
experienced management team and a credible business model, and
other good prospects for growth.
Our objective is not to build a diversified portfolio, but to
identify a limited number of good opportunities for growth in
value. This may well see risk concentrated even further than
it has previously been.
To acquire these stakes in new core investment holdings, we need
to be able to react quickly, and so we need to have readily
available funds to invest. To achieve this we will maintain a
treasury operation consisting of cash, debt facilities and liquid
investments. We have ceased to have a general portfolio of
investments.
Activities
The Directors are pleased to present the unaudited interim
results of the Company for the six months ended 31st December 2015.
Our net assets per share increased 6% to 80p at 31st December 2015 from 75p at 30th June 2015. Our Core Holdings, taking into
account the increased investment in Northbridge and the new
investment in Bilby, increased in value by 8%. The value of
investments within treasury operations increased by 12% over the
half year. At the close of business on 19th February 2016, our net asset value was 74p
per share.
The Company achieved a profit for the half year of £77,000 (0.4p
per share) compared with £222,000 for the same period last year
(1.2p per share).
Dividend income from Core Holdings has decreased from £163,000
to £100,000. This was due to the disposal of Creston last year and
a lower dividend from Northbridge. These reductions in income were
partially offset by dividends of £37,000 from Swallowfield and
£43,000 from Bilby, for both of which there was no comparable
income in the prior period. There were no disposals in the period.
As a result, operating loss before associates was £1,000, compared
to a profit of £175,000 last year. Our share of the results of
associates has increased compared with the comparative period.
An analysis of assets is shown on the face of the Statement of
Financial Position.
Treasury activities
During the period we invested £643,000 into investments held in
Treasury from the proceeds of the Creston sale in the previous
year. The value of our Treasury investments increased over
the period by 12% to £3,430,000 and yielded 2.2% (£32,000).
Treasury investments represent 24% of Western’s assets.
Core Holdings
Northbridge Industrial Services plc
(“Northbridge”)
Northbridge hires and sells specialist industrial equipment to a
non-cyclical customer base. With offices or agents in the
U.K., U.S.A., Dubai, Germany, Belgium, France, Australia, Singapore, India, Brazil, Korea and Azerbaijan, Northbridge has a global customer
base. This includes utility companies, the oil and gas
sector, shipping, construction and the public sector. The product
range includes loadbanks, transformers, generators, compressors,
loadcells and oil tools. Further information about
Northbridge is available on their website:
www.northbridgegroup.co.uk.
Northbridge’s latest results, for the half year to 30th June 2015, showed a loss after tax of
£1,936,000 (2014: £2,568,000 profit). Northbridge declared an
interim dividend of 1p per share (2014: 2.2p)
During the period we increased our investment in Northbridge by
600,000 shares at a cost of £422,000 and Western now owns 2,500,000
shares, representing 13.57% of the total voting rights in
Northbridge’s issued share capital. The market value of this
investment at 31st December 2015 was
£2,050,000 (30th June 2015:
£3,895,000), representing 14% of Western’s assets.
I am a Non-Executive Director of Northbridge.
Swallowfield plc (“Swallowfield”)
Swallowfield is a market leader in the development, formulation,
manufacture and supply of cosmetics, toiletries and related
household products for global brands and retailers operating in the
cosmetics, personal care and household goods market. Further
information about Swallowfield is available on its website:
www.swallowfield.com.
Swallowfield announced its annual results to 30th
June 2015 in September 2015 showing a profit after tax of
£746,000 compared to a profit of £157,000 for the prior year.
We received a dividend from Swallowfield during the period of
£37,000 (2014 - Nil).
Western owns 1,869,149 shares in Swallowfield (16.5% of their
issued share capital). The market value of the Company’s
holding in Swallowfield on 31st December 2015 was £3,570,000 (30th June 2015: £2,019,000), representing 25% of
the Company’s assets.
Mr Beale is a Non-Executive Director of Swallowfield
Bilby Plc (“Bilby”)
In July 2015 we invested
£1,500,000 in acquiring 1,875,000 shares in Bilby which is 5.5% of
their issued share capital.
Bilby is an established, and award winning, provider of gas
installation, maintenance and general building services to local
authority and housing associations across London and South East England. They have
a strategy of growing organically and by acquisition. Further
information about Bilby is available on their website:
www.bilbyplc.com.
Bilby announced its interim results for the six month period to
30 September 2015 on 9th December 2015 showing a profit after tax of
£55,000. Bilby paid a final dividend of 2.32p per share in
August 2015 which provided us with
income of £43,000 and an interim dividend of 0.75p per ordinary
share in January 2016 (£14,000) which
will be accounted for in the second half of the year.
The market value of the Company’s holding in Bilby on
31st December 2015 was
£2,775,000, representing 19% of the Company’s assets.
Hartim Limited (“Hartim”)
Hartim offers a complete export sales, marketing, and logistical
service to a number of well known UK branded fast moving consumer
goods companies. This investment is accounted for as an
associated company.
Our share of Hartim’s estimated results for the period ended
31st December 2015 is a profit after
tax of £51,000 (2014 - £23,000).
At 31st December 2014, Western
owned 49.5% of Hartim. The carrying value of the Company’s
equity investment in Hartim on 31st December
2015 was £613,000 (2014: £591,000) representing 4% of the
Company’s assets. In addition, loans of £660,000 (equivalent
to a further 5% of the Company’s assets) have been made to Hartim
and its executive directors.
Mr. Beale is a Non-Executive Director of Hartim.
Industrial & Commercial Holdings
PLC (“ICH”)
ICH is a small unquoted PLC in which Western holds a 29.9%
interest. It owns land with potential for residential
planning permission at Milngavie, adjacent to Dougalston golf
course, just north east of Glasgow. ICH is currently making
representations for its land to be included in the local
authority’s next five year plan, but it may take some time for
permission to be received. The Company’s share of ICH’s loss
for the period was £9,000. ICH is in the process of converting into
a private limited company and is then planning to undertake a
fundraising to raise circa £100,000 of additional funding.
Mr D. C. Marshall and Mr
J. M. Robotham are directors of
ICH.
City Group P.L.C.
Western holds 48.6% and London Finance & Investment Group
P.L.C. (Western’s largest shareholder) holds 51.4% of City Group
P.L.C., which provides head office and company secretarial services
to both these and other companies. The Company’s share of City
Group’s profit for the period was £25,000.
Mr D. C. Marshall, Mr
E. J. Beale and Mr J. M. Robotham are directors of City Group
P.L.C.
Outlook
We expect a continuing period of low growth or decline in asset
prices which will provide buying opportunities for long term
investors such as ourselves.
The Board has declared an interim dividend of 1.05p per share
(prior year: 1.05p) that will be paid on Thursday, 24th
March 2016 to shareholders on the
register at the close of business on Friday, 11th
March 2016. Subject to unforeseen circumstances, we expect to
show satisfactory results for the period to 30th June 2016 and to declare a similar final
dividend for the current year, which the Board anticipates paying
in December 2016.
D.C. MARSHALL
Chairman
Unaudited Statement of Comprehensive
Income
|
Half
year ended |
Year
ended |
|
31st
December |
30th
June |
|
2015 |
|
2014 |
|
2015 |
|
£000 |
|
£000 |
|
£000 |
Income from investments
in: |
|
|
|
|
|
Core holdings |
100 |
|
163 |
|
238 |
Other listed investments |
32 |
|
39 |
|
85 |
Profit on disposal of investment in
Creston plc |
- |
|
- |
|
2,615 |
Surplus on disposal of listed
undertakings |
- |
|
139 |
|
143 |
|
132 |
|
341 |
|
3,081 |
Administrative expenses –
normal |
(133) |
|
(166) |
|
(324) |
Operating (loss)/profit |
(1) |
|
175 |
|
2,757 |
Share of results of associated
companies |
67 |
|
38 |
|
(3) |
Interest receivable |
21 |
|
20 |
|
41 |
Finance expense |
(7) |
|
(8) |
|
(11) |
Profit on ordinary activities
before taxation |
80 |
|
225 |
|
2,784 |
Taxation |
(3) |
|
(3) |
|
(10) |
Profit on ordinary activities
after taxation |
77 |
|
222 |
|
2,774 |
Other Comprehensive
Income |
|
|
|
|
|
Fair value recycled from equity on
disposal |
- |
|
(159) |
|
(1,885) |
Fair value adjustment on listed
undertakings |
897 |
|
(1,673) |
|
(5,470) |
Deferred taxation on fair
values |
- |
|
137 |
|
137 |
Total Other Comprehensive
profit/(loss) |
897 |
|
(1,695) |
|
(7,218) |
Total comprehensive
income |
974 |
|
(1,473) |
|
(4,444) |
Earnings per share |
0.4p |
|
1.2p |
|
15.5p |
|
|
|
|
|
|
Interim dividend per share |
1.05p |
|
1.05p |
|
1.05p |
Final dividend per share |
|
|
|
|
1.05p |
Total dividends in respect of the
year |
|
|
|
|
2.10p |
Unaudited Changes in Shareholders’
Equity
|
Half
year ended |
Year
ended |
|
31st
December |
30th
June |
|
2015 |
|
2014 |
|
2015 |
|
£000 |
|
£000 |
|
£000 |
Total comprehensive income |
974 |
|
(1,473) |
|
(4,444) |
Dividends paid |
(188) |
|
(188) |
|
(377) |
|
786 |
|
(1,661) |
|
(4,821) |
Equity shareholders’ funds at start
of period |
13,487 |
|
18,308 |
|
18,308 |
Equity shareholders’
funds at end of period |
14,273 |
|
16,647 |
|
13,487 |
Unaudited Statement of Financial
Position
|
31st December |
30th June |
|
2015 |
|
2014 |
|
2015 |
|
£000 |
|
£000 |
|
£000 |
Non-current
assets |
|
|
|
|
|
Core
holdings |
|
|
|
|
|
Bilby plc |
2,775 |
|
- |
|
- |
Northbridge
Industrial Services plc |
2,050 |
|
7,406 |
|
3,895 |
Swallowfield
plc |
3,570 |
|
1,589 |
|
2,019 |
Creston
plc |
- |
|
3,840 |
|
- |
Investments in
Associates |
733 |
|
708 |
|
666 |
Treasury
investments |
3,430 |
|
2,424 |
|
2,450 |
Trade and other
receivables |
660 |
|
660 |
|
660 |
|
13,218 |
|
16,627 |
|
9,690 |
|
|
|
|
|
|
Current assets - trade
and other receivables |
85 |
|
64 |
|
24 |
Cash at bank |
1,089 |
|
68 |
|
3,889 |
Other current
liabilities - trade and other payables |
(120) |
|
(112) |
|
(116) |
Net current
assets/(liabilities) |
1,054 |
|
20 |
|
3,797 |
|
|
|
|
|
|
|
|
|
|
|
|
Total assets less
current liabilities |
14,272 |
|
16,647 |
|
13,487 |
|
|
|
|
|
|
Capital and
Reserves |
|
|
|
|
|
Called up share
capital |
7,180 |
|
7,180 |
|
7,180 |
Share premium
account |
2,654 |
|
2,654 |
|
2,654 |
Capital reserve |
3 |
|
3 |
|
3 |
Unrealised profits and
losses on investments |
3,428 |
|
5,035 |
|
2,532 |
Share of undistributed
(losses)/profits of associates |
(186) |
|
(211) |
|
(252) |
Realised profits |
1,193 |
|
1,986 |
|
1,370 |
Equity
shareholders’ funds |
14,272 |
|
16,647 |
|
13,487 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net assets per
share |
80p |
|
93p |
|
75p |
|
|
|
|
|
|
|
|
|
|
|
|
Number of shares in
issue |
17,949,872 |
|
17,949,872 |
|
17,949,872 |
Unaudited Statement of Cash Flow
|
Half year ended |
Year ended |
|
31st December |
30th June |
|
2015 |
|
2014 |
|
2015 |
|
£000 |
|
£000 |
|
£000 |
Profit before taxation |
80 |
|
225 |
|
2,784 |
Adjustments for non-cash and
non-operating expenses: |
|
|
|
|
|
Profits on sale of Creston |
- |
|
- |
|
(2,615) |
Profits on sale of investments |
- |
|
(139) |
|
(143) |
Share of results of associates |
(67) |
|
(38) |
|
3 |
Net interest received |
(14) |
|
(12) |
|
(30) |
Increase in debtors and accrued
income |
(61) |
|
(40) |
|
- |
Increase in creditors |
4 |
|
18 |
|
22 |
|
(58) |
|
14 |
|
21 |
|
|
|
|
|
|
Taxation paid |
(3) |
|
(3) |
|
(10) |
Net interest received |
14 |
|
12 |
|
30 |
Cash (absorbed)/generated by
operations |
(47) |
|
23 |
|
41 |
|
|
|
|
|
|
Investment activities |
|
|
|
|
|
Proceeds of disposal of treasury
investments |
- |
|
926 |
|
931 |
Purchase of treasury
investments |
(643) |
|
(103) |
|
(104) |
|
(643) |
|
823 |
|
827 |
Disposal of part of core
holdings |
- |
|
- |
|
4,040 |
Purchase of core holdings |
(1,922) |
|
- |
|
(52) |
Net cash (outflow)/inflow from
investment activities |
(2,565) |
|
823 |
|
4,815 |
|
|
|
|
|
|
Financing activities |
|
|
|
|
|
Equity dividend paid |
(188) |
|
(188) |
|
(377) |
Net cash outflow from financing
activities |
(188) |
|
(188) |
|
(377) |
|
|
|
|
|
|
Movement in cash and cash
equivalents |
(2,800) |
|
658 |
|
4,479 |
Net cash and cash equivalents at
start of year |
3,889 |
|
(590) |
|
(590) |
Net cash and cash equivalents at
end of year |
1,089 |
|
68 |
|
3,889 |
Reconciliation to movements in cash
and cash equivalents
|
At
start |
|
Cash |
|
At
end |
|
of
Period |
|
Flow |
|
of
Period |
|
£000 |
|
£000 |
|
£000 |
Half year
ended |
|
|
|
|
|
31st December
2015 |
|
|
|
|
|
Cash and cash
equivalents |
3,889 |
|
(2,800) |
|
1,089 |
|
|
|
|
|
|
|
|
|
|
|
|
31st December
2014 |
|
|
|
|
|
Bank overdraft |
(590) |
|
658 |
|
68 |
|
|
|
|
|
|
Year ended 30th
June 2015 |
|
|
|
|
|
Cash and cash
equivalents |
- |
|
3,889 |
|
3,889 |
Bank overdraft |
(590) |
|
590 |
|
- |
Net cash and cash
equivalents |
(590) |
|
4,479 |
|
3,889 |
Notes:-
1. |
Basis of
preparation:
The results for the half-year are unaudited. The information
contained in this report does not constitute statutory accounts
within the meaning of the Companies Act 2006. The statutory
accounts of Western Selection P.L.C. for the year ended 30th June
2015 have been reported on by the Company's auditors and have been
delivered to the Registrar of Companies. The report of the
auditors was unqualified. |
|
This report has been
prepared in accordance with the accounting policies contained in
the Company’s Annual Report and Accounts 2015. |
2. |
Earnings per
share:
The calculation of earnings per share is based on the weighted
average number of shares in issue for the period and the profit on
ordinary activities after tax. |