ADVFN Logo ADVFN

We could not find any results for:
Make sure your spelling is correct or try broadening your search.

Trending Now

Toplists

It looks like you aren't logged in.
Click the button below to log in and view your recent history.

Hot Features

Registration Strip Icon for charts Register for streaming realtime charts, analysis tools, and prices.

MSI Ms International Plc

810.00
-12.00 (-1.46%)
18 Apr 2024 - Closed
Delayed by 15 minutes
Share Name Share Symbol Market Type Share ISIN Share Description
Ms International Plc LSE:MSI London Ordinary Share GB0005957005 ORD 10P
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  -12.00 -1.46% 810.00 820.00 840.00 830.00 820.00 820.00 11,787 16:35:17
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
Special Industry Machy, Nec 83.96M 4.12M 0.2521 32.92 135.5M

MS International PLC Final Results (3461H)

07/06/2017 7:00am

UK Regulatory


Ms (LSE:MSI)
Historical Stock Chart


From Apr 2019 to Apr 2024

Click Here for more Ms Charts.

TIDMMSI

RNS Number : 3461H

MS International PLC

07 June 2017

MS INTERNATIONAL plc

Results for the 52 weeks ended 29(th) April, 2017

Chairman's Statement

Results and Review

It has been a period of solid growth across much of the Group coupled with important and significant new investment to ensure we continue to take full advantage of future opportunities.

Revenue has increased across three of the Group's four divisions and it would have been all four had it not been for the rescheduling of a delivery, for a long standing international defence customer, into our 2017/18 financial year. Even so, overall revenue was up an impressive 9.2% at GBP53.82m for the year ended 29th April 2017 (2016 - GBP49.28m).

Investment across the divisions was considerable and wide ranging, reflecting our determination and commitment to optimise their future potential. This increased investment nevertheless impacted short term returns and profit before taxation amounted to GBP1.53m (2016 - GBP1.68m). Earnings per share were 9.1p (2016 - 9.6p).

The balance sheet is strong and at the year-end had net cash amounting to GBP15.21m (2016 - GBP12.76m).

'Defence division' markets generally remained testing, reflecting the many constraints placed on global defence ministries which are faced with numerous, diverse threats and yet often only have limited resources to support military procurement programmes. Hence, although programmes may be approved and planning initiated, thereafter they frequently become delayed; postponed or at worst, even cancelled. Despite such unpredictability, it is important that we continue to invest in extensive new product development as well as essential international marketing campaigns, as we seek to match the ever-changing requirements and expectations of the international market.

'Forgings division' lifted revenue by 6% as a result of strong growth in the United States and a good measure of recovery in our Brazilian operations. European markets serviced from our UK facility, remained relatively constant but were, as a result, highly competitive. The very recent production 'start-up phase' of our new superb and substantial fork-arm manufacturing property in South Carolina - a notable investment - is in process. Whilst there is still much to do and costs to complete, the facility will provide a significant capability to meet the opportunities of a changing market place.

'Petrol Station Superstructures division' produced an impressive performance, lifting revenue by some 26% over last year. Pleasingly, the number of petrol stations operating in the UK increased in 2016, the first upturn in several decades. Demand for new station builds, upgrades, plus repairs and maintenance work created a strong market for 'Global-MSI'. Clearly, we are also benefiting from having added the complimentary capabilities of station branding via 'Petrol Sign' to that of our established design, manufacture and construction of canopies and convenience stores. Our broader offering has enabled the division's marketing operations to gain added impetus. Elsewhere, in a response to a lean market for new petrol stations in Eastern Europe, our Polish operation successfully expanded into other markets and completed new station builds in twelve other countries around the world in addition to its native Poland.

'Petrol Station Branding division,' with operations in the Netherlands; Germany and the UK are all making progress. Towards the end of the period, we were at last able to commence initial work on an extensive programme to rebrand the estate of a major petrol station client in Germany. The Netherlands' operation continues to support the initiation of the German programme and the UK business also in its first year of operation, successfully winning business independently and also when teaming-up with the 'Petrol Station Superstructures Division', for those clients requiring a 'one-stop' turn-key service.

Outlook

We believe that the Group is in excellent shape and well positioned to achieve further progress following the considerable investment made across the various businesses. The order book is at a higher level than at this time last year; in particular there is a good level of orders in hand for both established and recently developed defence products. The new fork-arm facility in the United States has commenced some initial production and the prospects for our two divisions that service the petrol station market, look most promising.

All matters considered the Board recommends the payment of a maintained final dividend of 6.5p per share (2016 - 6.5p), making the total for the year of 8p (2016 - 8p). The final dividend is expected to be paid on 24(th) July 2017 to those shareholders on the register at the close of business on 23rd June 2017.

Michael Bell

6th June 2017

 
 For any further information please contact: 
 MS INTERNATIONAL plc                                        Tel: 01 302 322133 
  Michael Bell 
 
 Shore Capital                                            Tel: (0) 20 7408 4090 
  Nomad and Broker 
  Bidhi Bhoma/Patrick Castle 
 
 
 
 Consolidated income statement 
 For the 52 weeks ended 29th April, 2017 
                                                                                                2017       2016 
 Continuing operations                                                                         Total      Total 
                                                                                              GBP000     GBP000 
 
 Revenue                                                                                      53,823     49,282 
 Cost of sales                                                                              (38,875)   (36,413) 
 
 
 Gross profit                                                                                 14,948     12,869 
 
 
 Distribution costs                                                                          (3,654)    (3,104) 
 Administrative expenses                                                                     (9,523)    (7,909) 
--------------------------------------------------------------------                       ---------  --------- 
 
                                                                                            (13,177)   (11,013) 
 
 
 Group operating profit                                                                        1,771      1,856 
 
 Finance revenue                                                                                  33         47 
 Finance costs                                                                                  (31)        (5) 
 Other finance costs - pensions                                                                (247)      (216) 
                                                                                           ---------  --------- 
                                                                                               (245)      (174) 
 --- 
 
 Profit before taxation                                                                        1,526      1,682 
 
 Taxation                                                                                       (28)       (98) 
 
 
 Profit for the period attributable to equity holders of the parent                            1,498      1,584 
 
 
 Earnings per share: basic and diluted                                                          9.1p       9.6p 
 
 
 Consolidated and company statement of comprehensive income 
 For the 52 weeks ended 29th April, 2017 
                                                                                   Group            Company 
                                                                           2017      2016       2017       2016 
                                                                          Total     Total      Total      Total 
                                                                         GBP000    GBP000     GBP000     GBP000 
 
 Profit for the period attributable to equity holders of the 
  parent                                                                  1,498     1,584      2,702      1,926 
 
 
 Exchange differences on retranslation of foreign operations                757       228          -          - 
 
 
 Net other comprehensive profit to be reclassified to profit or 
  loss in subsequent periods                                                757       228          -          - 
 
 
 Remeasurement gains/(losses) on defined benefit pension scheme              95     (826)         95      (826) 
 Deferred taxation on remeasurement on defined benefit scheme              (16)       165       (16)        165 
 Change in taxation rates                                                  (75)     (153)       (75)      (153) 
 
 Net other comprehensive income/(loss) not being reclassified to 
  profit or loss in subsequent 
  periods                                                                     4     (814)          4      (814) 
 
 
 
 
 Total comprehensive income for the period attributable to 
  equity holders of the parent                                            2,259       998      2,706      1,112 
                                                                      ---------  --------  ---------  --------- 
 
 
 
 
 
Consolidated and company statement of changes in equity 
For the 52 weeks ended 29th April, 2017 
                   Issued     Capital      Other  Revaluation   Special   Foreign  Treasury  Retained     Total 
                  capital  redemption   reserves      reserve   reserve  exchange    shares  earnings 
                              reserve                                     reserve 
                  GBP'000     GBP'000    GBP'000      GBP'000   GBP'000   GBP'000   GBP'000   GBP'000   GBP'000 
 
(a) Group 
At 2nd May, 
 2015               1,840         901      2,815        4,146     1,629     (289)   (3,059)    20,316    28,299 
 
Profit for the 
 period                 -           -          -            -         -         -         -     1,584     1,584 
Other 
 comprehensive 
 income/(loss)          -           -          -            -         -       228         -     (814)     (586) 
                  -------              ---------                                             --------  -------- 
Total 
 comprehensive 
 income                 -           -          -            -         -       228         -       770       998 
Dividends paid          -           -          -            -         -         -         -   (1,320)   (1,320) 
Change in 
 taxation rates         -           -          -           83         -         -         -         -        83 
Depreciation of 
 buildings 
 revaluation            -           -          -          (7)         -         -         -         7         - 
 
 
At 30th April, 
 2016               1,840         901      2,815        4,222     1,629      (61)   (3,059)    19,773    28,060 
 
Profit for the 
 period                 -           -          -            -         -         -         -     1,498     1,498 
Other 
 comprehensive 
 income                 -           -          -            -         -       757         -         4       761 
                  -------  ----------  ---------  -----------  --------  --------  --------  --------  -------- 
Total 
 comprehensive 
 income                 -           -          -            -         -       757         -     1,502     2,259 
Dividends paid          -           -          -            -         -         -         -   (1,320)   (1,320) 
Change in 
 taxation rates         -           -          -           42         -         -         -         -        42 
Depreciation of 
 buildings 
 revaluation            -           -          -          (7)         -         -         -         7         - 
 
 
At 29th April, 
 2017               1,840         901      2,815        4,257     1,629       696   (3,059)    19,962    29,041 
 
 
(b) Company 
At 2nd May, 
 2015               1,840         901      1,565        4,240     1,629         -   (3,059)    17,554    24,670 
 
Profit for the 
 period                 -           -          -            -         -         -         -     1,926     1,926 
Other 
 comprehensive 
 loss                   -           -          -            -         -         -         -     (814)     (814) 
                  -------  ----------  ---------  -----------  --------  --------  --------  --------  -------- 
Total 
 comprehensive 
 income                 -           -          -            -         -         -         -     1,112     1,112 
Dividends paid          -           -          -            -         -         -         -   (1,320)   (1,320) 
Change in 
 taxation rates         -           -          -           83         -         -         -         -        83 
Depreciation of 
 buildings 
 revaluation            -           -          -          (7)         -         -         -         7         - 
 
 
At 30th April, 
 2016               1,840         901      1,565        4,316     1,629         -   (3,059)    17,353    24,545 
 
Profit for the 
 period                 -           -          -            -         -         -         -     2,702     2,702 
Other 
 comprehensive 
 loss                   -           -          -            -         -         -         -         4         4 
                  -------  ----------  ---------  -----------  --------  --------  --------  --------  -------- 
Total 
 comprehensive 
 income                 -           -          -            -         -         -         -     2,706     2,706 
Dividends paid          -           -          -            -         -         -         -   (1,320)   (1,320) 
Change in 
 taxation rates         -           -          -           41         -         -         -         -        41 
Depreciation of 
 buildings 
 revaluation            -           -          -          (6)         -         -         -         6         - 
 
 
At 29th April, 
 2017               1,840         901      1,565        4,351     1,629         -   (3,059)    18,745    25,972 
 
 Consolidated and company statements of financial position 
 At 29th April, 2017 
                                                              Group                              Company 
                                                         2017      2016                2017                2016 
                                                      GBP'000   GBP'000             GBP'000             GBP'000 
 ASSETS 
 Non-current assets 
 Property, plant and equipment                         19,099    15,955              12,653              12,869 
 Intangible assets                                      5,301     5,671                   -                   4 
 Investments in subsidiaries                                -         -              14,339              14,170 
 Deferred income tax asset                              1,272     1,376               1,272               1,376 
 
 
                                                       25,672    23,002              28,264              28,419 
 
 
 Current assets 
 Inventories                                           10,145     7,043               7,989               5,808 
 Trade and other receivables                           11,393     8,996              14,566               9,655 
 Income tax receivable                                    199       118                   -                   - 
 Prepayments                                              943       784                 824                 682 
 Cash and cash equivalents                             15,210    12,758              13,526              11,017 
 
 
                                                       37,890    29,699              36,905              27,162 
 
 
 
 
 
 TOTAL ASSETS                                          63,562    52,701              65,169              55,581 
 
 
 
 EQUITY AND LIABILITIES 
 Equity 
 Equity share capital                                   1,840     1,840               1,840               1,840 
 Capital redemption reserve                               901       901                 901                 901 
 Other reserve                                          2,815     2,815               1,565               1,565 
 Revaluation reserve                                    4,257     4,222               4,351               4,316 
 Special reserve                                        1,629     1,629               1,629               1,629 
 Currency translation reserve                             696      (61)                   -                   - 
 Treasury shares                                      (3,059)   (3,059)             (3,059)             (3,059) 
 Profit for the period                                  1,498     1,584               2,572               1,755 
 Retained earnings                                     18,464    18,189              16,174              15,598 
 
 
 TOTAL EQUITY SHAREHOLDERS' FUNDS                      29,041    28,060              25,973              24,545 
 
 
 Non-current liabilities 
 Defined benefit pension liability                      7,485     7,644               7,485               7,644 
 Deferred income tax liability                          1,449     1,590                 911                 987 
 
 
                                                        8,934     9,234               8,396               8,631 
 
 
 Current liabilities 
 Trade and other payables                              25,464    15,253              30,607              22,270 
 Income tax payable                                       123       154                 193                 135 
 
 
                                                       25,587    15,407              30,800              22,405 
 
 
 
 
 
 TOTAL EQUITY AND LIABILITIES                          63,562    52,701              65,169              55,581 
 
 
 
 
 Consolidated and company cash flow statements 
 For the 52 weeks ended 29th April, 2017                                    Group              Company 
                                                                        2017      2016      2017      2016 
                                                                      GBP000    GBP000    GBP000    GBP000 
 
 
 Profit before taxation                                                1,526     1,682     2,544     1,880 
 
 Adjustments to reconcile profit before taxation to net cash 
 inflow/(outflow) from operating 
 activities 
 Depreciation charge                                                   1,105     1,060       853       861 
 Amortisation charge                                                     535       609         4         9 
 Impairment in investment in subsidiary undertaking                        -         -     (155)        28 
 Profit on sale of fixed assets                                         (35)      (98)      (34)      (91) 
 Finance costs                                                           245       174       228       170 
 Foreign exchange gains                                                  419        83         -         - 
 (Increase)/decrease in inventories                                  (3,102)     2,394   (2,181)     1,585 
 (Increase)/decrease in receivables                                  (2,397)       840   (4,911)     (403) 
 Increase in prepayments                                               (159)     (194)     (142)     (187) 
 Increase/(decrease) in payables                                       3,126   (1,981)     1,409   (1,705) 
 Increase/(decrease) in progress payments                              7,085   (2,479)     6,928   (2,479) 
 Pension fund payments                                                 (311)     (275)     (311)     (275) 
 
 
 Cash generated from /(invested in) operating activities               8,037     1,815     4,232     (607) 
 
 Net interest received                                                     2        42        19        46 
 Taxation (paid)/received                                              (242)     (134)        65        16 
 
 
 Net cash inflow/(outflow) from operating activities                   7,797     1,723     4,316     (545) 
 
 Investing activities 
                                                                    --------  --------  --------  -------- 
 Acquisition of Petrol Sign bv                                             -   (2,612)         -   (2,438) 
 Investment in Petrol Sign GmbH                                            -         -         -      (19) 
 Investment in Global MSI bv                                                                (14)         - 
 Purchase of property, plant and equipment                           (4,165)   (2,330)     (720)   (1,172) 
 Sale of property, plant and equipment                                   140       149       117       141 
                                                                    --------  -------- 
 
 
 Net cash outflow from investing activities                          (4,025)   (4,793)   (617)     (3,488) 
 
 
 Financing activities 
 Dividends paid                                                      (1,320)   (1,320)   (1,320)   (1,320) 
 Dividend received from subsidiary                                         -         -       130       171 
 
 
 Net cash outflow from financing activities                          (1,320)   (1,320)   (1,190)   (1,149) 
 
 
 Increase/(decrease) in cash and cash equivalents                      2,452   (4,390)     2,509   (5,182) 
 Opening cash and cash equivalents                                    12,758    17,148    11,017    16,199 
 
 
 Closing cash and cash equivalents                                    15,210    12,758    13,526    11,017 
 
 
 
 
The financial information set out above does not constitute the Company's statutory 
 accounts 
 for the periods ended 29(th) April, 2017 or 30th April, 2016 but is derived from those 
 accounts. 
 Statutory accounts for 2016 have been delivered to the Registrar of Companies, and those 
 for 
 2017 will be delivered following the Company's Annual General Meeting. The auditors have 
 reported 
 on those accounts; their reports were unqualified and did not contain a statement under 
 section 
 498 (2) or (3) of the Companies Act 2006. 
 
1    Segment information 
 
     The following table presents revenue and profit and certain assets and liability information 
      regarding the Group's divisions for the periods ended 29th April, 2017 and 30th April, 2016. 
      The reporting format is determined by the differences in manufacture and services provided 
      by the Group. The Defence division is engaged in the design, manufacture and service of defence 
      equipment. The Forgings division is engaged in the manufacture of forgings. The Petrol Station 
      Superstructures division is engaged in the design, manufacture, construction, branding, maintenance 
      and restyling of petrol station superstructures. The Petrol Station Branding division is engaged 
      in the design and installation of the complete appearance of petrol stations. 
 
 
     Management monitors the operating results of its business units separately for the purpose 
      of making decisions about resource allocation and performance assessment. Segment performance 
      is evaluated based on operating profit or loss which in certain respects, as explained in 
      the table below, is measured differently from operating profit or loss in the consolidated 
      financial statements. Group financing (including finance costs and finance revenue) and income 
      taxes are managed on a group basis and are not allocated to operating segments. 
 
                                Defence             Forgings     Petrol Station     Petrol Station       Total 
                                                                 Superstructures       Branding 
                         2017          2016     2017      2016     2017      2016    2017      2016    2017    2016 
                       GBP000        GBP000   GBP000    GBP000   GBP000    GBP000  GBP000    GBP000  GBP000  GBP000 
                                   Restated           Restated           Restated          Restated 
     Revenue 
 External              20,847        21,907   12,562    11,922   13,745    10,842   6,669     4,611  53,823  49,282 
 
 
 Total revenue         20,847        21,907   12,562    11,922   13,745    10,842   6,669     4,611  53,823  49,282 
 
 
 
 Segment result         1,822         1,950    (721)     (393)      957       262   (287)        37   1,771   1,856 
 Net finance costs                                                                                    (245)   (174) 
 
 
 Profit before 
  taxation                                                                                            1,526   1,682 
 Taxation                                                                                              (28)    (98) 
 
 
 Profit for the 
  period                                                                                              1,498   1,584 
 
 
 Segmental assets      30,576        24,607    5,178     5,250    8,260     9,525   5,514     3,668  49,528  43,050 
 Unallocated assets (see 
  below)                                                                                             14,034   9,651 
 
 
 Total assets                                                                                        63,562  52,701 
 
 
 Segmental 
  liabilities          18,333        10,411    1,905     1,378    2,572     2,458   2,644       985  25,454  15,232 
 Unallocated liabilities (see 
  below)                                                                                              9,067   9,409 
 
 
 Total 
  liabilities                                                                                        34,521  24,641 
 
 
 Capital 
  expenditure             219           214    3,297     1,443      254       470     341        80   4,111   2,207 
 Depreciation             211           233      305       362      627       575     347       336   1,490   1,506 
 
 
 
 
 Unallocated assets includes certain fixed assets, intangible assets, current assets and deferred 
  tax assets. Unallocated liabilities includes the defined pension benefit scheme liability 
  and certain current liabilities. 
 Following the establishment of the Petrol Station Branding division, management have revised 
  the allocation of certain costs which has led to a restatement of the prior year segment result 
  for the divisions. The total segment result of the Group for the prior year remains unchanged. 
 
 
 
 
 
 Geographical analysis 
 
 The following table presents revenue and expenditure and certain assets and liabilities information 
  by geographical segment for the periods ended 29th April, 2017 and 30th April, 2016. The Group's 
  geographical segments are based on the location of the Group's assets. Revenue from external 
  customers is based on the geographical location of its customers. 
 
                                     Europe              North America         Rest of the World         Total 
                                 2017        2016        2017        2016        2017        2016    2017    2016 
                               GBP000      GBP000      GBP000      GBP000      GBP000      GBP000  GBP000  GBP000 
 
 Revenue 
 External                      45,599      39,238       6,072       3,935       2,152       6,109  53,823  49,282 
 
 Non-current assets            21,230      21,683       4,351       1,246          91          73  25,672  23,002 
 Current assets                35,911      27,544       1,213       1,483         766         672  37,890  29,699 
 Liabilities                   29,163      22,675       4,922       1,531         436         435  34,521  24,641 
 
 Capital expenditure              992       1,261       3,149       1,069          24           -   4,165   2,330 
 
 
 
 Information about major 
 customers                                                                                           2017    2016 
 Revenue from major customers arising from sales reported in the Defence 
 segment:                                                                                          GBP000  GBP000 
           Customer 
           1                                                                                        9,065       - 
           Customer 1                                                                                   -  10,042 
 
 
 
 
 
 2      Employee Information                                                                       2017     2016 
                                                                                                 Number   Number 
         The average number of employees, including executive directors, during the period 
         was: 
              Production                                                                            234      237 
              Technical                                                                              65       68 
              Distribution                                                                           30       31 
              Administration                                                                         80       59 
 
 
                                                                                                    409      395 
 
 
 
 (a)     Staff costs                                                                               2017     2016 
              Their, including executive directors, employment costs were as follows:            GBP000   GBP000 
              Wages and salaries                                                                 12,764   11,558 
              Social Security costs                                                               1,355    1,227 
              Other pension costs                                                                   398      412 
 
 
                                                                                                 14,517   13,197 
 
 
 
                                                                                                   2017     2016 
 (b)     Directors' emoluments                                                                   GBP000   GBP000 
         Aggregate directors' emoluments                                                          1,152    1,128 
          Post employment benefits                                                                   31       31 
 
 
                                                                                                  1,183    1,159 
 
 
 
 
 
 3      Taxation 
 
        The charge for taxation comprises:                 2017     2016 
                                                         GBP000   GBP000 
        Current tax 
  United Kingdom corporation tax                              9       83 
  Tax over provided in previous years                        15     (82) 
  Foreign corporation tax                                   116      150 
 
 
  Group current tax                                         140      151 
 
 
        Deferred tax 
  Origination and reversal of temporary 
   differences                                             (73)     (54) 
  Adjustments in respect of prior years                    (26)       37 
  Impact of reduction in deferred tax rate 
   to 17%                                                  (13)     (36) 
 
 
  Group deferred tax                                      (112)     (53) 
 
 
  Tax on profit                                              28       98 
 
 
 
        Tax relating to items charged or credited 
         to other comprehensive income 
        Deferred tax 
  Deferred tax on remeasurement losses on 
   pension scheme current year                               16    (165) 
  Impact of reduction in deferred tax rate 
   to 17%                                                    75      153 
 
 
  Income tax in the statement of comprehensive 
   income                                                    91     (12) 
 
 
 
        Factors affecting the tax charge for the 
  (b)    year 
 
        The tax assessed for the period differs to the standard 
         rate of corporation tax in the UK (20%) (2016 - 20%). 
         The differences are explained below: 
 
                                                           2017     2016 
                                                         GBP000   GBP000 
 
  Profit before tax                                       1,526    1,682 
 
 
  Profit multiplied by standard rate of 
   corporation tax of 20% (2016 - 20%)                      305      336 
 
  Expenses not deductible for tax purposes                (434)    (173) 
  Adjustments in respect of overseas tax 
   rates                                                    181       16 
  Current tax adjustment in respect of prior 
   periods                                                   15     (82) 
  Deferred tax adjustment in respect of 
   prior periods                                           (26)       37 
  Impact of reduction in deferred tax rate 
   to 17%                                                  (13)     (36) 
 
 
  Total tax charge for the period                            28       98 
 
 
 
 4    Earnings per share 
 
     The calculation of basic earnings per 
      share is based on: 
 
     (a) Profit for the period attributable to equity holders 
      of the parent of GBP1,498,000 (2016 - GBP1,584,000). 
 
     (b) 16,504,691 (2016 - 16,504,691) Ordinary shares, 
      being the weighted average number of Ordinary shares 
      in issue. 
 
     This represents 18,396,073 (2016 - 18,396,073) being 
      the weighted average number of Ordinary shares in issue 
      less 1,891,382 (2016 - less 1,891,392) being the weighted 
      average number of shares both held within the ESOT 
      245,048 (2016 - 245,048) and purchased by the Company 
      1,646,334 (2016 - 1,646,334). 
 
 
 
 5    Dividends paid and proposed                     2017     2016 
                                                    GBP000   GBP000 
      Declared and paid during the year 
      On Ordinary shares 
    Final dividend for 2016 : 6.50p (2015 
     - 6.50p)                                        1,073    1,073 
    Interim dividend for 2017 : 1.50p (2016 
     - 1.50p)                                          247      247 
 
 
                                                     1,320    1,320 
 
 
      Proposed for approval by shareholders 
       at the AGM 
    Final dividend for 2017 : 6.50p (2016 
     - 6.50p)                                        1,073    1,073 
 
 
 
 6    Trade and other 
      receivables 
                                                         Group                             Company 
                                                     2017             2016           2017          2016 
                                                   GBP000           GBP000         GBP000        GBP000 
  Trade receivables                                 9,631            7,744          6,792         6,578 
  Retentions on contracts                           1,723            1,188          1,723         1,188 
  Amounts owed by subsidiary 
   undertakings                                         -                -          6,036         1,874 
  Other receivables                                    39               64             15            15 
 
 
                                                   11,393            8,996         14,566         9,655 
 
 
  Gross amounts due from customers 
   for contract work - included 
   above                                            2,270            1,861          2,033         1,666 
 
 
      The aggregate amount of costs incurred and recognised profits to date on contracts is 
      GBP13,679,000 
      (2016 - GBP10,775,000). 
 
      (a) Trade receivables are denominated in the 
      following currencies 
                                                        Group                              Company 
                                                     2017             2016           2017          2016 
                                                   GBP000           GBP000         GBP000        GBP000 
  Sterling                                          6,208            6,019          6,208         6,019 
  Euro                                              2,578              983            593           559 
  US dollar                                           516              361           (14)             - 
  Other currencies                                    329              381              5             - 
 
 
                                                    9,631            7,744          6,792         6,578 
 
 
 
 
 
 
 Trade receivables are non-interest bearing and are generally on 30 days terms and are shown 
  net of provision for impairment. The aged analysis of trade receivables not impaired is as 
  follows: 
 
  Group              Total  Not past due      < 30 days     30-60 days     60-90 days      > 90 days 
                    GBP000        GBP000         GBP000         GBP000         GBP000         GBP000 
  2017               9,631         8,028          1,397            182             15              9 
  2016               7,744         6,026          1,424            269              9             16 
 
 As at 29th April, 2017 trade receivables at a nominal value of GBP84,000 (2016 - GBP102,000) 
  were impaired and fully provided. Bad debts of GBP19,000 (2016 - GBP51,000) were recovered 
  and bad debts of GBP17,000 (2016 - GBP24,000) were incurred. 
 
  Company 
  2017               6,792         5,623          1,139             30              -              - 
  2016               6,578         5,182          1,158            238              -              - 
 
 As at 29th April, 2017 trade receivables at a nominal value of GBP37,000 (2016 - GBP39,000) 
  were impaired and fully provided. Bad debts of GBP6,000 (2016 - GBP8,000) were recovered and 
  bad debts of GBP4,000 (2016 - GBP23,000) were incurred. 
 
  (b) Retentions on contracts are denominated in the 
  following currencies 
                                                      Group                             Company 
                                                   2017           2016           2017           2016 
                                                 GBP000         GBP000         GBP000         GBP000 
  Sterling                                        1,723          1,188          1,732          1,188 
  Euro                                                -              -              -              - 
  US dollar                                           -              -              -              - 
  Other                                               -              -              -              - 
  currencies 
 
 
                                                  1,723          1,188          1,732          1,188 
 
 
 Retentions on contracts are non interest bearing and represent amounts contractually retained 
  by customers on completion of contracts for specific time periods as follows: 
 
 Group               Total                      Up to 6  6 - 12 months        12 - 18        18 - 24 
                                                 months                        months         months 
                    GBP000                       GBP000         GBP000         GBP000         GBP000 
  2017               1,723                        1,723              -              -              - 
  2016               1,188                        1,188              -              -              - 
 
  Company 
 
  2017               1,723                        1,723              -              -              - 
  2016               1,188                        1,188              -              -              - 
 
 
 
 
7   Cash and cash equivalents              Group                    Company 
                                         2017      2016        2017     2016 
                                       GBP000    GBP000      GBP000   GBP000 
 Cash at bank and in hand               9,880     7,420      13,526    5,715 
 Short term deposits                    5,330     5,338           -    5,302 
 
 
                                       15,210    12,758      13,526   11,017 
 
 
 
8   Reserves 
 
    Share Capital 
    The balance classified as share capital includes the nominal value on issue of the Company's 
     equity share capital, comprising 10p Ordinary shares. 
 
    Capital redemption reserve 
    The balance classified as capital redemption reserve represents the nominal value of issued 
     share capital of the Company, repurchased. 
 
    Other reserve 
    This is the revaluation reserve previously arising under UK GAAP which is now part of 
    non-distributable 
    retained reserves. 
 
    Revaluation reserve 
    The asset revaluation reserve is used to record increases in the fair value of land and 
    buildings 
    and decreases to the extent that such decrease relates to an increase on the same assets 
    previously 
    recognised in equity. This also includes the impact of the change in related deferred tax 
    due to the change in corporation tax (18% to 17%). 
 
    Special reserve 
    The balance classified as special reserve represents the share premium on the issue of the 
     Company's equity share capital. 
 
    Currency translation reserve 
    The foreign currency translation reserve is used to record exchange differences arising from 
    the translation of the financial statements of foreign subsidiaries. It is also used to record 
    the effect of hedging net investments in foreign operations. 
 
    Treasury Shares 
                                                                                     2017     2016 
                                                                                   GBP000   GBP000 
 Employee Share Ownership Trust                                                       100      100 
 Shares in treasury (see below)                                                     2,959    2,959 
 
 
                                                                                    3,059    3,059 
 
 
    During 1991 the Company established an Employee Share Ownership Trust ("ESOT"). The trustee 
    of the ESOT is Appleby Trust (Jersey) Ltd, an independent company registered in Jersey. The 
    ESOT provides for the issue of options over Ordinary shares in the Company to Group employees, 
    including executive directors, at the discretion of the Remuneration Committee. 
 
    The trust has purchased an aggregate 245,048 (2016 - 245,048) Ordinary shares, which 
    represents 
    1.3% (2016 - 1.3%) of the issued share capital of the Company at an aggregate cost of 
    GBP100,006. 
    The market value of the shares at 29th April, 2017 was GBP414,000 (2016 - GBP448,000). The 
    Company has made payments of GBPNil (2016 - GBPNil) into the ESOT bank accounts during the 
    period. No options over shares (2016 - Nil) have been granted during the period. Details of 
    the outstanding share options, for Directors are included in the Directors' remuneration 
    report. 
 
    The assets, liabilities, income and costs of the ESOT have been incorporated into the 
    Company's 
    financial statements. Total ESOT costs charged to the income statement in the period amounts 
    to GBP5,000 (2016 - GBP7,000). During the period no options on shares were exercised (2016 
    - Nil) and no shares were purchased (2016 - Nil). 
 
    The Company made the following purchases of its own 10p Ordinary shares to be held in 
    Treasury: 
                                                                                            GBP000 
 11th December, 2013 1,000,000 shares from the Group's pension scheme.                       1,722 
 30th January, 2014 646,334 shares                                                           1,237 
 
 
                                                                                             2,959 
 
 
 
 
 
The preliminary announcement is prepared on the same basis as set out in the previous year's 
 accounts. 
 
The Directors confirm to the best of their knowledge that: 
(a) the financial statements, prepared in accordance with International Financial Reporting 
 Standards, give a true and fair view of the assets, liabilities, financial position and profit 
 or loss of the group and the undertakings included in the consolidation taken as a whole; 
 and 
 
(b) the Chairman's Statement includes a fair review of the development and performance of 
 the business and the position of the group and the undertakings included in the consolidation 
 taken as a whole, together with a description of the principal risks and uncertainties that 
 they face. 
 
The preliminary announcement was approved by the Board on 6th June, 2017 and the above responsibility 
statement was signed on its behalf by Michael Bell, Executive Chairman and Michael O'Connell, 
Group Finance Director. 
 
Copies of this announcement are available from the Company's registered office at MS INTERNATIONAL 
 plc, Balby Carr Bank, Doncaster, DN4 8DH, England. The full Annual Report and Accounts will 
 be posted to shareholders shortly and will be available on our website at www.msiplc.com and 
 will be delivered to the Registrar of Companies after it has been laid before the Company 
 in general meeting. 
 
 

This information is provided by RNS

The company news service from the London Stock Exchange

END

FR SSWFWMFWSELM

(END) Dow Jones Newswires

June 07, 2017 02:00 ET (06:00 GMT)

1 Year Ms Chart

1 Year Ms Chart

1 Month Ms Chart

1 Month Ms Chart

Your Recent History

Delayed Upgrade Clock