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

910.00
40.00 (4.60%)
Last Updated: 14:49:13
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
  40.00 4.60% 910.00 900.00 920.00 910.00 870.00 870.00 38,238 14:49:13
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
Special Industry Machy, Nec 83.96M 4.12M 0.2521 36.10 148.56M

MS International PLC Final Results (4104Q)

06/06/2018 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 : 4104Q

MS International PLC

06 June 2018

Chairman's Statement

Results and Review

For the year ending 28(th) April 2018, profit before taxation increased to GBP4.04m (2017 - GBP1.53m) on revenue of GBP68.09m (2017 - GBP53.82m). Earnings per share amounted to 20.5p (2017 - 9.1p). Net cash was stable at GBP15.87m (2017 - GBP15.21m).

In last November's half year statement, reference was made to our Company's two fundamental strengths. First, our long established policy to constantly review our capabilities, and if necessary adjust and adapt. This serves us well by ensuring we are aligned to changing market conditions and demands. Second, our diversified operating structure can deliver significant advantages when trading conditions are varied across totally different sectors.

During the year, those two strengths have been clearly demonstrated and indeed amplified. The 'Defence' division has made a good start towards a recovery in revenue and certainly in profitably as a result of a buoyant export market, although the domestic market remains restrained and subdued. 'Forgings' increased revenue and is breaking even at the trading level while losses, incurred as a consequence of developing the new manufacturing facility in the United States, are again reduced. 'Petrol Station Superstructures' and 'Petrol Station Branding' divisions both traded in a significantly changing international market, though they are at quite differing phases within this process of change.

Export sales at 'Defence' accounted for the major component of the division's revenue, primarily in response to numerous new product offerings, the accumulating benefit of considerable investment in research and development over recent years and our success in demonstrating continually enhanced customer service and support. The domestic market, by comparison, has remained constrained by the UK's tight budget controls which result in inevitable delays to programmes and, in consequence, a market that lacks any reasonable element of clarity.

'Forgings' experienced a significant increase in revenue over the previous year, partly reflecting the first phase of full production from our new facility in the United States. Our plants in the UK and Brazil continue to hold good market positions, reflecting a total commitment to enhancing efficient production, product quality and customer service.

'Petrol Station Superstructures' experienced a check to its growth pattern owing to a notable change in the market it principally serves. Until relatively recently, many of the division's major customers had been global oil companies but they have accelerated the divestment of their company owned petrol filling station estates, with ownership passing to both large and small independent dealer/retailers. Accordingly, construction of new sites and the refurbishment and expansion of existing facilities are passing through a state of limbo as numerous sale and purchase transactions continue to dominate the attention of the sector's active participants.

'Petrol Station Branding' market, by comparison, is perceived to be further advanced in this process of transformation. When ownership of stations changes the incumbent fuel supplier may also be changed and that in turn initiates rebranding of the station. The operational performance of this division is adjusting to the changing market which was lead initially by Germany, then The Netherlands and is now happening in the UK.

Throughout the period, the Company has preserved its established high level of investment across the businesses. This is a multi-faceted approach. A key feature is sustaining our creative and innovative product development programmes across the Group, which also results in us owning, unquestionably, the intellectual property rights of products we develop, particularly important in the defence sector. We also relentlessly strive to improve customer service and support and upgrade plant and equipment as appropriate to ensure we remain at the forefront of manufacturing capability and efficiency. No less important is our investment in personnel, particularly with regard to retaining and recruiting top quality engineers, commercial staff, plus national and international marketeers, together with focused training and development to enhance their potential.

Outlook

We perceive that, with a sustained measure of prudence, we are continuing to move the business forward on an upward trajectory and are well positioned to support and develop opportunities for the Group.

All matters considered the Board recommends the payment of a maintained final dividend of 6.5p per share making the total for the year of 8.25p (2017-8p). The final dividend is expected to be paid on 24(th) July 2018 to those shareholders on the register at the close of business on 22(nd) June 2018.

Michael Bell

5(th) June 2018

 
 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 
  Patrick Castle/Daniel Bush 
 
 
 Consolidated income statement 
 For the 52 weeks ended 28th April, 2018 
                                                                               2018       2017 
 Continuing operations                                                        Total      Total 
                                                                             GBP000     GBP000 
 
 Revenue                                                                     68,085     53,823 
 Cost of sales                                                             (49,903)   (38,875) 
 
 
 Gross profit                                                                18,182     14,948 
 
 
 Distribution costs                                                         (3,383)    (3,654) 
 Administrative expenses                                                   (10,546)    (9,523) 
------------------------------------------------------------------------ 
 
                                                                           (13,929)   (13,177) 
 
 
 Group operating profit                                                       4,253      1,771 
 
 Finance revenue                                                                 51         33 
 Finance costs                                                                 (82)       (31) 
 Other finance costs - pensions                                               (183)      (247) 
                                                                                     --------- 
                                                                              (214)      (245) 
 
 Profit before taxation                                                       4,039      1,526 
 
 Taxation                                                                     (653)       (28) 
 
 
 Profit for the period attributable to equity holders of the parent           3,386      1,498 
 
 
 Earnings per share: basic and diluted                                        20.5p       9.1p 
 
 

Consolidated and company statement of comprehensive income

 
 For the 52 weeks ended 28th April, 2018 
                                                                                      Group          Company 
                                                                              2018      2017     2018     2017 
                                                                             Total     Total    Total    Total 
                                                                            GBP000    GBP000   GBP000   GBP000 
 
 Profit for the period attributable to equity holders of the parent          3,386     1,498      532    2,702 
 
 
 Exchange differences on retranslation of foreign operations                 (175)       757        -        - 
 
 
 Net other comprehensive (loss)/ profit to be reclassified to profit or 
  loss in subsequent 
  periods                                                                    (175)       757        -        - 
 
 
 Remeasurement gains on defined benefit pension scheme                         858        95      858       95 
 Deferred taxation on remeasurement on defined benefit scheme                (146)      (16)    (146)     (16) 
 Change in taxation rates                                                        -      (75)        -     (75) 
 Revaluation surplus on land and buildings                                   2,052         -    1,935        - 
 Deferred taxation on revaluation surplus on land and buildings              (254)         -    (231)        - 
 
 Net other comprehensive income not being reclassified to profit or 
  loss in subsequent periods                                                 2,510         4    2,416        4 
 
 
 
 
 Total comprehensive income for the period attributable to equity 
  holders of the parent                                                      5,721     2,259    2,948    2,706 
                                                                         ---------  --------  -------  ------- 
 
 
 
Consolidated and company statement of changes in equity 
For the 52 weeks ended 28th 
 April, 2018 
                    Share     Capital     Other  Revaluation  Special     Currency  Treasury  Retained          Total 
                  capital  redemption  reserves      reserve  reserve  translation    shares  earnings  shareholders' 
                              reserve                                      reserve                              funds 
                  GBP'000     GBP'000   GBP'000      GBP'000  GBP'000      GBP'000   GBP'000   GBP'000        GBP'000 
 
(a) Group 
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 
 
Profit for the 
 period                 -           -         -            -        -            -         -     3,386          3,386 
Other 
 comprehensive 
 income/(loss)          -           -         -        1,798        -        (175)         -       712          2,335 
                  -------  ----------  --------  -----------  -------  -----------  --------  --------  ------------- 
Total 
 comprehensive 
 income/(loss)          -           -         -        1,798        -        (175)         -     4,098          5,721 
Dividends paid          -           -         -            -        -            -         -   (1,362)        (1,362) 
 
 
At 28th April, 
 2018               1,840         901     2,815        6,055    1,629          521   (3,059)    22,698         33,400 
 
 
(b) Company 
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 
 income                 -           -         -            -        -            -         -         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 
 
Profit for the 
 period                 -           -         -            -        -            -         -       532            532 
Other 
 comprehensive 
 income                 -           -         -        1,704        -            -         -       712          2,416 
                  -------  ----------  --------  -----------  -------  -----------  --------  --------  ------------- 
Total 
 comprehensive 
 income                 -           -         -        1,704        -            -         -     1,244          2,948 
Dividends paid          -           -         -            -        -            -         -   (1,362)        (1,362) 
 
 
At 28th April, 
 2018               1,840         901     1,565        6,055    1,629            -   (3,059)    18,627         27,558 
 
 
 
 
 Consolidated and company statements of financial position 
 At 28th April, 2018 
                                                          Group                  Company 
                                                  2018        2017       2018            2017 
                                               GBP'000     GBP'000    GBP'000         GBP'000 
 ASSETS 
 Non-current assets 
 Property, plant and equipment                  20,766      19,099     14,043          12,653 
 Intangible assets                               4,893       5,301          -               - 
 Investments in subsidiaries                         -           -     15,204          14,339 
 Deferred income tax asset                       1,092       1,272      1,092           1,272 
 
 
                                                26,751      25,672     30,339          28,264 
 
 
 Current assets 
 Inventories                                    11,666      10,145      1,017           7,989 
 Trade and other receivables                    14,617      11,393     10,003          14,566 
 Income tax receivable                             114         199          -               - 
 Prepayments                                     1,127         943        335             824 
 Cash and cash equivalents                      15,866      15,210          -          13,526 
 
 
                                                43,390      37,890     11,355          36,905 
 
 
 
 
 
 TOTAL ASSETS                                   70,141      63,562     41,694          65,169 
 
 
 
 EQUITY AND LIABILITIES 
 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                             6,055       4,257      6,055           4,351 
 Special reserve                                 1,629       1,629      1,629           1,629 
 Currency translation reserve                      521         696          -               - 
 Treasury shares                               (3,059)     (3,059)    (3,059)         (3,059) 
 Profit for the period                           3,386       1,498        531           2,572 
 Retained earnings                              19,312      18,464     18,096          16,174 
 
 
 TOTAL EQUITY SHAREHOLDERS' FUNDS               33,400      29,041     27,558          25,973 
 
 
 Non-current liabilities 
 Defined benefit pension liability               6,421       7,485      6,421           7,485 
 Deferred income tax liability                   1,625       1,449      1,154             911 
 
 
                                                 8,046       8,934      7,575           8,396 
 
 
 Current liabilities 
 Bank overdraft                                      -           -        342               - 
 Trade and other payables                       28,052      25,464      6,204          30,607 
 Income tax payable                                643         123         15             193 
 
 
                                                28,695      25,587      6,561          30,800 
 
 
 
 
 
 TOTAL EQUITY AND LIABILITIES                   70,141      63,562     41,694          65,169 
 
 
 
 
 Consolidated and company cash flow statements 
 For the 52 weeks ended 28th April, 2018                      Group              Company 
                                                          2018      2017       2018      2017 
                                                        GBP000    GBP000     GBP000    GBP000 
 
 
 Profit before taxation                                  4,039     1,526        488     2,544 
 Adjustments to reconcile profit before taxation 
  to net cash inflow/(outflow) from operating 
  activities 
 Depreciation charge                                     1,266     1,105        708       853 
 Amortisation charge                                       507       535          -         4 
 Net reversal of impairment in investment 
  in subsidiary undertaking                                  -         -      (213)     (155) 
 Profit on sale of fixed assets                          (113)      (35)       (84)      (34) 
 Finance costs                                             214       245        232       228 
 Foreign exchange (losses)/gain                           (74)       419          -         - 
 (Increase)/decrease in inventories                    (1,521)   (3,102)        241   (2,181) 
 Increase in receivables                               (3,224)   (2,397)    (1,530)   (4,911) 
 (Increase)/decrease in prepayments                      (184)     (159)        489     (142) 
 Increase/(decrease) in payables                         2,679     3,126    (6,281)     1,409 
 (Decrease)/increase in progress payments                 (91)     7,085        213     6,928 
 Pension fund payments                                   (389)     (311)      (389)     (311) 
 
 
 Cash generated from/(invested in) operating 
  activities                                           3,109     8,037     (6,126)    4,232 
 
 Net interest (paid)/received                             (31)         2       (49)        19 
 Taxation (paid)/received                                (111)     (242)       (89)        65 
 
 
 Net cash inflow/(outflow) from operating 
  activities                                             2,967     7,797    (6,264)     4,316 
 
 Investing activities 
                                                      --------  --------  ---------  -------- 
 Investment in MSI- Forks Inc                                -         -      (652)         - 
 Investment in Global MSI bv                                 -         -          -      (14) 
 Transfer of net assets to MSI-Defence                       -         -    (5,127)         - 
  Systems Ltd. 
 Purchase of property, plant and equipment             (1,106)   (4,165)      (568)     (720) 
 Profit on disposal of property, plant 
  and equipment                                            157       140        105       117 
                                                                -------- 
 
 
 Net cash outflow from investing activities              (949)   (4,025)    (6,242)     (617) 
 
 
 Financing activities 
 Dividends paid                                        (1,362)   (1,320)    (1,362)   (1,320) 
 Dividend received from subsidiary                           -         -          -       130 
 
 
 Net cash outflow from financing activities            (1,362)   (1,320)   (1,362)    (1,190) 
 
 
 Increase/(decrease) in cash and cash 
  equivalents                                              656     2,452   (13,868)     2,509 
 Opening cash and cash equivalents                      15,210    12,758     13,526    11,017 
 
 
 Closing cash and cash equivalents/bank 
  overdraft                                             15,866    15,210      (342)    13,526 
 
 
 
 
The financial information set out above does not constitute the Company's statutory 
 accounts 
 for the periods ended 28(th) April, 2018 or 29th April, 2017 but is derived from those 
 accounts. 
 Statutory accounts for 2017 have been delivered to the Registrar of Companies, and those 
 for 
 2018 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 28th April, 2018 and 29th April, 2017. 
      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. 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 
 
 
                                     2018        2017       2018       2017    2018     2017     2018       2017       2018      2017 
                                   GBP000      GBP000     GBP000     GBP000  GBP000   GBP000   GBP000     GBP000     GBP000    GBP000 
    Revenue 
 External                          21,900      20,847     14,336     12,562  12,236   13,745   19,613      6,669     68,085    53,823 
 
 
 Total revenue                     21,900      20,847     14,336     12,562  12,236   13,745   19,613      6,669     68,085    53,823 
 
 
 
 Segment result                     2,600       1,822      (536)      (721)      17      957    2,172      (287)      4,253     1,771 
 Net finance costs                                                                                                    (214)     (245) 
 
 
 Profit before taxation                                                                                               4,039     1,526 
 Taxation                                                                                                             (653)      (28) 
 
 
 Profit for the period                                                                                                3,386     1,498 
 
 
 
 Segmental assets                  40,801      30,576      5,272      5,178   8,845    8,260   10,005      5,514     64,923    49,528 
 Unallocated assets (see below)                                                                                       5,218    14,034 
 
 
 Total assets                                                                                                        70,141    63,562 
 
 
 Segmental liabilities             19,329      18,333      1,978      1,905   1,970    2,572    4,402      2,644     27,679    25,454 
 Unallocated liabilities (see below)                                                                                  9,062     9,067 
 
 
 Total liabilities                                                                                                   36,741    34,521 
 
 
 Capital expenditure                   18         219        530      3,297     149      254      211        341        908     4,111 
 Depreciation                         154         211        480        305     628      627      365        347      1,627     1,490 
 
 
  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. 
 
  Geographical analysis 
 
  The following table presents revenue and expenditure and certain assets and liabilities information 
   by geographical segment for the periods ended 28th April, 2018 and 29th April, 2017. 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 
                     2018     2017       2018       2017         2018         2017     2018     2017 
                   GBP000   GBP000     GBP000     GBP000       GBP000       GBP000   GBP000   GBP000 
 
  Revenue 
  External         50,717   45,599      5,919      6,072       11,449        2,152   68,085   53,823 
 
  Non-current 
   assets          22,525   21,230      4,164      4,351           62           91   26,751   25,672 
  Current assets   41,223   35,911      1,321      1,213          846          766   43,390   37,890 
  Liabilities      31,473   29,163      4,681      4,922          587          436   36,741   34,521 
 
  Capital 
   expenditure        802      992        304      3,149            -           24    1,106    4,165 
 
 
 
 
 
 Information about major customers                                           2018     2017 
 Revenue from major customers arising from sales reported in the Defence 
 segment:                                                                  GBP000   GBP000 
 Customer 1                                                                 7,137        - 
 Customer 1                                                                      -   9,065 
 
       Revenue from major customers arising from sales reported in the 
                                      Petrol Station Branding segment: 
 Customer 1                                                                 14,761       - 
 
 
 
 2      Employee information                                                                     2018       2017 
                                                                                               Number     Number 
        The average number of employees, including executive directors, during the 
        period was: 
       Production                                                                                 251        234 
       Technical                                                                                   69         65 
       Distribution                                                                                33         30 
       Administration                                                                              78         80 
 
 
                                                                                                  431        409 
 
 
 (a)             Staff costs                                                                     2018       2017 
                      Including executive directors, employment costs were as follows:         GBP000     GBP000 
               Wages and salaries                                                              16,029     12,764 
               Social Security costs                                                            1,850      1,355 
               Other pension costs                                                                637        398 
 
 
                                                                                               18,516     14,517 
 
 
 
                                                                                                 2018       2017 
 (b)             Directors' emoluments                                                         GBP000     GBP000 
          Aggregate directors' emoluments                                                       1,431      1,152 
          Post employment benefits                                                                 37         31 
 
 
                                                                                                1,468      1,183 
 
 
 
 
 
 3      Taxation 
 
        The charge for taxation comprises:                                                          2018     2017 
                                                                                                  GBP000   GBP000 
        Current tax 
  United Kingdom corporation tax                                                                       -        9 
  Adjustments in respect of previous years                                                            33       15 
  Foreign corporation tax                                                                            682      116 
 
 
  Group current tax                                                                                  715      140 
 
 
        Deferred tax 
  Origination and reversal of temporary differences                                                 (62)     (73) 
  Adjustments in respect of prior years                                                                -     (26) 
  Impact of reduction in deferred tax rate to 17%                                                      -     (13) 
 
 
  Group deferred tax                                                                                (62)    (112) 
 
 
  Tax on profit                                                                                      653       28 
 
 
        Tax relating to items charged or credited to other comprehensive income 
        Deferred tax 
  Deferred tax on remeasurement losses on pension scheme current year                                146       16 
        Deferred tax on revaluation surplus on land and buildings                                    254        - 
  Impact of reduction in deferred tax rate to 17%                                                      -       75 
 
 
  Income tax in the statement of comprehensive income                                                400       91 
 
 
 
  (b)   Factors affecting the tax charge for the year 
 
        The tax assessed for the period differs to the standard rate of corporation tax in the UK 
         (19%) (2017 - 20%). The differences are explained below: 
                                                                                                    2018     2017 
                                                                                                  GBP000   GBP000 
 
  Profit before tax                                                                                4,039    1,526 
 
 
  Profit multiplied by standard rate of corporation tax of 19% (2017 - 20%)                          767      305 
 
  Expenses not deductible for tax purposes                                                         (288)    (434) 
  Adjustments in respect of overseas tax rates                                                       141      181 
  Current tax adjustment in respect of prior periods                                                  33       15 
  Deferred tax adjustment in respect of prior periods                                                  -     (26) 
  Impact of reduction in deferred tax rate to 17%                                                      -     (13) 
 
 
  Total tax charge for the period                                                                    653       28 
 
 
  (c)   Factors affecting future tax change 
        The UK corporation tax rate will remain at 19% until it reduces to 17% in 2020. At 28th April, 
         2018 the rate reductions to 17% had been enacted. Deferred tax at 28th April, 2018 has therefore 
         been provided at 17% or at a blended rate depending on when the underlying temporary differences 
         are expected to unwind. Deferred tax in relation to intangibles recognised on the acquisition 
         of Petrol Sign bv has been provided at 25% being the main corporation tax rate in The Netherlands. 
 
 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 GBP3,386,000 (2017 
         - GBP1,498,000). 
 
        (b) 16,504,691 (2017 - 16,504,691) Ordinary shares, being the weighted average number of Ordinary 
         shares in issue. 
 
        This represents 18,396,073 (2017 - 18,396,073) being the weighted average number of Ordinary 
         shares in issue less 1,891,382 (2017 - less 1,891,382) being the weighted average number of 
         shares both held within the ESOT 245,048 (2017 - 245,048) and purchased by the Company 1,646,334 
         (2017 - 1,646,334). 
 
 
 
 5      Dividends paid and proposed                                                                 2018     2017 
                                                                                                  GBP000   GBP000 
        Declared and paid during the year 
        On Ordinary shares 
    Final dividend for 2017 : 6.50p (2016 - 6.50p)                                                 1,073    1,073 
    Interim dividend for 2018 : 1.75p (2017 - 1.50p)                                                 289      247 
 
 
                                                                                                   1,362    1,320 
 
 
        Proposed for approval by shareholders at the AGM 
    Final dividend for 2018 : 6.50p (2017 - 6.50p)                                                 1,073    1,073 
 
 
 
 
 6    Trade and 
      other 
      receivables 
                                                          Group                             Company 
                                                     2018            2017             2018            2017 
                                                   GBP000          GBP000           GBP000          GBP000 
  Trade 
   receivables                                     14,032           9,631            2,998           6,792 
  Retentions on 
   contracts                                          568           1,723               22           1,723 
  Amounts owed by subsidiary undertakings               -               -            6,983           6,036 
  Other 
   receivables                                         17              39                -              15 
 
 
                                                   14,617          11,393           10,003          14,566 
 
 
  Gross amounts due from customers for 
   contract work - included above                   1,661           2,270              851           2,033 
 
 
      The aggregate amount of costs incurred and recognised profits to date on contracts is GBP12,159,000 
       (2017 - GBP13,679,000). 
 
      (a) Trade receivables are denominated 
      in the following currencies 
                                                         Group                              Company 
                                                     2018            2017             2018            2017 
                                                   GBP000          GBP000           GBP000          GBP000 
  Sterling                                          7,160           6,208            2,194           6,208 
  Euro                                              5,961           2,578              812             593 
  US dollar                                           582             516                -            (14) 
  Other 
   currencies                                         329             329              (8)               5 
 
 
                                                   14,032           9,631            2,998           6,792 
 
 
 
      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     < 30 days      30-60 days       60-90 days       > 90 days 
                                        due 
                         GBP000      GBP000        GBP000          GBP000           GBP000          GBP000 
  2018                   14,032       9,377         4,446             142               24              43 
  2017                    9,631       8,028         1,397             182               15               9 
 
      As at 28th April, 2018 trade receivables at a nominal value of GBP97,000 (2017 - GBP84,000) 
       were impaired and fully provided. Bad debts of GBP15,000 (2017 - GBP19,000) were recovered 
       and bad debts of GBP28,000 (2017 - GBP17,000) were incurred. 
 
      Company 
  2018                    2,998       2,172           808              17                -               1 
  2017                    6,792       5,623         1,139              30                -               - 
 
      As at 28th April, 2018 trade receivables at a nominal value of GBP32,000 (2017 - GBP37,000) 
       were impaired and fully provided. Bad debts of GBP11,000 (2017 - GBP6,000) were recovered 
       and bad debts of GBP6,000 (2017 - GBP4,000) were incurred. 
 
      (b) Retentions on contracts are 
      denominated in the following 
      currencies 
                                                         Group                              Company 
                                                     2018            2017             2018            2017 
                                                   GBP000          GBP000           GBP000          GBP000 
  Sterling                                            568           1,723               22           1,723 
      Euro                                              -               -                -               - 
      US dollar                                         -               -                -               - 
      Other                                             -               -                -               - 
      currencies 
 
 
                                                      568           1,723               22           1,723 
 
 
      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 months         18 - 24 
                                                   months                                           months 
                                     GBP000        GBP000          GBP000           GBP000          GBP000 
  2018                                  568           546              22                -               - 
  2017                                1,723         1,723               -                -               - 
 
      Company 
 
  2018                                   22             -              22                -               - 
  2017                                1,723         1,723               -                -               - 
 
 
 
 
 7    Cash and cash equivalents/bank                     Group                              Company 
      overdraft 
                                                     2018            2017             2018            2017 
                                                   GBP000          GBP000           GBP000          GBP000 
  Cash at bank 
   and in hand                                      7,504           9,880                -          13,526 
  Short term 
   deposits                                         8,362           5,330                -               - 
      Bank 
      overdraft                                         -               -            (342)               - 
 
 
                                                   15,866          15,210            (342)          13,526 
 
 
 
 
 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 
                                                                                                    2018        2017 
                                                                                                  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 (2017 - 245,048) Ordinary shares, 
       which represents 1.3% (2017 - 1.3%) of the issued share capital of the Company 
       at an aggregate cost of GBP100,006. The market value of the shares at 28th 
       April, 2018 was GBP453,000 (2017 - GBP414,000). The Company has made payments 
       of GBPNil (2017 - GBPNil) into the ESOT bank accounts during the period. 
       No options over shares (2017 - 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 GBP7,000 (2017 - GBP5,000). During 
       the period no options on shares were exercised (2017 - Nil) and no shares 
       were purchased (2017 - 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 5th June, 2018 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 which will include the Notice of AGM, 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 news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

END

FR SSUFMIFASEDM

(END) Dow Jones Newswires

June 06, 2018 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