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 alerts Register for real-time alerts, custom portfolio, and market movers

MSI Ms International Plc

830.00
0.00 (0.00%)
23 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
  0.00 0.00% 830.00 820.00 840.00 830.00 820.00 820.00 544 08:00:03
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 Half-year Report (2921J)

04/12/2018 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 : 2921J

MS International PLC

04 December 2018

 
 
 
 
 
 
 
 
 
 
 
 
 
    MS INTERNATIONAL plc 
 
 
 
 
 Unaudited Interim Condensed 
 
 Group Financial Statements 
 
     27th October, 2018 
 
 
 
 
 
 
 
      EXECUTIVE DIRECTORS 
          Michael Bell 
       Michael O'Connell 
         Nicholas Bell 
 
 
 
 
         NON EXECUTIVE 
        Roger Lane-Smith 
           David Pyle 
         David Hansell 
 
 
 
           SECRETARY 
          David Kirkup 
 
 
 
 
       REGISTERED OFFICE 
        Balby Carr Bank 
           Doncaster 
            DN4 8DH 
            England 
 
 
 
 
 PRINCIPAL OPERATING DIVISIONS 
            Defence 
            Forgings 
    Petrol Station Branding 
 Petrol Station Superstructures 
 
 
 

Chairman's Statement

For the first half year ended 27(th) October 2018, profit before taxation increased to GBP3.19m (2017 - GBP1.64m), on revenue of GBP37.74m (2017 - GBP34.63m). Earnings per share amounted to 15.2p (2017 - 7.8p).

It was a period of admirable progress for the Group overall, with operating divisions confronting changing market conditions with timely and appropriate action to ensure they took advantage of opportunities as they arose.

That determined approach to their respective markets is backed by the Group's strategy of continued investment in each of the divisions to ensure they are at their most effective. Such investment remains a priority and the rewards of this approach are evident in our latest results. Despite that ongoing investment, our long-established policy and commitment to fostering and maintaining a robust balance sheet has been validated with further growth in net cash to GBP16.65m, compared to GBP15.87m at the last year end.

Notable and most encouraging performances were achieved by the 'Forgings'; 'Petrol Station Superstructures' and 'Petrol Station Branding', divisions. However, our 'Defence' division - as a constituent part of the depressed UK defence equipment industry - is contending with the consequences of a seriously subdued home market, aggravated by a persistent lack of any real clarity, as to future demand.

The 'Defence' division is countering the effect of the challenges to the domestic market by focusing efforts on its international marketing activities in addition to our own investment in private venture funding of the design and development of both our new and existing weapon systems to meet the varied requirements and perceived opportunities outside of the UK. It is an essential, if costly strategy, but one which should enrich our international presence and reputation leading to enhanced sales.

The 'Forgings' division is making very good progress, reflecting the increasing benefits of a much improved inter-company supply chain between the UK and our maturing production capability at the new manufacturing and marketing facility in the United States. Operations in South America are holding their own at a time when some rather problematic national economic circumstances are prevailing in that region of the world.

The 'Petrol Station Superstructures' division is reaping the benefits of a marked recovery in both UK and mainland European markets. This division remains very well positioned to take full advantage of the growing number of opportunities coming through.

The 'Petrol Station Branding' division has continued to prosper and, in particular, grow the business across both an expanding customer base and additional regional markets. As a result, the division is making a welcome and substantial contribution to the Group's financial performance, pleasingly exceeding our expectations since the acquisition and subsequent expansion of the division from its Netherlands base into both Germany and the UK.

All such matters considered, the Board has declared a maintained interim dividend per share of 1.75p (2017-1.75p) payable to shareholders on the 4(th) January 2019.

Michael Bell 3(rd) December 2018

 
 MS INTERNATIONAL plc 
 Michael Bell                         Tel: 01302 322133 
 
 Shore Capital (Nominated Adviser 
  and Broker) 
 Patrick Castle                       Tel: 020 7408 4090 
 Daniel Bush 
 
 
 Independent review report to MS INTERNATIONAL plc 
 
 Introduction 
 
 We have reviewed the condensed set of financial statements in the half-yearly financial report 
  for the 26 weeks ended 27 October 2018 which comprises the Interim condensed consolidated 
  income statement, the Interim condensed consolidated statement of comprehensive income, the 
  Interim condensed consolidated statement of financial position, the Interim consolidated statement 
  of changes in equity, the Interim consolidated cash flow statement and the related notes. 
  We have read the other information contained in the half-yearly financial report which comprises 
  only the Chairman's Statement and considered whether it contains any apparent misstatements 
  or material inconsistencies with the information in the condensed set of financial statements. 
 
 This report is made solely to the Company, as a body, in accordance with International Standard 
  on Review Engagements (UK and Ireland) 2410, 'Review of Interim Financial Information performed 
  by the Independent Auditor of the Entity'. Our review work has been undertaken so that we 
  might state to the Company those matters we are required to state to them in an independent 
  review report and for no other purpose. To the fullest extent permitted by law, we do not 
  accept or assume responsibility to anyone other than the Company as a body, for our review 
  work, for this report, or for the conclusion we have formed. 
 
 Directors' responsibilities 
 
 The half-yearly financial report is the responsibility of, and has been approved by, the directors. 
  As disclosed in note 2, the annual financial statements of the group are prepared in accordance 
  with International Financial Reporting Standards as adopted by the European Union. The condensed 
  set of financial statements included in this half-yearly financial report has been prepared 
  in accordance with International Accounting Standard 34, 'Interim Financial Reporting', as 
  adopted by the European Union. 
 Our responsibility 
 
 Our responsibility is to express a conclusion to the Company on the condensed set of financial 
  statements in the half-yearly financial report based on our review. 
 
 Scope of review 
 
 We conducted our review in accordance with International Standard on Review Engagements (UK 
  and Ireland) 2410, 'Review of Interim Financial Information Performed by the Independent Auditor 
  of the Entity'. A review of interim financial information consists of making enquiries, primarily 
  of persons responsible for financial and accounting matters, and applying analytical and other 
  review procedures. A review is substantially less in scope than an audit conducted in accordance 
  with International Standards on Auditing (UK) and consequently does not enable us to obtain 
  assurance that we would become aware of all significant matters that might be identified in 
  an audit. Accordingly, we do not express an audit opinion. 
 
 Conclusion 
 
 Based on our review, nothing has come to our attention that causes us to believe that the 
  condensed set of financial statements in the half-yearly financial report for the 26 weeks 
  ended 27 October 2018 is not prepared, in all material respects, in accordance with International 
  Accounting Standard 34, 'Interim Financial Reporting', as adopted by the European Union. 
 
 
 
 
 Grant Thornton UK LLP 
 Statutory Auditor, Chartered Accountants 
 Sheffield 
 3 December 2018 
 
 
 Interim condensed consolidated income 
 statement 
                                                   26 weeks ended 27th Oct., 2018   26 weeks ended 28th Oct., 2017 
                                                                        unaudited                        unaudited 
                                                                           GBP000                           GBP000 
 
 Products                                                                  30,100                           28,173 
 Contracts                                                                  7,642                            6,456 
 
 
 Revenue                                                                   37,742                           34,629 
 
 Cost of sales                                                           (27,386)                         (25,926) 
 
 
 Gross profit                                                              10,356                            8,703 
 
 Distribution costs                                                       (1,565)                          (1,575) 
 Administrative expenses                                                  (5,525)                          (5,354) 
 
 
 Operating profit                                                           3,266                            1,774 
 
 Finance income/(cost)                                                          2                             (43) 
 Other finance costs - pension                                               (82)                             (91) 
 
 
 Profit before taxation                                                     3,186                            1,640 
 
 Tax expense                                                                (679)                            (356) 
 
 
 Profit for the period attributable to equity 
  holders of the parent                                                     2,507                            1,284 
 
 
 
 Earnings per share: basic and diluted                                      15.2p                             7.8p 
 
 
 
 
 Interim condensed consolidated statement of comprehensive income 
                                                                               26 weeks ended       26 weeks ended 
                                                                              27th Oct., 2018      28th Oct., 2017 
                                                                                    unaudited            unaudited 
                                                                                       GBP000               GBP000 
 Profit for the period attributable to equity holders of the parent                     2,507                1,284 
 
 
 Exchange differences on retranslation of foreign operations                             (76)                  215 
 
 
 Other comprehensive income-items that will be reclassified 
  subsequently to profit or loss                                                         (76)                  215 
 
 
 Remeasurement of defined benefit pension scheme liability                                 14                1,268 
 Deferred taxation on remeasurement of defined benefit pension scheme                     (2)                (216) 
 
 
 Other comprehensive income-items that will not be reclassified 
  subsequent to profit or loss                                                             12                1,052 
 
 
 Total comprehensive income for the period attributable to equity holders 
  of the parent                                                                         2,443                2,551 
 
 
 
 
 Interim condensed consolidated statement of financial position 
                                        27th Oct., 2018   28th April, 2018 
                                              unaudited            audited 
 ASSETS                                          GBP000             GBP000 
 Non-current assets 
 Intangible assets                                4,718              4,893 
 Property, plant and equipment                   20,779             20,766 
 Deferred income tax asset                        1,052              1,092 
 
 
                                                 26,549             26,751 
 
 
 
 Current assets 
 Inventories                                     15,643             11,666 
 Trade and other receivables                     13,106             14,617 
 Income tax receivable                               44                114 
 Prepayments                                      2,329              1,127 
 Cash and cash equivalents                       16,646             15,866 
 
 
                                                 47,768             43,390 
 
 
 TOTAL ASSETS                                    74,317             70,141 
 
 
 
 EQUITY AND LIABILITIES 
 Equity 
 Share capital                                    1,840              1,840 
 Capital redemption reserve                         901                901 
 Other reserve                                    2,815              2,815 
 Revaluation reserve                              6,055              6,055 
 Special reserve                                  1,629              1,629 
 Currency translation reserve                       445                521 
 Treasury shares                                (3,059)            (3,059) 
 Retained earnings                               24,000             22,698 
 
 
 Total Equity                                    34,626             33,400 
 
 
 
 Non-current liabilities 
 Defined benefit pension liability                6,189              6,421 
 Deferred tax liabilities                         1,595              1,625 
 
 
                                                  7,784              8,046 
 
 
 
 Current liabilities 
 Trade and other payables                        30,717             28,052 
 Current tax liabilities                          1,190                643 
 
 
                                                 31,907             28,695 
 
 
 TOTAL EQUITY AND LIABILITIES                    74,317             70,141 
 
 
 
 
 
Interim consolidated statement of changes in equity 
 
                    Share     Capital    Other  Revaluation  Special     Currency  Treasury  Retained       Total 
                  capital  redemption  reserve      reserve  reserve  translation    shares  earnings   unaudited 
                              reserve                                     reserve 
                   GBP000      GBP000   GBP000       GBP000   GBP000       GBP000    GBP000    GBP000      GBP000 
 
At 28th April, 
 2018               1,840         901    2,815        6,055    1,629          521   (3,059)    22,698      33,400 
IFRS 15 opening 
 adjustment             -           -        -            -        -            -         -     (144)       (144) 
Profit for the 
 period                 -           -        -            -        -            -         -     2,507       2,507 
Other 
 comprehensive 
 income/(loss)          -           -        -            -        -         (76)         -        12        (64) 
 
 
                    1,840         901    2,815        6,055    1,629          445   (3,059)    25,073      35,699 
Dividend paid           -           -        -            -        -            -         -   (1,073)     (1,073) 
 
 
At 27th 
 October, 
 2018               1,840         901    2,815        6,055    1,629          445   (3,059)    24,000      34,626 
 
 
 
                    Share     Capital    Other  Revaluation  Special     Currency  Treasury  Retained       Total 
                  capital  redemption  reserve      reserve  reserve  translation    shares  earnings   unaudited 
                              reserve                                     reserve 
                   GBP000      GBP000   GBP000       GBP000   GBP000       GBP000    GBP000    GBP000      GBP000 
 
At 29th April, 
 2017               1,840         901    2,815        4,257    1,629          696   (3,059)    19,962      29,041 
Profit for the 
 period                 -           -        -            -        -            -         -     1,284       1,284 
Other 
 comprehensive 
 income                 -           -        -            -        -          215         -     1,052       1,267 
 
 
                    1,840         901    2,815        4,257    1,629          911   (3,059)    22,298      31,592 
Dividend paid           -           -        -            -        -            -         -   (1,073)     (1,073) 
 
 
At 28th 
 October, 
 2017               1,840         901    2,815        4,257    1,629          911   (3,059)    21,225      30,519 
 
 
 
 
 Interim consolidated cash flow statement 
                                                           26 weeks 
                                                              ended      26 weeks 
                                                         27th Oct.,    ended 28th 
                                                               2018    Oct., 2017 
                                                          unaudited     unaudited 
                                                             GBP000        GBP000 
 
 Profit before taxation                                       3,186         1,640 
 Adjustments to reconcile profit before taxation to 
  net cash flows from operating activities 
 IFRS 15 opening adjustment                                   (144)             - 
 Depreciation charge                                            653           628 
 Amortisation charge                                            195           254 
 Profit on disposal of fixed assets                            (46)          (75) 
 Finance costs                                                   80           134 
 Foreign exchange movements                                   (263)            79 
 Increase in inventories                                    (3,977)       (1,548) 
 Decrease in receivables                                      1,511           963 
 Increase in prepayments                                    (1,202)          (15) 
 Increase in payables                                         1,756           770 
 Increase/(decrease) in progress payments                       909       (1,359) 
 Pension fund deficit reduction payments                      (300)         (159) 
 
 
 Cash flows from operations                                   2,358         1,312 
 
 Net interest received/(paid)                                     2          (43) 
 Taxes paid                                                    (47)         (157) 
 
 
 Net cash flow from operating activities                      2,313         1,112 
 
 Investing activities 
                                                       ------------  ------------ 
 Purchase of property, plant and equipment                    (593)         (829) 
 Sale of property, plant and equipment                          133           115 
                                                       ------------  ------------ 
 Net cash flows used in investing activities                  (460)         (714) 
 
 Financing activities 
 Dividend paid                                              (1,073)       (1,073) 
 Net cash flows used in financing activities                (1,073)       (1,073) 
 
 
 Movement in cash and cash equivalents                          780         (675) 
 Opening cash and cash equivalents                           15,866        15,210 
 
 
 Closing cash and cash equivalents                           16,646        14,535 
 
 
 
 
 Notes to the interim consolidated financial statements 
 
 1    Corporate information 
 
      MS INTERNATIONAL plc is a public limited company incorporated in England and Wales. The Company's 
       ordinary shares are traded on the AIM market of the London Stock Exchange. The principal activities 
       of the Company and its subsidiaries ("the Group") are the design, manufacture, construction 
       and servicing of a range of engineering products and structures. These activities are grouped 
       into the following divisions: 
 
           Defence - design, manufacture and service of defence equipment. 
 
           Forging - manufacture of forgings. 
 
           Petrol Station Superstructures - design, manufacture, construction, branding, maintenance 
            and restyling of petrol station superstructures. 
 
           Petrol Station Branding - design and installation of the complete appearance of petrol stations. 
 
              The interim condensed consolidated financial statements of the Group for the twenty six weeks 
                ended 27th October, 2018 were authorised for issue in accordance with a resolution of the 
                                             Directors on 3rd December, 2018. 
 
 2    Basis of preparation and accounting policies 
 
      The annual consolidated financial statements of the Group are prepared in accordance with 
       IFRS as adopted by the European Union. The consolidated condensed set of financial statements 
       included in this half-yearly financial report which has not been audited has been prepared 
       in accordance with International Accounting Standard 34, "Interim Financial Reporting", as 
       adopted by the European Union. The accounting policies are consistent with those applied in 
       the Group Annual financial statements for the 52 weeks ended 28th April, 2018, except as stated 
       below following the adoption of IFRS15 and IFRS9. 
 
      The interim financial information has been reviewed by the Group's auditors, Grant Thornton 
       UK LLP, their report is included on page 4. These interim financial statements do not constitute 
       statutory financial statements within the meaning of section 435 of the Companies Act 2006. 
       The interim condensed consolidated financial statements do not include all the information 
       and disclosures required in the annual financial statements and should be read in conjunction 
       with the Group's annual financial statements as at 28th April, 2018. 
 
      IFRS 15 Revenue from contracts with customers has been adopted and applied retrospectively 
       without restatement, with the cumulative effect of initial application recognised as an adjustment 
       to the opening balance of retained earnings at 28th April, 2018. Previously revenue on contracts 
       within the Petrol Station Structure Division was recognised based on the stage of completion 
       of site activity. On applying IFRS15 revenue on these contracts will be recognised at the 
       completion of the contract. The effect of this change was a reduction of retained earnings 
       of GBP144,000 as at the 28th April, 2018, being the net of a reduction in revenue of GBP488,000 
       and an increase in work in progress of GBP344,000, with a balance sheet effect of increasing 
       inventories by GBP344,000, reducing receivables by GBP22,000 and payables by GBP466,000. If 
       IFRS15 had been applied to the period ended 28th October, 2017 then revenue would have been 
       reduced by GBP538,000, profit before taxation by GBP168,000, inventories increased by GBP370,000, 
       accounts receivable reduced by GBP80,000 and payables reduced by GBP457,000. 
 
      IFRS9 Financial instruments has been adopted. This adoption has no effect on revenue, profits 
       or balance sheet items. There are no other accounting standards or interpretations that have 
       become effective in the current reporting period which have had a material effect on the net 
       assets, results and disclosures of the Group. 
 
      The Group has not early adopted any other standard, interpretation or amendment that has been 
       issued but is not yet effective. 
 
      As at the reporting date, the assets and liabilities of the overseas subsidiaries are translated 
       into the presentation currency of the Group at the rate of exchange ruling at the balance 
       sheet date and their income statements are translated at the weighted average exchange rates 
       for the year. The exchange differences arising on the retranslation are taken directly to 
       a separate component of equity. 
 
      The figures for the year ended 28th April, 2018 do not constitute the Group's statutory accounts 
       for the period but have been extracted from the statutory accounts. The auditor's report on 
       those accounts, which have been filed with the Registrar of Companies, was unqualified and 
       did not contain any statement under section 498(2) or (3) of the Companies Act 2006. 
 
 
 3    Principal risks and uncertainties 
 
      The principal risk and uncertainties facing the Group relate to levels of customer demand 
       for the Group's products and services. Customer demand is driven mainly by general economic 
       conditions but also by pricing, product quality and delivery performance of MS INTERNATIONAL 
       plc and in comparison with our competitors. Sterling exchange rates against other currencies 
       can influence pricing. 
 
      Additionally the prosperity of the Group is underpinned by the intellectual property rights 
       of the products which have been developed in house and funded by the Group at considerable 
       cost. Challenges to the ownership of our intellectual property rights have increasingly become 
       a risk. Such threats are monitored and vigorously confronted and defended as they arise. 
 
      The Group has considerable financial resources together with long term contracts with a number 
       of customers. As a consequence, the Directors believe that the Group is well placed to manage 
       its business risk successfully despite the current uncertain economic outlook. 
 
      After making enquiries, the Directors have a reasonable expectation that the Company and the 
       Group have adequate resources to continue in operational existence for the foreseeable future. 
       Accordingly, they continue to adopt the going concern basis in preparing these interim financial 
       statements. 
 
 4    Segment information 
 
(a)   Primary reporting format - divisional segments 
 
      The following table presents revenue and profit information about the Group's divisions for 
       the periods ended 27th October, 2018 and 28th October, 2017. 
 
 
                     Defence         Forgings       Petrol Station    Petrol Station         Total 
                                                   Superstructures      Branding 
                   2018     2017    2018    2017      2018     2017    2018     2017       2018       2017 
                                                                                      unaudited  unaudited 
                 GBP000   GBP000  GBP000  GBP000    GBP000   GBP000  GBP000   GBP000     GBP000     GBP000 
 
 Revenue 
 From external 
  customers       9,010    9,133   7,764   7,029     7,677    6,500  13,291   11,967     37,742     34,629 
 From other 
  segments            -        -       -       -       292      146     120      103        412        249 
 
 
 Segment 
  revenue         9,010    9,133   7,764   7,029     7,969    6,646  13,411   12,070     38,154     34,878 
 
 
 Segment result      24      289   (232)   (512)     1,179      109   2,295    1,888      3,266      1,774 
 Net finance 
  expense                                                                                  (80)      (134) 
 
 
 Profit before 
  taxation                                                                                3,186      1,640 
 Taxation                                                                                 (679)      (356) 
 
 
 Profit for the 
  period                                                                                  2,507      1,284 
 
 
 Capital 
  expenditure        10        -     332     479       164       59      53      129 
 Depreciation        38       79     250     240       154      161      92       80 
 
 
 
 The following table presents segment assets and liabilities of the Group's divisions for the 
  periods ended 27th October, 2018 and 28th October, 2017. 
 
 Segmental 
  assets         28,248   28,366   5,327   4,374    11,059   10,052  11,066    7,692     55,700     50,484 
 Unallocated 
  assets                                                                                 18,617     12,930 
 
 
 Total assets                                                                            74,317     63,414 
 
 
 Segmental 
  liabilities    20,093   16,476   2,382   1,658     4,510    2,849   4,115    3,142     31,100     24,125 
 Unallocated 
  liabilities                                                                             8,591      8,770 
 
 
 Total 
  liabilities                                                                            39,691     32,895 
 
 
 
 
 
     Unallocated assets includes certain fixed assets, intangible assets, current assets and deferred 
      tax assets. Unallocated liabilities includes the defined benefit pension scheme liability 
      and certain current liabilities which primarily relate to operations of Group functions. 
 
 
 5   Release of impairment provision 
 
     At 28th April, 2018, an impairment provision of GBP615,000, relating to the uncertainty of 
      the recovery of certain indirect taxes due to the Petrol Station Branding division, was made. 
      Following the resolution, with the relevant authorities, of the uncertainty the impairment 
      provision of GBP615,000 was released at 27th October, 2018. 
 
 
 6    Tax expense 
 
      The major components of tax expense in 
      the consolidated income statement are: 
                                                 26 weeks ended 27th Oct., 2018   26 weeks ended 28th Oct., 2017 
                                                                      unaudited                        unaudited 
                                                                         GBP000                           GBP000 
 
  Current tax charge                                                        674                              481 
 
 
  Current tax                                                               674                              481 
 
 
  Relating to origination and reversal of 
   temporary differences                                                      5                            (125) 
 
 
  Deferred tax                                                                5                            (125) 
 
 
  Total income expense reported in the 
   consolidated income statement                                            679                              356 
 
 
  The UK corporation tax rate will remain at 19% until it reduces to 17% from April 2020. At 
   27th October, 2018 the rate reductions to 17% had been enacted. Deferred tax at 28th October, 
   2018 has therefore been provided at 17% or a blended rate depending upon when the underlying 
   temporary timing 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. 
 
 
 7   Earnings per share 
 
     The calculation of basic earnings per share is based 
     on: 
 
                                                           Profit for the period attributable to equity holders of 
                                                           the parent of GBP2,507,000 (2017 - 
     (a)                                                   GBP1,284,000); 
 
                                                           16,504,691 (2017 - 16,504,691) Ordinary shares, being 
     (b)                                                   the number of Ordinary shares in issue. 
 
     This represents 18,396,073 (2017 - 18,396,073) being the number of Ordinary shares in issue 
      less 245,048 (2017 - 245,048) being the number of shares held within the ESOT and less 1,646,334 
      (2017 - 1,646,334) being the number of shares purchased by the Company. 
 
 
 8    Dividends paid and proposed 
                                                 26 weeks ended 27th Oct., 2018   26 weeks ended 28th Oct., 2017 
                                                                      unaudited                        unaudited 
                                                                         GBP000                           GBP000 
      Declared and paid during the 26 week 
      period 
      Dividend on ordinary shares 
  Final dividend for 2018 - 6.50p (2017 - 
   6.50p)                                                                 1,073                            1,073 
 
 
      Proposed for approval 
  Interim dividend for 2019 - 1.75p (2018 
   - 1.75p)                                                                 289                              289 
 
 
  Dividend warrants will be posted on 3rd January, 2019 to those members registered on the books 
   of the Company on 14th December, 2018. 
 
 
 
 9    Property, plant and equipment 
                                               Freehold   Plant and 
                                               property   equipment    Total 
                                                 GBP000      GBP000   GBP000 
  At 28th April, 2018                            17,534      15,536   33,070 
  Additions                                           -         593      593 
  Disposals                                           -       (670)    (670) 
  Exchange differences                              105          78      183 
 
 
  At 27th October, 2018                          17,639      15,537   33,176 
 
 
  At 28th April, 2018                               354      11,950   12,304 
  Depreciation charge for the period                156         497      653 
  Disposals                                           -       (583)    (583) 
  Exchange differences                                -          23       23 
 
 
  At 27th October, 2018                             510      11,887   12,397 
 
 
  Net book value at 27th October, 2018           17,129       3,650   20,779 
 
 
 
  At 29th April, 2017                            16,010      15,751   31,761 
  Additions                                           -         829      829 
  Disposals                                           -       (677)    (677) 
  Exchange differences                               28          60       88 
 
 
  At 28th October, 2017                          16,038      15,963   32,001 
 
 
  At 29th April, 2017                               557      12,105   12,662 
  Depreciation charge for the period                 94         535      629 
  Disposals                                           -       (637)    (637) 
  Exchange differences                                9          36       45 
 
 
  At 28th October, 2017                             660      12,039   12,699 
 
 
  Net book value at 28th October, 2017           15,378       3,924   19,302 
 
 
      Analysis of cost or valuation 
  At professional valuation 2018                 12,300           -   12,300 
  At cost                                         5,339      15,537   20,876 
 
 
  At 27th October, 2018                          17,639      15,537   33,176 
 
 
      Analysis of cost or valuation 
  At professional valuation 2014                 12,221           -   12,221 
  At cost                                         3,817      15,963   19,780 
 
 
  At 28th October, 2017                          16,038      15,963   32,001 
 
 
 
   On 11th November, 2017, 26th July, 2017 and 28th March, 2018 the Group's land and buildings, 
   which consist of manufacturing and office facilities in the UK, Poland and USA were valued 
   by Dove Haigh Phillips (UK), KonSolid-Nieruchomosci (Poland) and Real Estate & Appraisal Services 
   inc (USA). Management determined that these constitute one class of asset under IFRS 13 (designated 
   as level 3 fair value assets), based on the nature, characteristics and risks of the properties. 
 
   The UK properties were valued on the basis of an existing use value in accordance with the 
    Appraisal and Valuation Standards (5th Edition) published by the Royal Institution of Chartered 
    Surveyors. The Poland property was valued based on the income approach, converting anticipated 
    future benefits in the form of rental income into present value. The USA property was valued 
    on an income and market value basis. For all properties, there is no difference between current 
    use and highest and best use. 
 
   The valuation of the UK properties has been processed in the financial statements. The Poland 
    property and the USA property valuations were sufficiently close to their carrying value such 
    that the valuations were not processed. 
 
 
 
 10    Cash and cash equivalents 
 
       For the purpose of the interim consolidated cash flow statement, cash and cash equivalents 
        are comprised of the following: 
                                                              27th Oct., 2018            28th April, 2018 
                                                                    unaudited                     audited 
                                                                       GBP000                      GBP000 
  Cash at bank and in hand                                             11,273                       7,504 
  Short term deposits                                                   5,373                       8,362 
 
 
                                                                       16,646                      15,866 
 
 
 
 
 11   Pension liability 
 
      The Company operates an employee pension scheme called the MS INTERNATIONAL 
       plc Retirement and Death Benefits Scheme ("the Scheme"). IAS19 requires 
       disclosure of certain information about the Scheme as follows: 
 
      -                                                     Until 5th April, 1997, the Scheme provided defined 
                                                            benefits and these 
                                                            liabilities remain in respect of service prior to 6th 
                                                            April, 1997. 
                                                            From 6th April, 1997 until 31st May, 2007 the Scheme 
                                                            provided future 
                                                            service benefits on a defined contribution basis. 
 
      -                                                     The last formal valuation of the Scheme was performed at 
                                                            5th April, 
                                                            2017 by a professionally qualified actuary. 
 
      -                                                     From April, 2016 the Company directly pays the expenses of 
                                                            the Scheme. 
                                                            With effect from April, 2018 the deficit reduction 
                                                            payments paid 
                                                            into the Scheme by the Company increased to GBP600,000 per 
                                                            annum. 
                                                            The deficit reduction contributions are paid on a 
                                                            quarterly basis 
                                                            with the first paid on 3rd April, 2018 and the last one 
                                                            due for payment 
                                                            on or before 5th January, 2027. 
 
      -                                                     From 1st June, 2007 the Company has operated a defined 
                                                            contribution 
                                                            scheme for its UK employees which is administered by a UK 
                                                            pension 
                                                            provider. Member contributions are paid in line with this 
                                                            scheme's 
                                                            documentation over the accounting period and the Company 
                                                            has no further 
                                                            obligations once the contributions have been made. 
 
      -                                                     During the period, the Scheme liability has reduced by 
                                                            GBP232,000. 
                                                            A re-measurement gain of GBP14,000 (2017 - GBP1,268,000) 
                                                            has been 
                                                            recognised through other comprehensive income and 
                                                            comprises of a 
                                                            GBP604,000 remeasurement loss compared to the interest 
                                                            income on 
                                                            the plan assets on plan assets and a GBP618,000 actuarial 
                                                            gain due 
                                                            to changes in financial assumptions. The actuarial gain 
                                                            comprises 
                                                            of a GBP453,000 gain which primarily reflected the higher 
                                                            discount 
                                                            rate in the period which decreased the value placed on the 
                                                            Scheme's 
                                                            liabilities at the period end. In addition there was a 
                                                            GBP165,000 
                                                            resulting from changes in the mortality assumption. The 
                                                            interest 
                                                            cost on the net defined benefit liability of GBP82,000 has 
                                                            been recognised 
                                                            through the income statement. The liability is reduced by 
                                                            pension 
                                                            fund deficit payments in the period of GBP300,000 (2017 - 
                                                            GBP159,000). 
 
      -                                                     On 26th October, 2018 a High Court judgement ruled that 
                                                            guaranteed 
                                                            minimum pensions (GMP's) for pensionable service between 
                                                            1990 and 
                                                            1997 were required to be equalised for members of 
                                                            contracted out 
                                                            pension schemes. 
 
                                                            However, the judgement did not set out a methodology for 
                                                            how this 
                                                            equalisation process should occur across all pension 
                                                            schemes. The 
                                                            Trustee Directors and the Company are consulting with the 
                                                            Scheme's 
                                                            advisors on how best to implement the equalisation 
                                                            process. 
 
                                                            Whilst broad industry wide estimates have suggested 
                                                            potential increases 
                                                            in pension schemes' liabilities of between 0% - 3%, any 
                                                            additional 
                                                            liability will be primarily dependent upon the Scheme 
                                                            membership 
                                                            profile and methodology adopted for calculating equalised 
                                                            GMP's. 
 
                                                            Given the uncertainty relating to the calculation 
                                                            methodology to 
                                                            be adopted and the short period of time since the 
                                                            judgement it has 
                                                            not been possible to accurately quantify any increase in 
                                                            the Scheme's 
                                                            liabilities for inclusion in these financial statements. 
 
                                                            Any increase in the Scheme's liabilities arising from this 
                                                            judgement 
                                                            will be included in the annual financial statements for 
                                                            the year 
                                                            ending on 27th April, 2019. 
 
 12   Commitments and contingencies 
 
      The Company is contingently liable in respect of guarantees, indemnities 
       and performance bonds given in the ordinary course of business amounting 
       to GBP3,197,739 at 27th October, 2018 (2017 - GBP2,410,677). 
      In the opinion of the Directors, no material loss will arise in connection 
       with the above matters. 
      The Group and certain of its subsidiary undertakings are parties to legal 
       actions and claims which have arisen in the normal course of business. 
       The results of actions and claims cannot be forecast with certainty, 
       but the directors believe that they will be concluded without any material 
       effect on the net assets of the Group. 
 

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

IR BLBDDRUGBGIX

(END) Dow Jones Newswires

December 04, 2018 02:00 ET (07:00 GMT)

1 Year Ms Chart

1 Year Ms Chart

1 Month Ms Chart

1 Month Ms Chart

Your Recent History

Delayed Upgrade Clock