Fletcher King did not make a loss in the recession, which is quite a performance since its business depends on the health of the commercial property sector (it helps property owners with valuations, rating reviews, finding investments, etc.).
I’ll look at four and one-half years of numbers to gain an impression of the earnings power of this business (with a share price of 49p the MCap is £4.5m):
Profit and loss account
£’000s | Interims to Oct 2015 | 2015 | 2014 | 2013 | 2012 |
Revenue | 2,963 | 3,380 | 3,653 | 3,031 | 3,105 |
Less Employee benefit expense | (1,754) | (1,843) | (2,017) | (1,641) | (1,673) |
Less Depreciation | (17) | (36) | (44) | (43) | (46) |
Less Other operating expense | (610) | (1,057) | (1,083) | (1,085) | (1,012) |
Produces operating profit | 582 | 444 | 509 | 262 | 374 |
Add profit on disposal of ‘available for sale investment’ | 590 | – | 174 | – | – |
Income from investments | 10 | 4 | 13 | 11 | 11 |
Finance income | 5 | 13 | 15 | 19 | 10 |
Totals to Profit before tax | 1,187 | 461 | 711 | 292 | 395 |
Tax | (242) | (102) | (169) | (65) | (115) |
Profit to equity shareholders | 945 | 359 | 542 | 227 | 280 |
Earnings per share | 10.26p | 3.9p | 5.89p | 2.46p | 3.04p |
Observations:
• Revenue was flat at a little over £3m per annum until the last half-year when revenue rose 62% – this is before taking account of the extraordinary profit achieved on selling the property in SHIPS14 at Leadenhall Street.
• “Other operating expense” has barely moved over the four and a half years. Commendable.
• Employee benefit rose in the high profit year of 2014, and again in the latest half-year. For the first six months of last year it was £968,000. In the first six months of the current year it was £1,754,000.
• Operating profit rose over the four full years from £374,000 to £444,000, and then rocketed to £582,000 for half a year.
• The headline profit after tax and eps are strongly influenced by the one-off profit in 2014 due to the selling of FK’s stake in SHIPS06 and SHIPS11 (SHIPS are discussed in Newsletter dated 6.8.15). Then, in the first six months of the current year the SHIPS14 sale doubled the overall profit and provided cash for an 8p special dividend.
• The strangeness of the decision to hold £4m of cash is highlighted by the return it generated, a whole £5,000 per half year (‘finance income’), i.e. 0.125%. This quantity of shareholders’ money should produce a minimum of £320,000 per year for equity holders – they hold RISK capital in the firm. A service-type of business such as this does not need this cash pile.
Staff pay in more detail
£’000s | Interims to Oct 2015 | 2015 | 2014 | 2013 | 2012 |
Employee benefit expense | (1,754) | (1,843) | (2,017) | (1,641) | (1,673) |
Operating profit | 582 | 444 | 509 | 262 | 374 |
Earnings per share | 10.26p | 3.9p | 5.89p | 2.46p | 3.04p |
Dividend for first half | 1p + 8.75p | 1.50p | 0.75p | 0.75p | 0.75p |
Dividend for second half | unknown | 2.25p | 2.25p | 0.75p | 0.75p |
Total dividend | 9.75p+ | 3.75p | 3p | 1.5p | 1.5p |
Fletcher’s salary and benefits | unknown | 134 | 131 | 129 | 128 |
Fletcher’s bonus | unknown | 147 | 240 | 86 | 123 |
Goode’s salary and benefits | unknown | 122 | 112 | 112 | 110 |
Goode’s bonus | unknown | 147 | 240 | 86 | 123 |
Dickman’s salary and benefits | unknown | 115 | 105 | 105 | 102 |
Dickman’s Bonus | unknown | 104 | 25 | 119 | 67 |
……To read the rest of this article, and more like it, subscribe to my premium newsletter Deep Value Shares – click here http://newsletters.advfn.com/deepvalueshares/subscribe-1