TIDMHSP

RNS Number : 6601A

Hargreaves Services PLC

24 January 2024

HARGREAVES SERVICES PLC

(the "Group", the "Company" or "Hargreaves")

Interim Results for the six months ended 30 November 2023

Strong period for Services with revenue and margin improvements; Interim dividend increased six-fold.

Hargreaves Services plc (AIM: HSP), a diversified group delivering key projects and services to the industrial and property sectors, announces its interim results for the six months ended 30 November 2023.

As anticipated the slowdown in performance within HRMS, combined with the progress on the pension buy out, has facilitated a material increase in the interim dividend in both absolute and percentage terms, whilst the Services business, with over 60 term and framework contracts, has delivered another period of solid underlying growth.

 
 KEY FINANCIAL RESULTS            Unaudited      Unaudited 
                                 Six Months     Six Months 
                                      ended          ended 
                                     30 Nov    30 Nov 2022 
                                       2023 
 Revenue                          GBP110.2m      GBP116.5m 
                               ------------  ------------- 
 EBITDA*                           GBP12.3m       GBP12.9m 
                               ------------  ------------- 
 Profit before tax ("PBT")**        GBP2.7m       GBP18.7m 
                               ------------  ------------- 
 EPS                                   5.2p          52.2p 
                               ------------  ------------- 
 Interim Dividend                     18.0p           3.0p 
                               ------------  ------------- 
 Cash and cash equivalents         GBP18.7m       GBP18.1m 
                               ------------  ------------- 
 Leasing debt                      GBP28.8m       GBP30.6m 
                               ------------  ------------- 
 Net Asset Value                  GBP197.5m      GBP196.2m 
                               ------------  ------------- 
 Net Assets per Share                  605p           603p 
                               ------------  ------------- 
 

* EBITDA is calculated as Operating Profit after adding back depreciation and amortisation.

** PBT decrease reflects the reduction in contribution from HRMS, timing of sales in Land and impact of a one off gain in the prior period

HIGHLIGHTS

 
 --   Group revenue reduced by GBP6.3m due to several post period 
       end completions within Hargreaves Land. 
 --   Services revenue rose by 1.6%, supported by over 60 term and 
       framework contracts. 
 --   Decrease in PBT due to reduction in contribution from HRMS and 
       timing of sales completions within Hargreaves Land. 
 --   Receipt of GBP8m cash from investment in HRMS in the period, 
       with cash returns from HRMS now expected to remain around GBP7m 
       per annum (up from GBP4m). 
 --   Cash of GBP18.7m, compared to GBP18.1m at Nov 2022 with investment 
       in Land assets being offset by additional cash receipt from 
       HRMS. 
 --   Interim dividend increased six-fold following an increase in 
       cash receipts from HRMS and imminent elimination of annual payments 
       to service the pension scheme liability. 
 

OUTLOOK

 
 --   Services has over 90% of revenues secured under contract for 
       the year ending 31 May 2024, cementing its continued delivery 
       of sustainable and reliable profits into the future. 
 --   Stronger outlook for HRMS with changes to gate fees and the 
       impact of EU sanctions on pig iron expected to give a significant 
       improvement to profitability in the second half and FY25. 
 --   Land poised to deliver its best ever full year result with several 
       post-period end completions secured. 
 

Commenting on the interim results, Group Chair Roger McDowell said: "I am delighted we continue to deliver value for our shareholders through a substantial increase in the interim dividend. This demonstrates not only the value created by the strategic initiative set out at the year end to remove the pension liability but also the recurring revenue stream generated by the Group's Services business unit underpinned by the substantial cash returns from our German joint venture and good prospects for Land.

"We are optimistic about the outlook for the business in the second half as Services continues to provide a robust underpinning to trading with over 90% of revenue already secured for the financial year. We anticipate positive pricing in Germany in the second half and Land is poised to deliver its best ever full year performance."

Investor presentation

Gordon Banham, Group Chief Executive, Stephen Craigen, Chief Financial Officer and David Anderson, Group Property Director, will provide a live presentation on the Company's interim results via the Investor Meet Company platform today at 4:30pm GMT.

For further details:

 
 Hargreaves Services                                                            www.hsgplc.co.uk 
  Gordon Banham, Chief Executive                                              Tel: 0191 373 4485 
  Officer 
  Stephen Craigen, Chief Financial 
  Officer 
 Walbrook PR (Financial                  Tel: 020 7933 8780 or hargreavesservices@walbrookpr.com 
  PR & IR)                                                    Mob: 07980 541 893 / 07747 515 393 
  Paul McManus, Louis Ashe-Jepson,                                                 07884 664 686 
  Charlotte Edgar 
 Singer Capital Markets (Nomad and Corporate 
  Broker)                                                                     Tel: 020 7496 3000 
  Sandy Fraser, Phil Davies, Sam Butcher 
 
 

About Hargreaves Services plc ( www.hsgplc.co.uk )

Hargreaves Services plc is a diversified group delivering services to the industrial and property sectors, supporting key industries within the UK and South East Asia. The Company's three business segments are Services, Hargreaves Land and an investment in a German joint venture, Hargreaves Raw Materials Services GmbH ("HRMS"). Services provides critical support to many core industries including Energy, Environmental, UK Infrastructure and certain manufacturing industries through the provision of materials handling, mechanical and electrical contracting services, logistics and major earthworks. Hargreaves Land is focused on the sustainable development of brownfield sites for both residential and commercial purposes. HRMS trades in specialist commodity markets and owns DK Recycling und Roheisen GmbH ("DK"), a specialist recycler of steel waste material. Hargreaves is headquartered in County Durham and has operational centres across the UK, as well as in Hong Kong and a joint venture in Duisburg, Germany.

CHAIR'S STATEMENT

Introduction

The six-month period to 30 November 2023 has been a time of contrasts across our three business segments, yet the Board is confident the overall trend leans solidly towards the positive. We have seen the momentum within our Services business continue, with increased earthmoving and engineering activity driving growth in both revenue and margin. Sales within Hargreaves Land have been slow, impacted by the wider property market. However, with several post period end completions we remain confident that Land is poised to deliver its best full year result to date. Whilst HRMS has delivered a loss for the period driven by the difficult economic circumstances in Germany and a low point in the cycle, we have started to see an increase in cash return from the joint venture and have visibility of a return to profitability in the second half.

Strategic Progress

The Board outlined two areas of strategic focus in the Annual Report and Accounts for the year ended 31 May 2023. They were the plan to realise value from the Group's renewable energy land assets over the next five years and to progress the buy out of the Group's defined benefit pension scheme. I am pleased to report several developments with each of these strategic initiatives, as detailed below.

Renewable Energy Land Assets

The team continues to prepare the Group's renewable energy land assets into suitable portfolios for realisation in the medium term. We have seen good progress on the permitting, development and commissioning of the underlying assets by the third-party operators. The timing of portfolio asset sales will be determined by the commencement of energy production as the team look to optimise the realisation values. Notwithstanding this, we expect to go to market with the first package of assets for sale in the year ending 31 May 2025.

Pension Scheme

Considerable headway has also been made on the project to buy out the Group's defined benefit pension scheme, which will remove the requirement to pay an ongoing GBP1.8m per annum to support the deficit. Our most recent estimate is that the cash cost to buy out the scheme will be no more than GBP9m with the payment expected to be made in the first half of calendar year 2024 out of existing cash reserves.

This action means that the Group will no longer be required to make annual payments to the scheme and all benefit payments will be managed by the insurer. I am pleased to confirm that once the payment has been made the main objective to cease annual contributions into the scheme will be achieved and it is this annual cash flow saving that has been used to support the increase in the sustainable dividend to our shareholders.

Results

Revenue for the Group decreased by 5.4% to GBP110.2m (2022: GBP116.5m) due to several sales within Hargreaves Land completing post period end. This resulted in a reduction in revenue from GBP8.7m to GBP0.7m for Hargreaves Land. The Group's PBT also decreased from GBP18.7m to GBP2.7m. Much of this can be attributed to the reduction in contribution from HRMS, as had been anticipated, and the impact of a GBP2m one-off gain in the first half of the prior year. EBITDA was GBP12.3m (Nov 2022: GBP12.9m), the reduction on the comparative period being due to the timing of sales within Hargreaves Land. As a result of this timing and the profile of activity with HRMS, we expect the second half of the year to be much stronger than the first.

Services Underlying Growth

Whilst the Group has seen a reduction in both revenue and PBT compared to the six months ended 30 November 2022, this masks the strong performance of the Services business, which is less impacted by the timing of individual events. EBITDA attributable to the Services business has increased to GBP15.9m (2022: GBP13.9m) reflecting the robust and resilient nature of the 60+ term and framework contracts in place.

The business remains unaffected by recent announcements regarding the future of the HS2 project, in particular the cancellation of the Northern leg between Birmingham and Manchester, as this phase had not been contracted and our forecasts had not included this aspect of the scheme. The Services project pipeline remains diverse, with limited reliance on the success of one specific scheme.

Cash return from HRMS

As expected, it has been a slower start to the year for HRMS than we have observed in recent times. The substantial profits that it has been able to generate over the last two years were not expected to be sustainable and the Board always anticipated that profit levels would reduce once commodity prices softened.

As highlighted in previous updates, the reduction in activity and commodity prices has been reflected in reduced working capital consumption, resulting in a cash release by HRMS. The Group received an GBP8m distribution from HRMS during the first half (2022: GBP4m) and we expect the cash repatriation from Germany to be sustainable at no less than GBP7m per annum. This cash inflow will be used to support the substantial increase in the interim dividend.

Cash and debt

As at 30 November 2023 the Group held cash of GBP18.7m compared with GBP21.9m on 31 May 2023 (Nov 2022: GBP18.1m). This decrease is due, in part, to the continued investment in Land assets ahead of contracted sales.

The only debt held by the Group is leasing debt for specific plant items which was GBP28.8m at 30 November 2023 (Nov 2022: GBP30.6m). This decrease reflects the regular leasing payments to reduce the liability in the ordinary course of business.

Dividend

In line with the announcement made on 21 December 2023, due to the progress made with the buy out of the pension scheme liability, combined with the additional sustainable cash receipt from HRMS the Board is confirming an historic six-fold increase in the interim dividend. The interim dividend of 18.0p (2022: 3.0p) reflects the cash generative nature of the Group and the continued expectation of recurrent cash returns from HRMS. The 18.0p interim dividend represents 50% of the Board's expected full year dividend.

The interim dividend will be paid on 11 April 2024 to shareholders on the register on 22 March 2024.

Outlook

The first half of the year has seen solid progress on our two key strategic goals, resulting in a substantial increase in the return of value to shareholders. The Group continues to trade in line with market expectations (as refreshed in December 2023). The Services business has continued to demonstrate its reliable and resilient earnings stream. Whilst it was a subdued first half of the year for Hargreaves Land, the sales expected to complete in the second half of the year leave that business unit in a strong position to deliver its best ever full year results. We anticipate a gradual recovery in Germany from the low point in the first half and the additional sustainable cash receipt from HRMS means we are also well placed to realise long-term value for our shareholders.

Roger McDowell

Chairman

24 January 2024

CHIEF EXECUTIVE'S REVIEW

 
 GBP'm                       Services    Land    HRMS   Central   Total 
                                                          Costs 
 Revenue (Nov 2023)             109.5     0.7       -         -   110.2 
                            ---------  ------  ------  --------  ------ 
 Revenue (Nov 2022)             107.8     8.7       -         -   116.5 
                            ---------  ------  ------  --------  ------ 
 
 Profit/(loss) before tax 
  (Nov 2023)                      7.8   (1.0)   (1.9)     (2.2)     2.7 
                            ---------  ------  ------  --------  ------ 
 Profit/(loss) before tax 
  (Nov 2022)                      8.5     1.6    10.8     (2.2)    18.7 
                            ---------  ------  ------  --------  ------ 
 

Services

The Services business delivered first half revenues of GBP109.5m (2022: GBP107.8m) and a PBT of GBP7.8m (2022: GBP8.5m). The growth in revenue is due to increased earthmoving activities and additional engineering works on certain contracts.

The comparative period includes a non-recurring gain of GBP2m relating to asset realisations. There is no such gain in the results to 30 November 2023. As such, the like-for-like comparison is a PBT of GBP7.8m with a comparative result of GBP6.5m. This represents an improvement in the net margin from 6.0% to 7.1%. Much of this improvement in margin has been due to the increased activities at HS2, accompanied by further enabling works at the Sizewell C nuclear project.

As has been the case in previous years, the full year result for Services is likely to be weighted towards the first six months of the financial year. This is due to the earthmoving season predominantly taking place during the first half, as well as the annual GBP1m receipt from Tungsten West being received in June 23.

The Services business continues to deliver good-quality, resilient, recurring profits and remains focused on delivering services to our four key market sectors: Energy; Environmental; Industrial; and Infrastructure.

Contract Security

The Services business continues to be the main driver of performance within the Group, holding over 60 term and framework contracts with high quality customers giving excellent visibility of revenue. The period has seen further contract successes, in particular the award and commencement of a three-year materials handling contract at Port of Tyne.

The largest single contract within the Group is the earthmoving contract for EKFB on HS2, which is now in its second full year of operation. This has been a key driver for growth over the past couple of years and the Board expects there to be at least another two full earthmoving seasons of full-scale activity. Looking forward, focus for the Group remains on securing positions on Lower Thames Crossing and Sizewell C. During the period, the Group has been awarded a number of contracts for essential enabling works at Sizewell C, which places Hargreaves in the best possible position to be able to secure the main contract for earthmoving when it is tendered.

Engineering Capability

The Group has had a lot of success in building and developing its capability in mechanical engineering. The first half of the year has seen the successful commissioning of a five-section conveyor solution, which has materially reduced the carbon emissions on our section of HS2. Additionally, the team is nearing completion of a significant Lime Silo and Dosing Plant for the Skanska Costain Strabag Joint Venture ("SCS"). Both of these schemes represent material projects, and the business is well placed to secure further projects of this kind.

Whilst inflation has abated somewhat in recent months, it remains relatively high and has been so through the period. The Group's contractual positions have continued to protect it from margin erosion, as demonstrated by the substantial increase in underlying margin within Services.

Services remains the core generator of revenue and cash flow for the Group. With a secure book of recurring contracted revenue, the business is in a strong position to deal with the ongoing economic and political uncertainties.

Hargreaves Land

Land

Hargreaves Land recorded revenue of GBP0.7m (2022: GBP8.7m) and a loss before tax of GBP1.0m (2022: profit of GBP1.6m). The variation in both revenue and profit before tax is due to the timing of sales at Blindwells. Whilst the comparative period saw the completion of a plot sale at Blindwells, no such completion occurred in the six months to 30 November 2023, in part due to the trends experienced in the general property markets. However, the underlying activity within the business unit has been high in terms of developing opportunities.

Preparatory works have been completed to enable the sale of a previously exchanged 20-acre plot to Avant Homes, which is expected to complete before the end of January 2024. The deal will see the Group receive total proceeds of GBP18.5m payable in four instalments over three years.

The Unity Joint Venture saw the completion of the construction of a forward funded 191,000 sq ft logistics unit ahead of programme. Additionally, terms have been agreed for the sale of two plots to McDonalds and Starbucks, which further demonstrates the desirability of this key location.

In December 2023, Hargreaves Land completed the sale of the Energy from Waste (EfW) ground lease investment at Westfield in Scotland for consideration of GBP7.6m. The sale represents the disposal of eight acres out of the 50 available developed acres at Westfield, allowing for future sales to occur at the site.

Finally, contracts have been exchanged in December 2023 on a 28-acre site at Maltby, Rotherham for the sale of 185 residential plots for gross proceeds of GBP4.9m.

Renewables

The Group's renewable energy land assets have continued to be a core focus for the business, with realisations expected to be in excess of GBP25m once they are sufficiently mature. At present 210MW of wind assets are operational on land owned by the Group.

It is expected that this will increase to over 930MW of operational wind assets and battery storage by the end of calendar year 2025, with a further 2,165MW of wind, solar and battery assets beyond 2025 subject to agreed terms and exchange of contracts. We have seen a significant increase in the appetite for battery storage in recent months, with 1,495MW of further opportunities added to the pipeline since our Annual Report and Accounts in August 2023.

The first tranche of renewable energy land asset sales is being prepared to go to market in FY25. This is likely to include around 400MW of wind assets, which should be sufficiently mature by that stage.

HRMS

HRMS recorded a post-tax loss of GBP1.9m (2022: profit of GBP10.8m) for the six months ended 30 November 2023. This substantial reduction has been driven by a number of contributing factors. First, the principal market for the business is Germany, which is currently in a technical recession and has seen many of the joint venture's clients operate on reduced shift patterns, therefore requiring lower levels of raw materials. Subsequently this has impacted HRMS' trading activities.

Second, zinc prices have dropped to around EUR2,500 per tonne compared to highs of over EUR4,000 in the previous period. Zinc is a key output of the steel waste recycling process within DK, a subsidiary of HRMS. Whilst 60% of the zinc output is hedged, the reduction in spot prices realised on the remaining 40% has put pressure on the result.

Third, pig iron prices have been very low during the period whilst coke pricing (a key input) has remained high. This disparity between pig iron and coke pricing reflects the absence of an embargo on imports into Europe of Russian pig iron, suppressing the sales price of pig iron whilst coke pricing has been supported by an embargo on Russian product.

Despite the headwinds encountered by the joint venture during the first half of the financial year, there are two key factors that give confidence for a turnaround. First, the 12th package of sanctions against Russia, which was recently announced by the EU, includes the restriction of "steel-making raw materials", including pig iron. This is expected to result in an increase in pig iron selling prices achievable by DK.

Second, a key input of the pig iron production at DK is steel waste dusts. DK charges a gate fee for accepting the dusts, which it then recycles into pig iron and zinc. Many of the suppliers of steel dusts are on long term contracts, however, several are up for renewal and renegotiation in 2024 and there is expectation that many will see substantial increases in the gate fee. The Board believes that these changes alone will be sufficient to return the joint venture to profitability during the second half of the financial year.

The reduction in trading activity has reduced working capital consumption, leading to an increased cash receipt from HRMS of GBP8m (2022: GBP4m) in the first half of the financial year. As reported on 21 December 2023, the management of HRMS has agreed to maintain this level of cash return to the Group for the foreseeable future. The Board has confidence in the sustainability of this cash flow, at no less than GBP7m per annum, to the Group based on the future likely base level of profitability from the trading activities within HRMS, which are not linked to the steel waste recycling activities.

ESG

The Group continues to make positive strides with regard to ESG and has recently appointed its first Head of ESG. This appointment will spearhead the Group's efforts to minimise our impact on the environment whilst also championing our ESG credentials, which will be crucial to unlocking new opportunities for Hargreaves.

Furthermore, the Group was awarded the prestigious HS2 EKFB sustainability award for the second year running as a recognition of our efforts to reduce carbon emissions through our Plant Idle Time campaign.

Summary

The Services business' low capital model has continued to improve margin and grow underlying profitability through efficient contract management and engineering innovation. With over 90% of revenues secured under contract for the year ending 31 May 2024, the Services business can continue to deliver sustainable and reliable profits into the future.

Hargreaves Land has not been immune to the difficulties in the UK property market, however, this was expected and the post-period end completion of the Westfield EfW ground lease and the exchange of contracts at Maltby demonstrate the value in the underlying portfolio, as well as the ability of the team to realise these opportunities for shareholders. The outlook is also positive, with Hargreaves Land poised to deliver its best ever full year result.

Whilst the trading performance of HRMS has been disappointing, the confirmation of an increased cash flow from HRMS is very welcome and will be used to support the increased dividend to shareholders. The changes to gate fees and the impact of the recently announced EU sanctions on Russian pig iron imports are in combination expected to result in a significant improvement in the profitability of HRMS in FY25.

Overall, I remain optimistic about the value creation potential within the Group and, with no bank debt on the Balance Sheet, I firmly believe there are substantial opportunities to optimise and realise further value for shareholders in the coming years.

Gordon Banham

Group Chief Executive

24 January 2024

Condensed Consolidated Statement of Profit and Loss and Other Comprehensive Income

for the six months ended 30 November 2023

 
                                                                    Unaudited     Unaudited     Audited 
                                                                   six months    six months        year 
                                                                        ended         ended       ended 
                                                                  30 November   30 November          31 
                                                                                                    May 
                                                                         2023          2022        2023 
                                                           Note        GBP000        GBP000      GBP000 
--------------------------------------------------------  -----  ------------  ------------  ---------- 
 
 Revenue                                                              110,171       116,475     211,459 
 Cost of sales                                                       (88,943)      (94,782)   (172,402) 
--------------------------------------------------------  -----  ------------  ------------  ---------- 
 
 Gross profit                                                          21,228        21,693      39,057 
 Other operating income                                                     -         2,844       4,918 
 Administrative expenses                                             (16,127)      (16,561)    (32,178) 
--------------------------------------------------------  -----  ------------  ------------  ---------- 
 
 Operating profit                                                       5,101         7,976      11,797 
 
 
 Finance income                                                           818           504       1,612 
 Finance expense                                                      (1,473)         (823)     (2,565) 
 Share of (loss)/profit in joint ventures (net 
  of tax)                                                             (1,714)        11,053      16,311 
--------------------------------------------------------  -----  ------------  ------------  ---------- 
 
 Profit before tax                                                      2,732        18,710      27,155 
 Taxation                                                   5         (1,035)       (1,562)         771 
--------------------------------------------------------  -----  ------------  ------------  ---------- 
 
 Profit for the period                                                  1,697        17,148      27,926 
--------------------------------------------------------  -----  ------------  ------------  ---------- 
 
 Other comprehensive income/(expense) 
 Items that will not be reclassified to profit 
  or loss 
 Remeasurements of defined benefit pension plans                            -             -     (4,645) 
 Tax recognised on items that will not be reclassified 
  to profit or loss                                                         -             -       1,161 
 
 Items that are or may be reclassified subsequently 
  to profit or loss 
 Foreign exchange translation differences                                 528         1,406       1,130 
 Share of other comprehensive income of joint 
  ventures (net of tax)                                                -                  -       1,912 
 
 Other comprehensive income/(expense) for the 
  period, net of tax                                                      528         1,406       (442) 
 
 
 Total comprehensive income for the period                              2,225        18,554      27,484 
--------------------------------------------------------  -----  ------------  ------------  ---------- 
 
 Profit attributable to: 
 Equity holders of the company                                          1,706        16,962      27,915 
 Non-controlling interest                                                 (9)           186          11 
--------------------------------------------------------  -----  ------------  ------------  ---------- 
 
 Profit for the period                                                  1,697        17,148      27,926 
--------------------------------------------------------  -----  ------------  ------------  ---------- 
 
 Total comprehensive income for the period attributable 
  to: 
 Equity holders of the company                                          2,234        18,368      27,473 
 Non-controlling interest                                                 (9)           186          11 
--------------------------------------------------------  -----  ------------  ------------  ---------- 
 
 Total comprehensive income for the period                              2,225        18,554      27,484 
--------------------------------------------------------  -----  ------------  ------------  ---------- 
 
 
 GAAP measures 
 Basic earnings per share (pence)      7   5.22   52.15   85.85 
 Diluted earnings per share (pence)    7   5.14   51.09   84.13 
------------------------------------      -----  ------  ------ 
 

Condensed Consolidated Balance Sheet

as at 30 November 2023

 
                                                    Unaudited     Unaudited     Audited 
                                                  30 November   30 November      31 May 
                                                         2023          2022        2023 
                                           Note        GBP000        GBP000      GBP000 
----------------------------------------  -----  ------------  ------------  ---------- 
 
 Non-current assets 
   Property, plant and equipment                       10,822        10,392      10,861 
   Right of use assets                                 34,157        35,305      39,815 
   Investment property                                 15,267        13,672      14,074 
   Intangible assets including goodwill                 5,589         5,949       5,685 
   Investments in joint ventures            9          73,226        70,541      74,282 
   Deferred tax assets                                 14,214         9,657      14,753 
   Trade receivables                                        -         4,224           - 
   Retirement benefit surplus                           9,111        11,467       8,474 
----------------------------------------  -----  ------------  ------------  ---------- 
 
                                                      162,386       161,207     167,944 
----------------------------------------  -----  ------------  ------------  ---------- 
 Current assets 
   Inventories                                         44,192        33,872      39,302 
   Trade and other receivables                         82,474        86,109      71,609 
   Contract assets                                      5,058         6,081       5,114 
   Cash and cash equivalents                           18,718        18,102      21,859 
----------------------------------------  -----  ------------  ------------  ---------- 
 
                                                      150,442       144,164     137,884 
----------------------------------------  -----  ------------  ------------  ---------- 
 
 Total assets                                         312,828       305,371     305,828 
----------------------------------------  -----  ------------  ------------  ---------- 
 
 Non-current liabilities 
   Other Interest-bearing loans and 
    borrowings                                       (13,874)      (17,460)    (20,839) 
   Retirement benefit obligations                     (2,839)       (2,666)     (2,902) 
   Provisions                                         (3,829)       (5,898)     (4,120) 
   Deferred tax liabilities                           (3,853)       (2,419)     (3,417) 
----------------------------------------  -----  ------------  ------------  ---------- 
 
                                                     (24,395)      (28,443)    (31,278) 
----------------------------------------  -----  ------------  ------------  ---------- 
 
 Current liabilities 
   Other Interest-bearing loans and 
    borrowings                                       (14,913)      (13,140)    (15,511) 
   Trade and other payables                          (64,545)      (58,792)    (47,427) 
   Provisions                                        (11,268)       (8,844)    (10,467) 
   Income tax liability                                 (212)             -       (154) 
----------------------------------------  -----  ------------  ------------  ---------- 
 
                                                     (90,938)      (80,776)    (73,559) 
----------------------------------------  -----  ------------  ------------  ---------- 
 
 Total liabilities                                  (115,333)     (109,219)   (104,837) 
----------------------------------------  -----  ------------  ------------  ---------- 
 
 Net assets                                           197,495       196,152     200,991 
----------------------------------------  -----  ------------  ------------  ---------- 
 

Condensed Consolidated Balance Sheet (continued)

as at 30 November 2023

 
                                             Unaudited     Unaudited   Audited 
                                           30 November   30 November    31 May 
                                                  2023          2022      2023 
                                                GBP000        GBP000    GBP000 
---------------------------------------   ------------  ------------  -------- 
 
 Equity attributable to equity holders 
  of the parent 
   Share capital                                 3,314         3,314     3,314 
   Share premium                                73,982        73,972    73,972 
   Other reserves                                  211           211       211 
   Translation reserve                           (161)         (413)     (689) 
   Merger reserve                                1,022         1,022     1,022 
   Hedging reserve                                 318           318       318 
   Capital redemption reserve                    1,530         1,530     1,530 
   Share-based payment reserve                   2,540         2,216     2,388 
   Retained earnings                           114,959       114,018   119,136 
----------------------------------------  ------------  ------------  -------- 
                                               197,715       196,188   201,202 
 
 Non-controlling interest                        (220)          (36)     (211) 
----------------------------------------  ------------  ------------  -------- 
 
 Total equity                                  197,495       196,152   200,991 
----------------------------------------  ------------  ------------  -------- 
 

Condensed Consolidated Statement of Changes in Equity

for the six months ended 30 November 2022

 
                   Share     Share    Translation   Hedging    Other      Capital     Merger    Share-based   Retained    Total    Non-controlling    Total 
                  capital   premium     reserve     reserve   reserves   redemption   reserve     payment     earnings    parent       interest       Equity 
                                                                          reserve                 reserve                 equity 
                   GBP000    GBP000        GBP000    GBP000     GBP000       GBP000    GBP000        GBP000     GBP000    GBP000            GBP000    GBP000 
 
 Balance at 1 
  June 2022         3,314    73,972       (1,819)       318        211        1,530     1,022         2,029    102,781   183,358             (222)   183,136 
                 --------  --------  ------------  --------  ---------  -----------  --------  ------------  ---------  --------  ----------------  -------- 
 
 Total 
 comprehensive 
 income for 
 the period 
 Profit for the 
  period                -         -             -         -          -            -         -             -     16,962    16,962               186    17,148 
 
 Other 
 comprehensive 
 income 
 Foreign 
  exchange 
  translation 
  differences           -         -         1,406         -          -            -         -             -          -     1,406                 -     1,406 
 
 Total other 
  comprehensive 
  income                -         -         1,406         -          -            -         -             -          -     1,406                 -     1,406 
                 --------  --------  ------------  --------  ---------  -----------  --------  ------------  ---------  --------  ----------------  -------- 
 
 Total 
  comprehensive 
  income for 
  the period            -         -         1,406         -          -            -         -             -     16,962    18,368               186    18,554 
                 --------  --------  ------------  --------  ---------  -----------  --------  ------------  ---------  --------  ----------------  -------- 
 
 
 Transactions 
 with owners 
 recorded 
 directly in 
 equity 
 Equity settled 
  share-based 
  payment 
  transactions          -         -             -         -          -            -         -           187          -       187                 -       187 
 Dividends paid         -         -             -         -          -            -         -             -    (5,725)   (5,725)                 -   (5,725) 
 
 Total 
  contributions 
  by and 
  distributions 
  to owners             -         -             -         -          -            -         -           187    (5,725)   (5,538)                 -   (5,538) 
 
 Balance at 30 
  November 2022     3,314    73,972         (413)       318        211        1,530     1,022         2,216    114,018   196,188              (36)   196,152 
                 --------  --------  ------------  --------  ---------  -----------  --------  ------------  ---------  --------  ----------------  -------- 
 

Condensed Consolidated Statement of Changes in Equity

for the six months ended 30 November 2023

 
                      Share     Share    Translation   Hedging    Other      Capital     Merger    Share-based   Retained    Total    Non-controlling    Total 
                     capital   premium     reserve     reserve   reserves   redemption   reserve     payment     earnings    parent       interest       Equity 
                                                                             reserve                 reserve                 equity 
                      GBP000    GBP000        GBP000    GBP000     GBP000       GBP000    GBP000        GBP000     GBP000    GBP000            GBP000    GBP000 
 
 Balance at 1 June 
  2023                 3,314    73,972         (689)       318        211        1,530     1,022         2,388    119,136   201,202             (211)   200,991 
                    --------  --------  ------------  --------  ---------  -----------  --------  ------------  ---------  --------  ----------------  -------- 
 
 Total 
 comprehensive 
 income/(expense) 
 for the period 
 Profit/(loss) for 
  the period               -         -             -         -          -            -         -             -      1,706     1,706               (9)     1,697 
 
 Other 
 comprehensive 
 income 
 Foreign exchange 
  translation 
  differences              -         -           528         -          -            -         -             -          -       528                 -       528 
                    --------  --------  ------------  --------  ---------  -----------  --------  ------------  ---------  --------  ----------------  -------- 
 
 Total other 
  comprehensive 
  income                   -         -           528         -          -            -         -             -          -       528                 -       528 
                    --------  --------  ------------  --------  ---------  -----------  --------  ------------  ---------  --------  ----------------  -------- 
 
 Total 
  comprehensive 
  income/(expense) 
  for the period           -         -           528         -          -            -         -             -      1,706     2,234               (9)     2,225 
                    --------  --------  ------------  --------  ---------  -----------  --------  ------------  ---------  --------  ----------------  -------- 
 
 Transactions with 
 owners recorded 
 directly in 
 equity 
 Issue of shares           -        10             -         -          -            -         -             -          -        10                 -        10 
 Equity settled 
  share-based 
  payment 
  transactions             -         -             -         -          -            -         -           152          -       152                 -       152 
 Dividends paid            -         -             -         -          -            -         -             -    (5,883)   (5,883)                 -   (5,883) 
 
 Total 
  contributions by 
  and 
  distributions 
  to owners                -        10             -         -          -            -         -           152    (5,883)   (5,721)                 -   (5,721) 
 
 Balance at 30 
  November 2023        3,314    73,982         (161)       318        211        1,530     1,022         2,540    114,959   197,715             (220)   197,495 
                    --------  --------  ------------  --------  ---------  -----------  --------  ------------  ---------  --------  ----------------  -------- 
 

Condensed Consolidated Cash Flow Statement

for the six months ended 30 November 2023

 
                                                                    Unaudited     Unaudited 
                                                                   six months    six months    Audited 
                                                                        ended         ended       year 
                                                                                                 ended 
                                                                  30 November   30 November         31 
                                                                                                   May 
                                                                         2023          2022       2023 
                                                                       GBP000        GBP000     GBP000 
---------------------------------------------------------------                ------------  --------- 
 
 Cash flows from operating activities 
 Profit for the period                                                  1,697        17,148     27,926 
   Adjustments for: 
 Depreciation and impairment of property, plant and 
  equipment and right-of-use assets                                     7,128         4,932     14,570 
   Net finance expense                                                    655           319        953 
   Amortisation of intangible assets                                       96             -        175 
   Share of loss/(profit) in joint ventures (net of tax)                1,714      (11,053)   (16,311) 
   Profit on sale of property, plant and equipment, investment 
    property and right-of-use assets                                        -       (2,844)    (4,718) 
   Equity settled share-based payment expense                             152           187        359 
   Income tax expense/(credit)                                          1,035         1,562      (771) 
   Contributions to defined benefit pension schemes                     (589)       (1,170)    (2,426) 
   Retranslation of foreign denominated assets and liabilities          (122)            31        482 
---------------------------------------------------------------  ------------  ------------  --------- 
                                                                       11,766         9,112     20,239 
 
   Change in inventories                                              (4,890)       (3,398)    (8,827) 
   Change in trade and other receivables                             (10,889)         4,314     23,290 
   Change in trade and other payables                                  17,156         6,622    (4,563) 
   Change in provisions and employee benefits                             509         2,867      2,713 
---------------------------------------------------------------  ------------  ------------  --------- 
                                                                       13,652        19,517     32,852 
 
   Interest received                                                      818           504      1,127 
   Interest paid                                                      (1,585)         (775)    (2,192) 
   Income tax received/(paid)                                               2            28      (281) 
---------------------------------------------------------------  ------------  ------------  --------- 
 
 Net cash inflow from operating activities                             12,887        19,274     31,506 
---------------------------------------------------------------  ------------  ------------  --------- 
 
 Cash flows from investing activities 
 Proceeds from sale of property, plant and equipment                      110         4,565      6,565 
 Proceeds from sale of investment property                                  -           146        266 
 Proceeds from sale of ROU assets                                          12            54         81 
 Acquisition of property, plant and equipment                         (1,466)       (1,730)    (3,442) 
 Acquisition of investment property                                     (770)       (5,377)    (5,783) 
 Acquisition of right of use assets                                         -          (54)       (85) 
 Payment for acquisition of subsidiaries, net of cash 
  acquired                                                                  -       (1,447)    (1,447) 
---------------------------------------------------------------  ------------  ------------  --------- 
 Net cash outflow from investing activities                           (2,114)       (3,843)    (3,845) 
---------------------------------------------------------------  ------------  ------------  --------- 
 
 Cash flows from financing activities 
   Principal elements of lease payments                               (8,027)       (5,519)   (12,721) 
   Dividends paid                                                     (5,883)       (5,725)    (6,701) 
---------------------------------------------------------------  ------------  ------------  --------- 
 
 Net cash outflow from financing activities                          (13,910)      (11,244)   (19,422) 
---------------------------------------------------------------  ------------  ------------  --------- 
 
   Net (decrease)/increase in cash and cash equivalents               (3,137)         4,187      8,239 
   Cash and cash equivalents at the start of the period                21,859        13,773     13,773 
   Effect of exchange rate fluctuations on cash held                      (4)           142      (153) 
---------------------------------------------------------------  ------------  ------------  --------- 
 
 Cash and cash equivalents at the end of the period                    18,718        18,102     21,859 
---------------------------------------------------------------  ------------  ------------  --------- 
 

NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL INFORMATION

   1.            Basis of preparation 

The condensed consolidated interim financial information set out in this statement for the six months ended 30 November 2023 and the comparative figures for the six months ended 30 November 2022 is unaudited. This financial information does not constitute statutory accounts as defined in Section 435 of the Companies Act 2006. It does not comply with IAS 34 'Interim Financial Reporting', as is permissible under the rules of the Alternative Investment Market.

The condensed consolidated interim financial information, which is neither audited nor reviewed, has been prepared in accordance with the measurement and recognition criteria of UK-adopted international accounting standards. This statement does not include all the information required for the annual financial statements and should be read in conjunction with the financial statements of the Group as at and for the year ended 31 May 2023.

There are no new IFRS which apply to the condensed consolidated interim financial information.

   2.            Accounting policies 

The accounting policies applied in preparing the condensed consolidated interim financial information are the same as those applied in the preparation of the annual financial statements for the year ended 31 May 2023, as described in those financial statements.

   3.            Status of financial information 

The comparative figures for the financial year ended 31 May 2023 are not the Group's statutory consolidated financial statements for that financial year. The statutory financial accounts for the financial year ended 31 May 2023 have been reported on by the company's auditor and delivered to the Registrar of Companies. The report of the auditor was (i) unqualified, (ii) did not include a reference to any matters to which the auditor drew attention by way of emphasis without qualifying their report, and (iii) did not contain a statement under section 498 (2) or (3) of the Companies Act 2006.

   4.            Principal risks and uncertainties 

The principal risks and uncertainties affecting the Group are unchanged from those set out in the Group's accounts for the year ended 31 May 2023. The Directors have reviewed financial forecasts and are satisfied that the Group has adequate resources to continue in operational existence for the foreseeable future. Accordingly, the Group continues to adopt the going concern basis in preparing the condensed consolidated interim financial information.

   5.             Taxation 

UK income tax for the period is charged at 25% (2022: 19%). The effective tax rate, after removing the impact of joint ventures is 23.3% (2022: 20.4%), representing an estimate of the annual effective rate for the full year to 31 May 2024. This rate is lower than the standard rate of UK income tax due to the impact of overseas tax which applies a lower tax rate.

   6.            Dividends 

The final dividend of 6.0p and additional dividend of 12.0p per ordinary share, proposed in the 2023 Annual Report and Accounts and approved by the shareholders at the Annual General Meeting on 25 October 2023, was paid on 30 October 2023.

The directors have proposed an interim dividend of 18.0p per share (2022: 3.0p) which will be paid on 11 April 2024 to shareholders on the register at the close of business on 22 March 2024. This will be paid out of the Company's available distributable reserves. In accordance with IAS 1, dividends are recorded only when paid and are shown as a movement in equity rather than as a charge in the income statement.

   7.            Earnings per share 
 
 
                             Six months ended                 Six months ended                Year ended 31 May 
                             30 November 2023                 30 November 2022                       2023 
                                Unaudited                        Unaudited                         Audited 
                      Earnings        EPS       DEPS   Earnings        EPS       DEPS   Earnings        EPS       DEPS 
                        GBP000      Pence      Pence     GBP000      Pence      Pence     GBP000      Pence      Pence 
 
 Basic earnings 
  per share              1,706       5.22       5.14     16,962      52.15      51.09     27,926      85.85      84.13 
 Weighted average 
  number of shares 
  (000's)                          32,659     33,217                32,528     33,200                32,528     33,193 
-------------------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  ---------  --------- 
 

The calculation of diluted earnings per share is based on the profit for the period attributable to equity holders of the Company and on the weighted average number of ordinary shares in issue in the period adjusted for the dilutive effect of the share options outstanding. The effect on the weighted average number of shares is 558,000 (2022: 672,000), the effect on basic earnings per ordinary share is 0.08p (2022: 1.06p).

   8.            Segmental information 

Operating segments are reported in a manner consistent with the internal reporting provided to the chief operating decision-maker. The chief operating decision-maker has been identified as the Board of Directors since they are responsible for strategic decisions. HRMS represents the Groups share of its German joint venture, which includes Hargreaves Services Europe Limited which is the parent company of HRMS and DK.

 
 
                                    Services    Hargreaves   Unallocated          HRMS         Total 
                                                      Land 
                                   Unaudited     Unaudited     Unaudited     Unaudited     Unaudited 
                                 30 November   30 November   30 November   30 November   30 November 
                                        2023          2023          2023          2023          2023 
                                      GBP000        GBP000        GBP000        GBP000        GBP000 
------------------------------  ------------  ------------  ------------  ------------  ------------ 
 Revenue 
 Total revenue                       110,327           673             -             -       111,000 
 Intra-segment revenue                 (829)             -             -             -         (829) 
------------------------------  ------------  ------------  ------------  ------------  ------------ 
 
 Revenue from external 
  customers                          109,498           673             -             -       110,171 
------------------------------  ------------  ------------  ------------  ------------  ------------ 
 
 Operating profit/(loss)               8,913       (1,284)       (2,528)             -         5,101 
 Share of profit/(loss) 
  in joint ventures (net 
  of tax)                                  -           173             -       (1,887)       (1,714) 
 Net finance (expense)/income        (1,092)           108           329             -         (655) 
 
 Profit/(loss) before tax              7,821       (1,003)       (2,199)       (1,887)         2,732 
------------------------------  ------------  ------------  ------------  ------------  ------------ 
 
 
                                  Services   Hargreaves   Unallocated        HRMS       Total 
                                                   Land 
                                 Unaudited    Unaudited     Unaudited   Unaudited   Unaudited 
                                        30           30            30          30          30 
                                  November     November      November    November    November 
                                      2022         2022          2022        2022        2022 
                                    GBP000       GBP000        GBP000      GBP000      GBP000 
------------------------------  ----------  -----------  ------------  ----------  ---------- 
 Revenue 
 Total revenue                     108,000        8,700             -           -     116,700 
 Intra-segment revenue               (225)            -             -           -       (225) 
------------------------------  ----------  -----------  ------------  ----------  ---------- 
 
 Revenue from external 
  customers                        107,775        8,700             -           -     116,475 
------------------------------  ----------  -----------  ------------  ----------  ---------- 
 
 Operating profit/(loss)             9,147        1,331       (2,502)           -       7,976 
 Share of profit in 
  joint ventures (net 
  of tax)                                -          242             -      10,811      11,053 
 Net finance (expense)/income        (642)           28           295           -       (319) 
 
 Profit/(loss) before 
  tax                                8,505        1,601       (2,207)      10,811      18,710 
------------------------------  ----------  -----------  ------------  ----------  ---------- 
 

9. Investments in joint ventures

 
                                  Tower Regeneration       Hargreaves     Waystone        Interests    Total 
                                             Limited         Services   Hargreaves    in immaterial 
                                                       Europe Limited          LLP   joint ventures 
                                              GBP000           GBP000       GBP000           GBP000   GBP000 
-------------------------------  -------------------  ---------------  -----------  ---------------  ------- 
At 1 June 2023                                     -           68,607        5,751             (76)   74,282 
Group's share of (loss)/profit 
 in joint ventures (net of 
 tax)                                              -          (1,887)          173                -  (1,714) 
Exchange differences                               -              646            -               12      658 
At 30 November 2023                                -           67,366        5,924             (64)   73,226 
-------------------------------  -------------------  ---------------  -----------  ---------------  ------- 
 

10. Condensed consolidated interim financial information

The condensed consolidated interim financial information was approved by the Board of Directors on 24 January 2024. Copies of this interim statement will be sent to all shareholders and will be available to the public from the Group's registered office.

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.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.

END

IR EXLFLZFLZBBX

(END) Dow Jones Newswires

January 24, 2024 02:00 ET (07:00 GMT)

Hargreaves Services (LSE:HSP)
Historical Stock Chart
From Oct 2024 to Nov 2024 Click Here for more Hargreaves Services Charts.
Hargreaves Services (LSE:HSP)
Historical Stock Chart
From Nov 2023 to Nov 2024 Click Here for more Hargreaves Services Charts.